AST RESEARCH INC /DE/
10-K, 1995-09-29
ELECTRONIC COMPUTERS
Previous: FIRST TRUST OF INSURED MUNICIPAL BONDS SERIES 106, 485BPOS, 1995-09-29
Next: PERSONAL COMPUTER PRODUCTS INC, 10-K, 1995-09-29



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             _____________________
                                   FORM 10-K


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

     FOR THE FISCAL YEAR ENDED JULY 1, 1995

[_]  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 0-13941
                           __________________________


                               AST RESEARCH, INC.
             (Exact name of registrant as specified in its charter)

          DELAWARE                                      95-3525565
     (STATE OR OTHER JURISDICTION OF                  (IRS EMPLOYER
     INCORPORATION OR ORGANIZATION)                 IDENTIFICATION NO.)

                              16215 ALTON PARKWAY
                            IRVINE, CALIFORNIA 92718
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (714) 727-4141

                           __________________________


       SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:  NONE
          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                              TITLE OF EACH CLASS
                              -------------------
                          COMMON STOCK, PAR VALUE $.01
                           __________________________



     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  X  No 
                                               ---    ---      

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

     The aggregate market value of the registrant's voting Common Stock held by
non-affiliates of the registrant was approximately $432,086,136 (computed using
the closing price of $10.1875 per share of Common Stock on September 22, 1995 as
reported by NASDAQ).  There were 44,677,900 shares of the registrant's Common
Stock, par value $.01 per share, outstanding on September 22, 1995.

                           __________________________
<PAGE>
 
                                    PART I

ITEM 1.  BUSINESS

GENERAL

  AST Research, Inc. ("AST" or the "Company") was incorporated in California on
July 25, 1980 and reincorporated as a Delaware corporation effective July 1,
1987.  The Company designs, manufactures, markets, services and supports a broad
line of personal computers including desktop, notebook and server computer
systems marketed under the Advantage!(R), Bravo(TM), Premmia(TM), Ascentia(TM),
and Manhattan(TM) SMP brand names. The Company's products feature advanced
design characteristics while remaining compatible with established industry
standards. The Company currently markets its products through an extensive
worldwide distribution network of retail computer dealers, consumer retailers,
international and regional distributors, value added dealers ("VADs"), value
added resellers ("VARs"), original equipment manufacturers ("OEMs") and U.S.
Government ("GSA") approved dealers. See further discussions under Item 7.
Management's Discussion and Analysis of Results of Operations and Financial
Condition and "Additional Factors That May Affect Future Results" included
therein.

SIGNIFICANT BUSINESS DEVELOPMENTS IN FISCAL 1995

  On February 27, 1995, the Company entered into a Stock Purchase Agreement
("Purchase Agreement") with Samsung Electronics Co., Ltd. ("Samsung"), providing
for a significant minority ownership interest of approximately 40% in the
Company, as well as other strategic relationships including component supply and
joint product development.  On June 30, 1995, AST stockholders approved the
$377.5 million strategic investment and all regulatory approval had been
received as of July 1, 1995.  Under the terms of the Purchase Agreement, as
amended by Amendment No. 1 thereto, dated as of June 1, 1995, and Amendment No.
2 thereto, dated as of July 29, 1995, Samsung could purchase 6.44 million newly
issued shares of common stock from AST, representing 19.9% of the then currently
outstanding shares of common stock, at $19.50 per share and could commence a
cash tender offer to purchase 5.82 million shares of common stock from the
Company's stockholders, representing 18% of the then currently outstanding
shares of common stock, at $22 per share.  Concurrent with the acceptance of the
shares for purchase under the tender offer, Samsung could also purchase an
additional 5.63 million newly issued shares of common stock from AST at $22 per
share so that its aggregate ownership interest in AST, after completion of all
of the purchases, would be approximately 40%.  On July 31, 1995, the transaction
was completed and the Company received net proceeds of approximately $240
million.

  In December 1994, the Company amended its $300 million unsecured committed
revolving credit agreement by reducing the total amount of the facility to $225
million and securing the credit facility with a pledge of all the Company's
domestic United States assets while retaining the maturity date of September 30,
1996.  In February 1995, the Company and four of its foreign subsidiaries
entered into a $50 million committed revolving credit agreement with an
expiration date of August 31, 1995.  On June 30, 1995, the Company announced
that it expected to incur a loss for its fiscal fourth quarter ending July 1,
1995.  This announcement placed the Company in technical default under the terms
of both the $225 million credit facility and the $50 million credit facility.
On July 21, 1995, the Company obtained waivers covering the technical default
and reduced the total amount of the $225 million credit facility to $185
million.  On August 1, 1995, the Company repaid all amounts outstanding under
the $50 million credit facility and terminated the agreement.  On August 1,
1995, the Company also repaid all amounts outstanding under the $185 million
credit facility and further reduced the amount of the facility to $68 million to
support a letter of credit issued to Tandy Corporation.  On August 28, 1995, the
Company canceled the letter of credit issued to Tandy Corporation under the $68
million credit facility and on August 31, 1995 terminated the credit agreement.
See further discussion included in "Liquidity and Capital Resources" under Item
7.  Management's Discussion and Analysis of Results of Operations and Financial
Condition.

INDUSTRY SEGMENTS AND GEOGRAPHIC INFORMATION

  AST operates in one industry segment: the manufacture and sale of personal
computers, including desktop, notebook, and server computer systems.  The
Company currently markets its products through retail computer dealers, consumer
retailers, international and regional distributors, VADs, VARs, OEMs and U.S.
Government approved dealers.  A summary of the Company's operations by
geographic area including net sales, operating income (loss) and identifiable
assets is incorporated herein by reference from Note 12 of Notes to Consolidated
Financial Statements.

                                       1
<PAGE>
 
BUSINESS STRATEGY AND MARKET

  The Company's business strategy is to utilize its technological expertise,
worldwide manufacturing capabilities, brand name recognition and distribution
channels to offer its customers a variety of personal computers to meet diverse
user needs.  The Company believes that its success depends upon the ability to
identify products and product features required by customers and to design and
produce high quality, innovative products compatible with industry standards on
a timely basis and at competitive prices.  As new technology and faster, more
powerful microprocessors have become available, the Company has concentrated its
efforts in the higher performance end of the personal computer market.

  In pursuing this strategy, the Company has developed a multi-channel and
multi-brand distribution approach that targets a variety of price points and
user requirements.  These include the Advantage! computer product lines which
are designed for the consumer retail market, the value oriented Bravo computer
product line, the high performance Premmia and Manhattan computer product lines,
and the Ascentia line of notebook computers.  Within these multiple brands, the
Company offers a variety of products, including desktop systems from 486-based
systems to high-end Pentium(R) systems and servers, color notebooks and the
symmetric multiprocessor line.  The Company's personal computers incorporate
either Industry Standard Architecture ("ISA"), Extended Industry Standard
Architecture ("EISA"), or Peripheral Component Interconnect ("PCI") Bus
Architecture and are compatible with major industry standard operating systems
including MS-DOS(R), UNIX/XENIX, SCO UNIX, Novell NetWare(R) and OS/2(R).  The
Company pursues a strategy whereby its products retain their compatibility with
new major industry standards as they are developed.

  The personal computer industry is characterized by intense price competition
and the Company believes that the price and performance features of its products
are key factors in the purchase decisions of its customers.  As a result, the
Company has developed a series of product lines each specifically targeted at
certain market segments that are served through various channels of the
Company's distribution network.  Price reductions are often determined with
reference to then existing competitive factors, including the prevailing pricing
strategy of other major computer manufacturers.  The Company's business strategy
includes the introduction of new products that are priced aggressively to
highlight the price and performance advantages of AST products.  The Company
intends for its products to remain competitively priced and adjusts its prices
as needed to maintain or grow its market share.  These adjustments may continue
to negatively impact the Company's profitability.

  The Company believes that its strategy of establishing a worldwide presence in
countries with developing markets for computer products and providing products
that meet local needs, such as customized systems and local language
documentation, has provided significant opportunity for revenue growth in these
international markets.  Overseas revenues increased 31% in fiscal 1995 over the
prior year period and contributed 45% of total revenues.  International revenues
contributed 36% and 41% of total revenues in fiscal 1994 and 1993, respectively.
During fiscal 1996, the Company intends to continue focusing on its European and
Asia Pacific markets.

PRODUCTS

  The Company's products range from mobile systems to superservers under the
Advantage!, Bravo, Premmia, Ascentia and Manhattan brand names.  The Company
also manufactures certain custom desktop system products for OEM customers.  The
Company offers a variety of personal computer system products designed to meet
multiple performance levels and price points.  During fiscal year 1996, the
Company intends to enhance its desktop computer product lines with faster
processing power and enhanced features to satisfy the complex needs of the home,
small-business and corporate user.  The Company also plans to expand its mobile
computing solutions under the Ascentia brand name with high-performance and
value-oriented models.  In addition, the Company intends to continue to
introduce new server products, technologies and computing solutions for the
network environment under its Manhattan brand name.

Advantage!

  AST's Advantage! Adventure consumer line of multimedia PCs are designed for
ease of use, complete with CD stereo, full-motion video, telephone answering and
voice mail system, game system, high-speed fax machine, gateway to the world of
on-line services and the Internet, and a selection of pre-installed software
titles.  These enhanced information and communications systems also feature AST
Works, one of the industry's most comprehensive and 

                                       2
<PAGE>
 
easy-to-use software interfaces that combine on-screen video help, numerous
productivity tools, and telephony capabilities.

Bravo

  The Bravo value desktop line is AST's price/performance leader providing
entry-level and mid-range systems to complete typical business applications,
such as word processing, electronic mail, database management, and spreadsheet
calculations.  The mid-size Bravo MS series offers users both minitower and low-
profile configurations which the Company believes are competitively priced with
traditional desktop systems.  The Bravo LC line of business desktops feature
either higher-end 486 processors or more powerful Pentium processors,
local-bus accelerated graphics, and greater cache memory expandability.

Premmia

  The Premmia family of personal computer systems provides customers with
versatile, solution-oriented platforms to run complex applications, such as
CAD/CAM, graphics and engineering programs, for a fraction of the price of
traditional workstations.  Supporting dual processing, 64-bit accelerated
graphics, on-board accelerated 3D hardware, integrated Fast-SCSI-2 and
integrated Ethernet, these systems are designated for advanced 32-bit operating
system environments such as Windows NT(R) and SCO UNIX.

Ascentia

  AST's line of Ascentia notebook computers provides traveling professionals
with total mobile computing solutions that include the key technologies most
important to mobile users such as full-size keyboards, large 10.4-inch screens,
and long-lasting batteries.  AST's new Pentium notebook, the Ascentia 950N, is a
true desktop alternative, which combines Intel's powerful 75MHz Pentium
processor with high resolution displays, full 16-bit audio support, and up to
1.2 GB hard drives.  This product was recently named one of the best mobile
products of the year by PC Magazine.  The Ascentia 910N, a DX4/75MHz notebook
computer, was recently rated the "#1 best buy" by PC World editors, providing
users with advanced lithium ion battery technology resulting in up to eight
hours of computing time.  The lower cost Ascentia 810N notebook computer
provides a powerful 66 MHz processor with L2 cache, a 10.4-inch Dual Scan STN
color display and a removable floppy drive that serves as a second battery bay
to double computing time.

Manhattan Servers

   AST's Manhattan server lineup supports all segments of the server market, the
Manhattan P and V series for enterprise-wide computing, and the Manhattan G
minitower series for the workgroup segment.  AST surrounds its hardware
offerings with a host of easy-to-use software management tools, specialized
service programs and peripherals that are tested and optimized for AST systems.
AST's Manhattan P and Manhattan V mid-range multiprocessor servers meet the
needs of the fast-growing client/server market with features such as dual
processing Pentium capability, PCI and EISA bus, FastSCSI disk controllers, RAID
support options and fault tolerant features.  The Manhattan G mini-tower
possesses the "true" server attributes of high expandability, certification on
leading operating systems, server management tools and on-site service.

Other Markets

  The Company's monitor line includes the ASTVision(TM) 4L, 5L, 7L and 20H
models. These monitors consist of low-radiation, multi-sync color and are
designed to VESA DPMS (Display Power Management Signaling) standards. ASTVision
offers personal computer users who operate with graphic-intensive Windows-based
applications a choice of high quality displays available in 14, 15, 17 and 20
inch CRT sizes (viewable sizes are smaller). In addition to the ergonomic
design, their multi-synchronous operation delivers enhanced flexibility in
graphics resolutions and refresh rates, along with user-controlled definition of
the horizontal and vertical image size and positioning.

                                       3
<PAGE>
 
PRODUCT DEVELOPMENT

  Due to the rapid pace of advances in personal computer technology, the
Company's success depends among other things on the timely introduction of new
products that are accepted in the marketplace.  Accordingly, the Company is
actively engaged in the design and development of new products and the
enhancement of existing products.  During the fiscal years ended July 1, 1995,
July 2, 1994 and July 3, 1993, the Company's engineering and development
expenses were $36,383,000, $38,858,000 and $31,969,000, respectively.

  The Company's long standing relationships with major software and hardware
developers such as Intel Corporation, Microsoft Corporation and Novell Inc.
assist the Company in bringing new technologies to the marketplace.  Working
with these developers in both compatibility testing and software support
programs allows the Company to introduce products incorporating the latest
hardware technology and the capability to operate the most current software
available in the marketplace.

  AST is firmly committed to the establishment of industry standards and
actively participates in their development.  The Company was one of the nine
original high technology companies which participated in the development of EISA
and also played a key role as a steering committee member in the development of
the Desktop Management Interface (DMI) specification.  AST has also incorporated
two of the industries latest technologies, the Pentium processor and PCI bus,
across all product lines and is actively working to produce designs based on
Intel's next-generation microprocessors.

  The Company believes that its technical expertise is a key factor in its
development of new and innovative products.  The Company's engineering staff
uses computer-aided design techniques which assist in the development of new
products and enable faster adaptation of printed circuit board layouts for the
manufacturing process. In addition, the Company is considering the utilization
of more third party circuit boards in its desktop and server product lines in
order to enhance its time to market capability. In keeping with AST's philosophy
of providing its customers with the latest technology tools, the Company ships
Percepta(TM) Software with all its servers. Percepta(TM) Software is a 
pictorial-based server manager that provides an at-a-glance view of server
configuration for quick resolution of problems. The Company is also developing a
next-generation software interface, AST Works II, which provides on-screen video
help, numerous productivity tools and unsurpassed telephony capabilities for its
new family of Advantage! systems that will ship in the near future.

  Fiscal year 1995 system development efforts resulted in the introduction of
numerous new products, including new generations and enhancements within the
Advantage!, Bravo, Premmia, Ascentia, and Manhattan product families.  These new
generations and enhancements included the Pentium processor, PCI local bus,
energy-efficiency, and multimedia strategies that appeal to a wide range of
computer users.

MANUFACTURING

  AST's manufacturing operations include procurement and inspection of
components, assembly and testing of printed circuit boards ("PCB") and assembly,
testing and packaging of finished products.  The Company's manufacturing and
warehouse facilities include over 1.25 million square feet of capacity and are
located in Fort Worth, Texas; Hong Kong; the People's Republic of China ("PRC");
Taiwan; and Limerick, Ireland.

  During fiscal 1995, the Company altered its demand fulfillment strategies in
an effort to realize additional manufacturing efficiencies.  The Company
completed the closure of its Fountain Valley facility and consolidated its
manufacturing for mobile computers, a high-growth segment of the personal
computer market, in the Company's Taiwan facility.  To better serve the Pacific
Rim, American, European and the Rest of the World regions' desktop and server
product demand with lower costs and expedited time-to-market, desktop and server
products are manufactured in facilities located in Hong Kong, the PRC, Texas,
and Ireland.  In support of its worldwide systems manufacturing, the Company
also completed the closure of its Texas PCB assembly facility and consolidated
the manufacture of PCB assemblies in Hong Kong and the PRC.  The Company
continues to assess its worldwide manufacturing facilities and their capacity in
an effort to further increase efficiencies and improve product deliveries.

  The Company currently procures all of its components from outside suppliers.
AST factory sites are in close proximity to many key international vendors.
Source inspections are conducted at the plants of selected strategic suppliers,
while some other parts are sampled for inspection upon receipt at the Company's
manufacturing facilities.

                                       4
<PAGE>
 
  Increases in demand for personal computers have created industrywide
shortages, which at times have resulted in premium prices being paid for key
components, such as Dynamic Random Access Memory chips ("DRAMs"), some Static
Random Access Memory chips, CD-ROMs and monitors.  These shortages have
occasionally resulted in the Company's inability to procure these components in
sufficient quantities to meet demand for its products.  In addition, a number of
the Company's products include certain components, such as microprocessors,
video chips, core logic, modems, some Static Random Access Memory chips and
Application Specific Integrated Circuits, that are currently purchased from
single sources due to availability, price, quality or other considerations.  The
Company purchases components pursuant to purchase orders placed in the ordinary
course of business and has no guaranteed supply arrangements with single source
suppliers. Reliance on suppliers generally involves risks, including the
possibility of defective parts, a shortage of components, an increase in
component costs and disruptions in delivery of components.  Should delays,
defects or shortages re-occur or component costs significantly increase, the
Company's net sales and profitability could be adversely affected.  The Company
attempts to mitigate these potential risks by working closely with major
suppliers on product plans and coordinated product introductions.  The strategic
relationship formed with Samsung could further reduce the risk associated with
the procurement of some of these components.

  The Company has also expanded its manufacturing capacity within the PRC, which
has a history of political instability.  The Company attempts to reduce this
potential risk through a centralized management organization coordinated within
its Hong Kong manufacturing operation.

  Quality and reliability are emphasized in the development, design and
manufacture of the Company's products.  AST continues to focus on new product
introductions through a process of concurrent product and process design
efforts, which attempt to simplify and streamline the manufacturing process in
the earliest stages of product design.  Products undergo quality inspection and
testing throughout the manufacturing process.  Additional manufacturing
verification and testing programs include root cause analysis, as well as
customer audit programs that consist of extended diagnostic, software and early
life reliability testing of products randomly taken from finished goods.

  The Company's strategy is to continuously enhance its manufacturing procedures
to include comprehensive quality management processes.  In fiscal 1995, the
Company successfully obtained and/or maintained International Standards
Organization ("ISO") 9000 certification at a majority of its sites.  Limerick,
Ireland achieved ISO 9000 certification in May 1995, passing the criteria on its
first attempt.  The Company is currently pursuing ISO certification at its other
manufacturing locations in the PRC and at its Fort Worth, Texas facility.

MARKETING AND SALES

  The Company employs a worldwide multi-channel distribution strategy which
allows it to reach a variety of customers in most major market segments.  Each
channel provides AST with access to specific market and customer segments.  The
Company's strategy is to differentiate itself from others in the industry by
continuing to realize significant revenues through its focus on an established
network of authorized dealers and resellers.  The Company believes that its
success in building its network of dealers and resellers is largely due to the
Company's product line breadth, the quality and reliability of its products, its
dedication to the channel, the responsiveness of its employees, and the high
level of service and support provided by the Company.  Despite AST's past
success within these channels, the Company continues to focus on broadening its
distribution channels to further its growth objectives.

  In fiscal 1995, the Company realigned its worldwide sales organization into
three major geographical groups:  the Americas, which includes the U.S., Canada
and Latin America; Europe, which includes Africa; and Asia Pacific, which
includes the Middle East.

North American Distribution

  The Company's North American distribution channels include authorized
independent resellers and dealers, national reseller organizations, national and
regional distributors and aggregators, systems integrators, consumer retailers
and GSA supply schedule holders.  The Company sells directly and indirectly to
large VADs and VARs that typically purchase personal computers and add
enhancement hardware, software and service to provide the total system solution,
which are then sold in a variety of vertical and horizontal markets.  The
Company's national reseller organization accounts include customers such as
CompuCom Systems, MicroAge, ENTEX Information Services, Inc. and Intelligent
Electronics, Inc.  The Company also sells its products to smaller dealers and
resellers through major national distributors including Ingram Micro, Merisel,
Gates/FA Distributing and Tech Data Corporation.

                                       5
<PAGE>
 
  The Company's Advantage! line is designed for small office and home use and is
marketed primarily by consumer retail chains including Computer City
Supercenters; Price/Costco Wholesale Club Stores; and Sam's Wholesale Club, a
division of Wal-Mart Stores.

  Fiscal 1995 North American revenues declined 11% to $1.358 billion from $1.517
billion for fiscal 1994.  Sales through the Company's VAD/VAR and consumer
retail channels represented 48% and 37%, respectively, of total North American
revenues in fiscal year 1995.  Fiscal 1995 sales to distributors and through the
OEM channels contributed 14% and 1% of North American revenues, respectively.

International Distribution

  The Company operates internationally through subsidiaries and sales offices in
49 locations worldwide.  In countries where the Company does not have subsidiary
operations, products are sold to retail dealers and distributors.  The Company
plans to continue to expand its international business within Europe, Africa,
the Middle East and the Pacific Rim during fiscal 1996.  The Company may also
pursue limited expansion plans within certain developing countries as
opportunities arise.

  Success and profitability of international operations could be adversely
affected by conditions that may not impact North America, including local
economic conditions, political instability, tax laws and changes in the value of
the U.S. dollar.  See Item 7. "Management's Discussion and Analysis of Results
of Operations and Financial Condition."

  In fiscal 1995, international revenues rose 31% over the prior year, from $850
million to $1.1 billion.  This increase in international revenues was
attributable to the Company's broad product selection and its ability to deliver
from regionalized facilities located in Ireland, Hong Kong, Taiwan and the PRC.
European revenues were up 40% to $744 million from $533 million in fiscal 1994
and represented 30% and 23% of total fiscal 1995 and 1994 revenues,
respectively.  Sales in the Company's Pacific Rim region grew 17% to $306
million and accounted for 12% of total fiscal 1995 worldwide revenue compared to
$261 million and 11% of total fiscal 1994 revenue.  The Company's Rest of World
revenues increased 8% to $61 million in fiscal 1995 and represented 3% of total
fiscal 1995 revenue.

Customer Support and Training

  AST believes that customer support, service and training are crucial to
maintaining strong relationships with its customers and that the high level of
its service and support helps differentiate it from other manufacturers in the
personal computer industry.  The Company provides a comprehensive collection of
services for its products through its "Customer Care" program.  AST Customer
Care offers technical support to resellers, dealers and end-users through access
to toll-free telephone lines, AST On-Line!, a 24-hour electronic bulletin board
system, AST Info-Fax, which allows access to a broad selection of technical
support documentation via facsimile 24-hours a day, and a technical support
alliance with leading network and operating system suppliers for one-stop
support in multi-vendor networked environments.  In addition, the AST On-Line!
service has been expanded to be available through the CompuServe(R) 24 hour on-
line information service, Prodigy(R) interactive network and the bulletin board
system which includes Remote Imaging Protocol (RIPscrip).  AST's support
services are further augmented by the new AST InfoLINE, an interactive voice
response system which includes automated problem diagnostics as well as
automated fax-response diagnostics.  Finally, corporate customers seeking
additional software support for their systems can contact Stream, International,
a  fee-based third-party software support organization.

  Parts and labor warranties on AST computers range from one to three years in
length, depending on product type.  Service is provided by AST authorized
dealers, third party maintenance organizations and the Company's in-house
service and support organization.  Trained service technicians are available in
more than 1,500 AST authorized service centers.  Included among these service
centers, from which on-site service is also available, are more than 800
Authorized Service Centers (ASC), over 100 Advanced System Support Centers
(ASSC) and at least 400 third party maintenance locations.  In addition,
international customers can be serviced on a carry-in basis by any of the
authorized AST Service Providers located in more than 30 countries around the
world.  AST Customer Care also provides comprehensive protection for notebook
users through the ExeCare Plus service program.  Expedited repair of any AST
notebook product anywhere in the United States is available under the ExeCare
Plus service program.  For ExeCare(SM) Plus members traveling abroad, ExeCare
Plus service is also honored by all AST international subsidiaries. The Company
offers the AST Premium Plus Support program to end-users who have a large
installed base of AST computers and internal information centers providing
service and support within the organization. The Premium Plus

                                       6
<PAGE>
 
support program features priority toll-free technical support, a video-based
core service training program, subscription to AST Technical Publications and
the ability to purchase spare parts directly from AST. Premium Plus Support
program subscribers also receive labor reimbursements for warranty repair work
performed on AST systems, discounts on spare parts, expedited spare part cross-
shipments, spare parts inventory balancing, a free Pronto! Pro(TM) CD-Rom
subscription and monthly service center mailing. Ongoing spare parts can be
purchased from PC Service Source (PCSS).

Advertising

  AST advertises its product domestically and internationally in selected
computer trade, business and consumer publications and via selected broadcast
and display mediums throughout the world. Through the AST cooperative
advertising programs, the Company encourages its channel partners to advertise
and promote AST products by funding a portion of joint advertising and promotion
efforts.  The Company also participates in major computer and business trade
shows and field seminars around the world.  The Company's advertising targets a
wide range of buyers and influencers including MIS, Networking and PC
professionals, department managers, corporate executives, and individual
purchasers.

Major Customers

  During fiscal 1995, no AST customer accounted for more than 10% of
consolidated net sales.

BACKLOG

  The Company orders raw materials and components to manufacture products
according to its forecast of near-term demand and maintains inventories of
finished products in advance of receipt of orders from its customers.  Orders
from retail accounts are usually placed by the customer on an as-needed basis
and are usually shipped by the Company shortly after receipt.  Unfilled orders
can be, and often are, canceled or rescheduled with little or no penalty.  For
these reasons, the Company's backlog at any particular time is generally not
indicative of the future level of sales.  In addition, cancellations and
rescheduling can adversely impact the Company's revenue and profitability.

PATENTS AND LICENSES

  The Company relies on a combination of contract, patent, copyright, trademark
and trade secret laws to protect its proprietary interests in its products.  The
Company owns several U.S. federal registrations for trademarks, including "AST",
the AST logo, "AST PREMIUM", "AST RESEARCH" and "ADVANTAGE!".  At July 1, 1995,
the Company had acquired through application and purchase over 400 patents and
patent applications throughout the world relating to various aspects of its
products.

  AST has license agreements for various products, including operating system
software for its personal computer systems with Microsoft Corporation and IBM
Corporation, for which the Company makes payments.  In addition, the Company has
a patent cross-licensing agreement with IBM Corporation dated January 1, 1990,
which extends over the life of the covered patents.  The Company has a patent
cross-licensing agreement with Texas Instruments Inc. dated January 1, 1995,
which expires December 31, 2000, for which the Company makes periodic royalty
payments.  AST also has various license agreements for application software
which it distributes with its products, many of which require the Company to
make payments to the licensor.  Pursuant to the Strategic Alliance Agreement
with Samsung Electronics Co., Ltd., the Company entered into a patent cross-
license agreement with Samsung dated July 31, 1995 that expires on July 31,
2005.

COMPETITION

  Intense competition in the personal computer industry continued during fiscal
1995 and was characterized by frequent product introductions and an aggressive
pricing environment.  While some personal computer manufacturers modified their
channel strategies, the Company remained focused on its core strategy of being a
price and performance leader and expanded its customer service and support
programs.  The Company's primary competitors are other computer companies which
all offer a full range of personal computing solutions, including IBM, Compaq
Computer Corporation, Hewlett-Packard Corporation, Digital Equipment
Corporation, Dell Computer Corporation, Gateway 2000, Inc. and Packard Bell.

                                       7
<PAGE>
 
  The Company believes that its main competitive advantage has been and
continues to be the Company's commitment to its channel partners.  This channel
focus, in addition to product branding, product line breadth and service and
support, has enabled the Company's products to remain competitive in the
extremely competitive personal computer marketplace.

  The personal computer market has continued to be intensely competitive.  As a
result, significant price reductions were required across all product lines
during fiscal 1995, contributing to a decline in gross profit margins.
Characteristic of the past few years, the Company expects these pricing
pressures to continue.  The ongoing introduction of new technologies and full-
featured systems across all of the Company's product lines is intended to enable
AST to keep pace with rapid market changes and to minimize the effect of
continued competitive pricing.  However, there can be no assurance that the
Company will have the financial resources, marketing and distribution
capability, or the technological knowledge to compete successfully.  In
addition, the Company's results of operations could be adversely impacted if it
is unable to effectively implement its technological and marketing alliances
with other companies, such as Microsoft and Intel, and manage the competitive
risks associated with these relationships.

REGULATORY COMPLIANCE

FCC Regulations

  The Federal Communications Commission ("FCC") in October 1979 and April 1980
adopted regulations imposing radio frequency emanation standards for computing
equipment.  The regulations distinguish between computing devices marketed for
use primarily in a commercial, industrial or business environment (designated
class A) and computing devices marketed for use primarily in a residential
environment (designated class B).  All of the Company's products are designed to
comply with applicable FCC standards.

International Standards Organization

  The ISO 9000 standard is an internationally recognized quality standard
encompassing all areas of the manufacturing process.  The Company has achieved
and maintained certification and registration under ISO 9000, section 9002, for
the quality systems used in manufacturing operations at its subsidiary in
Taiwan, its service center in the United Kingdom and, beginning in May 1995, its
manufacturing facility in Limerick, Ireland.  In addition, the AST Hong Kong
manufacturing operations have been certified and registered under ISO 9000,
section 9001. The Company is currently pursuing ISO certification at its
remaining non-certified locations in the PRC and at its Fort Worth, Texas
facility.

Effects of Environmental Laws

  Compliance with laws enacted for the protection of the environment to date has
had no material effect upon the Company's capital expenditures, earnings or
competitive position.  The Company has successfully been involved in such
programs as the EPA's Energy Star program and is a member of the Portable
Rechargeable Battery Association (PRBA) which identifies new regulations in
various areas with regard to labeling, transportation issues and proper
disposal.  Although the Company does not anticipate any material adverse effects
in the future based on the nature of its operations, there can be no assurance
that such laws will not have a material adverse effect on the Company.  To its
knowledge, the Company was not named as a defendant in any environmental
lawsuits during fiscal 1995.

EMPLOYEES

  As of August 25, 1995, the Company had 6,595 employees, 3,764 of whom were
employed in manufacturing, 316 in engineering and 2,515 in the areas of general
management, sales, marketing and administration.  Of the total, 2,526 were
employed in North America, 2,800 were employed in the Pacific Rim, 45 were
employed in the Rest of World (Middle East) and 1,224 were employed by the
Company's European subsidiaries.  The Company believes that it has been
successful to date in attracting and retaining qualified personnel, but believes
its future success will depend in part on its continued ability to attract and
retain highly qualified engineers, technicians, marketing and management
personnel.  To assist in attracting qualified employees at all levels, the
Company has adopted stock option, performance based incentive compensation,
profit sharing and other benefit plans.  The Company considers its employee
relations to be good.  No employee of the Company is represented by a union.

                                       8
<PAGE>
 
BUSINESS SEASONALITY

  Although the Company does not consider its business to be highly seasonal, the
Company did experience seasonally higher sales in the consumer retail channel
during its second quarter ended December 31, 1994, due to strong holiday demand
for some of its products.

ITEM 2.  PROPERTIES

  The Company owns and occupies its worldwide headquarters facility in Irvine,
California.  The 232,000 square foot facility accommodates the Company's
executive, finance and administrative functions, the Americas Region sales
organization, and the product divisions.  The Company also leases a 246,000
square foot facility in Fountain Valley, California under a ten year lease
agreement, which expires in 1999.  This facility was closed in February 1995,
and is currently being marketed for sublease.  The Company owns and occupies a
212,000 square foot manufacturing facility in Fort Worth, Texas, with an
adjacent 202 acres of undeveloped land.  It leases an additional 240,000 square
feet of manufacturing, engineering, and customer support space in the Fort Worth
area.  The Company leases approximately 72,000 square feet for regional sales
offices and 138,000 square feet for warehouse and distribution space for its
North American sales operations.

  The Company entered into an agreement for the sale and leaseback of its 68,000
square foot manufacturing facility in Hong Kong effective June 1994.  The
leaseback period under this agreement expires June 1996.   The Company leases an
additional 82,000 and 32,000 square feet for warehouse and production activities
and office space, respectively, in Hong Kong.  The Company's Taiwanese
manufacturing facility includes 65,000 square feet of leased property.  The
Company leases an aggregate of 390,000 square feet of manufacturing space in the
PRC to service the domestic Chinese and other Pacific Rim markets. In addition,
the Company leases approximately 87,000 square feet for sales, marketing and
administration offices and warehouse facilities in the Pacific Rim.

  The Company owns a 340,000 square foot manufacturing facility in Limerick,
Ireland, which supplies nearly all the desktop requirements for the European
region, Africa, and the Middle East.  In addition, the Company has approximately
236,000 square feet of sales, marketing, administration and warehouse facilities
in various other countries throughout Europe.  The Company also leases an
additional 32,000 square feet for warehouse and office space in the Middle East.
An additional 182,000 square feet is leased in the Middle East for possible
expansion.

ITEM 3.  LEGAL PROCEEDINGS

  On March 3 and March 14, 1994, complaints were filed by two shareholders
against the Company and certain of its officers and directors requesting
certification of class action, asserting claims under state and federal
securities law based on allegations that the Company made inadequate and false
disclosures and seeking unspecified compensatory damages and related fees and
costs.  The complaints were filed in the United States District Court for the
Central District of California.  On September 12, 1994, a complaint was filed by
a shareholder against the Company and certain of its officers and directors
requesting certification of class action, asserting claims under state and
federal securities law based on allegations that the Company made inadequate and
false disclosures and seeking unspecified compensatory damages and related fees
and costs.  The September 12, 1994 complaint was filed in the United States
District Court for the Central District of California under the case name Steven
A. Kornfeld v. James L. Forquer, et al.  On October 6, 1994, a complaint was
filed by a shareholder in the United States District Court for the Central
District of California.  The October 6, 1994 complaint names the Company and
certain of its officers and directors as defendants, asserts claims under the
state and federal securities laws based on allegations that the Company made
inadequate and false disclosures, and seeks unspecified compensatory damages and
related fees and costs.  The cases with complaints filed on March 3, 1994, March
14, 1994 and October 6, 1994 have been consolidated under the case name In re
AST Research Securities Litigation.  The AST Research Securities Litigation and
Kornfeld cases are being treated as related cases by the court.  A settlement
agreement dated August 28, 1995 was signed to end the AST Research Securities
Litigation and Kornfeld cases, and requires the payment of $12.5 million by the
defendants to the plaintiffs in November 1995.  An Order Preliminarily Approving
Settlement dated August 28, 1995 was entered by the court to begin the process
of approving the settlement.  The Company expects that a majority of the
settlement will be covered by insurance.

  The Internal Revenue Service ("IRS") is currently examining the Company's
1989, 1990 and 1991 federal income tax returns.  In addition, the IRS has
completed its examination of the Company's 1987 and 1988 federal income tax

                                       9
<PAGE>
 
returns and has proposed adjustments to the Company's federal tax liabilities
for such years of approximately $8.3 million, excluding interest.  The majority
of such proposed adjustments relate to the allocation of income between the
Company and its foreign subsidiaries.  Management believes that the Company's
position has substantial merit and intends to vigorously contest these proposed
adjustments.  Management further believes that any liability that may result
upon the final resolution of the proposed adjustments for 1987 and 1988 or
current examinations of 1989, 1990 and 1991 will not have a material adverse
effect on the Company's consolidated financial position or results of
operations.

  The Company has been named as a defendant or co-defendant, generally with
other personal computer manufacturers, including such companies as IBM, AT&T,
Unisys, Digital Equipment Corporation, NEC, Olivetti, NCR, Panasonic, and
Matsushita, in sixteen similar lawsuits each of which alleges as a factual basis
the occurrence of carpal tunnel syndrome or repetitive stress injuries.  The
suits naming the Company are just a few of the many lawsuits of this type which
have been filed, often naming IBM and other computer companies.  The claims
against the Company total in excess of $100 million in compensatory damages and
punitive damages and additional unspecified amounts.  The Company has denied or
is in the process of denying the claims and intends to vigorously defend the
suits.  The Company is unable at this time to predict the ultimate outcome of
these suits.  Ultimate resolution of the litigation against the Company may
depend on progress in resolving this type of litigation overall.  Before
consideration of any potential insurance recoveries, the Company believes that
the claims in the suits filed against it will not have a material impact on the
Company's consolidated financial position or results of operations; however, the
Company is unable to estimate the amount of any loss that may be realized in the
event of an unfavorable outcome.  The Company has maintained various liability
insurance policies during the periods covering the claims filed above.  While
such policies may limit coverage under certain circumstances, the Company
believes that it is adequately insured.  Should the Company not be successful in
defending against such lawsuits or not be able to claim compensation under its
liability insurance policies, the Company's profitability and financial
condition may be adversely affected.

  The Company was named, along with twelve other personal computer companies, as
a defendant in a lawsuit filed on March 27, 1995 in the Superior Court for the
County of Merced, California.  The case name for this March 27, 1995 filing is
People v. Acer et al., and alleges that the Company has engaged in deceptive
advertising and unlawful business practices with relation to computer monitor
screen measurements.  The Company was named, along with three other personal
computer or monitor companies, as a defendant in a class action lawsuit filed on
May 2, 1995 in the Superior Court for the County of Marin, California.  The case
name for this May 2, 1995 filing is Kaplan et al. v. Viewsonic et al., and
alleges that the defendants have engaged in unfair business practices, false
advertising and breach of implied warranty concerning the advertisement of the
size of computer monitor screens.  The Company was named, along with 37 other
defendants, in a class action lawsuit, Long v. Packard Bell et al., filed on
August 21, 1995 in the Superior Court for the County of Orange, California,
which alleges certain claims concerning the advertising of the sizes of computer
monitors.  The Company was also named, along with nine other defendants, in a
class action lawsuit, Randy Davis, Ph.D., Inc. v. AST Research et al., filed on
August 23, 1995 in the Superior Court for the County of Orange, California,
which alleges certain claims concerning the advertising of the sizes of computer
monitors.  Further, the Company was named, along with 35 other defendants, in a
class action lawsuit, Sutter v. Acer et al., filed on September 7, 1995 in the
Superior Court for the County of Sacramento, California, which alleges certain
claims concerning the advertising of the sizes of computer monitors.  Management
does not believe that the outcome of these disputes will have a material adverse
impact on the Company's consolidated financial position or results of
operations; however, the Company is unable to estimate the amount of any loss
that may be realized in the event of an unfavorable outcome.

  The Company is also subject to other legal proceedings and claims that arise
in the normal course of business.  While the outcome of these proceedings and
claims cannot be predicted with certainty, management does not believe the
outcome of any of these matters will have a material adverse effect on the
Company's consolidated financial position or results of operations.

                                       10
<PAGE>
 
ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

  The Company held a Special Meeting of Stockholders of AST Research, Inc. on
June 30, 1995 in Newport Beach, California.  Matters submitted to and approved
by a vote of security holders included:

     (1) The approval of the amendment and restatement of the Company's
       Certificate of Incorporation to increase the size of the Board and make
       certain other changes and approval of the terms of the Stock Purchase
       Agreement with Samsung Electronics Co., Ltd.
<TABLE>
<CAPTION>
 
<S>                                       <C>
                    In Favor              17,273,984
                    Opposed                   97,790
                    Abstentions               43,261
                    Broker Non-Votes      14,626,571
 
</TABLE>

                                       11
<PAGE>
 
                                    PART II


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

  AST's Common Stock is traded on the over-the-counter market (NASDAQ National
Market System) under the symbol ASTA.  The following tables set forth, for the
fiscal 1995 and 1994 periods indicated, the range of high and low prices for the
Company's Common Stock.
<TABLE>
<CAPTION>
 
          1995:              High         Low
          -----              ----         ---
         <S>              <C>         <C>
 
          1st Quarter      $19 - 1/4   $12
          2nd Quarter       16 - 1/4    10 - 3/8
          3rd Quarter       17          13 - 1/8
          4th Quarter       19 - 1/8    13 - 1/2
 
          1994:
          -----
 
          1st Quarter      $18 - 1/2   $13 - 3/4
          2nd Quarter       25 - 1/2    16 - 3/4
          3rd Quarter       33          20 - 1/4
          4th Quarter       22 - 1/2    12 - 1/2
</TABLE>

  There were approximately 992 security holders of record as of September 22,
1995.  The Company has not paid dividends to date and intends to retain earnings
for use in the business for the foreseeable future.

                                       12
<PAGE>
 
ITEM 6.  SELECTED FINANCIAL DATA

  The following data has been derived from consolidated financial statements
that have been audited by Ernst & Young LLP, independent auditors.  The
information set forth below is not necessarily indicative of the results of
future operations and should be read in conjunction with the consolidated
financial statements and notes thereto appearing elsewhere in this Annual Report
on Form 10-K.

<TABLE>
<CAPTION> 
(In thousands, except
  per share amounts)                      1995          1994          1993         1992        1991
                                       ----------    ----------     ---------     --------    -------- 
<S>                                   <C>           <C>           <C>            <C>         <C>   
Net sales                              $2,467,783    $2,367,274    $1,412,150     $944,079    $688,477
 
Gross profit                              245,675       347,733       285,698      293,260     248,347
 
Operating income (loss)                  (105,690)       53,989(2)    (64,578)(1)   97,526      94,083
 
Net income (loss)                         (99,309)       31,309       (53,738)      68,504      64,724
 
Net income (loss) per share:
  Primary                              $    (3.07)   $     0.96    $    (1.72)    $   2.16    $   2.13
  Fully diluted                        $        *    $     0.95    $        *     $      *    $      *
 
Shares used in computing net income
 (loss) per share:
  Primary                                  32,371        32,548        31,289       31,758      30,413
  Fully diluted                                 *        34,866             *            *           *
                                       ----------    ----------     ---------     --------    -------- 
Cash and short-term investments        $   95,825    $  153,118    $  121,600     $140,705    $153,305
 
Working capital                           306,872       444,974       301,046 (3)  332,793     282,678
 
Total assets                            1,021,501     1,005,620       886,159 (3)  580,613     485,431
 
Long-term debt                            219,224       215,294        92,258 (3)    2,431      30,110
 
Total shareholders' equity             $  263,238    $  361,762    $  318,806     $363,267    $282,162
 
Shares outstanding at end of period        32,413        32,334        31,579       30,787      30,228
                                       ----------    ----------     ---------     --------    --------
</TABLE>
*   Fully diluted earnings (loss) per share were anti-dilutive or not materially
    different from primary earnings (loss) per share.

(1) Includes a $125 million pretax restructuring charge.  See Note 2 of Notes to
    Consolidated Financial Statements.

(2) Includes a $12.5 million pretax credit from the reversal of excess
    restructuring charge amounts not utilized.  See Note 2 of Notes to
    Consolidated Financial Statements.

(3) Effective June 30, 1993, the Company purchased certain net assets of Tandy
    Corporation's personal computer business.  The Company's Consolidated
    Statements of Operations do not include the revenues and expenses of the
    acquired business until fiscal 1994.  See Note 2 of Notes to Consolidated
    Financial Statements.

                                       13
<PAGE>
 
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
         FINANCIAL CONDITION

(Amounts in tables in thousands, except per share amounts)

  The following discussion should be read in conjunction with the consolidated
financial statements and notes thereto.
<TABLE>
<CAPTION>
 
 
RESULTS OF OPERATIONS                              1995        CHANGE        1994        CHANGE       1993
                                                ----------     ------    ----------      ------    ----------
<S>                                             <C>           <C>        <C>            <C>        <C>
Net sales                                       $2,467,783         4%    $2,367,274         68%    $1,412,150
Gross profit                                    $  245,675       (29%)   $  347,733         22%    $  285,698
  Percentage of net sales                             10.0%                    14.7%                     20.2%
Operating expenses (excluding
 restructuring charges (credits))               $  351,365        15%    $  306,244         36%    $  225,276
  Percentage of net sales                             14.2%                    12.9%                     16.0%
Restructuring charges (credits)                 $        -      (100%)   $  (12,500)      (110%)   $  125,000
  Percentage of net sales                                -                     (0.5%)                     8.9%
Net income (loss)                               $  (99,309)     (417%)   $   31,309        158%    $  (53,738)
Net income (loss) per share, fully diluted      $    (3.07)     (423%)   $     0.95        155%        $(1.72)
 
</TABLE>
NET SALES

  Net sales increased to $2.468 billion in fiscal year 1995 from $2.367 billion
in fiscal year 1994 and $1.412 billion in fiscal year 1993.  The slight
improvement in fiscal 1995 revenues was due to higher Pentium processor-based
desktop systems sales partially offset by lower 386 and 486 desktop systems
sales and decreased shipments of the Company's notebook system products.  The
Company's net sales (expressed in U.S. dollars) were also increased by 2.3% in
fiscal 1995 compared with decreases of 2.7% and 1.3% in fiscal 1994 and 1993,
respectively, due to fluctuations in the average value of the U.S. dollar
relative to its average value in the comparable periods of the prior years.  In
fiscal 1995, the Company's worldwide unit shipments increased 5% to 1,503,000,
compared with a 78% increase in unit volume for fiscal 1994.

  The Company has experienced product development and production delays
throughout fiscal 1995, which in part have contributed to lower 486 desktop and
notebook systems sales.  In addition, continued industrywide competitive pricing
pressures have prompted aggressive pricing adjustments that have further reduced
486 desktop and notebook system revenues, particularly in the domestic
marketplace.  The Company anticipates that additional pricing actions will be
necessary, especially in the consumer retail market, as it attempts to maintain
its competitive price and performance product profile; however, there can be no
assurance that future pricing actions will be effective in stimulating sales
growth.

  Revenues from desktop system products increased 15% to $1.741 billion in
fiscal 1995 from $1.509 billion in fiscal 1994, compared with an increase of 56%
in fiscal 1994.  Major contributors to the improved year-over-year revenue
performance included the Company's Pentium desktop systems and selected 486-
based desktop systems including the Advantage! and Bravo 486DX.  Despite the
overall increase, a decline in the fiscal 1995 revenue growth rate compared to
the prior year was primarily due to decreased Premmia 486-based and Tandy
branded desktop systems sales.  Decreased sales of the Company's 486-based
desktop systems in fiscal 1995 are consistent with the shift in demand toward
the Pentium desktop systems, which accounted for 35% of total desktop systems
sales in fiscal 1995 versus 3% in the comparable fiscal 1994 period.

  The Company's notebook computer product revenues decreased 11% to $464 million
in fiscal 1995 from $519 million in fiscal 1994, compared to an increase of 79%
in fiscal 1994 over fiscal 1993.  The decline in notebook revenues is primarily
attributable to the expiration of two large OEM notebook agreements and the
Company's decision to de-emphasize the OEM channel.  The decrease in net sales
of notebook computers reflects a 19% decrease in unit shipments to 218,000 in
fiscal 1995 from 268,000 in the same prior year period compared to a 74% unit
volume increase in fiscal 1994 over fiscal 1993. The fiscal 1995 decline in
notebook systems sales occurred in the Advantage!, Bravo and PowerExec(TM) 
notebook product lines, which was partially offset by a significant increase in
the 

                                       14
<PAGE>
 
Ascentia notebook computer line. Revenues from the Company's notebook
computer products represented 19%, 22% and 21% of net sales for fiscal 1995,
1994 and 1993, respectively.

  North American revenues (including Canada) decreased 11% to $1.358 billion in
fiscal year 1995, compared with an increase of 83% in fiscal 1994 over 1993.  As
previously noted, the fiscal 1995 revenue decline was due primarily to the
completion of two large OEM contracts in the fourth quarter of fiscal 1994.
Total OEM channel revenues decreased to one percent of total fiscal 1995 North
American revenues compared to 11% in fiscal 1994 and 14% in fiscal 1993.  Sales
to the independent reseller/dealer channel for fiscal 1995 decreased 4% compared
to fiscal 1994 and accounted for 48% of total North American revenues.  Within
the overall decrease in North American revenues, sales to the consumer retail
channel grew slightly, increasing 2% over the prior year compared with an
increase of 218% in fiscal 1994 over 1993.  The decline in the fiscal 1995
growth rate was attributable to lower revenues related to Tandy branded systems
sales in the United States.  Sales to the national distributor channel also grew
in fiscal 1995, increasing 8% over fiscal 1994.

  International revenues increased 31% to $1.110 billion in fiscal 1995 from
$850 million in fiscal 1994, compared to a 46% growth rate in fiscal 1994 over
fiscal 1993.  International revenues represented 45%, 36%, and 41% of net sales
in fiscal 1995, 1994 and 1993, respectively.  European revenues increased 40%
over the prior year, compared with 79% in fiscal 1994 over 1993.  The United
Kingdom and Sweden continued to be major contributors of total European revenues
with significant fiscal 1995 revenue growth also occurring in Italy, Norway and
Switzerland.  Commencing during the second quarter of fiscal 1995, the Company's
Ireland manufacturing facility supplied nearly all of the desktop product
requirements for the European region.  The Company believes that it's localized
manufacturing, centralized distribution and service operation in Limerick,
Ireland have contributed to its European growth.

  Revenues from the Company's Pacific Rim region, which includes Australia, the
PRC, Hong Kong, Japan, Korea, Malaysia, New Zealand, Singapore and Taiwan,
combined to contribute to a 17% increase in fiscal 1995 sales, compared with a
9% increase in fiscal 1994 sales over 1993.  The increase in the fiscal 1995
growth rate was attributable to higher revenue growth in Australia, Singapore
and Taiwan partially offset by a reduction in revenues into the PRC due to
significantly increased competition and lower fiscal 1995 sales to one of the
Company's major customers within this region.  The Company anticipates that
these competitive pressures will continue.  Sales into the PRC accounted for
approximately 5% of the Company's total fiscal 1995 revenues, compared with
approximately 6% and 11% in fiscal 1994 and 1993, respectively.  Although the
PRC has historically provided the Company with significant revenues and
profitability, future sales of the Company's products into the PRC are highly
dependent upon continuing favorable trade relations between the United States
and the PRC and the general economic and political stability of the region.
Economic factors such as competitive pricing, a lower margin customer mix and
changes in manufacturing strategies have all impacted sales and operating
results.  The Company believes that these factors will continue to impact future
sales and operating results.

  In the Company's Rest of World region, revenues increased 8% in fiscal 1995
over the prior year, compared with an increase of 22% in fiscal 1994 over 1993.
The fiscal 1995 increase is primarily due to a 23% growth rate in Latin America
and continuing growth within the Company's Middle East operations.  However,
economic and political risks in these geographical areas could have a
corresponding impact on future sales and operating results.

GROSS PROFIT

  The Company's 1995 gross profit margins of 10.0% declined from 14.7% in fiscal
1994 and 20.2% in fiscal 1993.  The downward trend in gross profit margins
resulted primarily from product development and production delays, manufacturing
related costs associated with product transitions and continued intense
industrywide competitive pricing pressures, particularly in the consumer retail
sector of the market.  Further contributing to reduced gross profit margins in
fiscal 1995 was the increased percentage of revenues generated by the consumer
retail channel (including sales to Tandy's retail operations) which typically
yields lower gross margins.  The consumer retail channel increased to 37% of
total fiscal 1995 North American revenues versus 32% in fiscal 1994 and 19% in
fiscal 1993.

  The Company believes that the industry will continue to be characterized by
rapid technological advances and short product life-cycles resulting in
continued risk of product obsolescence.  If the Company's products become
technically obsolete, the Company's net sales and profitability may be adversely
affected.

                                       15
<PAGE>
 
  The personal computer industry continues to experience significant pricing
pressures and the Company believes that industry consolidation and restructuring
will continue to result in an aggressive pricing environment and continued
pressure on the Company's gross profit margins during fiscal 1996.  During
fiscal 1995, the Company and the majority of its competitors continued to
introduce new, lower-priced, higher-performance personal computers resulting in
continued pricing pressures on both new and older technology products.  Future
pricing actions by the Company and its competitors may continue to adversely
impact the Company's gross margins or profitability, which could also result in
decreased liquidity and adversely affect the Company's financial position.

  The results of the Company's international operations are subject to currency
fluctuations.  As the value of the U.S. dollar weakens relative to other
currencies, revenues from sales in those currencies convert to more U.S.
dollars; conversely, when the value of the U.S. dollar strengthens relative to
other currencies, revenues from sales in those countries convert to fewer U.S.
dollars.  This effect on revenue has a corresponding impact on gross profit, as
the Company's production costs are incurred primarily in U.S. dollars.  When
comparing fiscal 1995 to fiscal 1994, the U.S. dollar declined against nearly
all European currencies.  This year-to-year currency fluctuation resulted in an
approximate two percentage point gross margin increase in fiscal 1995 results
compared to fiscal 1994, versus an approximate two percentage point reduction in
fiscal 1994 results compared to fiscal 1993.  If the value of the U.S. dollar
strengthens in the future, gross margins of the Company will be negatively
impacted as they were in fiscal 1994.
<TABLE>
<CAPTION>
 
OPERATING EXPENSES             1995      CHANGE      1994      CHANGE      1993
                             --------    ------    --------    ------    --------
<S>                         <C>         <C>       <C>         <C>       <C>
Selling and marketing        $233,524       21%    $193,053       36%    $141,752
Percentage of net sales           9.5%                  8.2%                 10.0%
 
</TABLE>

  Total fiscal 1995 selling and marketing expenses rose by $40.5 million and
represented 9.5% of net sales, compared to 8.2% in fiscal 1994 and 10.0% in
fiscal 1993.  Expanded worldwide sales and marketing efforts in both new and
existing subsidiary locations resulted in higher payroll and payroll-related
expenses. Entry into new international markets, new product introductions and a
greater emphasis on advertising, sales and marketing programs contributed to
increased media advertising, marketing promotion, sales literature and
cooperative advertising expenses.
<TABLE>
<CAPTION>
                                1995      Change      1994      Change      1993
                              --------    ------    -------     ------    -------
<S>                           <C>        <C>        <C>        <C>        <C>
General and administrative     $81,458       10%    $74,333        44%    $51,555
Percentage of net sales            3.3%                 3.1%                  3.7%
 
</TABLE>

  In fiscal 1995, general and administrative expenses increased in absolute
dollars and as a percentage of net sales to 3.3% from 3.1% in fiscal 1994 and
3.7% in fiscal 1993.  During fiscal 1995, the Company continued to expand its
Pacific Rim and European operations.  Costs associated with this international
expansion resulted in increased expenses for staffing, telephone service,
insurance, and outside professional services.  The Company also incurred higher
legal fees due to increased litigation activity and additional patent and
trademark expenses primarily resulting from an expanded patent and trademark
portfolio.
<TABLE>
<CAPTION>
                                   1995      Change      1994     Change      1993
                                 -------     ------     -------   ------     -------
<S>                             <C>         <C>        <C>        <C>       <C>
Engineering and development      $36,383        (6%)    $38,858      22%     $31,969
Percentage of net sales              1.5%                   1.6%                 2.3%
 
</TABLE>

  Fiscal 1995 engineering and development costs decreased in absolute dollars
and as a percentage of net sales due to lower payroll and engineering materials
expense.   Products introduced in fiscal 1995 included additions to the
Advantage!, Bravo, Premmia, Ascentia, and Manhattan product lines.  The personal
computer industry is characterized by increasingly rapid product life cycles.
Accordingly, the Company is committed to continued investment in research and
development and believes that timely introductions of enhanced products with
favorable 

                                       16
<PAGE>
 
price/performance features are critical to the Company's future growth and
competitive position in the marketplace. However, there can be no assurance that
the Company's products will continue to be commercially successful or
technically advanced, or that it will be able to deliver commercial quantities
of new products in a timely manner.
<TABLE>
<CAPTION>
 
 
                                     1995     Change      1994        Change      1993
                                     -----    ------    --------      ------    --------
<S>                                  <C>     <C>        <C>          <C>        <C>
Restructuring charges (credits)      $   -     (100%)   $(12,500)      (110%)   $125,000
Percentage of net sales                  -                  (0.5%)                   8.9%
 
</TABLE>

  In the fourth quarter of fiscal 1993, the Company acquired certain assets and
assumed certain liabilities relating to Tandy Corporation's ("Tandy") personal
computer manufacturing operations and the GRiD North American and European sales
divisions.  On September 1, 1993, the Company also purchased certain assets and
assumed certain liabilities of Tandy/GRiD France.  The total purchase price
(including Tandy/GRiD France) was $111.7 million and included a cash payment of
$15 million and a three-year promissory note in the principal amount of $96.7
million.  Restructuring charges of $125 million were recorded in the fourth
quarter of fiscal 1993 in connection with the Company's acquisition of Tandy's
personal computer manufacturing and engineering operations and GRiD's North
American and European sales and marketing operations.

  During fiscal 1994, the Company completed most of its previously identified
restructuring activities and incurred asset write-downs of $50 million and cash
expenditures of $47 million related directly to its fiscal 1994 restructuring
activities.  The Company recorded a $12.5 million credit in the fourth quarter
of fiscal 1994 after concluding that most of its restructuring activities had
been completed or were adequately provided for within the remaining
restructuring accrual.  At July 2, 1994, $15.2 million of the restructuring
accrual remained on the Company's consolidated balance sheet.  During fiscal
1995, the Company completed the consolidation of its worldwide mobile computing
manufacturing in Taiwan and the concurrent closure of its Fountain Valley,
California manufacturing facility.  During fiscal 1995, the Company incurred
cash expenditures of approximately $4.7 million related primarily to the closure
of its Fountain Valley, California manufacturing facility.  At July 1, 1995,
approximately $10.5 million of the original restructuring accrual remained,
consisting primarily of amounts provided for the net present value of minimum
lease payments for facilities that have been closed and the write-down to net
realizable value of related leasehold improvements being disposed of.

  The Company believes that its restructuring activities were necessary in order
to reorganize its worldwide manufacturing, engineering, sales and service
operations as well as to reposition its product lines after the June 1993
acquisition of Tandy's personal computer operations.  However, no assurance can
be given that these restructuring actions will be successful or that similar
actions will not be required in the future.


OTHER INCOME AND EXPENSE             1995     CHANGE   1994     CHANGE    1993
                                   --------   ------  -------   ------    -----
Interest and other expense, net    $(17,675)  130%    $(7,677)  1,063%    $(660)


  In fiscal 1995, the Company had net interest expense of $15.1 million compared
to $7.8 million in fiscal 1994 and net interest income of $2.1 million in fiscal
1993.  Interest expense increased as a result of the increased utilization of
the Company's bank revolving credit facilities during fiscal 1995, which were
utilized to fund the Company's fiscal 1995 operations.  Interest expense for
fiscal 1995 also increased due to a full year's inclusion of interest on the
Company's Liquid Yield Option(TM) Notes, which were originally issued in
December 1993, generating slightly less than seven months of interest expense
for fiscal 1994. Additionally, interest expense for fiscal 1995 increased due to
the increase in the interest rate on the note payable to Tandy Corporation from
3.75% to 4.94%, effective July 1994.

  In fiscal 1995, the Company recognized net other expense of $2.6 million
compared to net other income of $.1 million in fiscal 1994 and net other expense
of $2.7 million in fiscal 1993.  The fiscal 1994 other income was attributable
to the one-time $4.3 million pretax gain from the sale of the Company's Hong
Kong manufacturing facility in June 1994.  Other expenses relate primarily to
foreign currency transaction and remeasurement gains and losses and the costs
associated with the Company's foreign currency hedging activities.  The Company
adheres to a 

                                       17
<PAGE>
 
limited hedging strategy which is designed to minimize the effect of remeasuring
the local currency balance sheets of its foreign subsidiaries on the Company's
consolidated financial position and results of operations. See further
discussion included under "Liquidity and Capital Resources."
<TABLE>
<CAPTION>
 
 
PROVISION (BENEFIT) FOR INCOME TAXES         1995       CHANGE         1994     CHANGE       1993
- ------------------------------------      --------      ------       -------    ------     --------
<S>                                       <C>          <C>           <C>        <C>        <C>
Provision (benefit) for income taxes      $(24,056)       (260%)     $15,003       230%    $(11,500)
Effective tax rate                           (19.5%)                    32.4%                 (17.6%)
 
</TABLE>

  In fiscal 1995, 1994 and 1993, the Company recorded an effective income tax
provision (benefit) of (19.5%), 32.4% and (17.6%), respectively.  The decrease
in the 1995 effective tax rate is attributable to changes in the proportion of
income earned or losses sustained within various taxing jurisdictions and the
tax rates in the locations in which those earnings or losses were generated, as
well as the Company's inability to benefit certain deferred tax assets that
include loss carryforwards.  The increase in the 1994 effective tax rate was
attributable to the one percent increase in the federal income tax rate and
changes in the proportion of income earned within various taxing jurisdictions.

  The Company recorded net deferred tax assets of $65.6 million and $40.2
million at July 1, 1995 and July 2, 1994, respectively.  Realization of the
deferred tax assets, which primarily relate to net operating loss carryforwards,
inventory reserves and other accrued liabilities, is dependent on the Company
generating approximately $141 million of future taxable income arising from
reversals of existing taxable temporary differences, sales of new and existing
products and/or available tax planning strategies.  The timing and amount of
such future taxable income may be impacted by a number of factors, including
those discussed below under "Additional Factors That May Affect Future Results."
To the extent that estimates of future taxable income are reduced or not
realized, the amount of the deferred tax asset considered realizable could be
adversely affected.
<TABLE>
<CAPTION>
 
 
LIQUIDITY AND CAPITAL RESOURCES         1995        1994         1993
- -------------------------------      ---------    --------     --------
<S>                                  <C>          <C>         <C>
Cash and cash equivalents            $  95,825    $153,118     $121,600
Working capital                        306,872     444,974      301,046
Cash provided by (used in):
 Operating activities                 (119,774)    (40,260)     (68,418)
 Investing activities                  (33,628)    (35,856)      32,523
 Financing activities                  106,417     107,798       63,010
 
</TABLE>

  During fiscal 1995, the Company's working capital decreased $138.1 million
primarily due to lower cash and cash equivalents and increased short-term
borrowings at July 1, 1995.  The Company had short-term borrowings of $156.0
million and $50.0 million at July 1, 1995 and July 2, 1994, respectively.  The
Company's net accounts receivable increased by $68.9 million primarily because
of an increase in international sales levels, which also contributed to the
lower cash and cash equivalents at July 1, 1995.

  In fiscal 1995, net cash used in operating activities increased to $119.8
million from $40.3 million in fiscal 1994.  This increase was primarily
attributable to the Company's operating losses for fiscal 1995.  Improvement in
cash flow from operations in fiscal 1996 will depend on the Company's ability to
improve profit levels and further reduce inventory and accounts receivable
levels.

  Net cash used in investing activities decreased during fiscal 1995 compared
with fiscal 1994 primarily due to a one-time cash payment of $15 million related
to the Tandy/GRiD acquisition recorded during the first quarter of fiscal 1994,
partially offset by increased purchases of licensing agreements in fiscal 1995.
Capital expenditures totaled $26.1 million in fiscal 1995 compared to $30.0
million in the prior year period and consisted primarily of additions to plant
and engineering equipment in Asia and Ireland.  The Company expects its fiscal
1996 capital expenditures to be consistent with those incurred in fiscal 1995.

  The Company regularly reviews its cash funding requirements on a consolidated
basis and attempts to meet those requirements through a combination of cash on
hand, cash provided by operations, available borrowings under any 

                                       18
<PAGE>
 
revolving credit facilities and possible future public or private debt and/or
equity offerings. The Company utilizes a centralized corporate approach for its
cash management activities and attempts to maximize the use of its consolidated
cash resources so as to minimize additional debt requirements while complying
with any legal or other restrictions upon the free flow of funds from one
segment, division or subsidiary to another. The Company invests its excess cash
in investment grade short-term money market instruments.

  During fiscal 1995, the Company had a $225 million revolving credit facility
secured by a pledge of all of the Company's domestic U.S. assets with a final
maturity date of September 30, 1996.  This revolving credit facility allowed the
Company to borrow, subject to certain leverage and borrowing base restrictions,
at rates based upon the bank's reference rate, a spread over the LIBOR rate, the
domestic certificate of deposit rate, or at a rate bid by a bank, as selected by
the Company.  At July 1, 1995, there was $116 million outstanding as drawings
under this credit facility and $67.7 million outstanding in the form of a letter
of credit issued to Tandy Corporation in support of the acquisition note
payable.  Under the terms of the leverage and borrowing base restrictions of the
credit agreement, the Company had no additional borrowing capacity under this
facility at July 1, 1995.

  On February 9, 1995, the Company and four of its foreign subsidiaries entered
into a $50 million revolving credit agreement provided by one bank.  This credit
facility was guaranteed by the Company and was available for borrowings by
certain foreign subsidiaries of the Company.  Drawings by foreign subsidiaries
of the Company were made available to the Company or any of its subsidiaries for
use in its worldwide operations, subject to any legal or other restrictions upon
the free flow of funds from one segment, division or subsidiary to another.
This new credit facility could only be utilized after the borrowing availability
under the $225 million revolving credit agreement was fully utilized.  The
financial covenants of the $50 million credit agreement were similar to those of
the $225 million credit agreement.  This facility had an expiration date of
August 9, 1995.  As of July 1, 1995, there was $40 million outstanding as
drawings under this credit facility.

  On June 30, 1995, the Company announced that it expected to incur a loss for
its fiscal fourth quarter ending July 1, 1995.  This announcement placed the
Company in technical default under the terms of both the $225 million credit
facility and the $50 million credit facility.  On July 21, 1995, the Company
obtained waivers covering the technical defaults and amended both the $225
million and the $50 million credit facilities.  The Company also reduced the
size of the $225 million credit facility to $185 million and extended the
maturity date of the $50 million credit agreement to August 31, 1995.  The
amendments covered the period through August 31, 1995 and required completion of
the investment in the Company by Samsung Electronics Co., Ltd.  On August 1,
1995, the Company repaid all amounts outstanding under the $50 million credit
facility and terminated the agreement.  On August 1, 1995, the Company also
repaid all amounts outstanding under the $185 million credit facility and
reduced the amount of the facility to $68 million.  On August 28, 1995, the
Company canceled the letter of credit issued to Tandy Corporation under the
credit facility and on August 31, 1995 terminated the credit agreement.  All
security interests in the Company's assets secured by this agreement were
released.

  On February 27, 1995, the Company entered into a Stock Purchase Agreement
("Purchase Agreement") with Samsung Electronics Co., Ltd. ("Samsung"), providing
for a significant minority ownership interest in the Company of approximately
40%.  On June 30, 1995, AST stockholders approved the strategic investment and
all regulatory approval had been received as of July 1, 1995.  Under the terms
of the Purchase Agreement, as amended by Amendment No. 1 thereto, dated as of
June 1, 1995, and Amendment No. 2 thereto, dated as of July 29, 1995, Samsung
could purchase 6.44 million newly issued shares of common stock from AST,
representing 19.9% of the then currently outstanding shares of common stock, at
$19.50 per share and could commence a cash tender offer to purchase 5.82 million
shares of common stock from the Company's stockholders, representing 18% of the
then currently outstanding shares of common stock, at $22 per share.  Concurrent
with the acceptance of the shares for purchase under the tender offer, Samsung
could also purchase an additional 5.63 million newly issued shares of common
stock from AST at $22 per share so that its aggregate ownership interest in AST,
after completion of all of the purchases, would be approximately 40%.  On July
31, 1995, the transaction was completed and the Company received net proceeds of
approximately $240 million.

  The proceeds received from the Samsung investment were utilized to repay the
amounts outstanding under both the $185 million and $50 million revolving credit
facilities.  While the Company expects that it will utilize the remaining
proceeds for working capital and capital expenditure requirements, the Company
has no other commitments for the use of the proceeds.  In addition to these
proceeds, the Company's ability to fund its activities from operations

                                       19
<PAGE>
 
is directly dependent upon its rate of growth, ability to effectively manage its
inventory, the terms under which suppliers extend credit to the Company, the
terms under which the Company extends credit to its customers and its ability to
collect under such terms, the manner in which it finances any capital expansion,
and the Company's ability to access external sources of financing.

  While the Company has been able to maintain access to external financing
sources, no assurance can be given that such access will continue or that the
Company will be successful in obtaining new or replacement sources of financing
to replace the bank credit facilities which the Company canceled in August 1995.
If the Company is unable to maintain access to financing sources or is unable to
secure new sources, the Company's ongoing operations could be adversely
impacted.  In addition, continued financial losses by the Company would likely
make it more difficult for the Company to access external financing sources,
which would also adversely impact the Company's ongoing operations.

  In connection with the Tandy acquisition, the Company issued a $96.7 million
promissory note to Tandy Corporation which is due on July 11, 1996.  Interest
due related to fiscal 1995 was paid on July 11, 1995 at a rate of 4.94% per
annum.  The interest rate has been adjusted to 5.00%, effective July 11, 1995,
based on the lower of either 5% or the "lowest three month rate" within the
meaning of Section 1274(d)(2) of the Internal Revenue Code of 1986 as of July
11, 1995.  Interest is paid once a year on July 11th and there are no sinking
fund requirements.  The note also required the Company to maintain a standby
letter of credit payable to Tandy in the amount of 70% of the face value of the
note or $67.7 million.  Upon maturity of the note, up to 50% of the initial
principal amount of the promissory note was convertible, at the option of the
Company, into common stock of the Company based upon its then fair market value,
as defined in the promissory note.  Under the terms of the Purchase Agreement,
Samsung agreed to provide a letter of credit to support the promissory note due
to Tandy Corporation replacing the Company's letter of credit and to provide
funds to satisfy $75 million of the note obligation.

  On August 23, 1995, the Company and Tandy Corporation amended the terms of the
$96.7 million promissory note to Tandy Corporation.  Pursuant to such
amendments, the Company paid $6.7 million on August 25, 1995, thereby reducing
the note balance to $90 million.  Tandy allowed the substitution of a Letter of
Guarantee from both Samsung Electronics Co., Ltd. and Samsung Electronics
America, Inc. for the letter of credit previously required from the Company.
Additionally, upon maturity of the note, the maximum principal amount of the
note that may be converted, at the option of the Company, into common stock of
the Company, based upon its then fair market value as defined in the note, was
reduced to $30 million.  All other terms of the promissory note remained
unchanged.

  On December 14, 1993, the Company issued $315 million par value of Liquid
Yield Option Notes ("LYONs") due December 14, 2013.  The LYONs are zero coupon
convertible subordinated notes which were sold at a significant discount from
par value with a yield to maturity of 5.25% and a total value at maturity of
$315 million.  There are no periodic payments of interest on the LYONs.  Each
$1,000 principal amount at maturity of LYONs is convertible into 12.993 shares
of the Company's common stock at any time.  Upon conversion of a LYON, the
Company may elect to deliver shares of common stock at the conversion rate or
cash equal to the market value of the shares of common stock into which the
LYONs are convertible.  Total proceeds received from the sale of the LYONs were
approximately $111.7 million, which have been utilized for working capital,
including the financing of increases in accounts receivable and inventories,
repayment of bank borrowings under the Company's revolving credit facilities,
new product development, and other general corporate purposes.  The holder of a
LYON may require the Company to purchase all or a portion of its LYONs on
December 14, 1998, December 14, 2003 and December 14, 2008 (the "Purchase
Dates"), and such payments may reduce the liquidity of the Company.  However,
the Company may, subject to certain exceptions, elect to pay the purchase price
on any of the three Purchase Dates in cash or shares of common stock or any
combination thereof.  The Company has made no decision as to whether it will
meet future purchase obligations in cash, common stock, or any combination
thereof.  Such decision will be based on market conditions at the time a
decision is required, as well as management's view of the liquidity of the
Company at such time.  The total accreted value of the LYONs at July 1, 1995 is
$120.8 million.  In addition, as of 35 business days after the occurrence of any
change in control of the Company occurring on or prior to December 14, 1998,
each LYON will be purchased for cash by the Company, at the option of the
holder, for a change in control purchase price equal to the issue price of the
LYONs plus accrued original issue discount through the date set for such
purchase.  A change in control of the Company is deemed to have occurred under
the terms of the LYON's at such time as any person, other than the Company, has
become the beneficial owner of 50% or more of the Company's common stock or the
Company is not the surviving corporation of any consolidation or merger of the
Company.  The Purchase Agreement and investment by Samsung do not have any
impact on the terms of the LYON securities.

                                       20
<PAGE>
 
  The Company attempts to minimize its exposure to foreign currency transaction
and remeasurement gains and losses due to the effect of remeasuring the local
currency balance sheets of its foreign subsidiaries on the Company's
consolidated financial position and results of operations.  The Company utilizes
a limited hedging strategy which includes the use of foreign currency
borrowings, netting of foreign currency assets and liabilities as well as
forward exchange contracts to hedge its exposure to exchange rate fluctuations
in connection with its subsidiaries' monetary assets and liabilities held in
foreign currencies.  The carrying amounts of the forward exchange contracts
equal their fair value and are adjusted at each balance sheet date for changes
in exchange rates.  Realized and unrealized gains and losses on the forward
contracts are recognized currently in the consolidated statements of operations.
The Company held forward exchange contracts with a face value of approximately
$162.0 million at July 1, 1995 and $143.0 million at July 2, 1994, which
approximates the Company's hedgeable net monetary asset exposure to foreign
currency fluctuations at those respective dates.  Some foreign locations, such
as the PRC, do not allow open market hedging of their currencies and, therefore,
the Company is not able to hedge all of its exposures.  Unrealized losses
associated with these forward contracts totaling $0.6 million at July 1, 1995
and $4.8 million at July 2, 1994 are included in the Company's consolidated
statements of operations for those periods.  Foreign currency borrowings totaled
$4.2 million at July 1, 1995 and $3.8 million at July 2, 1994.

ADDITIONAL FACTORS THAT MAY AFFECT FUTURE RESULTS

  Future operating results may be impacted by a number of factors, including
worldwide economic and political conditions, industry specific factors, the
Company's ability to maintain access to external financing sources and its
financial liquidity, the Company's ability to timely develop and produce
commercially viable products at competitive prices, the availability and cost of
components, the Company's ability to manage expense levels, the continued
financial strength of the Company's dealers and distributors, and the Company's
ability to accurately anticipate customer demand.

  The Company's future success is highly dependent upon its ability to develop,
produce and market products that incorporate new technology, are priced
competitively and achieve significant market acceptance.  There can be no
assurance that the Company's products will be commercially successful or
technically advanced due to the rapid improvements in computer technology and
resulting product obsolescence.  There is also no assurance that the Company
will be able to deliver commercial quantities of new products in a timely
manner.  The success of new product introductions is dependent on a number of
factors, including market acceptance, the Company's ability to manage risks
associated with product transitions, the effective management of inventory
levels in line with anticipated product demand and the timely manufacturing of
products in appropriate quantities to meet anticipated demand. The Company
regularly introduces new products designed to replace existing products.  While
the Company attempts to closely monitor new product introductions and product
obsolescence, there can be no assurance that such transitions will occur without
adversely affecting the Company's net sales, cash flow and profitability, as
occurred in fiscal 1995.  In addition, if the Company is unable to successfully
anticipate and manage shifts in microprocessor technology, the Company's product
life cycles could be negatively impacted and may continue to have a material
adverse effect on the Company's net sales, cash flow and profitability.

  Increases in demand for personal computers have created industrywide
shortages, which at times have resulted in premium prices being paid for key
components, such as Dynamic Random Access Memory chips ("DRAMs"), some Static
Random Access Memory chips, CD-ROMs and monitors.  These shortages have
occasionally resulted in the Company's inability to procure these components in
sufficient quantities to meet demand for its products.  In addition, a number of
the Company's products include certain components, such as microprocessors,
video chips, core logic, modems, some Static Random Access Memory chips and
Application Specific Integrated Circuits, that are currently purchased from
single sources due to availability, price, quality or other considerations.  The
Company purchases components pursuant to purchase orders placed in the ordinary
course of business and has no guaranteed supply arrangements with single source
suppliers. Reliance on suppliers generally involves risks, including the
possibility of defective parts, a shortage of components, an increase in
component costs and disruptions in delivery of components.  Should delays,
defects or shortages re-occur or component costs significantly increase, the
Company's net sales and profitability could be adversely affected.

                                       21
<PAGE>
 
  The Company and Samsung, effective July 31, 1995, entered into strategic
agreements covering a broad range of commercial relationships including, among
others, component supply agreements for certain critical components manufactured
by Samsung and used by the Company in the manufacture of personal computers and
a joint procurement agreement providing a mechanism for Samsung and the Company
to coordinate their purchases from third parties in order to obtain more
favorable pricing.  However, as Samsung is a supplier of critical components in
a highly competitive marketplace, other suppliers may be less likely to extend
attractive terms to or to do business with the Company.  For example, the
Company received notice from LG Semicon Co., Ltd., one of its suppliers of DRAM,
that it will no longer supply such components to the Company, effective April
1995. During fiscal year 1995, LG Semicon Co., Ltd. and its related companies
supplied approximately 9% of the Company's DRAM requirements. In addition,
because Samsung has other business involvements typical of large, multi-national
companies and is not based in the U.S., it is possible that some additional
suppliers, customers, employees and others will not react favorably to Samsung's
investment in the Company.

  The Company participates in a highly competitive and volatile industry that is
characterized by dynamic customer demand patterns, rapid introduction of new
products, technological advances and product obsolescence resulting in an
extremely competitive pricing environment with downward pressure on gross
margins.  The Company anticipates that the personal computer industry will
continue to experience intense price competition and dramatic price reductions
during fiscal 1996.  There can be no assurance that future pricing actions by
the Company and its competitors will not adversely impact the Company's net
sales and profitability.

  The Company's ability to compete is largely dependent upon its financial
strength and its ability to adequately fund its operations.  Many of the
Company's competitors are significantly larger and have significantly greater
financial resources than the Company.  The Company's sources of financing
include cash on hand, cash provided by operations, available borrowings under
its revolving credit facilities (which were canceled in August 1995) and
possible future public or private debt and/or equity offerings.  The Company's
future success is highly dependent upon its continued access to sources of
financing which it believes are necessary for the continued growth of the
Company.  While the Company has been able to maintain access to external
financing sources, there can be no assurance that the Company will be successful
in obtaining new or replacement sources of financing to replace the bank credit
facilities canceled in August 1995.  In the event the Company is unable to
maintain access to its existing financing sources or is unable to secure new
sources, there would be a material adverse effect on the Company's business
operations.

  Consistent with industry practice, the Company provides certain of its larger
distributors, consumer retailers and dealers with stock balancing and price
protection rights that permit these distributors, retailers and dealers to
return slow-moving products to the Company for credit or to receive price
adjustments if the Company lowers the price of selected products within certain
time periods.  Stock balancing and price protection credits represented 4% of
net sales for fiscal 1995 compared to 2% in fiscal 1994. If sales and pricing
trends experienced in the current year continue or accelerate, there can be no
assurance that the Company will not experience rates of return or price
protection adjustments that could adversely impact on the Company's net sales
and profitability in the future.

  The Company believes that its production capacity should be sufficient to
support anticipated unit volumes for the foreseeable future.  However, if the
Company is unable to obtain certain key components, or to effectively forecast
customer demand or manage its inventory, increased inventory obsolescence or
reduced utilization of production capacity could adversely impact the Company's
gross margins and results of operations.

  General economic conditions have an impact on the Company's business and
financial results.  From time to time, the markets in which the Company sells
its products experience weak economic conditions that may negatively affect
sales of the Company's products.  Although the Company does not consider its
business to be highly seasonal, it has experienced seasonally higher sales in
the second quarter ending December 31 of the fiscal year due to holiday demand
for some of its products in the consumer retail channel.

  The Company's overall operating income varies within each geographic region.
Historically, the Company's Americas and Pacific Rim regions made the primary
contributions to the Company's profitability.  Therefore, should the Company
continue to experience significant revenue and/or profitability problems in
either region, this could 

                                       22
<PAGE>
 
significantly impact the Company's results of operations. Europe had
historically shown an operating loss primarily due to a lack of centralized
manufacturing, distribution and service operations. During fiscal 1994, the
Company realigned and centralized its European distribution and service
operations in conjunction with establishing a new manufacturing facility in
Limerick, Ireland. As a result, the Company has seen lower operating losses
throughout the European region in fiscal 1995. However, if the Company is unable
to achieve further manufacturing efficiencies or offset future pricing actions
with further cost reductions, the ability of the Company's European operations
to become profitable could be adversely affected.

  The Company's international operations are also affected by foreign currency
fluctuations.  The financial statements of the Company's foreign subsidiaries
are remeasured into the United States dollar functional currency for
consolidated reporting purposes.  Gains and losses resulting from this
remeasurement process are recognized currently in the consolidated results of
operations.  The Company attempts to minimize the impact of these remeasurement
gains and losses by adhering to a hedging strategy utilizing forward exchange
contracts and, to a lesser extent, foreign currency borrowings.  The Company's
exposure to currency fluctuations will continue to increase as a result of the
expansion of its international operations.  Significant fluctuations in currency
values could have an adverse effect on the Company's net sales, gross margins
and profitability.

  The Company's international operations may also be affected by changes in
United States trade relationships, increased competition and the economic
stability of the locations in which sales occur.  The Company operates in
foreign locations, such as the PRC, where future sales may be dependent upon
continuing favorable trade relations.  Additionally, foreign locations such as
the PRC may experience changes in their general economic stability due to such
factors as increased inflation and political turmoil.  Any significant change in
United States trade relations or the economic stability of foreign locations in
which the Company operates could have an adverse effect on the Company's net
sales and profitability.

  The personal computer industry presents risks for claims of infringement of
patents, trademarks and copyrights.  From time to time, the Company is notified
that certain of its products may infringe upon the intellectual property rights
of others.  The Company generally evaluates all such notices on a case-by-case
basis to determine whether licenses are necessary or desirable.  If such claims
are made, there can be no assurance that licenses will be available on
commercially reasonable terms or that retroactive royalty payments on sales of
the Company's computer products will not be required.  In addition, substantial
costs may be incurred in disputing such claims.  The Company believes that the
actions it takes to avoid or minimize the impact to the Company of such claims
are prudent; however, there can be no assurance that such claims will not occur
or, if successful, would not have a material adverse effect on the Company's
business operations and profitability. Pursuant to the Strategic Alliance
Agreement with Samsung Electronics Co., Ltd. dated February 27, 1995, the
Company entered into a patent cross license agreement with Samsung dated July
31, 1995 that expires on July 31, 2005.

  The Company's primary means of distribution remains third-party computer
resellers and consumer retailers.  While the Company continuously monitors and
manages the credit it extends to its customers to limit its credit risk, the
Company's business could be adversely affected in the event that the financial
condition of its customers weakens.  In the event of the financial failure of a
major customer, the Company would experience disruptions in its distribution as
well as the loss of the unsecured portion of any outstanding accounts
receivable.

  In determining the amount of the valuation allowance required to be
established against deferred tax assets in accordance with the provisions of
Statement of Financial Accounting Standards No. 109 "Accounting for Income
Taxes", the Company has primarily relied upon its ability to generate future
taxable income using certain available tax planning strategies.  The amount of
taxable income that could actually be generated from such tax planning
strategies is dependent upon the Company being able to sell certain appreciated
assets at the current estimated fair market value.  Although the Company has
utilized an outside valuation firm to determine the current estimated fair
market value of such assets, changes in market conditions could result in a
reduction of the estimated fair market value of these assets that would
adversely affect the amount of the valuation allowance and reduce the amount of
net deferred tax assets considered realizable.

  The Company's corporate headquarters facility, at which the majority of its
research and development activities are conducted, is located near major
earthquake faults which have experienced earthquakes in the past.  While the
Company does carry insurance at levels management believes to be prudent, in the
event of a major earthquake or 

                                       23
<PAGE>
 
other disaster affecting one or more of the Company's facilities, it is likely
that insurance proceeds would not cover all of the costs incurred and,
therefore, the operations and operating results of the Company could be
adversely affected.

  Because of these and other factors affecting the Company's operating results,
past financial performance should not be considered a reliable indicator of
future performance, and investors should not use historical trends to anticipate
results or trends in future periods.  In addition, the Company's participation
in the highly dynamic personal computer industry often results in significant
volatility in the Company's common stock price.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Financial Statements:

       Report of Independent Auditors.
       Consolidated Balance Sheets at July 1, 1995 and July 2, 1994.
       Consolidated Statements of Operations for the years ended July 1, 1995,
         July 2, 1994 and July 3, 1993.
       Consolidated Statements of Shareholders' Equity for the years ended July
         1, 1995, July 2, 1994 and July 3, 1993.
       Consolidated Statements of Cash Flows for the years ended July 1, 1995,
         July 2, 1994 and July 3, 1993.
       Notes to Consolidated Financial Statements.

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

     Not applicable.

                                       24
<PAGE>
 
                         REPORT OF INDEPENDENT AUDITORS



The Board of Directors and Shareholders
AST Research, Inc.


  We have audited the accompanying consolidated balance sheets of AST Research,
Inc. as of July 1, 1995 and July 2, 1994, and the related consolidated
statements of operations, shareholders' equity, and cash flows for each of the
three years in the period ended July 1, 1995.  Our audits also included the
financial statement schedule listed in the Index at Item 14(a).  These financial
statements and schedule are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements and
schedule based on our audits.

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

  In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of AST Research, Inc.
at July 1, 1995 and July 2, 1994, and the consolidated results of its operations
and its cash flows for each of the three years in the period ended July 1, 1995,
in conformity with generally accepted accounting principles.  Also, in our
opinion, the related financial statement schedule, when considered in relation
to the basic financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.



                                         Ernst & Young LLP



Orange County, California
July 26, 1995, except for
Notes 5, 6, 8, 11, and 14,
as to which the date is
August 31, 1995

                                       25
<PAGE>
 
                              AST RESEARCH, INC.
                          CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                          July 1,       July 2,
(In thousands, except share amounts)                       1995          1994
                                                        ----------    ----------
<S>                                                     <C>           <C>
 
ASSETS
 Current assets:
  Cash and cash equivalents                             $   95,825    $  153,118
  Accounts receivable, net of allowance for
   doubtful accounts of $17,452 ($17,564 in 1994)          394,927       326,057
  Inventories                                              311,469       333,729
  Deferred income taxes                                     31,973        43,266
  Other current assets                                       6,938         9,797
                                                        ----------    ----------
     Total current assets                                  841,132       865,967

 Property and equipment                                    165,261       159,530
 Accumulated depreciation and amortization                 (64,006)      (56,089)
                                                        ----------    ---------- 
 Net property and equipment                                101,255       103,441
 
 Other assets                                               79,114        36,212
                                                        ----------    ---------- 
                                                        $1,021,501    $1,005,620
                                                        ==========    ========== 
LIABILITIES AND SHAREHOLDERS' EQUITY
 Current liabilities:
  Short-term borrowings                                 $  156,000    $   50,000
  Accounts payable                                         213,202       209,579
  Accrued salaries, wages and employee benefits             17,760        21,465
  Other accrued liabilities                                119,689       112,096
  Income taxes payable                                      25,189        27,455
  Current portion of long-term debt                          2,420           398
                                                        ----------    ----------
     Total current liabilities                             534,260       420,993

 Long-term debt                                            219,224       215,294
 Other non-current liabilities                               4,779         7,571
 
 Commitments and contingencies
 
 Shareholders' equity:
  Common stock, par value $.01; 200,000,000 shares
   authorized, 32,412,500 shares issued and
   outstanding in 1995 (32,333,750 in 1994)                    324           323
  Additional capital                                       142,208       141,424
  Retained earnings                                        120,706       220,015
                                                        ----------    ---------- 
     Total shareholders' equity                            263,238       361,762
                                                        ----------    ---------- 
                                                        $1,021,501    $1,005,620
                                                        ==========    ==========
</TABLE>
                            See accompanying notes.

                                       26
<PAGE>
 
                              AST RESEARCH, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                            Fiscal Year
                                              ---------------------------------------
(In thousands, except per share amounts)         1995           1994          1993
                                              ----------     ----------    ----------
<S>                                           <C>           <C>            <C>
 
Net sales                                     $2,467,783     $2,367,274    $1,412,150
 
Cost of sales                                  2,222,108      2,019,541     1,126,452
                                              ----------     ----------    ----------
Gross profit                                     245,675        347,733       285,698
 
Selling and marketing expenses                   233,524        193,053       141,752
General and administrative expenses               81,458         74,333        51,555
Engineering and development expenses              36,383         38,858        31,969
Restructuring charge (credit)                          -        (12,500)      125,000
                                              ----------     ----------    ---------- 
Total operating expenses                         351,365        293,744       350,276
                                              ----------     ----------    ----------
Operating income (loss)                         (105,690)        53,989       (64,578)
 
Interest income                                    2,362          2,125         3,341
Interest expense                                 (17,436)        (9,937)       (1,269)
Other income (expense), net                       (2,601)           135        (2,732)
                                              ----------     ----------    ----------
Income (loss) before income taxes               (123,365)        46,312       (65,238)
 
Provision (benefit) for income taxes             (24,056)        15,003       (11,500)
                                              ----------     ----------    ----------
Net income (loss)                             $  (99,309)    $   31,309    $  (53,738)
                                              ==========     ==========    ==========
 
Net income (loss) per share:
    Primary                                       $(3.07)         $0.96        $(1.72)
    Fully diluted                                 $(3.07)         $0.95        $(1.72)
                                              ==========     ==========    ==========
Shares used in computing net income
  (loss) per share:
    Primary                                       32,371         32,548        31,289
    Fully diluted                                 32,371         34,866        31,289
                                              ==========     ==========    ==========
</TABLE>

                            See accompanying notes.

                                       27
<PAGE>
 
                              AST RESEARCH, INC.
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
 
 
                                                         Common Stock         Additional   Retained
(In thousands)                                         Shares       Amount      Capital    Earnings
                                                       ------       ------    ----------   --------
<S>                                                   <C>          <C>        <C>         <C>
Balance at June 27, 1992                               30,787       $308       $120,515    $242,444
  Exercise of stock options                               867          9          4,939           -
  Tax benefit related to employee stock options             -          -          3,980           -
  Vesting of restricted stock                               -          -            450           -
  Cancellation of restricted stock                        (75)        (1)          (100)          -
  Net loss                                                  -          -              -     (53,738)
                                                       ------       ----       --------    --------
Balance at July 3, 1993                                31,579        316        129,784     188,706
  Exercise of stock options and warrants                  755          7          9,554           -
  Tax benefit related to employee stock options             -          -          1,823           -
  Vesting of restricted stock                               -          -            263           -
  Net income                                                -          -              -      31,309
                                                       ------       ----       --------    --------
Balance at July 2, 1994                                32,334        323        141,424     220,015
  Exercise of stock options                                79          1            784           -
  Net loss                                                  -          -              -     (99,309)
                                                       ------       ----       --------    --------
Balance at July 1, 1995                                32,413       $324       $142,208    $120,706
                                                       ======       ====       ========    ========
</TABLE>
                            See accompanying notes.

                                       28
<PAGE>
 
                              AST RESEARCH, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
 
                                                                                 Fiscal Year
                                                                  -----------------------------------------
(In thousands)                                                        1995           1994           1993
                                                                  -----------    -----------    -----------
<S>                                                               <C>            <C>            <C> 
Cash flows from operating activities:
  Cash received from customers                                    $ 2,423,705    $ 2,274,978    $ 1,322,831
  Cash paid to suppliers and employees                             (2,537,459)    (2,294,380)    (1,373,528)
  Interest received                                                     2,428          2,052          4,583
  Interest paid                                                        (9,937)        (3,149)        (1,373)
  Income tax refunds received                                           6,099          1,989              -
  Income taxes paid                                                    (9,895)       (22,210)       (13,008)
  Other cash received (paid)                                            5,285            460         (7,923)
                                                                  -----------    -----------    -----------
    Net cash used in operating activities                            (119,774)       (40,260)       (68,418)
 
Cash flows from investing activities:
  Purchases of capital equipment                                      (26,080)       (30,045)       (20,894)
  Proceeds from disposition of capital equipment                        4,474         10,673          1,146
  Purchases of other assets                                           (12,022)        (1,484)          (560)
  Payment related to Tandy/GRiD acquisition                                 -        (15,000)             -
  Purchases of short-term investments                                       -              -        (35,155)
  Proceeds from short-term investments                                      -              -         87,986
                                                                  -----------    -----------    -----------
    Net cash provided by (used in) investing activities               (33,628)       (35,856)        32,523
 
Cash flows from financing activities:
  Short-term borrowings, net                                          106,000         (9,217)        58,417
  Repayment of long-term debt                                            (391)          (520)          (355)
  Proceeds from issuance of long-term debt                                 23        107,974              -
  Proceeds from issuance of common stock                                  785          9,561          4,948
                                                                  -----------    -----------    -----------
    Net cash provided by financing activities                         106,417        107,798         63,010
 
Effect of exchange rate changes on cash and cash equivalents          (10,308)          (164)         6,611
                                                                  -----------    -----------    -----------
Net increase (decrease) in cash and cash equivalents                  (57,293)        31,518         33,726
 
Cash and cash equivalents at beginning of year                        153,118        121,600         87,874
                                                                  -----------    -----------    -----------
Cash and cash equivalents at end of year                          $    95,825    $   153,118    $   121,600
                                                                  ===========    ===========    ===========
</TABLE>
                            See accompanying notes.

                                       29
<PAGE>
 
                               AST RESEARCH, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (CONTINUED)
<TABLE>
<CAPTION>
 
                                                                                 Fiscal Year
                                                                    -------------------------------------
(In thousands)                                                         1995           1994         1993
                                                                    ---------       --------    ---------
<S>                                                                 <C>          <C>            <C> 
RECONCILIATION OF NET INCOME (LOSS) TO NET CASH
  USED IN OPERATING ACTIVITIES:
 
Net income (loss)                                                   $ (99,309)      $ 31,309    $ (53,738)
Adjustments to reconcile net income (loss) to net cash
    used in operating activities:
  Depreciation and amortization                                        25,311         25,861       13,222
  Provision (benefit) for deferred income taxes                       (25,318)         8,983      (55,438)
  Gain on sale of capital equipment                                      (870)        (4,286)           -
  Pen-based inventory write-off                                             -         33,600            -
Change in operating assets and liabilities, net
  of effects of acquisition:
  Accounts receivable                                                 (58,714)       (86,290)     (97,059)
  Inventories                                                          22,260        (19,808)     (59,809)
  Other current assets                                                 12,798          3,317         (552)
  Accounts payable and accrued expenses                                 1,446        (14,093)     137,496
  Income taxes payable                                                 (2,266)       (17,377)      28,230
  Other current liabilities                                             6,546         (3,573)      19,785
Exchange (gains) losses                                                (1,658)         2,097         (555)
                                                                    ---------       --------    ---------
    Net cash used in operating activities                           $(119,774)      $(40,260)   $ (68,418)
 
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES:
 
The Company purchased certain assets relating to Tandy
  Corporation's personal computer operations effective
  June 30, 1993.  In addition, the Company purchased certain
  assets relating to Tandy/GRiD France's personal computer
  operations effective September 1, 1993.  In conjunction with
  the acquisitions, liabilities were assumed as follows:
 
  Fair value of assets acquired                                             -       $ 16,571    $ 151,000
  Note payable and cash due Tandy                                           -         (6,720)    (105,000)
                                                                    ---------       --------    ---------
  Liabilities assumed                                                       -       $  9,851    $  46,000
                                                                    =========       ========    ========= 
Tax benefit of employee stock options                                       -       $  1,823    $   3,980
                                                                    =========       ========    =========
</TABLE>

                            See accompanying notes.

                                       30
<PAGE>
 
                              AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

  The accompanying consolidated financial statements include the accounts of AST
Research, Inc. (the "Company") and its wholly and majority owned subsidiaries.
All intercompany accounts and transactions have been eliminated in
consolidation.  Accounts denominated in foreign currencies have been remeasured
into the functional currency in accordance with Statement of Financial
Accounting Standards ("SFAS") No. 52 "Foreign Currency Translation," using the
U.S. dollar as the functional currency.

Business

  The Company designs, manufactures, markets, services and supports a variety of
personal computers, including desktop, notebook, and server systems marketed
under the Advantage!, Bravo, Premmia, Ascentia, and Manhattan brand names.

Fiscal Year

  The Company operates within a conventional 52/53 week accounting fiscal year.
The Company's fiscal year ends on the Saturday closest to June 30th, with the
exception of certain foreign subsidiaries which operate on a June 30th fiscal
year end.  The fiscal years ended July 1, 1995, July 2, 1994 and July 3, 1993
included 52, 52 and 53 weeks, respectively.

Restatement

  The Company filed an amendment on Form 10-K/A with the Securities and Exchange
Commission ("SEC") to restate its consolidated financial statements for the year
ended July 2, 1994, to account for a $33.6 million reduction in the carrying
value of GRiD pen-based products inventories made in the fourth quarter of
fiscal 1994 as a charge to cost of sales rather than as an adjustment to the
carrying value of goodwill arising from the Tandy acquisition (Note 2). The
accompanying consolidated balance sheet at July 2, 1994, and consolidated
statements of operations, shareholders' equity and cash flows for the year ended
July 2, 1994, reflect this restatement and related adjustments to reverse
previously recorded goodwill amortization and related income tax effects.

  The Company also filed amendments on Form 10-Q/A with the SEC to restate its
consolidated financial statements for the periods ending October 1, 1994,
December 31, 1994, and April 1, 1995, to reflect both the fiscal 1994
restatements and a resulting reduction in fiscal 1995 goodwill amortization and
related income tax effects.

Cash and Cash Equivalents

  Cash and cash equivalents generally consist of cash, certificates of deposit,
time deposits, commercial paper, short-term government obligations and other
money market instruments.  The Company invests its excess cash in deposits with
major international banks, government securities and money market securities of
investment grade companies from a variety of industries and, therefore, bears
minimal risk.  These securities have original maturity dates not exceeding three
months.

Fair Values of Financial Instruments

  Fair values of cash and cash equivalents, short-term borrowings and the
current portion of long-term debt approximate cost due to the short period of
time to maturity.  Fair values of long-term debt are based on quoted market
prices for similar issues or on borrowing rates currently available to the
Company for loans with similar terms or maturity.  The carrying amounts of the
forward exchange contracts equal their fair value and are adjusted at each
balance sheet date for changes in exchange rates.

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

                                       31
<PAGE>

                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Property and Equipment

  Property and equipment are stated at cost.  Depreciation and amortization are
provided on the straight-line method over the following estimated useful lives:
<TABLE>
    <S>                                                              <C> 
    Buildings                                                          40 years
    Machinery and equipment                                           3-5 years
    Furniture and fixtures                                              5 years
    Leasehold improvements    Shorter of 5 years or remaining term of the lease
</TABLE> 
Other Assets
  Other assets consist of the following:

<TABLE> 
<CAPTION>
 
                                                               July 1,   July 2,
(In thousands)                                                  1995      1994
                                                               -------   -------
<S>                                                            <C>       <C>
Goodwill, less accumulated amortization
  of $6,615 ($3,479 in 1994)                                   $25,853   $29,220
Patents, licenses and other intangibles, less accumulated
  amortization of $2,130 ($436 in 1994)                         11,382     1,179
Deferred income taxes                                           33,585         -
Other, net                                                       8,294     5,813
                                                               -------   -------
Total                                                          $79,114   $36,212
                                                               =======   =======
</TABLE>

  Goodwill, representing the excess of the purchase price over the fair value of
the net assets of the acquired entities, is being amortized on a straight-line
basis over the period of expected benefit of ten years.  Patents are amortized
using the straight-line method over the lives of the patents.  Licenses are
amortized on a straight-line basis over the estimated economic lives of the
related assets.  During fiscal 1995, the Company elected the early adoption of
SFAS No. 121 "Accounting for the Impairment of Long-Lived Assets and for Long-
Lived Assets to Be Disposed Of."  In accordance with SFAS No. 121, long-lived
assets and certain identifiable intangibles held and used by the Company will be
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable.  The recoverability
test will be performed at a consolidated level based on undiscounted net cash
flows since the assets being tested do not have identifiable cash flows that are
largely independent of other asset groupings.  Prior to the adoption of SFAS No.
121, the carrying value of goodwill was reviewed periodically based on the
undiscounted cash flows of the entity acquired over the remaining amortization
period.  Based upon the Company's analysis under SFAS No. 121, the Company
believes that no impairment of the carrying value of its long-lived assets
inclusive of goodwill existed at July 1, 1995.

Revenue Recognition

  The Company recognizes revenue from product sales at the time of shipment.
The Company has established programs which, under specified conditions, provide
price protection rights and/or enable its customers to return product.  The
effect of these programs is estimated and current period sales and cost of sales
are reduced accordingly.

Engineering and Development

  Engineering and development costs are expensed as incurred.  Substantially all
engineering and development expenses are related to developing new products and
designing significant improvements to existing products.

                                       32
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Advertising Costs

  Advertising costs are expensed as incurred.  Advertising expense for the years
ended July 1, 1995, July 2, 1994 and July 3, 1993 was $44,620,000, $41,138,000
and $28,582,000, respectively.

Warranty Costs

  The Company provides, by a current charge to income, an amount it estimates
will be needed to cover future warranty obligations for products sold during the
year.  The accrued liability for warranty costs is included in the caption
"Other accrued liabilities" in the accompanying consolidated balance sheets.

Deferred Grants

  During fiscal 1994, the Company secured various grants from the Industrial
Development Authority of the Republic of Ireland.  These grants include
employment, training and capital grants and extend through December 1996.
Employment grants are amortized into income over a period of one year.  Employee
training grants are recognized in income in the period in which the training
costs are incurred by the Company.  Grants for the acquisition of property and
equipment are deferred and recognized in income on the same basis as the related
property and equipment is depreciated.  During fiscal 1995 and 1994, the Company
recorded approximately $8.0 million and $5.1 million, respectively, in grant
funds received or receivable.  Amounts deferred under these grants at July 1,
1995 and July 2, 1994 were $6.7 million and $4.5 million, respectively, and are
included in "Other accrued liabilities" in the accompanying consolidated balance
sheets.

  The Company has a ten year contingent liability to repay, in whole or in part,
grants received under certain circumstances pursuant to the Capital and
Employment Grant Agreements which began February 1994.  In addition, the Company
has a five year contingent liability under the Employment Grant Agreement from
date of first payment to repay employment grants paid in respect to any job if
such job remains vacant for a period in excess of six months.  At July 1, 1995,
the Company also has a one million Irish pounds (U.S. $1.64 million) ten year
contingent liability related to the purchase of the manufacturing facility which
began in November 1993 and is payable in the event that the Company terminates
operations in Ireland.

Income Taxes

  The provision (benefit) for income taxes is computed on the pretax income
(loss) of the consolidated entities located within each taxing country based on
the current tax law.  Deferred taxes result from the future tax consequences
associated with temporary differences between the amount of assets and
liabilities recorded for tax and financial accounting purposes.  A valuation
allowance for deferred tax assets is recorded to the extent the Company cannot
determine, in accordance with the provisions of SFAS No. 109 "Accounting for
Income Taxes," that the ultimate realization of net deferred tax assets is more
likely than not.  In making such determination, the Company considers estimated
future reversals of existing taxable temporary differences, estimated future
earnings and available tax planning strategies.  To the extent that the
estimates of these items are reduced or not realized, the amount of the deferred
tax assets considered realizable could be adversely affected.

  Incremental United States income taxes have not been provided on $195.7
million of cumulative undistributed earnings of the Company's foreign
subsidiaries.  These earnings, which reflect full provision for non-U.S. income
taxes, are expected to be reinvested indefinitely in non-U.S. operations or to
be remitted substantially free of additional tax.  Accordingly, no material
provision has been made for taxes that might be payable upon remittance of such
earnings nor is it practicable to determine the amount of this liability.

  During fiscal 1993, the Company elected the early adoption of the asset and
liability method of accounting for income taxes pursuant to SFAS No. 109
"Accounting for Income Taxes."  This change had no material effect on the net
loss previously reported in fiscal 1993.

                                       33
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Per Share Information

  Primary earnings (loss) per common share have been computed based upon the
weighted average number of common and common equivalent shares outstanding.
Common equivalent shares result from the assumed exercise of outstanding stock
options that have a dilutive effect when applying the treasury stock method.
The fully diluted per share calculation assumes, in addition to the above, (i)
that the Company's Liquid Yield Option Notes were converted from the date of
issuance with earnings being increased for interest expense, net of taxes, that
would not have been incurred had conversion taken place, and (ii) the potential
additional dilutive effect of stock options.

Capital Stock

  The Company follows the practice of recording amounts received upon the
exercise of options by crediting common stock and additional capital.  No
charges are reflected in the consolidated statements of operations as a result
of the grant or exercise of stock options.  The Company realizes an income tax
benefit from the exercise or early disposition of certain stock options.  This
benefit results in a decrease in current income taxes payable and an increase in
additional capital.

Reclassification
  Certain previously reported amounts have been reclassified to conform with the
current period presentation.

NOTE 2.  ACQUISITIONS AND RESTRUCTURING

Acquisitions and Restructuring

  In the fourth quarter of fiscal 1993, the Company acquired certain assets and
assumed certain liabilities relating to Tandy Corporation's ("Tandy") personal
computer manufacturing operations and the GRiD North American and European sales
divisions.  On September 1, 1993, the Company also purchased certain assets and
assumed certain liabilities of Tandy/GRiD France.  The total purchase price
(including Tandy/GRiD France) was $111.7 million and included a cash payment of
$15 million and a three-year promissory note in the principal amount of $96.7
million.  Restructuring charges of $125 million were recorded in the fourth
quarter of fiscal 1993 in connection with the Company's acquisition of Tandy's
personal computer manufacturing and engineering operations and GRiD's North
American and European sales and marketing operations.

  The acquisitions were accounted for in accordance with the purchase method of
accounting and,  accordingly, the net assets acquired were included in the
Company's consolidated balance sheets based upon their estimated fair values at
the transactions' effective dates.  The Company's consolidated statements of
operations include the revenues and expenses of the acquired businesses after
the effective dates of the respective transactions.

  During fiscal 1994, the Company completed most of its previously identified
restructuring activities and incurred asset write-downs of $50 million and cash
expenditures of $47 million related directly to its fiscal 1994 restructuring
activities.  The Company recorded a $12.5 million credit in the fourth quarter
of fiscal 1994 after concluding that most of its restructuring activities had
been completed or were adequately provided for within the remaining
restructuring accrual.  At July 2, 1994, $15.2 million of the restructuring
accrual remained on the Company's consolidated balance sheet.  During fiscal
1995, the Company completed the consolidation of its worldwide mobile computing
manufacturing in Taiwan and the concurrent closure of its Fountain Valley,
California manufacturing facility.  During fiscal 1995, the Company incurred
cash expenditures of approximately $4.7 million related primarily to the closure
of its Fountain Valley, California manufacturing facility.  At July 1, 1995,
approximately $10.5 million of the original restructuring accrual remained,
consisting primarily of amounts provided for the net present value of minimum
lease payments for facilities that have been closed and the write-down to net
realizable value of related leasehold improvements being disposed of.

  The Company believes that its restructuring activities were necessary in order
to reorganize its worldwide manufacturing, engineering, sales and service
operations as well as reposition its product lines after the June 1993
acquisition of Tandy's personal computer operations.  However, no assurance can
be given that these restructuring actions will be successful or that similar
actions will not be required in the future.

                                       34
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 3.  INVENTORIES

Inventories consist of the following:
<TABLE>
<CAPTION>
                                                       July 1,    July 2,
(In thousands)                                           1995       1994
                                                       --------   --------
<S>                                                    <C>        <C>
Purchased parts                                        $ 67,296   $ 99,959
Work in process                                          36,686     53,765
Finished goods                                          207,487    180,005
                                                       --------   --------
Total                                                  $311,469   $333,729
                                                       ========   ========
</TABLE> 

NOTE 4.  PROPERTY AND EQUIPMENT
 
Property and equipment consists of the following:
<TABLE> 
<CAPTION>  
                                                        July 1,    July 2,
(In thousands)                                           1995       1994
                                                       --------   --------
<S>                                                    <C>        <C> 
Land                                                   $ 15,961   $ 15,729
Buildings                                                34,824     35,547
Machinery and equipment                                  88,476     84,004
Furniture and fixtures                                   12,860     11,926
Leasehold improvements                                   13,140     12,324
                                                       --------   --------
Total                                                  $165,261   $159,530
                                                       ========   ========
</TABLE>

NOTE 5.  FINANCING ARRANGEMENTS

  At July 1, 1995, the Company had available a $225 million revolving credit
agreement secured with a pledge of all of the Company's domestic U.S. assets
with a final maturity date of September 30, 1996.  This revolving credit
facility allowed the Company to borrow, subject to certain leverage, borrowing
base and tangible net worth restrictions, at rates based upon the bank's
reference rate, a spread over the LIBOR rate, the domestic certificate of
deposit rate, or at a rate bid by a bank, as selected by the Company.  The
Company is required to pay a facility fee equal to .4375% per annum based on the
total amount of the facility.   The fee is payable quarterly in arrears.  At
July 1, 1995, there was $116 million outstanding as drawings under this credit
facility at an average interest rate of 7.57% and $67.7 million outstanding in
the form of a letter of credit issued to Tandy Corporation in support of the
acquisition note payable.  The issuing fee on the letter of credit is 1.375% per
annum.  At July 1, 1995, the Company had no additional borrowing capacity under
this credit facility.

  In addition to the $225 million revolving credit facility, the Company and
four of its foreign subsidiaries had available a $50 million revolving credit
agreement with a final maturity date of August 9, 1995.  This revolving credit
agreement was provided by one bank and had similar financial covenants to those
of the $225 million credit agreement.  This credit facility was guaranteed by
the Company and was available for borrowing by certain foreign subsidiaries of
the Company.  Drawings by foreign subsidiaries of the Company were made
available to the Company or any of its subsidiaries for use in its worldwide
operations, subject to any legal or other restrictions upon the free flow of
funds from one segment, division or subsidiary to another.  The Company did not
encounter any significant restrictions in the utilization of the funds borrowed.
This credit facility contained a restriction that it could only be utilized
after the borrowing availability under the $225 million revolving credit
facility was fully utilized.  As of July 1, 1995, there was $40 million
outstanding under this facility at an average interest rate of 10.09%.  The
weighted average interest rate on total short-term borrowings for the years
ended July 1, 1995 and July 2, 1994 was 7.61% and 4.40%, respectively.

                                       35
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 5.  FINANCING ARRANGEMENTS (CONTINUED)

  On June 30, 1995, the Company announced that it expected to incur a loss for
its fiscal fourth quarter ending July 1, 1995.  This announcement placed the
Company in technical default under the terms of both the $225 million credit
facility and the $50 million credit facility.  On July 21, 1995, the Company
obtained waivers covering the technical defaults and amended both the $225
million and the $50 million credit facilities.  The Company also reduced the
size of the $225 million credit facility to $185 million and extended the
maturity date of the $50 million credit facility to August 31, 1995.  The
amendments covered the period through August 31, 1995 and required completion
of the investment in the Company by Samsung Electronics Co., Ltd. (Note 14).
In August 1995, the Company repaid all amounts outstanding under the $185
million and $50 million credit facilities, canceled the letter of credit issued
to Tandy Corporation and terminated the credit agreements. As of August 31,
1995, the Company does not have any revolving credit facilities outstanding.
 
NOTE 6.  LONG-TERM DEBT
 
Long-term debt consists of the following:
<TABLE>
<CAPTION>                                                                        July 1,      July 2,
(In thousands)                                                                    1995         1994
                                                                                --------     --------
<S>                                                                             <C>          <C> 
Liquid Yield Option Notes (zero coupon convertible subordinated notes) due
  2013, less original issue discount of $194,232 ($200,334 in 1994),
  5.25% yield to maturity                                                       $120,768     $114,666
 
Promissory note payable, interest due annually at current rate
  of 5.00%, principal due July 1996                                               96,720       96,720
 
Other notes payable due in various installments through April 2002                 4,156        4,306
                                                                                --------     --------
                                                                                 221,644      215,692
Less current portion of long-term debt                                            (2,420)        (398)
                                                                                --------     -------- 
Long-term debt                                                                  $219,224     $215,294
                                                                                ========     ========
</TABLE>

  On December 14, 1993, the Company issued $315 million par value of Liquid
Yield Option Notes ("LYONs") due December 14, 2013.  The LYONs are zero coupon
convertible subordinated notes which were sold at a significant discount from
par value with a yield to maturity of 5.25% and a total value at maturity of
$315 million.  There are no periodic payments of interest on the LYONs.  Each
$1,000 principal amount at maturity of LYONs is convertible into 12.993 shares
of the Company's common stock at any time.  Upon conversion of a LYON, the
Company may elect to deliver shares of common stock at the conversion rate or
cash equal to the market value of the shares of common stock into which the
LYONs are convertible.  Total proceeds received from the sale of the LYONs were
approximately $111.7 million, which have been utilized for working capital,
including the financing of expected increases in accounts receivable and
inventories, repayment of bank borrowings under the Company's revolving credit
facilities, new product development, and other general corporate purposes.  The
holder of a LYON may require the Company to purchase all or a portion of its
LYONs on December 14, 1998, December 14, 2003 and December 14, 2008 (the
"Purchase Dates"), and such payments may reduce the liquidity of the Company.
However, the Company may, subject to certain exceptions, elect to pay the
purchase price on any of the three Purchase Dates in cash or shares of common
stock or any combination thereof.  The Company has made no decision as to
whether it will meet future purchase obligations in cash, common stock, or any
combination thereof.  Such decision will be based on market conditions at the
time a decision is required, as well as management's view of the liquidity of
the Company at such time. In addition, as of 35 business days after the
occurrence of any change in control of the Company occurring on or prior to
December 14, 1998, each LYON will be purchased for cash by the Company, at the
option of the holder, for a change in control purchase price equal to the issue
price of the LYON's plus accrued original issue discount through the date set
for such purchase.  A change in control of the Company is deemed to have
occurred under the terms of the LYON's at such time as any person, other than
the Company, has become the beneficial owner of 50% or more of the Company's
common stock or the Company is not the surviving corporation of any
consolidation or merger of the Company. The Stock Purchase Agreement and
investment by Samsung Electronics Co., Ltd. (Note 14) did not have any impact on
the terms of the LYON securities.

                                       36
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 6.  LONG-TERM DEBT (CONTINUED)

  In connection with the Tandy acquisition, the Company issued a $96.7 million
promissory note to Tandy Corporation which is due on July 11, 1996. Interest due
related to fiscal year 1995 was paid on July 11, 1995 at a rate of 4.94% per
annum. The interest rate has been adjusted to 5.00% per annum, effective July
11, 1995, based on the lower of either 5% or the "lowest three month rate"
within the meaning of Section 1274(d)(2) of the Internal Revenue Code of 1986 as
of July 11, 1995. There are no sinking fund requirements. The note also required
the Company to maintain a standby letter of credit payable to Tandy in the
amount of 70% of the face value of the note or $67.7 million. Upon maturity of
the note, up to 50% of the initial principal amount of the promissory note was
convertible, at the option of the Company, into common stock of the Company
based upon its then fair market value, as defined in the promissory note. This
standby letter of credit was issued under the terms of the Company's revolving
credit agreement.

  On August 23, 1995, the Company and Tandy Corporation amended the terms of the
$96.7 million promissory note. Pursuant to such amendments, the Company paid
$6.7 million on August 25, 1995, thereby reducing the note balance to $90
million. Tandy allowed the substitution of a letter of guarantee from both
Samsung Electronics Co., Ltd. and Samsung Electronics America, Inc. for the
letter of credit previously required from the Company. Additionally, upon
maturity of the note, the maximum principal amount of the note that may be
converted, at the option of the Company, into common stock of the Company based
upon its then fair market value, as defined in the note was reduced to $30
million. All other terms of the promissory note remained unchanged.

  After considering the amendment to the Tandy Corporation promissory note
payable, principal repayments on long-term debt required in fiscal years 1996,
1997, 1998, 1999 and 2000 are $9,140,000, $90,317,000, $305,000, $305,000 and
$305,000, respectively.

NOTE 7.  FINANCIAL INSTRUMENTS

Foreign Currency Contracts

  In the ordinary course of business and as part of the Company's asset and
liability management, the Company enters into various types of transactions that
involve contracts and financial instruments with off-balance sheet risk.  The
Company utilizes foreign exchange contracts and foreign currency borrowings to
hedge its exposure to foreign exchange rate fluctuations impacting its U.S.
dollar consolidated financial statements.  The Company attempts to minimize its
exposure to foreign currency transaction and remeasurement gains and losses due
to the effect of remeasuring the local currency balance sheets of its foreign
subsidiaries on the Company's consolidated financial position and results of
operations.  The Company utilizes a limited hedging strategy which includes the
use of forward exchange contracts, foreign currency borrowings and the netting
of foreign currency assets and liabilities to hedge its exposure to exchange
rate fluctuations in connection with its subsidiaries' monetary assets and
liabilities held in foreign currencies.  The actual gain or loss associated with
forward exchange contracts are limited to the value of the exchange rate
differential between the time the contract is entered into and the time it
matures.  This value is also impacted by the size of the contract.  The Company
typically holds all of its contracts until maturity.  The Company enters forward
contracts ranging in maturity dates from one to nine months.  Realized and
unrealized gains and losses on the forward contracts are recognized currently in
income, and any premium or discount is recognized over the life of the contract.
The Company held forward exchange contracts maturing at various dates through
November 1995 with a face value of approximately $162.0 million at July 1, 1995
and $143.0 million at July 2, 1994.  Unrealized losses associated with these
forward contracts aggregating $0.6 million at July 1, 1995 and $4.8 million at
July 2, 1994 are included in the Company's consolidated statements of operations
for those periods.  For the years ended July 1, 1995, July 2, 1994 and July 3,
1993, a net foreign currency transaction gain of $1,658,000, loss of $2,097,000
and gain of $555,000, respectively, is included in the caption "Other income
(expense), net" in the accompanying consolidated statements of operations.

                                       37
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 7.  FINANCIAL INSTRUMENTS (CONTINUED)

Fair Values of Financial Instruments

     The estimated fair value amounts disclosed below have been determined by
the Company using available market information (Note 1).  However, considerable
judgment is necessary in interpreting market data to develop estimates of fair
value.  Accordingly, the estimates presented herein are not necessarily
indicative of the amounts that the Company could realize in a current market
exchange.  Changes in assumptions could significantly affect the estimates.  The
Company has valued its Liquid Yield Option Notes (LYONs) due 2013 at a price
equal to the original issue price of the LYONs plus the accrued original issue
discount at a rate of 5.25%, compounded on a semi-annual bond equivalent basis.
This calculation is based on the terms of the LYONs contained in the Indenture
dated December 1, 1993 between the Company and First Trust National Association,
trustee for the LYONs.  While the LYONs are publicly traded debt instruments
(Nasdaq symbol "ASTAL"), actual trading in the LYONs has been very small and the
Company does not believe that prices quoted by the Nasdaq National Market system
accurately reflect the true cost of repurchasing the LYONs.  The Company also
does not believe that a significant number of LYONs would be available for sale
at prices quoted on the exchange. There are a total of 315,000 par value LYONs
issued and outstanding at July 1, 1995. Additionally, under the terms of the
LYONs, the holder of a LYON may require the Company to purchase its LYONs on the
Purchase Dates, as defined, or 35 business days after the occurrence of any
change in control of the Company (Note 6), at a price equal to the original
issue price plus accrued original issue discount through each such date.
Therefore, while the quoted market price of the LYONs can vary due to changes in
the Company's common stock price due to the conversion feature of the LYONs, the
Company believes that its estimated fair value of the debt associated with the
LYONs is equal to the original issue price of the LYONs plus the accrued
original issue discount at the stated rate of 5.25%. Based upon the last sale
price of the LYONs as quoted by the Nasdaq National Market system on June 30,
1995, the market value of the LYONs would be approximately $104.0 million.

  The estimated fair values of financial instruments at fiscal year ends are as
follows:
<TABLE>
<CAPTION>
 
                                             1995                     1994
                                      ---------------------   ---------------------
                                      Carrying   Estimated    Carrying   Estimated
          (In thousands)               Amount    Fair Value    Amount    Fair Value
                                      --------   ----------   --------   ----------
<S>                                   <C>        <C>          <C>        <C>
 
Cash and cash equivalents             $ 95,825     $ 95,825   $153,118     $153,118
Short-term borrowings                  156,000      156,000     50,000       50,000
Current potion of long-term debt         2,420        2,420        398          398
Long term debt:
  Liquid Yield Option Notes            120,768      120,768    114,666      114,666
  Other                                 98,456       98,456    100,628      100,628
</TABLE>

Concentrations of Credit Risk

  The Company's foreign exchange instruments, along with cash and cash
equivalents and accounts receivable, involve elements of market and credit risk.
The counterparties to financial instruments consist of a number of major
financial institutions.  In addition to limiting the amount of agreements and
contracts it enters into with any one party, the Company monitors the credit
quality of the financial institutions which are counterparties to these
financial instruments.  The Company does not believe that there is significant
risk of nonperformance by the counterparties.

     The Company distributes its products through various distribution channels,
including independent resellers, dealers, national distributors, national
reseller organizations, OEMs, U.S. Government approved dealers and consumer
retailers.  Concentrations of credit risk are generally limited due to the
Company's broad range of distribution channels and the Company's geographically
diverse customer base.  However, sales in certain European countries and into
the People's Republic of China (PRC) are to a limited customer base comprised
primarily of larger entities which are affected by the economic conditions or
political occurrences within each of the regions.  Lower fiscal 1995 sales to
one of the Company's major customers within the PRC contributed to decreased
fiscal

                                       38
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 7.  FINANCIAL INSTRUMENTS (CONTINUED)

1995 PRC revenues compared with fiscal 1994.  No single customer accounted for
more than 10% of the Company's net sales for fiscal years 1995, 1994 and 1993.

  In addition, the Company's sales are primarily to customers whose activities
are related to the retail, consumer electronics or personal computer industries.
Therefore, the Company's ability to collect trade receivables may be adversely
impacted by changes in these industries.  Credit limits, ongoing credit
evaluations and account monitoring procedures are utilized to minimize the risk
of loss.

NOTE 8.  INCOME TAXES

The provision (benefit) for income taxes is based on income (loss) before income
taxes as follows:
<TABLE>
<CAPTION>
(In thousands)                  1995        1994        1993
                             ---------     -------    --------
<S>                          <C>           <C>        <C>
 
 U.S.                        $(103,930)    $16,534    $(63,255)
 Foreign                       (19,435)     29,778      (1,983)
                             ---------     -------    --------
                             $(123,365)    $46,312    $(65,238)
                             =========     =======    ========
</TABLE> 
 
The components of the provision (benefit) for income taxes are as follows:
 
<TABLE> 
<CAPTION>  
(In thousands)                  1995        1994        1993
                             ---------     -------    --------
<S>                          <C>           <C>        <C> 
Current:
 Federal                     $    (700)    $(2,781)   $ 36,461
 State                            (124)       (201)      1,116
 Foreign                         2,086       9,002       6,361
                             ---------     -------    --------
                                 1,262       6,020      43,938
                             ---------     -------    --------
Deferred:
 Federal                       (19,971)      8,532     (54,424)
 State                          (3,722)        105      (3,108)
 Foreign                        (1,625)        346       2,094
                             ---------     -------    --------
                               (25,318)      8,983     (55,438)
                             ---------     -------    --------
                             $ (24,056)    $15,003    $(11,500)
                             =========     =======    ========
</TABLE>

     Deferred taxes reflect the impact of future tax consequences associated
with temporary differences between the amount of assets and liabilities recorded
for tax and financial accounting purposes.  These temporary differences are
determined in accordance with SFAS No. 109.  Temporary differences and
carryforwards which give rise to a significant portion of deferred tax assets
and liabilities as of July 1, 1995 and July 2, 1994 are as follows:

                                       39
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 8.  INCOME TAXES (CONTINUED)
<TABLE>
<CAPTION>
                                                     1995                     1994
(In thousands)                              Assets     Liabilities     Assets     Liabilities
                                           --------    -----------    --------    -----------
<S>                                        <C>         <C>            <C>         <C>
 
Inventory reserves                         $ 11,178        $     -    $ 16,968        $     -
Accrued liabilities                          14,834              -      14,224              -
Restructuring charge                          4,055              -       5,365              -
Warranty reserves                             4,857              -       5,201              -
State income taxes                                -         (1,750)          -           (914)
Goodwill and intangibles amortization             -         (1,762)          -         (2,524)
Net operating loss carryforwards             72,362              -      27,366              -
Other                                        10,488           (422)      9,352           (274)
                                           --------        -------    --------        ------- 
Total deferreds                             117,774         (3,934)     78,476         (3,712)
Valuation allowance                         (48,282)             -     (34,524)             -
                                           --------        -------    --------        ------- 
                                           $ 69,492        $(3,934)   $ 43,952        $(3,712)
                                           ========        =======    ========        =======
</TABLE>

  The Company has established a valuation allowance against its deferred tax
assets of $48.3 million and $34.5 million at July 1, 1995 and July 2, 1994,
respectively, in accordance with the provisions of SFAS No. 109.  The $13.8
million increase in this valuation allowance is primarily the result of
management's determination that it is more likely than not that some portion of
the deferred tax asset will not be realized.

  In determining the actual amount of the valuation allowance required to be
established in the current year, the Company has primarily relied upon its
ability to generate future taxable income using available tax planning
strategies involving the potential sale of certain appreciated assets.  Although
the Company has utilized an outside valuation firm to determine the current
estimated fair market value of such assets, changes in market conditions could
result in a reduction of the estimated fair market value of these assets that
would adversely affect the amount of the valuation allowance and reduce the
amount of net deferred tax assets considered realizable.

  The provision (benefit) for income taxes differs from the amounts computed by
applying the statutory federal income tax rate as follows:
<TABLE>
<CAPTION>
 
(In thousands)                                                                1995        1994        1993
                                                                            --------    --------    --------
<S>                                                                         <C>         <C>         <C>
 
Statutory federal income tax provision (benefit)                            $(43,178)   $ 16,209    $(22,181)
Increase (decrease) in taxes resulting from:
  State income taxes, net of federal benefit                                  (2,208)       (137)     (1,312)
  Foreign income taxed at different rates                                      5,692     (10,005)     (7,635)
  Losses producing no current tax benefit                                     15,916       8,589       8,307
  Adjustment to deferred assets and liabilities for change in tax rate             -      (1,266)          -
  Restructuring charge producing no current tax benefit                            -           -      12,748
  Other, net                                                                    (278)      1,613      (1,427)
                                                                            --------    --------    --------
                                                                            $(24,056)   $ 15,003    $(11,500)
                                                                            ========    ========    ========
</TABLE>

  The Company's manufacturing operations in Taiwan and the PRC operate under
complete or partial tax holidays which expire in 1997 and 1999, respectively.
The aggregate dollar amount and per share effect of these tax holidays were
immaterial for 1995, 1994 and 1993.

                                       40
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 8.  INCOME TAXES (CONTINUED)

  In determining the provision (benefit) for income taxes for fiscal 1995, the
Company has utilized approximately $7.2 million of prior year net operating loss
("NOL") carryforwards to reduce the amount of taxes otherwise payable for such
year.  The Company has $213 million of remaining NOL carryforwards which it
expects will be available to offset future taxable income.  Approximately $103
million of such carryforwards relate to foreign operations in various taxing
jurisdictions of which $50 million expire in years 1996 through 2002 and $53
million have no expiration date.  The remaining $110 million of such
carryforwards relate to U.S. operations and expire in the year 2010.
Utilization of these U.S. NOL carryforwards to offset future taxable income in
any particular year could be limited should the Company undergo a 50% "ownership
change," as defined under Section 382 of the Internal Revenue Code of 1986.  Any
limitation pursuant to these provisions would be effective for all tax years
starting with the year of ownership change.  As of July 31, 1995, the Company
has experienced an ownership change for purposes of this limitation of
approximately 40% as a direct result of the investment by Samsung Electronics
Co., Ltd. pursuant to the Stock Purchase Agreement (Note 14).

  The Internal Revenue Service ("IRS") is currently examining the Company's
1989, 1990 and 1991 federal income tax returns.  In addition, the IRS has
completed its examination of the Company's 1987 and 1988 federal income tax
returns and has proposed adjustments to the Company's federal tax liabilities
for such years of approximately $8.3 million, excluding interest.  The majority
of such proposed adjustments relate to the allocation of income between the
Company and its foreign subsidiaries.  Management believes that the Company's
position has substantial merit and intends to vigorously contest these proposed
adjustments.  Management further believes that any liability that may result
upon the final resolution of the proposed adjustments for 1987 and 1988 or the
current examinations of 1989, 1990 and 1991 will not have a material adverse
effect on the Company's consolidated financial position or results of
operations.

NOTE 9.  BENEFIT PLANS

Profit Sharing Plan

  During 1983, the Company established the Profit Sharing Plan for all
employees.  The plan is a noncontributory, defined contribution plan that
provides for contributions from the Company based on eligible compensation.  The
Company's contributions are determined at the discretion of the Board of
Directors and are not to exceed income before provision for income taxes and
profit sharing expense.  The Company did not contribute to the plan for the
years ended July 1, 1995, July 2, 1994 and July 3, 1993.

  In 1987, the Company approved a modification to the profit sharing plan that
added a 401(k) employee savings program.  Under the 401(k) plan, the Company is
obligated to contribute matching amounts for employee contributions equal to
100% on the first 2% of employee salary contributions and 50% on the next 4% of
employee salary contributions.  Company contributions generally vest over five
years from the date of the employee's eligibility to participate.  The Company
contributed approximately $2,456,000 to the plan for the year ended July 1,
1995.  The Company's contributions for the years ended July 2, 1994 and July 3,
1993 amounted to $2,064,000 and $1,679,000, respectively.

Employee Bonus Plans

  Pursuant to the Employee Bonus Plan, all employees of the Company are eligible
to receive, on a quarterly basis, a percentage of their base compensation as a
cash bonus.  The percentage paid is at the discretion of management and is
limited to a maximum of 15% of the respective employees' base quarterly
compensation.  For fiscal 1995, no bonuses were paid.  Bonuses paid for the
years ended July 2, 1994 and July 3, 1993 were $1,954,000 and $1,568,000,
respectively.

  The Company also has a performance-based management incentive plan for
officers and key employees.  Bonuses under the plan are distributed to officers
and key employees of the Company based upon performance related criteria
determined at the discretion of the Compensation Committee of the Board of
Directors.  For fiscal 1995, no bonuses were paid.  Bonuses paid for the years
ended July 2, 1994 and July 3, 1993 were $1,920,000 and $3,928,000,
respectively.

                                       41
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 9.  BENEFIT PLANS (CONTINUED)

Stock Plans

  The Company has three employee stock plans, adopted in 1983, 1985 and 1989.
The Incentive Stock Option, Non-Qualified Stock Option and Restricted Stock
Purchase Plan - 1983 (the "1983 Plan"), as amended in 1984, 1985 and 1987,
provides for the granting of options or rights to purchase up to an aggregate of
3,600,000 shares of the Company's common stock to officers, directors, employees
and others.  The Plan also provides for the granting of stock appreciation
rights.  Under the Plan, options granted become exercisable subject to the
discretion of the Board of Directors or Compensation Committee and generally
expire five years from the date of grant.  For the year ended July 1, 1995,
5,500 shares were exercised under the 1983 Plan at prices ranging from $13.25 to
$13.75 per share.

  In 1985, the Company adopted the Chief Executives' Plan (the "CE Plan").  The
CE Plan, as amended in 1987, provides for an aggregate of 1,200,000 shares of
the Company's common stock to be available to the chief executive officers,
which include the president and executive vice presidents of the Company, and
such other officers that the Board of Directors might specifically designate as
a "chief executive officer" for purposes of the CE Plan.  At July 1, 1995, non-
statutory options covering 800,000 shares have been granted to certain officers
at exercise prices of $3.50 per share of which 350,000 shares remain
outstanding.  No shares were exercised under the CE Plan during the year ended
July 1, 1995.

  The 1989 Long-Term Incentive Program (the "1989 Program"), as amended in 1992,
provides for the granting of stock options, stock appreciation rights,
restricted stock and performance units. The amendment, as adopted by the Board
and approved by a shareholder vote, annually increases shares authorized to be
issued by 2% of the number of common shares outstanding at each fiscal year end.
At July 1, 1995, an aggregate of 6,542,243 shares of common stock is authorized
to be issued under the 1989 Program.  Under the 1989 Program, options granted
become exercisable subject to the discretion of the Board of Directors or
Compensation Committee and expire ten years from the date of grant. During
fiscal 1995, an aggregate of 73,250 shares were exercised at prices ranging from
$4.13 to $16.13 per share.  No stock appreciation rights or performance units
have been granted under this program.

  The Company's 1991 Stock Option Plan for Non-Employee Directors (the "Non-
Employee Option Plan"), as amended in 1995, provides for an initial grant of
options to purchase 20,000 shares of the Company's common stock to each newly
appointed non-employee director.  In addition, on January 1 each year, each
participant will receive an option to purchase 12,000 shares of common stock.
The aggregate number of shares that may be issued under the plan is 250,000.
Options vest and become exercisable at the rate of 25% per year commencing on
the first anniversary of the date of grant.  Each option is exercisable at 100%
of the common stock's fair market value on the date of grant.  No options were
exercised during fiscal 1995.

  In 1994, the Company adopted the AST Research, Inc. 1994 One-Time Grant Stock
Option Plan for Non-Employee Directors.  The plan, as amended in 1995, provides
that each member of the Company's Board of Directors on July 1, 1994 who is not
an employee of the Company be granted an option covering 50,000 shares of common
stock.  All such option grants are subject to the limitation that not more than
250,000 shares of common stock be issued under the Plan and that no participant
may receive options covering more than 50,000 shares of common stock in any
calendar year.  Options are exercisable at 100% of the fair market value on the
date of grant of the option, and vest over a period of eight years from the date
of grant, with acceleration of vesting possible in the event of certain stock
performance.  At July 1, 1995, 50,000 shares had been granted to each of the
Company's four non-employee directors at an exercise price of $14.25 per share.
No options were exercised during fiscal 1995.

                                       42
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 9.  BENEFIT PLANS (CONTINUED)

The following table summarizes 1995 stock option activity under all of the stock
plans:
<TABLE>
<CAPTION>
 
                                   Number      Available for
                                 of options     future grant
                                 ----------    -------------  
<S>                              <C>           <C>
 
Outstanding at July 2, 1994       4,046,220        1,605,568
Authorized                                -          648,250
Granted                           1,261,700       (1,261,700)
Exercised                           (78,750)               -
Canceled                           (747,195)         747,195
Plan shares expired                       -          (86,682)
                                  ---------        ---------    
Outstanding at July 1, 1995       4,481,975        1,652,631
                                  =========        =========
</TABLE>

  Options exercised during fiscal 1995 were at prices ranging from $4.13 to
$16.13 per share.  Outstanding options at July 1, 1995 were at prices ranging
from $3.50 to $31.63 per share and options for 1,909,477 shares were
exercisable.  At July 1, 1995, 6,134,606 shares of the Company's common stock
were reserved for issuance under the Plans.

  In December 1990, the Board of Directors authorized the issuance of warrants
to purchase an aggregate of 80,000 shares of the Company's common stock to
certain non-employee directors.  The warrants carry an exercise price of $13.875
per share and vested over a three year period.  At July 1, 1995, 40,000 of these
warrants remained outstanding and were exercisable.  On July 27, 1992, the Board
of Directors authorized the issuance of warrants to purchase 50,000 shares of
the Company's common stock to the Company's then Chairman of the Board.  These
warrants carry an exercise price of $13.50 per share and vest over a four year
period.  At July 1, 1995, 12,500 of these warrants were exercisable and 25,000
of these warrants were to vest and become exercisable in July of 1995 and 1996.

Post Employment Benefits

  The Financial Accounting Standards Board has issued SFAS No. 112 "Employers
Accounting for Postemployment Benefits" requiring accrual basis accounting for
post employment  benefits.    The Company  does not offer post employment
benefits subject to guidelines  established  by SFAS No. 112.  Accordingly, no
provisions have been reflected in the Company's consolidated results of
operations.

NOTE 10.  SHAREHOLDER RIGHTS PLAN

  On June 30, 1989, the Board of Directors adopted a Shareholder Rights Plan
which is intended to protect stockholders from unfair takeover practices.  Under
the Plan, each share of common stock carries one right to obtain additional
stock or other property according to terms provided in the Plan.  The rights are
not exercisable or separable from the common stock until another party acquires
at least 15% of the Company's then outstanding common stock or commences a
tender offer for at least 15% of the Company's then outstanding common stock.

  In the event the Company is acquired in a merger or other business combination
transaction in which the Company is not the surviving corporation or 50% or more
of its consolidated assets or earning power are sold or  transferred, each right
will entitle its holder to receive, at the then current exercise price, common
stock of the acquiring company having a market value equal to two times the
exercise price of the right.  If a person or entity were to acquire 15% or more
of the outstanding shares of the Company's common stock, or if the Company is
the surviving corporation in a merger and its common stock is not changed or
exchanged, each right will entitle the holder to receive, at the then current
exercise price, common stock having a market value equal to two times the
exercise price of the right.  Until a right is exercised, the holder of a right,
as such, will have no rights as a stockholder of the Company, including, without
limitation, the rights to vote as a stockholder or receive dividends.  The
rights, which expire on June 30, 1999, may be redeemed by the Company at a price
of $0.01 per right.  At July 1, 1995, 500,000 of the 1,000,000 authorized but
unissued preferred shares of the Company are reserved for issuance upon exercise
of these rights.

                                       43
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 11.  COMMITMENTS AND CONTINGENCIES

Lease Commitments

     The Company leases its field offices, certain equipment, automobiles and
most of its operating facilities under operating lease agreements.  The Company
also has capital leases for certain equipment.  Future minimum lease payments
under these leases approximate the following amounts:
<TABLE>
<CAPTION>

(In thousands)                     Lease Obligations
                                  -------------------
Fiscal Year                       Capital   Operating
- -----------                       -------   ---------
<S>                               <C>       <C>
 
  1996                             $  344     $13,262
  1997                                305       9,079
  1998                                305       7,020
  1999                                305       4,958
  2000                                305       2,285
  Thereafter                          504      12,445
                                   ------     -------
Total minimum lease payments       $2,068     $49,049
                                   ======     =======
</TABLE>

  At July 1, 1995, the net present value of obligations under capital leases
total $2,068,000 and are included in long-term and current portion of long-term
debt in the accompanying consolidated balance sheet.  At July 1, 1995, the
assets held under capital leases total $3,784,000, net of $104,000 in
accumulated depreciation, and are included in land and buildings in the
accompanying consolidated balance sheet.

  Rent expense was approximately $11,125,000, $10,588,000 and $9,215,000 for the
years ended July 1, 1995, July 2, 1994 and July 3, 1993, respectively.

Royalty Commitments

  The Company has commitments for minimum guaranteed royalties under various
licensing agreements which are payable over periods ranging from one to four
years.  The Company has been notified that certain of its products may also
require licenses under patents held by others.  The Company evaluates these
licensing proposals on a case-by-case basis to determine whether licenses are
necessary or desirable.  Although these evaluations continue, management is
accruing amounts that, in its judgment, represent the potential royalties and/or
legal costs of resolving these claims.

Employment Contracts

  Effective July 27, 1993, the Company entered into a separate employment
contract (Founder's Agreement) with founder, Chairman and Chief Executive
Officer, Safi U. Qureshey.  The Founder's Agreement provides for five years of
salary, health and welfare benefits, two years of bonus, acceleration of stock
options and certain other benefits if active employment is terminated by the
Company or by Mr. Qureshey under specified conditions.  The maximum contingent
liability under this agreement is approximately $4 million.

  The Company maintains Severance Compensation Agreements with its executive
officers and its non-officer vice presidents.  Such agreements provide for (i)
lump sum payments comprised of up to two years' salary and bonus and certain
other benefits and (ii) acceleration of stock options upon a "change of control"
of the Company and termination of the covered employee for reasons specified in
the contract.  In addition, if the covered employee, other than Mr. Qureshey, is
terminated by the Company in accordance with action taken by or recommendation
of the Management Committee, the lump sum severance amount described above will
be increased by 50 percent effective for fiscal years 1996 and 1997.  The
aggregate commitment under these Severance Compensation Agreements should all
covered employees be terminated is approximately $10 million ($14 million
following action or recommendation of the Management Committee).

                                       44
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

  The Company has a severance policy for its executive officers which, in the
event of an involuntary termination, other than in connection with a "change in
control", requires the Company to pay its President severance equal to two years
salary and its other executive officers severance equal to six months salary
plus an additional month of salary for each year of employment with the Company,
up to a maximum of 12 months.  Benefits are also continued during this period.

Other Contingencies

  On March 3 and March 14, 1994, complaints were filed by two shareholders
against the Company and certain of its officers and directors requesting
certification of class action, asserting claims under state and federal
securities law based on allegations that the Company made inadequate and false
disclosures and seeking unspecified compensatory damages and related fees and
costs.  The complaints were filed in the United States District Court for the
Central District of California.  On September 12, 1994, a complaint was filed by
a shareholder against the Company and certain of its officers and directors
requesting certification of class action, asserting claims under state and
federal securities law based on allegations that the Company made inadequate and
false disclosures and seeking unspecified compensatory damages and related fees
and costs.  The September 12, 1994 complaint was filed in the United States
District Court for the Central District of California under the case name Steven
A. Kornfeld v. James L. Forquer, et al.  On October 6, 1994, a complaint was
filed by a shareholder in the United States District Court for the Central
District of California.  The October 6, 1994 complaint names the Company and
certain of its officers and directors  as  defendants,  asserts claims  under
the state and  federal  securities  laws  based  on  allegations  that  the
Company made inadequate and false disclosures, and seeks unspecified
compensatory damages and related fees and costs.  The cases with complaints
filed on March 3, 1994, March 14, 1994 and October 6, 1994 have been
consolidated under the case name In re AST Research Securities Litigation.  The
AST Research Securities Litigation and Kornfeld cases are being treated as
related cases by the court.  A settlement agreement dated August 28, 1995 was
signed to end the AST Research Securities Litigation and Kornfeld cases, and
requires the payment of $12.5 million by the defendants to the plaintiffs in
November 1995.  An Order Preliminarily Approving Settlement dated August 28,
1995 was entered by the court to begin the process of approving the settlement.
The Company expects that a majority of the settlement will be covered by
insurance.

  The Company has been named as a defendant or co-defendant, generally with
other personal computer manufacturers, including such companies as IBM, AT&T,
Unisys, Digital Equipment Corporation, NEC, Olivetti, NCR, Panasonic, and
Matsushita, in sixteen similar lawsuits each of which alleges as a factual basis
the occurrence of carpal tunnel syndrome or repetitive stress injuries.  The
suits naming the Company are just a few of the many lawsuits of this type which
have been filed, often naming IBM and other computer companies.  The claims
against the Company total in excess of $100 million in compensatory damages and
punitive damages and additional unspecified amounts.  The Company has denied or
is in the process of denying the claims and intends to vigorously defend the
suits.  The Company is unable at this time to predict the ultimate outcome of
these suits.  Ultimate resolution of the litigation against the Company may
depend on progress in resolving this type of litigation overall.  Before
consideration of any potential insurance recoveries, the Company believes that
the claims in the suits filed against it will not have a material impact on the
Company's consolidated financial position or results of operations; however, the
Company is unable to estimate the amount of any loss that may be realized in the
event of an unfavorable outcome.  The Company has maintained various liability
insurance policies during the periods covering the claims filed above.  While
such policies may limit coverage under certain circumstances, the Company
believes that it is adequately insured.  Should the Company not be successful in
defending against such lawsuits or not be able to claim compensation under its
liability insurance policies, the Company's profitability and financial
condition may be adversely affected.

                                       45
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

  The Company was named, along with twelve other personal computer companies, as
a defendant in a lawsuit filed on March 27, 1995 in the Superior Court for the
County of Merced, California.  The case name for this March 27, 1995 filing is
People v. Acer et al., and alleges that the Company has engaged in deceptive
advertising and unlawful business practices with relation to computer monitor
screen measurements.  The Company was named, along with three other personal
computer or monitor companies, as a defendant in a class action lawsuit filed on
May 2, 1995 in the Superior Court for the County of Marin, California.  The case
name for this May 2, 1995 filing is Kaplan et al. v. Viewsonic et al., and
alleges that the defendants have engaged in unfair business practices, false
advertising and breach of implied warranty concerning the advertisement of the
size of computer monitor screens.  The Company was named, along with 37 other
defendants, in a class action lawsuit, Long v. Packard Bell et al., filed on
August 21, 1995 in the Superior Court for the County of Orange, California,
which alleges certain claims concerning the advertising of the sizes of computer
monitors.  The Company was also named, along with nine other defendants, in a
class action lawsuit, Randy Davis, Ph.D., Inc. v. AST Research et al., filed on
August 23, 1995 in Superior Court for the County of Orange, California, which
alleges certain claims concerning the advertising of the sizes of computer
monitors.  Further, the Company was named, along with 35 other defendants, in a
class action lawsuit, Sutter v. Acer et al., filed on September 7, 1995 in the
Superior Court for the County of Sacramento, California, which alleges certain
claims concerning the advertising of the sizes of computer monitors.  Management
does not believe that the outcome of these disputes will have a material adverse
impact on the Company's consolidated financial position or results of
operations; however, the Company is unable to estimate the amount of any loss
that may be realized in the event of an unfavorable outcome.

  The Company is also subject to other legal proceedings and claims that arise
in the normal course of business.  While the outcome of these proceedings and
claims cannot be predicted with certainty, management does not believe the
outcome of any of these matters will have a material adverse effect on the
Company's consolidated financial position or results of operations.

NOTE 12.  SEGMENT AND GEOGRAPHIC INFORMATION

  The Company operates in one industry segment: the manufacture and sale of
personal computers, including desktop, server, and notebook computer systems.
The Company currently markets its products through retail computer dealers,
consumer retailers, international and regional distributors, VADs, VARs, OEMs
and U.S. Government approved dealers.

                                       46
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 12.  SEGMENT AND GEOGRAPHIC INFORMATION (CONTINUED)

A summary of the Company's operations by geographic area is as follows:
<TABLE>
<CAPTION>
 
Fiscal year ended July 1, 1995
                                    North/Latin                    Pacific     Rest of
(In thousands)                        America        Europe          Rim        World      Eliminated    Consolidated
                                    -----------    ----------    ----------    --------   -----------    ------------
<S>                                 <C>            <C>           <C>           <C>        <C>            <C>
Sales to unaffiliated
  customers                          $1,387,442    $  743,561    $  305,541     $31,239   $         -      $2,467,783
Transfers between
  geographic areas                      375,500       628,831       900,084       2,235    (1,906,650)              -
                                     ----------    ----------    ----------     -------   -----------      ----------
Net sales                            $1,762,942    $1,372,392    $1,205,625     $33,474   $(1,906,650)     $2,467,783
                                     ==========    ==========    ==========     =======   ===========      ==========
Operating income (loss)              $  (91,738)   $   (6,362)   $   (7,849)    $   230   $        29      $ (105,690)
                                     ==========    ==========    ==========     =======   ===========      ==========
Identifiable assets                  $  508,714    $  287,218    $  210,654     $14,915   $         -      $1,021,501
                                     ==========    ==========    ==========     =======   ===========      ==========
<CAPTION>  
Fiscal year ended July 2, 1994
                                    North/Latin                   Pacific      Rest of
(In thousands)                        America        Europe         Rim         World     Eliminated     Consolidated
                                    -----------    ----------    ----------    --------   -----------    ------------
<S>                                 <C>            <C>           <C>           <C>        <C>            <C>
Sales to unaffiliated
  customers                          $1,546,010    $  532,921    $  260,700     $27,643   $         -      $2,367,274
Transfers between
  geographic areas                      404,582       251,605       901,106       3,098    (1,560,391)              -
                                     ----------    ----------    ----------     -------   -----------      ----------
Net sales                            $1,950,592    $  784,526    $1,161,806     $30,741   $(1,560,391)     $2,367,274
                                     ==========    ==========    ==========     =======   ===========      ==========
Operating income (loss)              $   22,786    $  (20,027)   $   42,729     $ 1,296   $     7,205      $   53,989
                                     ==========    ==========    ==========     =======   ===========      ==========
Identifiable assets                  $  541,469    $  257,098    $  191,976     $15,077   $         -      $1,005,620
                                     ==========    ==========    ==========     =======   ===========      ==========
<CAPTION> 
Fiscal year ended July 3, 1993
                                    North/Latin                   Pacific      Rest of
 (In thousands)                       America        Europe         Rim         World     Eliminated     Consolidated
                                    -----------    ----------    ----------    --------   -----------    ------------
<S>                                 <C>            <C>           <C>           <C>        <C>            <C>
Sales to unaffiliated
  customers                          $  854,929    $  297,312    $  238,974     $20,935   $         -      $1,412,150
Transfers between
  geographic areas                      234,815        55,690       751,511         897    (1,042,913)              -
                                     ----------    ----------    ----------     -------   -----------      ----------
Net sales                            $1,089,744    $  353,002    $  990,485     $21,832   $(1,042,913)     $1,412,150
                                     ==========    ==========    ==========     =======   ===========      ==========
Operating income (loss)              $  (69,677)   $  (45,569)   $   41,620     $   838   $     8,210      $  (64,578)
                                     ==========    ==========    ==========     =======   ===========      ==========
Identifiable assets                  $  574,801    $  173,028    $  122,165     $16,165   $         -      $  886,159
                                     ==========    ==========    ==========     =======   ===========      ==========
</TABLE>

  In determining operating income (loss) for each geographic area, sales and
purchases between geographic areas have been accounted for on the basis of
internal transfer prices set by the Company.  Identifiable assets are those
tangible and intangible assets used in operations in each geographic area.  The
fiscal 1993 restructuring charge of $125 million is included in operating income
(loss) in the geographic areas in which the actual restructuring costs are
expected to be incurred.  This amount is comprised of $93.3 million in the
North/Latin America segment, $25.6 million in the Europe segment and $6.1
million in the Pacific Rim segment.  The fiscal 1994 restructure credit of $12.5
million relates to and is included in North/Latin America operating income.

                                       47
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)

NOTE 13.  SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

  The tables below set forth selected quarterly financial information for fiscal
years 1995 and 1994 (in thousands, except per share amounts).
<TABLE>
<CAPTION>
 
1995                              First Quarter    Second Quarter    Third Quarter    Fourth Quarter
                                  -------------    --------------    -------------    --------------
<S>                               <C>              <C>               <C>              <C>
Net sales                              $495,446          $640,159         $670,176          $662,002
Gross profit                             37,299            66,318           86,942            55,115
Net loss                                (39,406)          (21,724)          (6,548)          (31,631)
Net loss per share                     $  (1.22)         $   (.67)        $   (.20)         $   (.98)
                                       --------          --------         --------          --------
<CAPTION>  
1994                              First Quarter    Second Quarter    Third Quarter    Fourth Quarter
                                  -------------    --------------    -------------    --------------
<S>                               <C>              <C>               <C>              <C>
Net sales                              $514,409          $677,011         $591,349          $584,505
Gross profit                             85,900           114,566          101,106            46,161
Net income (loss)                         8,232            17,933           13,214            (8,070)
Net income (loss) per share:
  Primary                              $    .26          $    .55         $    .40          $   (.25)
  Fully diluted                        $    .26          $    .54         $    .38          $   (.25)
                                       --------          --------         --------          --------
</TABLE>

  In fiscal 1995, fully diluted per share information is anti-dilutive.  In
fiscal 1994, the quarterly per share amounts do not sum to the net income for
the year due to the dilutive effect of common stock equivalents and other
dilutive securities used in computing per share information in the first three
quarters.  In the fourth quarter of fiscal 1994, the Company recorded a pretax
restructuring credit of $12.5 million which is reflected in the fiscal 1994
fourth quarter net loss (Note 2).

NOTE 14.  SUBSEQUENT EVENTS

  On February 27, 1995, the Company entered into a Stock Purchase Agreement
("Purchase Agreement") with Samsung Electronics Co., Ltd. ("Samsung"), providing
for a significant minority ownership interest in the Company of approximately
40%.  On June 30, 1995, AST stockholders approved the strategic investment and
all regulatory approval had been received as of July 1, 1995.  Under the terms
of the Purchase Agreement, as amended by Amendment No. 1 thereto, dated as of
June 1, 1995, and Amendment No. 2 thereto, dated as of July 29, 1995, Samsung
could purchase 6.44 million newly issued shares of common stock from AST,
representing 19.9% of the then currently outstanding shares of common stock, at
$19.50 per share and could commence a cash tender offer to purchase 5.82 million
shares of common stock from the Company's stockholders, representing 18% of the
then currently outstanding shares of common stock, at $22 per share.
Concurrently with the acceptance of the shares for purchase under the tender
offer, Samsung could also purchase 5.63 million additional newly issued shares
of common stock from AST at $22 per share so that its aggregate ownership
interest in AST, after completion of all of the purchases, would be
approximately 40%.  On July 31, 1995, the transaction was completed and the
Company received net proceeds of approximately $240 million.

  As a result of completing the transaction with Samsung effective July 31,
1995, unvested options granted to executive officers to purchase 754,500 shares
of common stock under the 1989 Program (Note 9) at prices ranging from $11.4375
to $21.50 became immediately exercisable.  In addition, unvested options granted
to non-employee directors to purchase 175,000 shares of common stock under the
1994 One-Time Grant Stock Option Plan for Non-Employee Directors (Note 9) at
$14.25 per share and warrants issued on July 27, 1992 to purchase 25,000 shares
of common stock at $13.50 per share became immediately exercisable.

  As a condition to entering into the Purchase Agreement with Samsung, the
Company amended the Shareholder Rights Plan (Note 10) to allow Samsung, in
accordance with the terms and conditions of the Stockholder Agreement between
the Company and Samsung dated July 31, 1995, to acquire, without additional
Board or Stockholder

                                       48
<PAGE>
 
                               AST RESEARCH, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (CONTINUED)


NOTE 14.  SUBSEQUENT EVENTS (CONTINUED)

approval and without triggering the Plan, up to 49.9% of the common stock during
the first four years of its investment, and after the standstill period up to
66.67% of the common stock except pursuant to a cash tender offer for all equity
securities not owned by the purchaser and/or its affiliates

                                       49
<PAGE>
 
                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS

  HOON CHOO, 50, was appointed a director in July 1995.  Mr. Choo was the
founder of A-Cube Systems, in Cupertino, California in July 1994 and continues
to provide consulting services to such Company.  Prior to A-Cube, Mr. Choo was
General Manager and Executive Vice President of Hyundai Electronics, Computer
Division in Korea from September 1986 to August 1990 and again in January 1994
to April 1994.  Mr. Choo was Executive Vice President of Hyundai Electronics
America, in San Jose, California, from August 1990 to January 1994 in charge of
the company's advanced technology development.  From November 1981 to August
1986, Mr. Choo was Director of Computer Engineering of the Samsung Electronics
Computer Division in Korea.

  BRUCE C. EDWARDS, 41, has served as a director since July 1994.  Mr. Edwards
rejoined the Company in March 1988 as Senior Vice President, Finance and Chief
Financial Officer and was named Executive Vice President and Chief Financial
Officer in July 1994.  Mr. Edwards was first with the Company as Vice President,
Finance from August 1983 and Chief Financial Officer from November 1983 to
September 1986.  Mr. Edwards currently serves on the Board of Directors of
Diamond Multimedia Systems, Inc., Platinum Software Corporation and Xircom, Inc.

  RICHARD J. GOEGLEIN, 61, has served as a director since May 1987.  Mr.
Goeglein is founder and principal of Gaming Associates, a casino management
company which develops and operates hotels/casinos at selected locations in the
United States.  Mr. Goeglein served as President and Chief Executive Officer of
Dakin, Inc. from April 1990 through September 1991.  Since January 1988, Mr.
Goeglein has also been the Chairman of ConServ International, a consulting and
real estate development business.  From 1984 to his retirement date of December
31, 1987, Mr. Goeglein was the President and Chief Operating Officer of Holiday
Corporation, the holding company of Holiday Inns, Inc.  Mr. Goeglein also served
on the Board of Directors of Holiday Corporation from 1978 to 1988.  Mr.
Goeglein currently serves as a director of Boomtown Hotels and Casinos and
Platinum Software Corporation.

  KWANG-HO KIM, 55, was appointed a director in July 1995.  Since November 1994,
Mr. Kim has served as Vice Chairman, President & CEO of Samsung Electronics Co.,
Ltd.  Mr. Kim first joined Samsung Electronics, Co. when Tongyang Broadcasting
Co. merged into the Samsung Group in January 1969.  In 1978, Mr. Kim was one of
the founders of the Semiconductor Business of Samsung Electronics, and was named
Vice President in charge of the R&D Center of the Semiconductor Business at
Samsung in March 1987.  Throughout his career at Samsung, Mr. Kim has held a
number of positions in research and development, manufacturing and plant and
division management where he was eventually named President & CEO of the
Semiconductor Business in March of 1990 and later named President & CEO of
Samsung Electronics Co., Ltd. in December 1992.  Mr. Kim is currently Chairman
of the Korea Semiconductor Industry Association (KSIA).

  YOUNG SOO KIM, 60, was appointed a director in July 1995.  Since January 1993,
Mr. Kim has served as Corporate Vice President of Samsung Electronics Co., Ltd.
He joined Samsung Electronics Co., Ltd. in August 1987 as Vice President of the
Semiconductor Division and in June 1989 was named President of the Computer &
Systems Business.  Before joining Samsung Electronics, Mr. Kim was Vice
President of Honeywell in charge of its Solid State Electronics Division from
December 1974 to August 1987.

  JACK W. PELTASON, 72, has served as a director since July 1993.  Mr. Peltason
has served as President of the University of California from 1992 to 1995,
following an eight year tenure as Chancellor of the University of California,
Irvine and President of the American Council on Education, and a 10 year term as
Chancellor at the University of Illinois at Champaign-Urbana.  Mr. Peltason is
currently on the Board of Directors of Irvine Apartment Communities and serves
as a member of the Board of Trustees for the FHP Foundation, Irvine Health
Foundation, and Teachers Insurance and Annuity Association.

                                       50
<PAGE>
 
  SAFI U. QURESHEY, 44, an AST founder, has served as director since the
Company's inception and served as President from the Company's inception through
July 1994.  In July 1988, Mr. Qureshey was elected Chief Executive Officer.  He
has served as Co-Chairman of the Board from 1988 through June 1992, and was
elected Chairman of the Board in November 1993.  Mr. Qureshey is currently a
member of the President's Export Council (PEC).  This premier national committee
advises President Clinton on government policies and programs that affect U.S.
trade performance and promotes export expansion.  In addition, Mr. Qureshey has
been selected to receive the 1995 UCI Medal, the University of California at
Irvine's highest honor, for his service and commitment to the university.

  CARMELO J. SANTORO, PH.D., 54, served as Chairman of the Board from June 1992
until November 1993 and has served as a director since September 1990.
Effective November 1993, Dr. Santoro was elected Vice Chairman of the Board.
Dr. Santoro is Chairman and Chief Executive Officer of Platinum Software
Corporation.  Dr. Santoro was President and Chief Executive Officer of Silicon
Systems, Inc. from 1982 through 1991 and was Chairman from 1984 through 1989,
when Silicon Systems, Inc. was acquired by TDK Corporation of Tokyo, Japan.
From 1980 to 1982, Dr. Santoro was Vice President, Integrated Circuits at the
Solid State Division of RCA.  In addition to Platinum Software Corporation, Dr.
Santoro is currently a director of Dallas Semiconductor Corporation, S3, Inc.,
the Cerplex Group and Smartflex Systems, Inc.

   WON SUK YANG, 51, was appointed a director in July 1995.  Since April 1995,
Mr. Yang has served as Senior Executive Managing Director of the Samsung
Semiconductor Business.  He joined the Samsung Group though an affiliate
company, Cheil Industries, in 1970.  He later was named Senior Manager of
Administration from April 1979 to March 1983 of the Samsung Petrochemical Co.,
Ltd.  In April 1983, he was made Control & Finance Director of Samsung
Semiconductor Inc., a U.S. subsidiary of Samsung Electronics Co., Ltd.  From
June 1991 to December 1992, Mr. Yang was General Manager of Planning &
Administrative Office of Samsung Electronics, Co. and in January 1993 was made
General Manger of Corporate Administrative Office for the affiliate company
Cheil Industries.

  HEE DONG YOO, 50, was appointed a director in July 1995.  Since April 1994,
Mr. Yoo has served as Executive Vice President & General Manager of the
Information Products Business of Samsung Electronics Co., Ltd.  He joined as
manager of Samsung Petrochemicals in July 1974 and later became President of
Samsung Tokyo Headquarters in February 1977.  In February 1983, he was made
Director of Overseas Operations Division of Samsung Electronics Co. and later
was named Managing Director of the International Operations Office from March
1987 to January 1991.  From January 1991 to April 1994, Mr. Yoo was President of
Samsung Electronics Europe.

                                       51
<PAGE>
 
EXECUTIVE OFFICERS

  The following table sets forth the name and age of each executive officer of
the Company at September 22, 1995, his positions and offices with the Company
and the period during which he has served as an executive officer of the
Company:
<TABLE>
<CAPTION>
 
                                                                                         EXECUTIVE
                                                                                          OFFICER
          NAME                           AGE               POSITION(S)                     SINCE
          ----                           ---               -----------                   ---------
<S>                                      <C>   <C>                                       <C>
 
Safi U. Qureshey                          44   Chief Executive Officer                      1980
                                               and Chairman of the Board
 
Bruce C. Edwards                          41   Executive Vice President and                 1988
                                               Chief Financial Officer
 
Gerald T. Devlin                          49   Senior Vice President, Americas              1995
 
Dennis R. Leibel                          51   Senior Vice President, Legal and             1986
                                               Treasury Operations and Secretary
 
Richard P. Ottaviano                      49   Senior Vice President, Administration        1991
 
Gary D. Weaver                            52   Senior Vice President, Worldwide             1995
                                               Manufacturing Operations
 
Mark P. de Raad                           36   Vice President, Finance Operations,          1995
                                               and Principal Accounting Officer
</TABLE>

  For information on the business background of Mr. Qureshey and Mr. Edwards see
"Directors" above.


  GERALD T. DEVLIN rejoined the Company in September 1995 as Senior Vice
President, Americas. Mr. Devlin was Vice President of Worldwide Sales for Xerox
Corporation from July 1994 to September 1995. Mr. Devlin was first with the
Company as Vice President, U.S. Sales from January 1993 and Vice President,
Sales, Americas from August 1993 to July 1994. Prior to joining the Company in
January 1993, he was employed for twelve years by Apple Computer where he served
most recently as Vice President and General Manager of Sales.

  DENNIS R. LEIBEL joined the Company in December 1985 as Treasurer and in March
1988, was elected Vice President, Administration and General Counsel.  In
January 1989, Mr. Leibel was elected Vice President, Legal and Treasury
Operations and Secretary and was promoted to Senior Vice President, Legal and
Treasury Operations in January 1995.  Prior to joining the Company, Mr. Leibel
was employed for over seven years by Smith International, Inc., where he served
as Director of Taxes, Vice President, Tax and Financial Planning and
subsequently as Vice President, Finance.  Mr. Leibel currently serves on the
Executive Committee of the Board of Directors of the World Trade Center
Association of Orange County and the Advisory Board of Directors of Court
Appointed Special Advocates of Orange County (CASA).

  RICHARD P. OTTAVIANO joined the Company in October 1990 as Vice President,
Human Resources and was promoted to Senior Vice President, Administration in
August 1992.  Prior to joining the Company, he served as Corporate Vice
President, Human Resources for Cipher Data Products.  From 1973 to 1986, Mr.
Ottaviano held various positions with Xerox Corporation, including Vice
President, Human Resources.

                                       52
<PAGE>
 
  GARY D. WEAVER joined the Company in December 1994 as Vice President,
America's Manufacturing and in September 1995 was elected to Senior Vice
President, Worldwide Manufacturing Operations. Immediately prior to joining the
Company, he served at Ioptex Research as Vice President Operations with
responsibility for human resources, engineering, manufacturing, quality and
distribution. Mr. Weaver has also held various other positions throughout his
career including Worldwide Vice President of Manufacturing at Cipher Data
Products, Senior Vice President, Manufacturing at Irwin Magnetics and Managing
Director for Atari Far East where he was responsible for high volume operations
in the Company's Taipei facility.

  MARK P. DE RAAD joined the Company in May 1987 as Manager, Financial Reporting
and in July 1995, was elected Vice President, Finance Operations and Principal
Accounting Officer.  In February 1989, Mr. de Raad was promoted to Assistant
Controller and to Controller in August 1990.  In February 1994, Mr. de Raad was
named Vice President, Worldwide Controller and in August 1994 assumed the title,
Vice President, Financial Operations.

                                       53
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION

  The following tables present information concerning the cash compensation and
stock options provided to Mr. Qureshey and the four other most highly
compensated individuals serving as executive officers as of the end of fiscal
1995 (the "Named Executive Officers"). The notes to these tables provide more
specific information regarding compensation.

                           SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
 
 
                                                                                  Long-Term
                                               Annual Compensation              Compensation
                                 -------------------------------------------    -------------
                                                                                   Awards
                                                                                -------------
                                                                     (a)         Securities
                                                                Other Annual     Underlying       All Other
           Name and              Fiscal    Salary     Bonus     Compensation    Options/SARs    Compensation
      Principal Position          Year      ($)        ($)           ($)             (#)             ($)
      ------------------         ------   -------    -------    ------------    ------------    ------------
<S>                              <C>      <C>        <C>        <C>             <C>             <C>
 
Safi U. Qureshey                   1995   656,172          0          24,448          50,000         145,107 (b)
Chief Executive Officer            1994   623,076    236,221          36,465         125,000         148,119
and Chairman of the Board          1993   543,700    514,298          93,960          60,000         184,580
 
James T. Schraith (e)              1995   444,262          0             520         140,000           2,677 (c)
President and Chief                1994   314,009    130,191               -          65,000           9,173
Operating Officer                  1993   228,256    124,168           1,095          20,000           5,673
 
Bruce C. Edwards                   1995   310,800          0           2,063          30,000           3,577 (c)
Executive Vice President           1994   297,337     80,137           3,496          75,000           7,021
and Chief Financial Officer        1993   251,873    256,454           4,980          30,000           6,283
 
Richard P. Ottaviano               1995   246,761          0             375          30,000           5,031 (c)
Senior Vice President,             1994   223,683     63,868             600          55,000           6,609
Administration                     1993   184,373    154,620           2,442          30,000           5,919
 
Kirby B. Coryell (f)               1995   218,517          0          57,623 (d)      87,000           6,201 (c)
Senior Vice President,             1994         -          -               -               -               -
Worldwide Operations               1993         -          -               -               -               -
</TABLE>
- ---------
(a) Except with respect to Mr. Coryell, Other Annual Compensation generally
    includes reimbursement for medical expenses and/or tax and estate planning
    expenses.  The amounts shown for fiscal 1995 represent reimbursement for tax
    and estate planning only.
(b) The Company maintains an aggregate of $24,000,000 of split dollar life
    insurance policies insuring the survivor of Mr. Qureshey and his spouse.
    The portion of the premium paid for term life insurance coverage in fiscal
    1995 was $39,898.  The portion of the premium paid for non-term coverage,
    valued in accordance with requirements of the Securities and Exchange
    Commission as an interest-free loan to Mr. Qureshey, was $139,107.  Also
    included is the Company's 401(k) Plan matching contribution in the amount of
    $6,000.
(c) The Company's matching contribution to the Company's 401(k) Plan.
(d) The Company paid $55,935 for Mr. Coryell's relocation expenses.
(e) Mr. Schraith's employment with the Company terminated effective as of
    September 11, 1995.
(f) Mr. Coryell's employment with the Company terminated effective as of
    September 20, 1995.  Mr. Weaver has since been elected as an executive
    officer to replace Mr. Coryell.

                                       54
<PAGE>
 
                     OPTION/SAR GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION> 
                                                                                   Potential Realizable Value
                                                                                    at Assumed Annual Rates
                                                                                   of Stock Price Appreciation
                      Individual Grants                                                for Option Term(c)
- --------------------------------------------------------------------------------  ----------------------------
                      Number of
                      Securities     % of Total
                      Underlying    Options/SARs
                     Options/SARs    Granted to       Exercise or
                      Granted (a)     Employees       Base Price      Expiration
Name                      (#)       in Fiscal Year     ($/Share)         Date         5% ($)          10% ($) 
- ----                  ----------    --------------    ----------      ----------     ---------      ----------
<S>                  <C>            <C>               <C>             <C>            <C>            <C>          
Safi U. Qureshey          25,000        2.06%            12.75         11/1/04         200,460         508,005
                          25,000        2.06%            15.00          2/1/05 (b)     235,835         597,653
                                                                                                              
James T. Schraith        100,000        8.24%            15.25          8/1/04         959,064       2,430,457
                          15,000        1.24%            12.75         11/1/04         120,276         304,803
                          25,000        2.06%            15.00          2/1/05 (b)     235,835         597,653
                                                                                                              
Bruce C. Edwards          15,000        1.24%            12.75         11/1/04         120,276         304,803
                          15,000        1.24%            15.00          2/1/05 (b)     141,501         358,592
                                                                                                              
Richard P. Ottaviano      15,000        1.24%            12.75         11/1/04         120,276         304,803
                          15,000        1.24%            15.00          2/1/05 (b)     141,501         358,592
                                                                                                              
Kirby B. Coryell          75,000        6.18%            11.44        10/26/04         539,474       1,367,132
                           7,000        0.58%            12.75         11/1/04          56,129         142,242
                           5,000        0.41%            15.00          2/1/05 (b)      47,167         119,531 
- ---------
</TABLE>

(a) All option grants were new and not granted in connection with an option
    repricing transaction.  All options vested and became 100% exercisable upon
    completion of the Samsung Electronics Co., Ltd. ("Samsung") stock purchase
    on July 31, 1995. Options expire 10 years from date of grant.
(b) Additional option grants to Messrs. Qureshey, Schraith, Edwards, Ottaviano
    and Coryell in the respective amounts of 25,000, 25,000, 15,000, 15,000 and
    5,000 were made effective as of August 1, 1995, with an exercise price equal
    to the then $15.125 per share fair market value of the company's common
    stock, these grants were made as part of a split option grant, in
    conjunction with the option grants made on February 1, 1995 and vest ratably
    over four years.
(c) The potential gains shown are net of the option exercise price and do not
    include the effect of any taxes associated with exercise.  The amounts shown
    are for the assumed rates of appreciation only, do not constitute
    projections of future stock price performance, and may not necessarily be
    realized.  Actual gains, if any, on stock option exercises depend on the
    future performance of the Company's common stock, continued employment of
    the optionee through the term of the option, and other factors.


                       AGGREGATED OPTION/SAR EXERCISES IN
                      LAST FISCAL YEAR AND FISCAL YEAR-END
                               OPTION/SAR VALUES
<TABLE>
<CAPTION>
 
                                                          Number of Securities               Value of Unexercised
                                                         Underlying Unexercised                  In-the-Money
                                                             Options/SARs at                    Options/SARs at
                             Shares       Value            Fiscal Year-End(#)                Fiscal Year-End($)
                          Acquired on    Realized    -------------------------------   ------------------------------
         Name             Exercise(#)      ($)       Exercisable    Unexercisable(a)   Exercisable   Unexercisable(a)
         ----             -----------    --------    ------------   ----------------   -----------   ----------------
<S>                       <C>            <C>         <C>            <C>                <C>           <C>
 
Safi U. Qureshey                    -           -         681,250        163,750        5,115,000          81,250   
                                                                                                                      
James T. Schraith                   -           -          44,750        188,750           13,281          78,750   
                                                                                                                      
Bruce C. Edwards                    -           -         150,000         90,000          571,875          48,750   
                                                                                                                      
Richard P. Ottaviano                -           -          77,750         78,750           60,000          48,750   
                                                                                                                      
Kirby Coryell                       -           -          16,750        107,250                0         326,438    
</TABLE>

(a) All options in this column became 100% exercisable upon completion of the 
    Samsung stock purchase on July 31, 1995.

                                       55
<PAGE>


COMPENSATION OF DIRECTORS

   The directors of the Company serve until their successors are elected and
duly qualified.  Non-employee directors receive annual retainers of $30,000 paid
at the rate of $2,500 per month and additional committee meeting fees of $2,000
per meeting for the Chairman and $1,000 per meeting per committee member.
Commencing November 1993, Dr. Carmelo J. Santoro, Vice Chairman of the Board,
receives an additional annual retainer of $95,000.  Prior to November 1993, Dr.
Santoro was paid a retainer for consulting services to the Company.

   The 1991 Stock Option Plan for Non-Employee Directors, as amended in 1995, 
subject to shareholder approval, provides for an initial grant of options to
purchase 20,000 shares of the Company's common stock to each newly elected or
appointed non-employee director. In addition, on January 1 of each year, each
participant will receive an option to purchase 12,000 shares of the Company's
common stock. If the amended plan is approved by the Company's stockholders at
the next annual meeting of stockholders, the aggregate number of shares reserved
for issuance under the plan will be increased from 250,000 to 500,000. Options
vest and become exercisable at the rate of 25%

                                       56
<PAGE>
 
per year commencing on the first anniversary of the date of grant. The exercise 
price of each option is equal to 100% of the common stock's fair market value on
the date of grant.

   The 1994 One-Time Grant Stock Option Plan for Non-Employee Directors, as
amended in 1995, provides for the grant of an option to purchase 50,000 shares
of the Company's common stock to each non-employee member of the Company's Board
on July 1, 1994. The aggregate number of shares of Common Stock which may be
issued pursuant to the plan is 250,000 and no participant may receive options
covering more than 50,000 shares in any calendar year. As a result of completing
the transaction with Samsung, effective July 31, 1995, all such options vested
and became exercisable.

   In December 1990, the Board authorized the issuance of warrants to purchase
an aggregate of 80,000 shares of the Company's common stock to its then non-
employee Board members.  Such warrants are exercisable at $13.875 per share and
vest over a three-year period. At July 1, 1995, 40,000 of these warrants
remained outstanding and were exercisable. On July 27, 1992, the Board of
Directors authorized the issuance of warrants to purchase 50,000 shares of
common stock to Dr. Santoro, the Company's then Chairman of the Board. Such
warrants are exercisable at $13.50 per share. At July 1, 1995, 12,500 of such
warrants were exercisable, and the remaining 25,000 of such warrants vested and
became exercisable as a result of completing the transaction with Samsung,
effective July 31, 1995.

   Pursuant to the Samsung Stockholder Agreement between the Company and 
Samsung dated July 31, 1995, those directors appointed by Samsung who are also
officers or employees of Samsung (the "Samsung Employee Director Designees") are
entitled to receive, in their capacities as directors of the Company, only such
fees, options and other awards and expense reimbursements, if any, as may be
provided to employee directors of the Company in their capacity as directors. In
Samsung's discretion, any such amounts payable to the Samsung Employee Director
Designees will be paid to Samsung rather than to the Samsung Employee Director
Designees. Those directors appointed by Samsung who are not officers or
employees of Samsung are entitled to receive all benefits to which other non-
employee directors of the Company are entitled, and no such amounts may be paid
or transferred to Samsung.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

   Mr. Goeglein, Mr. Peltason, and Mr. Yocam served on the Compensation
Committee during fiscal 1995. In addition to serving on the Company's Board of
Directors, Mr. Goeglein, Dr. Santoro and Mr. Edwards serve on the Board of
Directors of Platinum Software Corporation ("Platinum"), which designs,
manufactures and markets accounting software systems. At Platinum, Dr. Santoro
is also an executive officer while Mr. Goeglein serves on the Compensation
Committee and Mr. Edwards serves on the Audit Committee of the Platinum Board of
Directors. In such capacities, each of Dr. Santoro, Mr. Goeglein and Mr. Edwards
has influence over the fees, equity participation and other compensation paid to
the others by Platinum. Mr. Goeglein, as a member of the Board and Compensation
Committee, has direct influence over the equity participation awards and
compensation paid to Mr. Edwards in his capacity as an executive officer of the
Company. As continuing Board members, each will continue to have influence over
the fees, equity participation and compensation paid to the others by the
Company. Prior to either Dr. Santoro's, Mr. Goeglein's or Mr. Edwards' joining
the Platinum Board of Directors, the Company purchased certain accounting
software systems from Platinum. In fiscal 1995, amounts paid to Platinum by the
Company were less than $2,000 and related primarily to service and maintenance
of previously purchased products. The Company believes that the terms and
conditions of its purchase relationship with Platinum are as favorable to the
Company as those that could have been obtained from any other third-party vendor
of similar products and services.

EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS

   On July 27, 1993, the Company entered into a five-year revolving term
employment agreement with Mr. Qureshey ("Agreement" or "Founder's Agreement"),
which provides in certain circumstances for a possible consulting term and other
post-termination benefits.  All post-termination benefits are conditioned upon
Mr. Qureshey's not undertaking competing employment and his not soliciting away
Company employees.  In addition, Mr. Qureshey agreed that he will vote his
shares along with the other stockholders in the election of directors and will
not join or participate against the Board in any proxy solicitation, and will
offer the Company a right of first refusal on any 100,000 or more share blocks
proposed to be sold by him in any private sale.  If Mr. Qureshey should accept
non-competing but substantial employment with any other company or firm during
any period of active employment,

                                       57
<PAGE>
 
consulting, or post-termination benefits under the Founder's Agreement, the
Company may elect that Mr. Qureshey cease to be an employee or consultant and be
entitled to receive an aggregate lump sum equal to 50% of the salary and/or
bonus, if any, which he is then receiving and which he otherwise would be
entitled to receive for the remaining balance of the employment or post-
termination benefit or consulting period, as described below; however, all other
benefits would cease and Mr. Qureshey would continue to be bound by the
restrictions concerning competing employment, non-solicitation of employees, the
voting of shares and the right of first refusal.  At any time following one year
from a date of employment termination, Mr. Qureshey may elect to terminate the
foregoing restrictions upon 90 days' written notice, in which event all Company
obligations and benefits payable under the Founder's Agreement would cease, all
stock option acceleration would be rescinded and any outstanding loans to Mr.
Qureshey would have to be repaid to the Company within 90 days.  Nevertheless,
Mr. Qureshey would continue to be bound by the provisions of the Founder's
Agreement pertaining to the Company's confidential and proprietary information.

   If Mr. Qureshey's employment is terminated for "cause," the Company will be
obligated to pay him only such severance compensation as shall have vested and
as the Board otherwise deems appropriate, or none at all, and the Company's
obligations under the Founder's Agreement will be null and void.  If Mr.
Qureshey becomes disabled, upon the expiration of six consecutive months of
disability, Mr. Qureshey's employment may be terminated by the Company.  In such
event or in the event of Mr. Qureshey's death, in addition to amounts paid from
insurance policies, Mr. Qureshey or his estate will be entitled to receive his
base salary and bonus for at least one year, the restriction period on all
restricted stock granted to him under Company plans shall lapse and all stock
options or other such rights which otherwise would have vested within two years
of such event will accelerate and become fully vested and remain exercisable in
accordance with their respective terms.

   During employment, Mr. Qureshey will receive his salary, bonus and all other
benefits, including a $25,000 financial planning allowance and a gross-up for
income tax on such allowance, consistent with past practices.  If Mr. Qureshey's
active employment is terminated by him for "good reason" or by the Company
without "cause," Mr. Qureshey shall continue to receive his base salary for a
benefit period of five years following termination.  In either event, (a) Mr.
Qureshey shall be entitled to receive his annual bonus for the year in which
termination occurs, pro rated to the date of termination, as well as bonuses for
the two fiscal years following termination, such bonus amounts being determined
by taking the average of the bonuses paid to Mr. Qureshey in the preceding two
years; (b) all stock options shall accelerate and become exercisable and all
restrictions on restricted stock awards shall lapse; (c) the benefits allowance
for death or disability shall continue for a period of five years from the date
of termination; and (d) all of his benefits payable under the Company's tax-
qualified employee benefit plans or other programs pertaining to deferred
compensation, retirement, profit sharing, 401(k), or employee stock ownership
(if any) will be paid.  In addition, if Mr. Qureshey enters into loan agreements
for the purpose of exercising options or other rights to acquire securities, the
Company will guarantee such loans (up to $3,000,000) and pay the interest on
them for a period ending 13 months after the date of the event causing tax
liability to be incurred by reason of such exercise.

   In the event of Mr. Qureshey's disability or of his termination by the
Company without "cause" or termination of employment by Mr. Qureshey for "good
reason," Mr. Qureshey will also be entitled to receive additional benefits
during the first five-year post-termination benefit period including an office,
health and welfare benefits, continued use of a Company automobile followed by
transfer of title of such automobile to Mr. Qureshey at the end of the five-year
period, and up to $25,000 per year (grossed up for income taxes) for estate, tax
and financial planning services.

   Following such five-year post-termination benefits period, provided Mr.
Qureshey has not and does not undertake substantial or competing employment, the
Company indefinitely will provide continued health and welfare benefits, with
Mr. Qureshey paying or reimbursing the Company the average cost of such
coverages, and Mr. Qureshey will have the title Vice Chairman.  For a period of
up to five years following the first five-year post-termination benefits period,
Mr. Qureshey may elect to become a consultant and receive 60% of his former base
and be entitled to receive the additional benefits described in the foregoing
paragraph.  If prior to any termination Mr. Qureshey undertakes an "early
retirement" from active employment and otherwise is not receiving the post-
termination benefits enumerated above, he may at his election become a
consultant to the Company and become subject to the restrictions under the
Founder's Agreement and also become entitled to receive 80% of his then base
salary for a period of five years, as well as the additional benefits listed
above.  Bonus amounts will not be required during any consulting period.

   Mr. Qureshey's benefits under the Founder's Agreement are in addition to and
not in lieu of the benefits payable to him under his Severance Compensation
Agreement (see below).  Following a change in control of the Company, 

                                       58
<PAGE>
 
Mr. Qureshey is generally entitled to all of the benefits specified in the
Severance Compensation Agreement, whether or not his active employment is
terminated provided, however, that Samsung's stock purchase will not constitute
a change in control for purposes of Mr. Qureshey's Severance Compensation
Agreement unless Samsung's interest in the Company becomes in excess of
49.9%. Mr. Qureshey will not otherwise participate in the officer involuntary
termination policy described below.

   At the Annual Meeting of Stockholders held in May 1987, the stockholders
authorized and approved an indemnification program for corporate officers and
directors under which the Company and each corporate officer and director
entered into an Indemnification Agreement, substantially in the form approved by
the stockholders.

   The Company has entered into Severance Compensation Agreements with each of
its eight executive officers. Under the agreements, following a "change in
control" of the Company, which includes the Samsung transaction if either the
Company terminates the officer's employment without cause or if the officer
terminates his employment for good reason, as defined in the agreement, then (a)
the Company shall pay the officer severance compensation equal to two years'
salary and bonuses (and, except with respect to Mr. Qureshey, such amount will
be increased by 50% in the event the officer's employment is terminated in
accordance with any action taken by or recommendation of the Management
Committee (as defined in the Samsung Stockholder Agreement)) and (b) all stock
options held by the officer, to the extent that they would become exercisable
within two years of the change in control, will immediately become exercisable
for a period of six months following termination, and (c) the officer will
receive continued welfare benefits for a period of two years. Under the
agreements, the Company will indemnify the officer with respect to excise taxes
on excess "parachute payments" imposed under Section 4999 of the Code. Similar
agreements have also been entered into with thirteen vice presidents, except
that the vice presidents' severance benefits include only one year of salary,
bonus and welfare benefits continuation, and only options otherwise vesting
within one year of the change in control will accelerate.

   The Company has a severance policy for its executive officers which, in the
event of an involuntary termination other than in connection with a "change in
control", requires the Company to pay its President severance equal to two years
salary and its other executive officers severance equal to six months salary
plus an additional month of salary for each year of employment with the Company,
up to a maximum of 12 months.  Welfare benefits are also continued during this
period.

   Mr. Schraith's employment with the Company terminated on September 11, 1995.
Pursuant to a Severance Compensation Agreement with the Company, Mr. Schraith
was paid a lump sum payment of $1,472,500.

                                       59
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   The following table sets forth certain information, as of September 22, 1995,
with respect to all those known by the Company to be the beneficial owners of
more than 5% of its outstanding common stock, each director, the Chief Executive
Officer and the four most highly compensated other Named Executive Officers, and
all directors and executive officers of the Company as a group.  Unless
otherwise noted, each of the stockholders listed owns less than 1% of the
outstanding common stock and has sole voting and investment power with respect
to all shares of common stock shown as beneficially owned by him, subject to
community property laws where applicable, and the information contained in the
footnotes to this table.  The Company had 44,677,900 shares outstanding at
September 22, 1995.
<TABLE>
<CAPTION>
 
                                                 NUMBER OF SHARES      
                                                 ----------------               PERCENTAGE OF
NAME OF BENEFICIAL OWNER                   OPTIONS (a)           TOTAL        SHARES OUTSTANDING
- ------------------------                   -----------       ------------     -------------------
<S>                                        <C>               <C>              <C>
Samsung Electronics Co., Ltd. (b)                   0          17,890,000           40.04%     
Brinson Holdings, Inc. (c)                          0           2,811,700            6.29%     
Loomis, Sayles & Company, L.P. (d)                  0           2,581,800            5.78%     
FMR Corp. (e)                                       0           2,247,000            5.03%     
                                                                                               
Richard J. Goeglein                           108,000             125,000               -      
Carmelo J. Santoro                             99,500              99,500               -      
Jack W. Peltason                               63,000              63,000               -      
Hoon Choo (f)                                       -                   -               -      
Kwang-Ho Kim (f)                                    -                   -               -      
Young Soo Kim (f)                                   -                   -               -      
Won Suk Yang (f)                                    -                   -               -      
Hee Dong Yoo (f)                                    -                   -               -      
                                                                                               
Safi U. Qureshey (g)                          695,000           2,889,910            6.37%     
James T. Schraith (h)                         233,500             238,713               -      
Bruce C. Edwards (i)                          240,000             281,288               -      
Richard P. Ottaviano                          156,500             157,500               -      
Kirby B. Coryell (h)                           81,000              81,000               -      
                                                                                               
All directors and executive officers as          
 a group (18 persons)                       1,989,500           4,254,037            9.12% 
- ---------
</TABLE>
(a) Includes shares which executive officers and directors have the right to
    acquire within 60 days of September 22, 1995 under stock option and warrant
    agreements.
(b) These shares are beneficially owned by Samsung Electronics Co., Ltd. ("SEC")
    and Samsung Electronics America, Inc. ("SEA") c/o 105 Challenger Road,
    Ridgefield Park, New Jersey 07660.  SEA is a wholly owned subsidiary of SEC.
(c) These shares are beneficially owned by Brinson Holdings, Inc. ("BHI"),
    Brinson Partners, Inc. ("BPI") and Brinson Trust Company ("BTC"), each of
    209 South LaSalle, Chicago, Illinois 60604-1295.  BTC is a wholly-owned
    subsidiary of BPI and BPI is a wholly-owned subsidiary of BHI.
(d) These shares are beneficially owned by Loomis, Sayles & Company, L.P.  One
    Financial Center, Boston, Massachusetts 02111.
(e) These shares are beneficially owned by FMR Corp., Fidelity Management &
    Research Company ("FMRC") and Fidelity Management Trust Company ("FMTC"),
    each of 82 Devonshire Street, Boston, Massachusetts 02109.  FMRC and FMTC
    are each a wholly-owned subsidiary of FMR Corp.
(f) The Reporting Person is an employee of Samsung Electronics Co., or its
    affiliates ("SEC"), and SEC is the beneficial owner of 17,890,000 shares of
    common stock.  The Reporting Person disclaims beneficial ownership of such
    shares, and does not directly or indirectly own any other equity securities
    of the Company.
(g) Includes 97,231 shares held by Nancy Marshall as custodian for minor
    children of Mr. Qureshey and 8,760 shares held by Nancy Marshall, Ishrat
    Qureshey and Lubna Bokhari, co-trustees of Irrevocable Trusts established
    for the benefit of Mr. Qureshey's minor children, to which Mr. Qureshey
    claims no beneficial interest.
(h) Mr. Schraith's employment with the Company terminated effective as of
    September 11, 1995.  Mr. Coryell's employment with the Company terminated
    effective as of September 20, 1995.
(i) Includes 803 shares held by Mary Pat DeMayo Buskard as trustee for Minor
    children of Mr. Edwards to which Mr. Edwards disclaims any beneficial
    interest.

                                       60
<PAGE>
 
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   In July 1995, the Company loaned Mr. Qureshey $1,156,453 to exercise options
to purchase 150,000 shares of Company common stock granted under the Chief
Executives' Plan, evidenced by a promissory note secured by a stock certificate.
The loan was issued interest free and is payable in full by or before April 30,
1996.

   See "Compensation Committee Interlocks and Insider Participation" above.

                                       61
<PAGE>
 
                                    PART IV

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

(a)  (1)  Financial Statements
          --------------------

          See Index to Consolidated Financial Statements at Item 8 on Page 24
     of this report.

     (2)  Financial Statement Schedule
          ----------------------------

          II - Consolidated Valuation and Qualifying Accounts and Reserves

          Financial statement schedules other than the schedule listed above
          have been omitted since they are either not required, not applicable,
          or the information is otherwise included.

     (3)  Exhibits
          --------

Exhibit
Number    Description
- ------    -----------

2.1    Agreement for Purchase and Sale of Assets dated June 30, 1993 between AST
       Research, Inc. and Tandy Corporation, TE Electronics, Inc. and GRiD
       Systems Corporation.  The Schedules have been omitted and are as
       described in the Agreement (incorporated by reference to referenced
       exhibit number of the Company's report on Form 8-K, No. 0-13941).

2.1.1  Agreement of Sale of Going Business (English translation) between AST
       Research France and Tandy GRiD France, effective September 1, 1993
       (incorporated by reference to referenced exhibit number of the Company's
       report on Form 8-K, No. 0-13941).

2.2    Agreement of Stock Purchase dated February 27, 1995 between AST Research,
       Inc. and Samsung Electronics Company Ltd., filed March 3, 1995
       (incorporated by reference to referenced exhibit  number of the Company's
       report on Form 8-K, No. 0-13941).

2.2.1  Amendment No. 1 to Stock Purchase Agreement dated June 1, 1995 between
       AST Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
       reference to referenced exhibit number of the Company's report on
       Amendment No. 2 to Schedule 14D-9).

2.2.2  Amendment No. 2 to Stock Purchase Agreement dated July 29, 1995 between
       AST Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
       reference to referenced exhibit number of the Company's report on 
       Form 8-K, No. 0-13941).

3.1    Restated Certificate of Incorporation of AST Research, Inc., a Delaware
       Corporation, effective July 31, 1995 (incorporated by reference to
       referenced exhibit number of the Company's report on Form 8-K, 
       No. 0-13941).

3.2    Bylaws of AST Research, Inc., a Delaware corporation, as amended to date.

4.1    Form of Amended and Restated Rights Agreement dated as of January 28,
       1994 between the Company and American Stock Transfer & Trust Co., as
       Successor Rights Agent (incorporated by reference to referenced exhibit
       number of the Company's report on Form 10-Q for the fiscal quarter ended
       January 1, 1994), and Certificate of Designation of Preferred Stock and
       Rights Certificate and Summary of Terms of the Company's Shareholder
       Rights Plan which were included as exhibits to the original Rights
       Agreement dated as of August 15, 1989 (incorporated by reference to
       Exhibit 1 to the Company's registration statement on Form 8-A, 
       No. 0-13941, dated August 14, 1989).

4.1.1  Amendment to Rights Plan dated as of March 1, 1995 between AST Research,
       Inc. and American Stock Transfer & Trust Co., filed March 3, 1995
       (incorporated by reference to referenced exhibit number of the Company's
       report on Form 8-K, No. 0-13941).

10.2*  Incentive Stock Option, Nonqualified Stock Option and Restricted Stock
       Purchase Plan - 1983 (the "Plan") (incorporated by reference to
       referenced exhibit number of the Company's registration statement on Form
       S-1, No. 2-91089).

10.3*  Form of Nonqualified Stock Option Agreement pertaining to the Plan
       (incorporated by reference to referenced exhibit number of the Company's
       registration statement on Form S-1, No. 2-91089).

10.4*  Form of Incentive Stock Option Agreement pertaining to the Plan
       (incorporated by reference to referenced exhibit number of the Company's
       registration statement on Form S-1, No. 2-91089).

                                       62
<PAGE>
 
Exhibit
Number    Description
- ------    -----------

10.5*  Form of Restricted Stock Purchase Agreement pertaining to the Plan
       (incorporated by reference to referenced exhibit number of the Company's
       registration statement on Form S-1, No. 2-91089).

10.6*  AST Research, Inc. Profit Sharing Plan (incorporated by reference to
       referenced exhibit number of the Company's registration statement on Form
       S-1, No. 2-91089).

10.26* Chief Executives' Plan (comprised of resolutions adopted by the Board of
       Directors on July 30, 1985)  (incorporated by  reference to Exhibit 4.1
       to the Company's registration statement on Form S-8, No.
       33-1111).

10.27* Form of Nonstatutory Option Agreement pertaining to the Chief Executives'
       Plan (incorporated by reference to Exhibit 4.2 to the Company's
       registration statement on Form S-8, No. 33-1111).

10.28* 1987 Employee Bonus Plan (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1986).

10.29  Lease Agreement dated November 1, 1985 pertaining to AST Europe Limited
       premises at Goat Wharf, Brentford in the London Borough of Hounslow
       (incorporated by reference to referenced exhibit number of the Company's
       Annual Report on Form 10-K for the fiscal year ended June 30, 1986).

10.34  Lease commencing September 29, 1986 pertaining to AST Europe Limited's
       premises in Brentford, Middlesex (incorporated by reference to referenced
       exhibit number of the Company's registration statement on Form S-1, No.
       33-14131).

10.35* First Amendment to the AST Research, Inc. Profit Sharing Plan, effective
       October 1, 1986 (incorporated by reference to referenced exhibit number
       of the Company's registration statement on Form S-1, No. 33-14131).

10.36* Amendments to Incentive Stock Option, Nonqualified Stock Option and
       Restricted Stock Purchase Plan - 1983 related to Internal Revenue Code of
       1986 (incorporated by reference to referenced exhibit number of the
       Company's registration statement on Form S-1, No. 33-14131).

10.37* Amendments to Incentive Stock Option, Nonqualified Stock Option and
       Restricted Stock Purchase Plan - 1983 related to Stock Appreciation
       Rights (incorporated by reference to referenced exhibit number of the
       Company's registration statement on Form S-1, No. 33-14131).

10.38* Amendments to Incentive Stock Option, Nonqualified Stock Option and
       Restricted Stock Purchase Plan - 1983 related to the exercise of options
       by delivery of promissory notes (incorporated by reference to referenced
       exhibit number of the Company's registration statement on Form S-1, No.
       33-14131).

10.39* Amendment to Chief Executives' Plan (comprised of resolutions adopted by
       the Board of Directors on January 5, 1987) (incorporated by reference to
       referenced exhibit number of the Company's registration statement on Form
       S-1, No. 33-14131).

10.41* Form of Indemnification Agreement, as amended to date.

10.42* Form of Indemnification Trust Agreement (incorporated by reference to
       referenced exhibit number of the Company's Registration of Securities of
       Certain Successor Issuers on Form 8-B, No. 0-13941).

10.48  Agreement dated September 5, 1987 for the purchase of AST Research (Far
       East) Limited's premises in Hong Kong and Mortgage of such premises to
       Bank of China, Hong Kong Branch, dated September 11, 1987 (incorporated
       by reference to referenced exhibit number of the Company's registration
       statement on Form S-2, No. 33-21729).

10.52  License Agreement dated November 23, 1987 with Microsoft Corporation, as
       amended January 1, 1988 (incorporated by reference to referenced exhibit
       number of the Company's registration statement on Form S-2, No. 33-
       21729).

10.59* 1989 Long-Term Incentive Program (incorporated by reference to exhibit
       number S 4.1, 4.2, 4.3 and 4.4 of the Company's registration statement on
       Form S-8, No. 33-29345).

10.60* Supplemental Medical Plan for Executives of AST Research, Inc.
       (incorporated by reference to referenced exhibit number of the Company's
       Annual Report on Form 10-K for the fiscal year ended June 30, 1989).

10.61  Amendment to License Agreement with Microsoft Corporation dated April 5,
       1989 (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1989).

10.62  Lease dated August 11, 1989, pertaining to premises located in Fountain
       Valley, California (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form
       10-K for the fiscal year ended June 30, 1989).

                                       63
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.63  Credit Agreement dated as of November 16, 1988 with Bank of America NT &
       SA, Sanwa Bank California, Shawmut Bank, N.A., Manufacturers Hanover
       Trust Company and National Westminster Bank PLC (incorporated by
       reference to referenced exhibit number of the Company's Annual Report on
       Form 10-K for the fiscal year ended June 30, 1989).

10.66  First Amendment to Credit Agreement dated February 28, 1989 with Bank of
       America NT & SA, Sanwa Bank California, Shawmut Bank, N.A., Manufacturers
       Hanover Trust Company and National Westminster Bank PLC (incorporated by
       reference to referenced exhibit number of the Company's Annual Report on
       Form 10-K for the fiscal year ended June 30, 1989).

10.68  Second Amendment to Credit Agreement dated May 30, 1989 with Bank of
       America NT & SA, Sanwa Bank California, Shawmut Bank, N.A., Manufacturers
       Hanover Trust Company and National Westminster Bank PLC (incorporated by
       reference to referenced exhibit number of the Company's Annual Report on
       Form 10-K for the fiscal year ended June 30, 1989).

10.69  Construction Loan Agreement dated November 28, 1988 between Aetna Life
       Insurance Company and Birtcher Campbell AST Partners for the AST Research
       Corporate Headquarters in Irvine, California (incorporated by reference
       to referenced exhibit number of the Company's Annual Report on Form 10-K
       for the fiscal year ended June 30, 1989).

10.70  Option to Purchase General Partnership Interest dated July 25, 1989 with
       Birtcher Campbell DDA, Ltd. (incorporated by reference to referenced
       exhibit number of the Company's Annual Report on Form 10-K for the fiscal
       year ended June 30, 1989.)

10.71  Multicurrency Line of Credit dated December 1, 1988 with Bank of America
       NT & SA (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1989).

10.72  Waiver of Multicurrency Line of Credit dated February 28, 1989 with Bank
       of America NT & SA (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1989).

10.73  Waiver of Multicurrency Line of Credit dated May 10, 1989 with Bank of
       America NT & SA (incorporated by reference to referenced exhibit number
       of the Company's Annual Report on Form 10-K for the fiscal year ended
       June 30, 1989).

10.74  Reduction of Credit Agreement dated February 28, 1989 with Bank of
       America NT & SA as Agent (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1989).

10.75  Reduction in Multicurrency Agreement dated February 28, 1989 with Bank of
       America NT & SA (incorporated by reference to referenced exhibit number
       of the Company's Annual Report on Form 10-K for the fiscal year ended
       June 30, 1989).

10.76  Amendment to Multicurrency Agreement dated June 30, 1989 with Bank of
       America NT & SA (incorporated by reference to referenced exhibit number
       of the Company's Annual Report on Form 10-K for the fiscal year ended
       June 30, 1989).

10.77  Facility Letter Agreement dated July 10, 1989 with National Westminster
       Bank PLC (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1989).

10.78  Press release dated June 12, 1990 pertaining to redemption of 8 1/2
       percent convertible subordinate debentures (incorporated by reference to
       referenced exhibit number of the Company's report on Form 8-K, No. 0-
       13941).

10.79  Notice of redemption dated June 13, 1990 of 8 1/2 percent convertible
       subordinate debentures (incorporated by reference to referenced exhibit
       number of the Company's report on Form 8-K, No. 0-13941).

10.80  Amendment VI to License Agreement with Microsoft Corporation dated April
       20, 1990 (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1990).

10.81  License Agreement with Tomcat Computer Corporation, dated October 16,
       1989 (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1990).

                                       64
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.82  Cross-License Agreement with International Business Machines (IBM) Corp.,
       dated January 1, 1990 (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1990).

10.83  Third Amendment dated November 8, 1989 to the Credit Agreement dated
       November 16, 1988 between the Company and Bank of America NT & SA,
       Manufacturers Hanover Trust Company, National Westminster Bank PLC and
       Sanwa Bank California (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1990).

10.84  Credit Agreement dated as of June 27, 1990 between the Company and Bank
       of America NT & SA, National Westminster Bank PLC and Sanwa Bank
       California (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1990).

10.85  First Amendment dated July 30, 1990 to the Credit Agreement dated June
       27, 1990 between the Company and Bank of America NT & SA, National
       Westminster Bank PLC and Sanwa Bank California (incorporated by reference
       to referenced exhibit number of the Company's Annual Report on Form 10-K
       for the fiscal year ended June 30, 1990).

10.86  Multicurrency Agreement dated December 22, 1989 with Bank of America NT &
       SA (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1990).

10.87  Amendment to Facility Letter Agreement dated December 18, 1989 with
       National Westminster Bank PLC (incorporated by reference to referenced
       exhibit number of the Company's Annual Report on Form 10-K for the fiscal
       year ended June 30, 1990).

10.88  Renewal to Facility Letter Agreement dated July 10, 1990 with National
       Westminster Bank PLC (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1990).

10.89  Agreement for Purchase and Sale of Partnership Interest in Birtcher
       Campbell AST Partners dated February 21, 1990 with Birtcher Campbell DDA,
       Ltd. (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 30,
       1990).

10.90  Assignment and Assumption of Agreement for Purchase and Sale of
       Partnership Interest dated February 21, 1990 between AST Realty, Inc. and
       AST Research, Inc. (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 30, 1990).

10.91  Letter of Agreement dated February 21, 1990 between the Company, AST
       Realty, Inc. and Birtcher Campbell DDA, Ltd. (incorporated by reference
       to referenced exhibit number of the Company's Annual Report on Form 10-K
       for the fiscal year ended June 30, 1990).

10.92  License Agreement dated January 1, 1991 with Microsoft Corporation
       (incorporated by reference to referenced exhibit number of the Company's
       Annual Report on Form 10-K for the fiscal year ended June 28, 1991).

10.93  Amendment to Facility Letter Agreement dated September 10, 1990 with
       National Westminster Bank PLC (incorporated by reference to referenced
       exhibit number of the Company's Annual Report on Form 10-K for the fiscal
       year ended June 28, 1991).

10.94  Renewal of Facility Letter Agreement dated June 28, 1991 with National
       Westminster Bank PLC (incorporated by reference to referenced exhibit
       number of the Company's Annual Report on Form 10-K for the fiscal year
       ended June 28, 1991).

10.95* Form of Warrant Certificate issued to Non-employee directors in December
       1990 (incorporated by reference to referenced exhibit number of the
       Company's Annual Report on Form 10-K for the fiscal year ended June 28,
       1991).

10.96* 1991 Stock Option Plan for Non-employee Directors (incorporated by
       reference to referenced exhibit number of the Company's Annual Report on
       Form 10-K for the fiscal year ended June 28, 1991).

10.97* Form of Nonqualified Stock Option agreement under 1991 Stock Option Plan
       for Non-employee Directors (incorporated by reference to referenced
       exhibit number of the Company's Annual Report on Form 10-K for the fiscal
       year ended June 28, 1991).

10.98  Amendment to Facility Letter Agreement dated June 27, 1992 with National
       Westminster Bank PLC (incorporated by reference to referenced exhibit
       number in the Company's Annual Report on Form 10-K for the fiscal year
       ended June 27, 1992).

                                       65
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.99    Amendment to License Agreement with Microsoft Corporation dated
         September 18, 1991 (incorporated by reference to referenced exhibit
         number in the Company's Annual Report on Form 10-K for the fiscal year
         ended June 27, 1992).

10.100   Credit Agreement dated April 2, 1992, among AST Research, Inc., Bank of
         America NT & SA as co-agent and National Westminster Bank PLC as co-
         agent (incorporated by reference to referenced exhibit number in the
         Company's Annual Report on Form 10-K for the fiscal year ended June 27,
         1992).

10.101*  Form of Warrant Certificate issued to Non-employee Director in July
         1992 (incorporated by reference to referenced exhibit number in the
         Company's Annual Report on Form 10-K for the fiscal year ended June 27,
         1992).

10.102*  Amendment to 1989 Long-Term Incentive Program related to increase in
         number shares (incorporated by reference to referenced exhibit number
         in the Company's Annual Report on Form 10-K for the fiscal year ended
         June 27, 1992).

10.103*  Form of Nonqualified Common Stock Option Agreement for officers under
         the 1989 Long-Term Incentive Program, approved by Compensation
         Committee January 23, 1992 pursuant to administrative authority under
         such plan (incorporated by reference to referenced exhibit number in
         the Company's Annual Report on Form 10-K for the fiscal year ended June
         27, 1992).

10.104*  Form of Amendment to Officers Nonqualified Common Stock Option
         Agreement, approved by Compensation Committee January 23, 1992 pursuant
         to administrative authority under such plan (incorporated by reference
         to referenced exhibit number in the Company's Annual Report on Form 10-
         K for the fiscal year ended June 27, 1992).

10.105*  Amendment of Incentive Stock Option, Nonqualified Stock Option and
         Restricted Stock Purchase Plan - 1983 approved by the Board of
         Directors April 23, 1992 pursuant to administrative authority under
         such plan (incorporated by reference to referenced exhibit number in
         the Company's Annual Report on Form 10-K for the fiscal year ended June
         27, 1992).

10.106*  Amended form of Nonqualified Common Stock Option Agreement under the
         Incentive Stock Option, Nonqualified Stock Option and Restricted Stock
         Purchase Plan - 1983 with amended provisions approved by the
         Compensation Committee January 23, 1992 and by the Board of Directors
         April 23, 1992 pursuant to administrative authority under such plan
         (incorporated by reference to referenced exhibit number in the
         Company's Annual Report on Form 10-K for the fiscal year ended June 27,
         1992).

10.107   Amendment to License Agreement with Microsoft Corporation dated
         February 15, 1993 (incorporated by reference to referenced exhibit
         number of the Company's report on Form 10-Q for the fiscal quarter
         ended April 3, 1993) .

10.108   Promissory Note dated as of July 12, 1993 between AST Research, Inc.
         and Tandy Corporation (incorporated by reference to referenced exhibit
         number of the Company's report on Form 8-K, No. 0-13941) .

10.108.1 First Amendment dated September 22, 1993 to Promissory Note dated July
         12, 1993 between AST Research, Inc. and Tandy Corporation (incorporated
         by reference to referenced exhibit number in the Company's Annual
         Report on Form 10-K for the fiscal year ended July 3, 1993).

10.108.2 Second Amendment dated October 14, 1993 to Promissory Note dated July
         12, 1993 between AST Research, Inc. and Tandy Corporation (incorporated
         by reference to referenced exhibit number of the Company's report on
         Form 8-K, No. 0-13941).

10.108.3 Third Amendment dated December 30, 1993 to Promissory Note dated July
         12, 1993 between AST Research, Inc. and Tandy Corporation (incorporated
         by reference to referenced exhibit number of the Company's report on
         Form 8-K, No. 0-13941).

10.109*  Amendment to Officer's Restricted Common Stock Grant Agreement approved
         by the Board of Directors October 29, 1992 (incorporated by reference
         to referenced exhibit number in the Company's Annual Report on Form 10-
         K for the fiscal year ended July 3, 1993).

10.110   First Amendment dated April 20, 1993 to Credit Agreement dated April 2,
         1992 among AST Research, Inc., Bank of America NT & SA as co-agent and
         National Westminster Bank PLC as co-agent (incorporated by reference to
         referenced exhibit number in the Company's Annual Report on Form 10-K
         for the fiscal year ended July 3, 1993).

                                       66
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.111   Second Amendment dated June 30, 1993 to Credit Agreement dated April 2,
         1992 among AST Research, Inc., Bank of America NT & SA as co-agent and
         National Westminster Bank PLC as co-agent (incorporated by reference to
         referenced exhibit number in the Company's Annual Report on Form 10-K
         for the fiscal year ended July 3, 1993).

10.112*  First Amendment to the AST Research, Inc. Profit Sharing Plus Plan,
         effective June 27, 1992 (incorporated by reference to referenced
         exhibit number in the Company's Annual Report on Form 10-K for the
         fiscal year ended July 3, 1993).

10.113*  Second Amendment to the AST Research, Inc. Profit Sharing Plus Plan,
         effective June 30, 1993 (incorporated by reference to referenced
         exhibit number in the Company's Annual Report on Form 10-K for the
         fiscal year ended July 3, 1993).

10.114   Licensing Agreement with International Business Machines (IBM) Corp.
         re: OS/2, dated July 28, 1993 (incorporated by reference to referenced
         exhibit number in the Company's Annual Report on Form 10-K for the
         fiscal year ended July 3, 1993).

10.115*  Employment Agreement dated July 27, 1993 between Safi U. Qureshey and
         AST Research, Inc. (incorporated by reference to referenced exhibit
         number in the Company's Annual Report on Form 10-K for the fiscal year
         ended July 3, 1993).

10.116   Sales Agreement dated July 13, 1993 between AST Research, Inc. and
         Tandy Corporation pursuant to the Agreement for the Purchase and Sale
         of Assets dated June 30, 1993 (incorporated by reference to referenced
         exhibit number in the Company's Annual Report on Form 10-K for the
         fiscal year ended July 3, 1993).

10.117   Circuit Board Purchase Agreement dated July 13, 1993 between AST
         Research, Inc. and TE Electronics Inc. pursuant to the Agreement for
         the Purchase and Sale of Assets dated June 30, 1993 (incorporated by
         reference to referenced exhibit number in the Company's Annual Report
         on Form 10-K for the fiscal year ended July 3, 1993).

10.118*  Form of Severance Compensation Agreement (incorporated by reference to
         referenced exhibit number in the Company's Annual Report on Form 10-K
         for the fiscal year ended July 3, 1993).

10.119   Credit Agreement dated September 30, 1993, among AST Research, Inc.,
         Bank of America NT & SA as co-agent (incorporated by reference to
         referenced exhibit number of the Company's report on Form 10-Q for the
         fiscal quarter ended October 2, 1993).

10.120*  AST Research, Inc. 1994 One-Time Grant Stock Option Plan for Non-
         Employee Directors (incorporated by reference to referenced exhibit
         number of the Company's report on Form 10-Q for the fiscal quarter
         ended January 1, 1994).

10.121*  Form of Option Agreement Under 1994 One-Time Grant Stock Option Plan
         for Non-Employee Directors of AST Research, Inc. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         10-Q for the fiscal quarter ended January 1, 1994).

10.122*  Amendment to AST Research, Inc. 1989 Long-Term Incentive Program
         (incorporated by reference to referenced exhibit number of the
         Company's report on Form 10-Q for the fiscal quarter ended January 1,
         1994).

10.123*  Amendment to AST Research, Inc. 1991 Stock Option Plan for Non-Employee
         Directors (incorporated by reference to referenced exhibit number of
         the Company's report on Form 10-Q for the fiscal quarter ended January
         1, 1994).

10.124   First Amendment dated March 30, 1994 to Credit Agreement dated
         September 30, 1993 among AST Research, Inc., Bank of America NT & SA as
         co-agent and National Westminster Bank Plc as co-agent (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         10-Q for the fiscal quarter ended April 2, 1994).

10.125   Second Amendment dated April 27, 1994 to Credit Agreement dated
         September 30, 1993 among AST Research, Inc., Bank of America NT & SA as
         co-agent and National Westminster Bank Plc as co-agent (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         10-Q for the fiscal quarter ended April 2, 1994).

10.126   Joint Venture Contract dated September 7, 1993 between Tianjin 
         Economic - Technological Development Area Business Development Co. and
         AST Research (Far East) Limited (incorporated by reference to
         referenced exhibit number of the Company's report on Form 10-Q for the
         fiscal quarter ended April 2, 1994).

                                       67
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.127*  Involuntary Termination Policy dated September 2, 1994 (incorporated by
         reference to referenced exhibit number in the Company's Annual Report
         on Form 10-K for the fiscal year ended July 2, 1994).

10.128*  Performance Based Annual Management Incentive Plan (incorporated by
         reference to referenced exhibit number in the Company's Annual Report
         on Form 10-K for the fiscal year ended July 2, 1994).

10.129   Employment Grant Agreement dated November 9, 1993 between the
         Industrial Development Authority, AST Ireland Limited and AST Research,
         Inc. (confidential treatment is requested with respect to portions of
         this exhibit) (incorporated by reference to referenced exhibit number
         in the Company's Annual Report on Form 10-K for the fiscal year ended
         July 2, 1994).

10.130   Capital Grant Agreement dated November 9, 1993 between the Industrial
         Development Authority, AST Ireland Limited and AST Research, Inc.
         (confidential treatment is requested with respect to portions of this
         exhibit) (incorporated by reference to referenced exhibit number in the
         Company's Annual Report on Form 10-K for the fiscal year ended July 2,
         1994).

10.131   Third Amendment dated December 23, 1994 to Credit Agreement dated
         September 30, 1993 among AST Research, Inc., Bank of America NT & SA,
         as administrative agent, co-agent and issuing bank, National
         Westminster Bank Plc, CIBC, Inc. and Shawmut Bank, N.A., as co-agents
         (incorporated by reference to referenced exhibit number of the
         Company's report on Form 10-Q for the fiscal quarter ended December 31,
         1994).

10.132   Credit Agreement dated February 9, 1995, among AST Research, Inc., AST
         Canada Inc., AST Europe Limited, AST Research France S.A.R.L., AST
         Sweden AB and Bank of America NT & SA (incorporated by reference to
         referenced exhibit number of the Company's report on Form 10-Q for the
         fiscal quarter ended April 1, 1995).

10.133   Settlement Agreement and Release dated January 1, 1995, between AST
         Research, Inc. and Texas Instruments Incorporated (confidential
         treatment is requested with respect to portions of this exhibit)
         (incorporated by reference to referenced exhibit number of the
         Company's report on Form 10-Q for the fiscal quarter ended April 1,
         1995).

10.134   Letter of Credit Agreement dated July 31, 1995 between AST Research,
         Inc., and Samsung Electronics Company, Ltd. (incorporated by reference
         to referenced exhibit number of the Company's report on Form 8-K, No.
         0-13941).

10.135   Registration Rights Agreement dated July 31, 1995 between AST Research,
         Inc. and Samsung Electronics Company, Ltd. (incorporated by reference
         to referenced exhibit number of the Company's report on Form 8-K, No.
         0-13941).

10.136   Stockholder Agreement dated July 31, 1995 between AST Research, Inc.
         and Samsung Electronics Company, Ltd. (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No. 
         0-13941).

10.137   Stipulation of Settlement Agreement dated August 16, 1995 between AST
         Research, Inc. and class actions (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No. 
         0-13941).

10.138   Strategic Alliance Agreement dated February 27, 1995 between AST
         Research, Inc., and Samsung Electronics Company, Ltd., filed March 3,
         1995 (incorporated by reference to referenced exhibit number of  the
         Company's report on Form 8-K, No. 0-13941).

10.139   Confidentiality Agreement dated December 21, 1994 between AST Research,
         Inc. and Samsung Electronics Co., Ltd. (incorporated by reference to
         referenced exhibit number of the Company's report on Schedule 14D-9).

10.140*  Amendment to and Clarification of Employment Agreement dated February
         27, 1995 to Employment Agreement dated July 27, 1993 between AST
         Research Inc. and Safi U. Qureshey (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No. 
         0-13941).

10.141*  Amendment to Severence Compensation Agreement dated February 27, 1995
         between AST Research, Inc. and Safi U. Qureshey (incorporated by
         reference to referenced exhibit number of the Company's report on
         Schedule 14D-9).

10.142*  Form of Amendment to Warrant Certificate dated February 27, 1995 to
         Warrant Certificate issued to Non-Employee Director in July 1992
         (incorporated by reference to referenced exhibit number of the
         Company's report on Schedule 14D-9).

                                       68
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

10.143*  Amendment to the AST Research, Inc. 1994 One-Time Grant Stock Option
         Plan for Non-Employee Directors dated February 27, 1995 (incorporated
         by reference to referenced exhibit number of the Company's report on
         Schedule 14D-9).

10.144*  Amendment to the AST Research, Inc. 1991 Stock Option Plan for Non-
         Employee Directors dated February 27, 1995 (incorporated by reference
         to referenced exhibit number of the Company's report on Schedule 
         14D-9).

10.145*  Form or Acknowledgment/Consent to Waiver of Rights under the AST's 1991
         Stock Option Plan for Non-Employee Directors and/or AST's 1994 One-Time
         Grant Stock Option Plan for Non-Employee Directors (incorporated by
         reference to referenced exhibit number of the Company's report on
         Schedule 14D-9).

10.146*  Form of Amendment to Executive Officer Severence Compensation Agreement
         (incorporated by reference to referenced exhibit number of the
         Company's report on Schedule 14D-9).

10.147*  Form of Amendment to Vice President Severence Compensation Agreement
         (incorporated by reference to referenced exhibit number of the
         Company's report on Schedule 14D-9).

10.148   First Amendment dated April 5, 1995 to Credit Agreement dated February
         9, 1995, among AST Research, Inc., AST Canada, Inc., AST Europe
         Limited, AST Research France S.A.R.L., AST Sweden AB and Bank of
         America NT & SA.

10.149   Waiver and Second Amendment dated July 21, 1995 to Credit Agreement
         dated February 9, 1995, among AST Research, Inc., AST Canada, Inc., AST
         Europe Limited, AST Research France S.A.R.L., AST Sweden AB and Bank of
         America NT & SA.

10.150   Waiver and Fourth Amendment dated July 21, 1995 to Credit Agreement
         dated September 30, 1993 among AST Research Inc., Bank of America NT &
         SA, as administrative agent, co-agent and issuing bank, National
         Westminster Bank Plc, Shawmut Bank, N.A., and CIBC, Inc., as co-agents.

10.151   Component Sales Agreement dated July 31, 1995 between AST Research, 
         Inc. and Samsung Electronics Co., Ltd. (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No.
         13941).

10.152   Cooperative Procurement Agreement dated July 31, 1995 between AST
         Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         8-K, No. 13941).

10.153   Marketing Cooperation Agreement dated July 31, 1995 between AST
         Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         8-K, No. 13941).

10.154   AST OEM Supply to SEC Agreement dated July 31, 1995 between AST
         Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         8-K, No. 13941).

10.155   SEC OEM Supply to AST Agreement dated July 31, 1995 between AST
         Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         8-K, No. 13941).

10.156   Joint Development and Technical Cooperation Agreement dated July 31,
         1995 between AST Research, Inc. and Samsung Electronics Co., Ltd.
         (incorporated by reference to referenced exhibit number of the
         Company's report on Form 8-K, No. 13941).

10.157   Patent Cross License Agreement dated July 31, 1995 between AST
         Research, Inc. and Samsung Electronics Co., Ltd. (incorporated by
         reference to referenced exhibit number of the Company's report on Form
         8-K, No. 13941).

10.158   Employee Exchange Agreement dated July 31, 1995 between AST Research,
         Inc. and Samsung Electronics Co., Ltd. (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No.
         13941).

10.159   General Terms Agreement dated July 31, 1995 between AST Research, Inc.
         and Samsung Electronics Co., Ltd. (incorporated by reference to
         referenced exhibit number of the Company's report on Form 8-K, No.
         13941).

10.160   Letter Agreement dated July 31, 1995 between AST Research, Inc. and
         Samsung Electronics Co., Ltd. (incorporated by reference to referenced
         exhibit number of the Company's report on Form 8-K, No. 13941).

                                       69
<PAGE>
 
Exhibit
Number                        Description
- ------                        -----------

11.    Statement re computation of per share earnings.
21.    Subsidiaries of the registrant.
23.    Consent of Independent Auditors.
24.    Power of Attorney (included on the signature pages of this Annual Report
       on Form 10-K).
27.    Financial Data Schedule.

* Indicates a management contract or compensatory plan or arrangement required
  to be filed as an exhibit to this Annual Report on Form 10-K pursuant to Item
  14 (c).

(b)  Reports on Form 8-K
     -------------------

     On April 25, 1995, the Company filed a report on Form 8-K reporting under
     Item 5 thereof announcing earnings for the year and quarter ended April 1,
     1995.

     On June 7, 1995, the Company filed a report on Form 8-K reporting under
     Item 5 thereof regarding the setting of the special stockholder meeting
     date of June 30, 1995 and the restatement of the Company's fiscal 1994
     financial statements and subsequent fiscal 1995 quarterly financial
     statements.

AST, Advantage!, AST Premium, AST Research, GRiDPAD, GRiD, Victor and PalmPad
are registered trademarks of AST Research, Inc. AST Computer, the AST Computer
logo, AST Works, Ascentia, ASTVision, Pronto! Pronto!, Pro, Percepta, Bravo,
Convertible, ExeCare, Manhattan, PowerExec, and Premmia are trademarks of AST
Research, Inc. OverDrive and Pentium are registered trademarks of Intel
Corporation. OS/2 is a registered trademark of International Business Machines
Corporation. NetWare is a registered trademark of Novell, Inc. MS-DOS is a
registered trademark and Encarta is a trademark of Microsoft Corporation. Radio
Shack is a registered service mark of Tandy Corporation. Prodigy is a registered
trademark of the Prodigy Services Corporation. America Online is a registered
service mark of America Online, Inc. CompuServe is a registered service mark of
CompuServe, Inc. Liquid Yield Option and LYON are trademarks of Merrill Lynch &
Co. All other product or service names mentioned herein may be trademarks or
registered trademarks of their respective owners. Reference to the "Energy Star"
program does not represent EPA endorsement of any product or service. Copyright
(C)1995 AST Research, Inc. All Rights Reserved.

                                       70
<PAGE>
 
                                  SIGNATURES
                                  ----------

   Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of Irvine,
State of California, on September 28, 1995.

                                         AST RESEARCH, INC.


Date:  September 28, 1995                By:   /s/Safi U. Qureshey
                                               -------------------
                                               Safi U. Qureshey
                                               Chief Executive Officer and
                                               Chairman of the Board

                               POWER OF ATTORNEY
                               -----------------

   We, the undersigned directors and officers of AST Research, Inc., do hereby
constitute and appoint Safi U. Qureshey our true and lawful attorney and agent,
with full power of substitution to do any and all acts and things in our name
and behalf in our capacities as directors and officers and to execute any and
all instruments for us and in our names in the capacities indicated below, which
said attorney and agent may deem necessary or advisable to enable said
corporation to comply with the Securities Exchange Act of 1934, as amended, and
any rules, regulations and requirements of the Securities and Exchange
Commission, in connection with this Annual Report on Form 10-K, including
specifically but without limitation, power and authority to sign for us or any
of us in our names in the capacities indicated below, any and all amendments
(including post-effective amendments) hereto; and we do hereby ratify and
confirm all that said attorney and agent, shall do or cause to be done by virtue
hereof.

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
 
Signature                                         Title                          Date
- ---------                                         -----                          ----  
<S>                               <C>                                     <C>
 
   /s/ Safi U. Qureshey            Chief Executive Officer and             September 28, 1995
- -------------------------------    Chairman of the Board
   Safi U. Qureshey                (Principal Executive Officer)
                                   
 
                                   
   /s/ Bruce C. Edwards            Chief Financial Officer,                September 28, 1995  
- -------------------------------    Executive Vice President and Director
   Bruce C. Edwards                (Principal Financial Officer)
 
   /s/ Richard J. Goeglein         Director                                September 28, 1995
- -------------------------------
   Richard J. Goeglein
 
   /s/ Carmelo J. Santoro          Director                                September 28, 1995
- -------------------------------
   Carmelo J. Santoro, Ph.D.
 
   /s/ Jack W. Peltason            Director                                September 28, 1995
- -------------------------------
   Jack W. Peltason

   /s/ Hoon Choo                   Director                                September 28, 1995
- -------------------------------
   Hoon Choo

                                   Director                                            , 1995
- -------------------------------
   Kwang-Ho Kim
</TABLE>
                                      S-1
<PAGE>
 
<TABLE>
<S>                               <C>                                     <C>
                                   Director                                September 28, 1995
- -------------------------------
   Young Soo Kim
 
   /s/Won Suk Yang                 Director                                September 28, 1995
- -------------------------------
   Won Suk Yang
 
                                   Director                                            , 1995
- -------------------------------
   Hee Dong Yoo
</TABLE>

                                      S-2
<PAGE>
 
                                                                     SCHEDULE II


                               AST RESEARCH, INC.
          CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                        FOR THE YEARS ENDED JULY 1, 1995
                         JULY 2, 1994 AND JULY 3, 1993
                                 (IN THOUSANDS)

<TABLE>
<CAPTION> 
                                                     1995     1994      1993
                                                   -------   -------   ------- 
<S>                                                <C>        <C>        <C>    
ALLOWANCE FOR DOUBTFUL ACCOUNTS

Balance, beginning of period                       $17,564   $11,671   $ 9,831
Additions charged to expense                         6,091    13,219     6,089
Reductions                                          (6,203)   (7,326)   (4,249)
                                                   -------   -------   -------
                                                                                
Balance, end of period                             $17,452   $17,564   $11,671
                                                   =======   =======   ======= 
 
 
ALLOWANCE FOR SALES RETURNS

Balance, beginning of period                       $15,137   $ 9,120   $10,109
Net additions (reductions) charged to sales          4,377     6,017      (989)
                                                   -------   -------   -------
                                                                              
Balance, end of period                             $19,514   $15,137   $ 9,120
                                                   =======   =======   ======= 
                                                   
 
RESERVE FOR EXCESS OR OBSOLETE INVENTORY
 
Balance, beginning of period                       $ 65,268  $35,595   $14,529
Inventory acquired in the Tandy acquisition               -        -    20,535
Allocation of restructure reserves to
  identified inventory exposure                           -      693         -
Net additions (reductions) charged to expense       (19,732)  28,980       531
                                                   --------  -------   -------
 
Balance, end of period                             $ 45,536  $65,268   $35,595
                                                   ========  =======   =======
 
</TABLE>

                                      F-1

<PAGE>
 
                                                               EXHIBIT 10.148

                      FIRST AMENDMENT TO CREDIT AGREEMENT
                      -----------------------------------


THIS FIRST AMENDMENT TO CREDIT AGREEMENT ("Amendment"), dated as of April 5,
                                           ---------                        
1995, is entered into by and among AST RESEARCH, INC., a Delaware corporation
(the "Company"), AST CANADA, INC., AST EUROPE LIMITED, AST RESEARCH FRANCE
      -------    ----------------  ------------------- -------------------
S.A.R.L., AST SWEDEN AB (collectively the "Borrowers") and BANK OF AMERICA
- --------  -------------                                                   
NATIONAL TRUST AND SAVINGS ASSOCIATION (the "Bank").

                                    RECITALS
                                    --------

     A.  The Company, the Borrowers and the Bank are parties to a Credit
Agreement dated as of February 9, 1995 (the "Credit Agreement"), pursuant to
                                             ----------------               
which the Bank has extended certain credit facilities to the Borrowers.

     B.  The Company and the Borrowers have requested that the Bank agree to
certain amendments of the Credit Agreement.

     C.  The Bank is willing to amend the Credit Agreement, subject to the terms
and conditions of this Amendment.

     NOW, THEREFORE, for valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties hereto hereby agree as follows:

     1.  Defined Terms.  Unless otherwise defined herein, capitalized terms used
         -------------                                                          
herein shall have the meanings, if any, assigned to them in the Credit
Agreement.

     2.  Amendments to Credit Agreement.
         ------------------------------ 

     (a) The definition of the terms "Credit Limit" set forth in Section 1.1 of
the Credit Agreement shall be amended and restated in its entirety so that, as
amended and restated, it reads as follows:

     "Credit Limit means Fifty Million Dollars ($50,000,000) or such lesser
      ------------                                                         
amount as may be determined pursuant to Section 2.5 hereof."

     (b)   Section 2.1 of the Credit Agreement shall be amended by inserting the
following subsection (d) at the end thereof:

     "(d)  The aggregate of all outstanding Advances to any one Borrower may not
exceed, at any one time, such limit as the Bank shall determine in its sole
discretion; provided, however, that the full amount of the Credit limit shall be
            --------  -------                                                   
available to the Borrowers on the terms and conditions hereof."
<PAGE>
 
     (c) Section 2.8 of the Credit Agreement shall be amended an restated in its
entirety so that, as amended and restated, it reads as follows:

          "Fees.  The Company shall pay to the Bank such fees and additional
           ----                                                             
     compensation as are set forth in the letter agreement between the Company
     and the Bank dated February 1, 1995, as amended by that certain letter
     agreement dated April 5, 1995."

     (d) Section 4.2 of the Credit Agreement shall be amended by deleting the
text of such section in its entirety and replacing it with the word "Reserved."

     (e) Subsection 4.3(e) of the Credit Agreement shall be amended and restated
in its entirety so that, as amended and restated, it reads as follows:

          "(e) Credit Limit Compliance.  After giving effect to the proposed
               -----------------------                                      
Advance, the aggregate amount of all credit (including letters of credit)
extended by the Bank under the 1993 Credit Agreement and hereunder shall not
exceed $74,000,000; and"

     (f) Article 6 of the Credit Agreement shall be amended by inserting the
following Section 6.12 at the end thereof:

          "6.12  Access and Information; Potential Purchase of Accounts.  The
                 ------------------------------------------------------      
Company and the Borrowers shall afford to the Bank such access, during regular
business hours, to the books, records and personnel, and to such other
information of the Company and the Borrowers, as the Bank may reasonably request
relating to the accounts receivable of the Borrowers.  The Company and the
Borrowers shall use their best efforts to enter into definitive agreements, by
the last day of the Availability Period, having terms acceptable to the Bank
pursuant to which the Bank shall purchase such of the outstanding accounts
receivable of such of the Company's Subsidiaries as the Bank may determine in
its sole discretion."

     (g) Exhibit A to the Credit Agreement shall be superseded and replaced by
Exhibit A attached to this Agreement.

     3.   Representation and Warranties.  The Company and each Borrower hereby
          -----------------------------                                       
represents and warrants to the Bank as follows:

     (a) No Default or Event of Default has occurred and is continuing.

                                       2
<PAGE>
 
     (b) The execution, delivery and performance by the Company and the
Borrowers of this Amendment have been duly authorized by all necessary corporate
action and do not and will not require any registration with, consent or
approval of, notice to or action by, any Person (including any Governmental
Authority), in order to be effective and enforceable, the Credit Agreement as
amended by this Amendment, constitutes the legal, valid and binding obligations
of the Company and the Borrowers, enforceable against such parties in accordance
with its terms, without defense, counterclaim or offset.

     (c) The representations and warranties of the Company and the Borrowers
contained in the Credit Agreement are true and correct.

     (d) Resolutions of the boards of directors of the Company and each Borrower
authorizing the execution, delivery and performance of this Amendment are in
full force and effect on the date hereof.

     (e) The Company and the Borrowers are entering into this Amendment on the
basis of their own investigation and for their own reasons, without reliance
upon the Bank or any other Person.

     4.   Effective Date.  This Amendment will become effective on April 5,
          --------------                                                   
1995, provided that each of the following conditions precedent is satisfied:

     (a) The Bank has received from the Company and each Borrower a duly
executed original of this Amendment.

     (b) The Bank has received such other approvals, opinions, documents or
materials as it may reasonably request.

     5.   Reservation of Rights.  The Company and the Borrowers acknowledge and
          ---------------------                                                
agree that the execution and delivery by the Bank of this Agreement shall not be
deemed to create a course of dealing or otherwise obligate the Bank to execute
similar amendments under the same or similar circumstances in the future.

     6.   Miscellaneous.
          ------------- 

     (a) Except as herein expressly amended, all terms, covenants and provisions
of the Credit Agreement are and shall remain in full force and effect and all
references therein to such Credit Agreement shall henceforth refer to the Credit
Agreement as amended by this Amendment.  This Amendment shall be deemed
incorporated into, and a part of, the Credit Agreement.  The Company and the
Borrowers hereby 

                                       3
<PAGE>
 
reaffirm and ratify the Credit Agreement as so amended, including, without
limitation, Sections 9.1 and 9.2 thereof.

     (b) This Amendment shall be binding upon and inure to the benefit of the
parties hereto and thereto and their respective successors and assigns.  No
third party beneficiaries are intended in connection with this Amendment.

     (c) This Amendment shall be governed by and construed in accordance with
the law of the State of California.

     (d) This Amendment may be executed in any number of counterparts, each of
which shall be deemed an original, but all such counterparts together shall
constitute but one and the same instrument.  Each of the parties hereto
understands and agrees that, if elected by the Bank, this document (and any
other document required herein) may be delivered by any party thereto in the
form of an executed original sent by facsimile transmission to be followed
promptly by mailing of a hard copy original, and that receipt by the Bank of
such a facsimile transmitted document purportedly bearing the signature of a
party hereto shall bind such party with the same force and effect as the
delivery of a hard copy original.  Any failure by the Bank to receive the hard
copy executed original of such document shall not diminish the binding effect of
receipt of the facsimile transmitted executed original of such document of the
party whose hard copy page was not received by the Bank.

     (e) This Amendment, together with the Credit Agreement, contains the entire
and exclusive agreement of the parties hereto with reference to the matters
discussed herein and therein.  This Amendment supersedes all prior drafts and
communications with respect thereto.  This Amendment may not be amended except
in accordance with the provisions of Section 9.3 of the Credit Agreement.

     (f) If any term or provision of this Amendment shall be deemed prohibited
by or invalid under any applicable law, such provision shall be invalidated
without affecting the remaining provisions of this Amendment or the Credit
Agreement.

     (g) The Company and the Borrowers jointly and severally covenant to pay to
or reimburse the Bank, upon demand, for all reasonable costs and expenses,
including attorneys' fees and expenses (including the allocated costs of in-
house counsel), incurred in connection with the development, preparation,
negotiation, execution and delivery of this Amendment.

                                       4
<PAGE>
 
                                   EXHIBIT A

                              NOTICE OF BORROWING
                              -------------------


To:  Bank of America National Trust and
     Savings Association (the "Bank")


                           Date: ____________________, 1995

Ladies and Gentlemen:

     The undersigned, AST Research, Inc. (the "Company") refers to the Credit
Agreement dated as of February ____, 1995 among the Company, AST Canada, Inc,
AST Europe Limited, AST France S.A.R.L., AST Sweden AB (each a "Borrower" and
together the "Borrowers") and the Bank (as amended, the "Credit Agreement"), and
hereby gives you notice irrevocably on behalf of the Borrower indicated below,
pursuant to Section 2.3 of the Credit Agreement, of the Borrowing specified
herein:

          1.   The aggregate amount of the proposed
     Borrowing is $ ______________.

          2.   The Business Day of the proposed Borrowing
     is __________________, 1995.

          3.   The Borrowing is to be comprised of
     $__________________ of Offshore Rate Advances.

          4.   The duration of the Interest Period for the
     Offshore Rate Advances included in the Borrowing shall
     be ____________ months.

          5.   The Borrower is _____________________.

     The undersigned hereby certifies that the following statements are true on
the date hereof, and will be true on the date of the proposed Borrowing, before
and after giving effect thereto and to the application of the proceeds
therefrom:

           (a) the representations and warranties of the Company and the
     Borrowers contained in Article 5 of the Credit Agreement and in the
     Collateral Documents are true and correct as though made on and as of the
     date hereof (except to the extent such representations and warranties
     specifically relate to an earlier date, in which case they are true,
     accurate and complete in all material respects as of such earlier date);

                                       5
<PAGE>
 
           (b) no Default or Event of Default has occurred and is continuing, or
     would result from the proposed Borrowing;

           (c) the unborrowed amount available to the Company under the terms of
     the 1993 Credit Agreement does not exceed $1,000,000 (other than solely as
     a result of the $5,000,000 minimum borrowing requirement contained in the
     1993 Credit Agreement); and

           (d) after giving effect to the proposed Borrowing, the aggregate
     amount of all credit (including letters of credit) extended by the Bank
     under the 1993 Credit Agreement and hereunder does not exceed $74,000,000.

     Capitalized terms used herein and not defined shall have the meanings
     assigned to them in the Credit Agreement.


                                AST RESEARCH, INC.


                                By: _________________________
                                Title: ______________________


                                       6
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have executed and delivered this
Amendment as of the date first above written.


                           AST RESEARCH, INC.
 


                           By:  /s/BRUCE C. EDWARDS
                           Title: Executive Vice President and
                                  Chief Financial Officer



                           By: /s/DENNIS R. LEIBEL
                           Title: Senior Vice President, Legal,       
                                  Tax & Treasury Operations



                           AST CANADA, INC.
 

                           By: /s/DENNIS R. LEIBEL
                           Title: Senior Vice President, Legal,       
                                  Tax & Treasury Operations



                           AST EUROPE LIMITED


                           By: /s/SAFI U. QURESHEY
                           Title: Chief Executive Officer



                           By:  /s/BRUCE C. EDWARDS
                           Title: Executive Vice President
                                  and Chief Financial Officer



                           AST RESEARCH FRANCE S.A.R.L.


                           By: /s/DENNIS R. LEIBEL
                           Title: Senior Vice President, Legal,       
                                  Tax & Treasury Operations



                           By: /s/BRUCE C. EDWARDS
                           Title: Executive Vice President
                                  and Chief Financial Officer


                           AST SWEDEN AB

                           By:  /s/SAFI U. QURESHEY
                           Title: Director

                                       7
<PAGE>
 
                           By:  /s/BRUCE C. EDWARDS
                           Title: Director


                           BANK OF AMERICA NATIONAL TRUST AND
                           SAVINGS ASSOCIATION


                           By:  /S/KEVIN MCMAHON
                           Title: Vice President

                                       8

<PAGE>

                                                                  EXHIBIT 10.149
 
WAIVER AND SECOND AMENDMENT TO CREDIT AGREEMENT

THIS WAIVER AND SECOND AMENDMENT TO CREDIT AGREEMENT (the "Agreement"), dated as
of July 21, 1995, is entered into by and among AST CANADA, INC., AST EUROPE
LIMITED, AST RESEARCH FRANCE S.A.R.L. and AST SWEDEN AB (collectively, the
"Borrowers"; individually, a "Borrower"), AST RESEARCH, INC.,  a Delaware
corporation (the "Company"), and BANK OF AMERICA NATIONAL TRUST AND SAVINGS
ASSOCIATION, (the "Bank").


RECITALS

     A.  The Borrowers, the Company and the Bank are parties to a Credit
Agreement dated as of February 9, 1995, as amended by that certain First
Amendment to Credit Agreement dated as of April 5, 1995 (as so amended, the
"Credit Agreement"), pursuant to which the Bank has extended certain credit
facilities to the Borrowers, subject to the terms and conditions thereof.

     B.  The Company, the Bank, as administrative agent (in such capacity, the
"Administrative Agent"), co-agent and issuing bank, National Westminster Bank
Plc, Shawmut Bank, N.A. and CIBC, Inc., each as co-agent, and the several
financial institutions party thereto (collectively, the "Syndicate Facility
Banks") are parties to a Credit Agreement dated as of September 30, 1993, as
amended by that certain First Amendment to Credit Agreement dated as of March
30, 1994, that certain Second Amendment to Credit Agreement dated as of April
27, 1994, that certain Third Amendment to Credit Agreement dated as of December
23, 1994, and that certain Waiver and Fourth Amendment to Credit Agreement dated
as of July 21, 1995 (as so amended, the "Syndicated Credit Facility"), pursuant
to which the Syndicate Facility Banks have extended certain credit facilities to
the Company, subject to the terms and conditions thereof.

     C.  The Company and Samsung Electronics Co., Ltd. (the "Purchaser") are
parties to a Stock Purchase Agreement dated as of February 27, 1995, as amended
by that certain Amendment No. 1 to Stock Purchase Agreement dated as of June 1,
1995 (as so amended, the "Stock Purchase Agreement"), pursuant to which the
Purchaser has agreed (i) to acquire from the Company certain shares of the
Company's common stock and (ii) to offer to purchase from shareholders certain
shares of the Company's common stock.

     D.  The Company and the Borrowers have reported to the Bank that an Event
of Default exists on the date of this Agreement under Section 8.1(c) of the
Credit Agreement as a consequence of a breach of the negative covenant set forth
at Section 7.12 of the Credit Agreement as a result of the net loss incurred by
the Company for the fiscal quarter ended July 1, 1995 (the "Existing Default").

     E.  The Company and the Borrowers have reported to the Bank that Events of
Default may exist on the date of this Agreement under Section 8.1(c) of the
Credit Agreement as a consequence of the breach of the negative covenants set
forth at Sections 7.10, 7.11 and 7.14 of the Credit Agreement as of the last day
of the fiscal quarter ended July 1, 1995 (collectively, the "Additional
Defaults").

     F.  The Company and the Borrowers have requested that the Bank extend the
maturity of the Credit Agreement to August 31, 1995 and waive the Existing
Default and the Additional Defaults through August 31, 1995, subject to the
Early Termination Events set forth herein.  The Bank is willing to extend the
maturity of the Credit Agreement to August 31, 1995, subject to the terms
hereof, and to waive the Existing Default and the Additional Defaults through
August 31, 1995, subject to the Early Termination Events set forth herein.

     NOW THEREFORE, for valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties hereto hereby agree as follows:
<PAGE>
 
     1.  Defined Terms.  Unless otherwise defined herein, capitalized terms used
herein shall have the meanings, if any, assigned to them in the Credit
Agreement.

     2.  Waiver.

     (a) Commencing on the Effective Date, and subject to the terms and
conditions hereof, the Bank hereby waives the Existing Default and the
Additional Defaults through and including August 31, 1995; provided, that the
Existing Default and the Additional Defaults shall immediately and automatically
continue in effect for all purposes on September 1, 1995, and provided further,
that such waiver shall immediately and automatically terminate and the Existing
Default and the Additional Defaults shall continue in effect for all purposes if
any of the following (each, an "Early Termination Event") occurs:

               (i) either the Company or the Purchaser terminates the Stock
     Purchase Agreement in accordance with its terms, or repudiates, rescinds or
     disputes the effectiveness of any term or provision of the Stock Purchase
     Agreement, or the Stock Purchase Agreement terminates for any other reason;
     or the Stock Purchase Agreement is amended so as to permit the purchase and
     sale of the Company's common stock thereunder after August 31, 1995;

               (ii) any statute, rule, regulation, order, decree, ruling or
     other action is entered, promulgated, enforced or threatened by any
     Governmental Authority, which purports to adversely affect, or pertain in
     an adverse manner to, the Stock Purchase Agreement or any of the
     transactions contemplated thereby; or any action, suit proceeding, claim or
     dispute, at law, in equity, in arbitration or before any Governmental
     Authority, is commenced or threatened against the Company, which purports
     to adversely affect, or pertain in an adverse manner to, the Stock Purchase
     Agreement or any of the transactions contemplated thereby, and which
     remains undismissed, unsatisfied, unvacated or unstayed seven Business Days
     after the commencement or threat thereof; or any injunction, writ,
     temporary restraining order or other order of any nature is issued by any
     court or other Governmental Authority purporting to prohibit, restrain,
     enjoin or restrict the execution, delivery or performance of the Stock
     Purchase Agreement or directing that the transactions provided for therein
     not be consummated as therein provided, and the enforcement thereof is not
     released, vacated or stayed within seven Business Days after the entry
     thereof;

               (iii)  any approval, consent, exemption, authorization or other
     action by, or notice to, or filing with, any Governmental Authority
     necessary or required in connection with the execution, delivery or
     performance by the Company or the Purchaser of the Stock Purchase
     Agreement, which has been obtained or made by the Company or the Purchaser
     is, in whole or in part, revoked or rescinded, or otherwise ceases to be in
     full force and effect;

               (iv) the Purchaser shall purchase only the First Issuance Shares
     (as defined in the Stock Purchase Agreement), or the cash proceeds received
     by the Company in connection with the sale of the First Issuance Shares and
     the Second Issuance Shares (as such terms are defined in the Stock Purchase
     Agreement), net of reasonable out-of-pocket costs and expenses paid or
     incurred by the Company in connection therewith, is less than $200,000,00;

               (v) the commitment of the Syndicate Facility Banks to extend
     credit under the Syndicate Credit Facility terminates prior to the
     consummation of the sale of the First Issuance Shares and the Second
     Issuance Shares (as such terms are defined in the Stock Purchase
     Agreement); or the Syndicate Facility Banks (or the Administrative Agent on
     their behalf) take any action for the purpose of collecting the obligations
     owing to them under the Syndicate Credit Facility, or exercise any rights
     or remedies available to them with respect to the Syndicate Credit Facility
     as 
<PAGE>
 
     a result of the Existing Default or any of the Additional Defaults;

               (vi) the Company or any Borrower shall commence, or have
     commenced against it, or undertake, any Insolvency Proceeding;

               (vii)  any representation or warranty by the Company or any
     Borrower made herein is incorrect in any material respect on or as of the
     date made, or the Company or any Borrower fails to perform or observe any
     term, covenant or agreement contained herein;

               (viii)  the Company or any Borrower shall repudiate, reached or
     dispute the effectiveness of any term or provision, of this Agreement, the
     Credit Agreement or any other Loan Documents; or

               (ix)  there occurs any Event of Default other than the Existing
     Default and the Additional Defaults.

Nothing contained herein shall be deemed to imply any obligation on the part of
the Bank to renew or extend the waiver period provided herein; nor shall the
failure of the Company to close the sale of its common stock to the Purchaser
pursuant to the Stock Purchase Agreement by August 31, 1995 imply any obligation
on the part of the Bank to renew or extend the waiver period provided herein.

          (b)  Subject to the subsection 2(a) hereof, nothing contained herein
shall be deemed a waiver of or otherwise affect the Bank's ability to enforce
its rights and remedies as a result of the Existing Default or any of the
Additional Defaults.

          (c)  Nothing contained herein shall be deemed a waiver of or otherwise
affect the Bank's ability to enforce its rights and remedies as a result of any
other default or Event of Default, including without limitation (i) any default
or Event of Default as may now or hereafter exist and arise from or otherwise be
related to the Existing Default or any of the Additional Defaults (including
without limitation any cross-default arising under the Credit Agreement by
virtue of any matters resulting from the Existing Default or any of the
Additional Defaults), and (ii) any default or Event of Default arising at any
time after the Effective Date and which is the same as the Existing Default or
any of the Additional Defaults.

     3.   Amendment to Credit Agreement.  The definition of the term
"Availability Period" set forth in Section 1.1 of the Credit Agreement shall be
amended and restated as follows:

          "'Availability Period' means the period commencing on the date of this
     Agreement and ending on August 31, 1995 (or such earlier date, if any, on
     which the Bank's commitment to make advances hereunder terminates)."

     4.   Effective Date.  This Agreement, including the waiver set forth in
Section 2(a) hereof and the amendments to the Credit Agreement set forth in
Section 3 hereof, will become effective as of July 21, 1995 (the "Effective
Date"), provided that each of the following conditions precedent are satisfied:

          (a) The Bank has received from the Company and each Borrower a duly
executed original (or, if elected by the Bank, an executed facsimile copy) of
this Agreement.

          (b) The Bank has received from the Company a duly executed original
(or, if elected by the Bank, an executed facsimile copy) fee letter agreement in
form and substance satisfactory to the Bank.

          (c)  All representation and warranties contained herein are true and
correct as of the Effective Date.
<PAGE>
 
     5.   Representations and Warranties of the Company.  As a material
inducement for the Bank to enter into this Agreement, the Company and each
Borrower hereby represent and warrant to the Bank as follows:

          (a)  Other than the Existing Default and the Additional Defaults, no
Default or Event of Default has occurred and is continuing.

          (b)  The execution, delivery and performance by the Company and each
Borrower of this Agreement have been duly authorized by all necessary corporate
and other action and do not and will not require and registration with, consent
or approval of, notice to or action by, any Person (including any Governmental
Authority) in order to  be effective and enforceable.

          (c)  The Credit Agreement, as amended by this Agreement, and the other
Loan Documents constitute the legal, valid and binding obligations of the
Company and each Borrower, enforceable against such Person in accordance with
their respective terms, without defense, counterclaim or offset, and all
Obligations of the Borrowers under the Credit Agreement and the other Loan
Documents are guaranteed by the Company in accordance with Section 9.1 of the
Credit Agreement.

          (d) Subject to the Existing Default and the Additional Defaults, all
representations and warranties of the Company and to each Borrower contained in
the Credit Agreement and the other Loan Documents are true and correct.

          (e) The Stock Purchase Agreement is in full force and effect, and has
not been terminated by either party; and the Company and the Purchaser have
obtained or made all approvals, consents, exemptions, authorizations or other
actions by, or notices to, or filings with, any Governmental Authority necessary
or required in connection with the execution, delivery or performance by the
Company and the Purchaser of the Stock Purchase Agreement, all of which are in
full force and effect.

          (f) The Company and each Borrower are entering into this Agreement on
the basis of their own investigation and for their own reasons, without reliance
upon the Bank or any other Person.

     6.   Covenants of the Company.  As a material inducement for the Bank to
enter into this Agreement, the Company and each Borrower hereby covenants and
agrees with and in favor of the Bank, promptly to notify the Bank of the
occurrence of any Early Termination Event, and of the occurrence or existence of
any event or circumstance that foreseeably will become an Early Termination
Event.

     7.   Reservation of Rights.  The Company and each Borrower acknowledge and
agree that none of the Bank's forbearance in exercising its rights and remedies
in connection with the Existing Default and the Additional Defaults, nor the
execution and delivery by the Bank of this Agreement, shall be deemed (a) to
create a course of dealing or otherwise obligate the Bank to forbear or execute
similar agreements on waivers under the same or similar circumstances in the
future, or (b) to waive, relinquish or impair any right of the Bank to receive
any indemnity or similar payment from any Person or entity as a result of any
matter arising from or relating to the Existing Default or any of the Additional
Defaults.

     8.   Guarantor Consent.  The Company, as Guarantor with respect to the
Borrowers' Obligations to the Bank under the Credit Agreement, hereby (a)
acknowledges and consents to the execution, delivery and performance by the
Borrowers of this Agreement, and (b) reaffirms and agrees that the guaranty
provisions contained in the Credit Agreement are in full force and effect,
without defense, offset or counterclaim.

     9.   Miscellaneous.

          (a) Except as herein expressly amended, all terms, covenants and
provisions of the Credit Agreement and the other Loan Documents are and shall
remain in full force and effect and all references therein to 
<PAGE>
 
such Credit Agreement shall henceforth refer to the Credit Agreement as amended
by this Agreement. This Agreement shall be deemed incorporated into, and a part
of, the Credit Agreement.

          (b) This Agreement shall be binding upon and inure to the benefit of
the parties hereto and thereto and their respective successors and assigns.  No
third party beneficiaries are intended in connection with this Agreement.

          (c)  This Agreement shall be governed by and construed in accordance
with the law of the State of California.

          (d)  This Agreement may be executed in any number of counterparts,
each of which shall be deemed an original, but all such counterparts together
shall constitute but one and the same instrument.  Each of the parties hereto
understands and agrees that this document (and any other document required
herein) may be delivered by any party thereto either in the form of an executed
original or, if elected by the Bank, an executed original sent by facsimile
transmission to be followed promptly by mailing of a hard copy original, and
that receipt by the Bank of a facsimile transmitted document purportedly bearing
the signature of a Borrower or the Company shall bind such Person with the same
force and effect as the delivery of a hard copy original.  Any failure by the
Bank to receive the hard copy executed original of such document shall not
diminish the binding effect of receipt of the facsimile transmitted executed
original of such document of the party whose hard copy page was not received by
the Bank.

          (e)  This Agreement, together with the Credit Agreement and the other
Loan Documents, contains the entire and exclusive agreement of the parties
hereto with reference to the matters discussed herein and therein.  This
Agreement supersedes all prior drafts and communications with respect thereto.
This Agreement may not be amended except in accordance with the provisions of
Section 9.3 of the Credit Agreement.

          (f)  If any term or provision of this Agreement shall be deemed
prohibited by or invalid under any applicable law, such provision shall be
invalidated without affecting the remaining provisions of this Agreement, the
Credit Agreement or the other Loan Documents, respectively.

          (g)  The Company covenants to pay to or reimburse the Bank, upon
demand, for all costs and expenses (including allocated costs of in-house
counsel) incurred in connection with the development, preparation, negotiation,
execution and delivery of this Agreement and the administration of the Existing
Default and the Additional Defaults.

          IN WITNESS WHEREOF, the parties hereto have executed and delivered
this Agreement as of the date first above written.


                           BANK OF AMERICA NATIONAL TRUST AND
                           SAVINGS ASSOCIATION,


                           By:  /s/ Kevin McMahon
                           Title:   Vice President



                           AST RESEARCH, INC.


                           By:  /s/ Dennis R. Leibel
                           Title:   Senior Vice President, Legal
                                    and Treasury Operations
<PAGE>
 
                           By: /s/ BRUCE C. EDWARDS
                           Title:  Executive Vice President and
                                   Chief Financial Officer



                           AST CANADA, INC.


                           By: /s/ Dennis R. Leibel
                           Title:  Secretary

                           By:
                           Title:



                           AST EUROPE LIMITED


                           By:  /s/ Safi U. Qureshey
                           Title:   CEO


                           By:  /s/ Bruce C. Edwards
                           Title:   Executive Vice President



                           AST RESEARCH FRANCE S.A.R.L.


                           By:  /s/ Dennis R. Leibel
                           Title:


                           By:  /s/ Bruce C. Edwards
                           Title:



                           AST SWEDEN AB


                           By:  /s/ Safi U. Qureshey
                           Title:   Director


                           By:  /s/ Bruce C. Edwards
                           Title:   Director

<PAGE>
 
                                                                  EXHIBIT 10.150

WAIVER AND FOURTH AMENDMENT TO CREDIT AGREEMENT


THIS WAIVER AND FOURTH AMENDMENT TO CREDIT AGREEMENT (the "Amendment"), dated as
of July 21, 1995, is entered into by and among AST RESEARCH INC., a Delaware
corporation (the "Company"), BANK OF AMERICA NATIONAL TRUST AND SAVINGS
ASSOCIATION, as Administrative Agent (in such capacity, the "Administrative
Agent"), Co-Agent and Issuing Bank, NATIONAL WESTMINSTER BANK PLC, SHAWMUT BANK,
N.A. and CIBC INC., each as Co-Agent (in such capacity, collectively, the "Co-
Agents"), and the several financial institutions party to the Credit Agreement
(collectively, the "Banks").


RECITALS

     A.  The Company, the Banks, the Administrative Agent and the Co-Agents are
parties to a Credit Agreement dated as of September 30, 1993, as amended by that
certain First Amendment to Credit Agreement dated as of March 30, 1994, that
certain Second Amendment to Credit Agreement dated as of April 27, 1994, and
that certain Third Amendment to Credit Agreement dated as of December 23, 1994
(as so amended, the "Credit Agreement",) pursuant to which the Banks have
extended certain credit facilities to the Company, subject to terms and
conditions thereof.

     B.  All Obligations of the Company under the Credit Agreement and the other
Loan Documents are secured in accordance with Collateral Documents.

     C.  AST Canada, Inc., AST Europe Limited, AST Research France S.A.R.L. and
AST Sweden AB (collectively, the "Bridge Loan Borrowers"), the Company, as
guarantor of the Bridge Loan Borrowers' obligations to BofA, and BofA, are
parties to a Credit Agreement dated as of February 9, 1995, as amended by that
certain First Amendment to Credit Agreement dated as of April 5, 1995, and that
certain Waiver and Second Amendment to Credit Agreement dated as of July 21,
1995 (as so amended, the "Bridge Loan Facility"), pursuant to which BofA has
agreed to make revolving advances to the Bridge Loan Borrowers in a maximum
aggregate amount of $50,000,000 through August 31, 1995, subject to the terms
and conditions thereof.

     D.  The Company and Samsung Electronics Co., Ltd. (the "Purchaser") are
parties to a Stock Purchase Agreement dated as of February 27, 1995, as amended
by that certain Amendment No. 1 to Stock Purchase Agreement dated as of June 1,
1995 (as so amended, the "Stock Purchase Agreement"), pursuant to which the
Purchaser has agreed (i) to acquire from the Company certain shares of the
Company's common stock and (ii) to offer to purchase from shareholders certain
shares of the Company's common stock.

     E.  The Company has reported to the Administrative Agent, the Co-Agents and
the Banks that an Event of Default exists on the date of this Agreement under
Section 9.1(d) of the Credit Agreement as a consequence of a breach of the
negative covenant set forth at Section 8.11 of the Credit Agreement as a result
of the net loss incurred by the Company for the fiscal quarter ended July 1,
1995 (the "Existing Default").

     F.  The Company, the Banks, the Administrative Agent and the Co-Agents are
parties to a Waiver to Credit Agreement dated as of July 5, 1995 (the "Limited
Waiver"), pursuant to which the Banks waived the Existing Default solely for the
purpose of permitting the continuation of Committed Borrowing of Offshore
Committed Loans having the following amounts and maturity dates: (i) $25,000,000
due July 5, 1995, (ii) $10,000,000 due July 12, 1995, (iii) $10,000,000 due July
17, 1995 and (v) $18,000,000 due July 19, 1995, in each case for an Interest
Period not to exceed one month.

     G.  Notwithstanding the Limited Waiver, the Existing Default has not been
waived and continues in effect for all other purposes of the Credit Agreement
and the other Loan Documents, and the Banks may 
<PAGE>
 
exercise any or all of their rights and remedies with respect to the Existing
Default at any time, including during the Interest Period of the Committed
Offshore Loans referred to above.

     H.  The Company has reported to the Administrative Agent, the Co-Agents and
the Banks that Events of Default may exist on the date of this Agreement under
Section 9.1(d) of the Credit Agreement as a consequence of the breach of the
negative covenants set forth at Sections 8.8, 8.10, and 8.13 of the Credit
Agreement as of the last day of the fiscal quarter ended July 1, 1995
(collectively, the "Additional Defaults").

     I.  The Company has requested that the Banks waive the Existing Default and
the Additional Defaults through August 31, 1995, subject to the Early
Termination Events set forth herein, and to make certain amendments to the
Credit Agreement.  The Banks are willing to waive the Existing Default and the
Additional Defaults through August 31, 1995, subject to the Early Termination
Events set forth herein, and to amend the Credit Agreement, subject to the terms
and conditions of this Agreement.

     NOW, THEREFORE, for the valuable consideration, the receipt and
adequacy of which are hereby acknowledged, the parties hereto hereby
agree as follows:

     1.  Defined Terms.  Unless otherwise defined herein, capitalized
terms used herein shall have the meanings, if any, assigned to them in
the Credit Agreement.

     2.  Waiver.

     (a) Commencing on the Effective Date, and subject to the terms and
conditions hereof, the Banks hereby waive the Existing Default and the
Additional Defaults through and including August 31, 1995; provided, that the
Existing Default and the Additional Defaults shall immediately and automatically
continue in effect for all purposes on September 1, 1995, and provided further,
that such waiver shall immediately and automatically terminate and the Existing
Default and the Additional Defaults shall continue in effect for all purposes if
any of the following (each, an "Early Termination Event") occurs:

               (i)  either the Company or the Purchaser terminates the Stock
     Purchase Agreement in accordance with its terms, or repudiates, rescinds or
     disputes the effectiveness of any term or provision of the Stock Purchase
     Agreement, or the Stock Purchase Agreement terminates for any other reason;
     or the Stock Purchase Agreement is amended so as to permit the purchase and
     sale of the Company's common stock thereunder after August 31, 1995;

               (ii)  any statute, rule, regulation, order, decree, ruling or
     other action is entered, promulgated, enforced or threatened by any
     Governmental Authority, which purports to adversely affect, or pertain in
     an adverse manner to, the Stock Purchase Agreement or any of the
     transactions contemplated thereby; or any action, suit, proceeding, claim
     or dispute, at law, in equity, in arbitration or before any Governmental
     Authority, is commenced or threatened against the Company, which purports
     to adversely affect, or pertain in an adverse manner to, the Stock Purchase
     Agreement or any of the transactions contemplated thereby, and which
     remains undismissed, unsatisfied, unvacated or unstayed seven Business Days
     after the commencement or threat thereof; or any injunction, writ,
     temporary restraining order or other order of any nature is issued by any
     court or other Governmental Authority purporting to prohibit, restrain,
     enjoin, or restrict the execution, delivery or performance of the Stock
     Purchase Agreement or directing that the transactions provided for therein
     not be consummated as therein provided, and the enforcement thereof is not
     released, vacated or stayed within seven Business Days after the entry
     thereof;
<PAGE>
 
               (iii) any approval, consent, exemption, authorization or other
     action by, or notice to, or filing with, any Governmental Authority
     necessary or required in connection with the execution, delivery or
     performance by the Company or the Purchaser of the Stock Purchase
     Agreement, which has been obtained or made by the Company or the Purchaser
     is, in whole or in part, revoked or rescinded, or otherwise ceases to be in
     full force and effect;

               (iv)  the Purchaser shall purchase only the First Issuance Shares
     (as defined in the Stock Purchase Agreement), or the cash proceeds received
     by the Company in connection with the sale of the First Issuance Shares and
     the Second Issuance Shares (as such terms are defined in the Stock Purchase
     Agreement), net of reasonable out-of-pocket costs and expenses paid or
     incurred by the Company in connection therewith, is less than $200,000,000;

               (v)  the commitment of BofA to extend credit under the Bridge
     Loan Facility terminates prior to the consummation of the sale of the First
     Issuance Shares and the Second Issuance Shares (as such terms are defined
     in the Stock Purchase Agreement); or BofA takes any action for the purpose
     of collecting the obligations owing to it under the Bridge Loan Facility,
     or exercises any rights or remedies available to it with respect to the
     Bridge Loan Facility as a result of the Existing Default or any of the
     Additional Defaults;

               (vi) the Company shall commence, or have commenced against it, or
     undertake, any Insolvency Proceeding;

               (vii)  any representation or warranty by the Company made herein
     is incorrect in any material respect on or as of the date made, or the
     Company fails to perform or observe any term, covenant or agreement
     contained herein;

               (viii)  the Company shall repudiate, rescind or dispute the
     effectiveness of any term or provision of this Agreement, the Credit
     Agreement or any other Loan Document; or

               (ix)  there occurs any Event of Default other than the Existing
     Default and the Additional Defaults.


Nothing contained herein shall be deemed to imply any obligation on the part of
the Banks to renew or extend the waiver period provided herein; nor shall the
failure of the Company to close the sale of its common stock to the Purchaser
pursuant to the Stock Purchase Agreement by August 31, 1995 imply any obligation
on the part of the Banks to renew or extend the waiver period provided herein.

     (b) Subject to the subsection 2(a) hereof, nothing contained herein shall
be deemed a waiver of or otherwise affect the Administrative Agent's, the Co-
Agent's or the Banks' ability to enforce their rights and remedies as a result
of the Existing Default or any of the Additional Defaults.

     (c) Nothing contained herein shall be deemed a waiver of or otherwise
affect the Administrative Agent's, the Co-Agent's or the Banks' ability to
enforce their rights and remedies as a result of any other default or Event of
Default, including without limitation (i) any default or Event of Default as may
now or hereafter exist and arise from or otherwise be related to the Existing
Default or any of the Additional Defaults (including without limitation any
cross-default arising under the Credit Agreement by virtue of any matters
resulting from the Existing Default or any of the Additional Defaults), and (ii)
any default or Event of Default arising at any time after the Effective Date and
which is the same as the Existing Default or any of the Additional Defaults.

     3.   Amendment to Credit Agreement
<PAGE>
 
          (a)  The definition of the term "Applicable Margin" set forth in
Section 1.1 of the Credit Agreement shall be amended and restated as follows:

          "'Applicable Margin' means, for any day prior to August 1, 1995, with
respect to any Reference Rate Loan, CD Rate Loan or Offshore Committed Loan, the
applicable margin (on a per annum basis) set forth below opposite the
Utilization Amount for such date:
<TABLE>
<CAPTION>
 
                                                        Offshore
                            Reference     CD Rate       Committed
                            Rate Loan     Loan          Loan
     Utilization            Applicable    Applicable    Applicable
     Amount                 Margin        Margin        Margin
     <S>                    <C>           <C>           <C>
 
     Less than or           0.000%        1.375%        1.250%
     equal to
     $125,000,000
 
     Greater than           0.000%        1.625%        1.500%
     $125,000,000
</TABLE>


and for any day on or after August 1, 1995, with respect to any Reference Rate
Loan, CD Rate Loan or Offshore Committed Loan, the applicable margin (on a per
annum basis) set forth below opposite the Utilization Amount for such date.
<TABLE>
<CAPTION>
 
 
                                                        Offshore
                            Reference     CD Rate       Committed
                            Rate Loan     Loan          Loan
     Utilization            Applicable    Applicable    Applicable
     Amount                 Margin        Margin        Margin
     <S>                    <C>           <C>           <C>
 
     Less than or           0.500%        1.875%        1.750%
     equal to
     $125,000,000
 
     Greater than           0.500%        2.125%        2.000%
     $125,000,000
</TABLE>


     The Applicable Margin shall be adjusted automatically as to all Loans then
outstanding as of the effective date of any change in the Utilization Amount and
on August 1, 1995."

          (b)  Schedule 2.1 to the Credit Agreement shall be superseded and
replaced by Schedule 2.1 attached to this Agreement.

     4.   Effective Date.  This Agreement, including the waiver set forth in
Section 2(a) hereof and the amendments to the Credit Agreement set forth in
Section 3 hereof, will become effective as of July 21, 1995 (the "Effective
Date"), provided that each of the following conditions precedent is satisfied.

          (a)  The Administrative Agent has received from the Company and the
Majority Banks a duly executed original (or, if elected by the Administrative
Agent, an executed facsimile copy) of this Agreement.

          (b) All representations and warranties contained herein are true and
correct as of the Effective Date.

          (c) The Administrative Agent has received from the Company, for the
ratable account of each Bank in accordance with its Commitment Percentage, a
non-refundable fee equal to 0.25% of the Aggregate Commitment as reduced by this
Agreement, which amount the Company hereby covenants to pay to the
Administrative Agent on demand.

     5.   Representations and Warranties of the Company.  As a material
inducement for the Banks to enter into this Agreement, the 
<PAGE>
 
Company hereby represents and warrants to the Administrative Agent, the Co-
Agents and the Banks as follows:

          (a)  Other than the Existing Default and the Additional Defaults, no
Default or Event of Default has occurred and is continuing.

          (b)  The execution, delivery and performance by the Company of this
Agreement have been duly authorized by all necessary corporate and other action
and do not and will not require any registration with, consent or approval of,
notice to or action by, any Person (including any Governmental Authority) in
order to be effective and enforceable.

          (c) The Credit Agreement, as amended by this Agreement, and the other
Loan Documents constitute the legal, valid and binding obligations of the
Company, enforceable against the Company in accordance with their respective
terms, without defense, counterclaim or offset, and all Obligations of the
Company under the Credit Agreement and the other Loan Documents are secured in
accordance with the Collateral Documents.

          (d) Subject to the Existing Default and the Additional Defaults, all
representations and warranties of the Company contained in the Credit Agreement
and the other Loan Documents are true and correct.

          (e) The Stock Purchase Agreement is in full force and effect, and has
not been terminated by either party; and the Company and the Purchaser have
obtained or made all approvals, consents, exemptions, authorizations or other
actions by, or notices to, or filings with, any Governmental Authority necessary
or required in connection with the execution, delivery or performance by the
Company and the Purchaser of the Stock Purchase Agreement, all of which are in
full force and effect.

          (f) The Company is entering into this Agreement on the basis of its
own investigation and for its own reasons, without reliance upon the
Administrative Agent, the Co-Agents, the Banks or any other Person.

     6.   Covenants of the Company.  As a material inducement for the Banks to
enter into this Agreement, the Company hereby covenants and agrees with and in
favor of the Administrative Agent, the Co-Agent and the Banks, promptly to
notify the Administrative Agent of the occurrence of any Early Termination
Event, and of the occurrence or existence of any event or circumstance that
foreseeably will become an Early Termination Event.

     7.   Reservation of Rights.  The Company acknowledges and agrees that none
of the Administrative Agent's, the Co-Agents' or the Banks' forbearance in
exercising their rights and remedies in connection with the Existing Default and
the Additional Defaults nor the execution and delivery by the Administrative
Agent, the Co-Agents and the Banks of this Agreement or the Limited Waiver,
shall be deemed (a) to create a course of dealing or otherwise obligate the
Administrative Agent, the Co-Agents or the Banks to forbear or execute similar
agreements or waivers under the same or similar circumstances in the future, or
(b) to waive, relinquish or impair any right of the Administrative Agent, the
Co-Agents or the Banks to receive any indemnity or similar payment from any
Person or entity as a result of any matter arising from or relating to the
Existing Default or any of the Additional Defaults.

     8.   Miscellaneous

          (a) Except as herein expressly amended, all terms, covenants and
provisions of the Credit Agreement and the other Loan Documents are and shall
remain in full force and effect and all references therein to such Credit
Agreement shall henceforth refer to the Credit Agreement as amended by this
Agreement.  This Agreement shall be deemed incorporated into, and a part of, the
Credit Agreement.

          (b) This Agreement shall be binding upon and inure to the benefit of
the parties hereto and thereto and their respective 
<PAGE>
 
successors and assigns. No third party beneficiaries are intended in connection
with this Agreement.

          (c) This Agreement shall be governed by and construed in accordance
with the law of the State of California.

          (d) This Agreement may be executed in any number of counterparts, each
of which shall be deemed an original, but all such counterparts together shall
constitute but one and the same instrument.  Each of the parties hereto
understands and agrees that this document (and any other document required
herein) may be delivered by any party thereto either in the form of an executed
original or, if elected by the Administrative Agent, an executed original sent
by facsimile transmission to be followed promptly by mailing of a hard copy
original, and that receipt by the Administrative Agent of a facsimile
transmitted document purportedly bearing the signature of a Co-Agent, a Bank or
the Company shall bind such Co-Agent, Bank or the Company, respectively, with
the same force and effect as the delivery of a hard copy original. Any failure
by the Administrative Agent to receive the hard copy executed original of such
document shall not diminish the binding effect of receipt of the facsimile
transmitted executed original of such document of the party whose hard copy page
was not received by the Administrative Agent.

          (e) This Agreement, together with the Credit Agreement and the other
Loan Documents, contains the entire and exclusive agreement of the parties
hereto with reference to the matters discussed herein and therein.  This
Agreement supersedes all prior drafts and communications with respect thereto.
This Agreement may not be amended except in accordance with the provisions of
Section 11.1 of the Credit Agreement.

          (f) If any term or provision of this Agreement shall be deemed
prohibited by or invalid under any applicable law, such provision shall be
invalidated without affecting the remaining provisions of this Agreement, the
Credit Agreement or the other Loan Documents, respectively.

          (g) The Company covenants to pay to or reimburse the Administrative
Agent, upon demand, for all costs and expenses (including allocated costs of in-
house counsel) incurred in connection with the development, preparation,
negotiation, execution and delivery of this Agreement and the administration of
the Existing Default and the Additional Defaults.

          IN WITNESS WHEREOF, the parties hereto have executed and delivered
this Agreement as of the date first above written.


                           AST RESEARCH, INC.


                           By:    /s/BRUCE C. EDWARDS
                           Title: Executive Vice President and
                                  Chief Financial Officer



                           By:    /s/DENNIS R. LEIBEL
                           Title: Senior Vice President, Legal and
                                  Treasury Operations



                           BANK OF AMERICA NATIONAL TRUST AND
                           SAVINGS ASSOCIATION, as Administrative
                           Agent and Co-Agent
 


                           By:    /s/WENDY M. YOUNG
                           Title: Vice President
<PAGE>
 
                           BANK OF AMERICA NATIONAL TRUST AND
                           SAVINGS ASSOCIATION, as a Bank and
                           Issuing Bank


                           By:    /s/KEVIN MCMAHON
                           Title: Vice President



                           NATIONAL WESTMINSTER BANK PLC, as Co-
                           Agent and a Bank


                           By:    /s/DANIEL R. DORNBLASER
                           Title: Vice President



                           SHAWMUT BANK, N.A., as Co-Agent
                           and a Bank


                           By:    /s/FRANK H. BENESH III
                           Title: Director



                           CIBC INC., as Co-Agent and a Bank



                           By:    /s/JAMES E. ANDERSON
                           Title: Managing Director



                           BANQUE NATIONAL DE PARIS


                           By:    /s/CLIVE BETTLES
                           Title: Senior Vice President and
                                  Manager

                           By:    /s/TJALLING TERPSTRA
                           Title: Vice President



                           SANWA BANK CALIFORNIA


                           By:
                           Title:



                           CITICORP USA, Inc.


                           By:    /s/JAMES J. SHERIDAN
                           Title: Vice President
 
<PAGE>
 
                           COMMONWEALTH BANK OF AUSTRALIA


                           By:    /s/RAY DE LUCIA
                           Title: Executive Vice President and
                                  General Manager



                           The INDUSTRIAL BANK OF JAPAN,
                           Ltd, Los Angeles Agency



                           By:    /s/CARL-ERIC BENZINGER
                           Title: Vice President



                           The LONG-TERM CREDIT BANK OF JAPAN,
                           Ltd., Los Angeles Agency



                           By:    /s/MOTOKAZU UEMATSU
                           Title: Deputy General Manager



                           ROYAL BANK OF CANADA


                           By:    /s/MICHAEL A. COLE
                           Title: Manager



                           ABN AMRO BANK N.V., LOS
                           ANGELES INTERNATIONAL BRANCH


                           By:    /s/ELLEN M. COLEMAN
                           Title: Assistant Vice President

                           By:    /s/JOHN A. MILLER
                           Title: Vice President

                           THE NIPPON CREDIT BANK, LTD., LOS
                           ANGELES AGENCY


                           By:    /s/SHINSUKE BABA
                           Title: Deputy General Manager



                           YASUDA TRUST AND BANKING COMPANY,
                           LIMITED


                           By:    /s/KATSUHITO TONOOKA
                           Title: General Manager
<PAGE>
 
SCHEDULE 2.1

COMMITMENTS


                                        Commitment       Commitment
Banks                                   Amount           Percentage

Bank of America National Trust          $ 27,750,000.00    15.000000000%
and Savings Association


CIBC, Inc.                              $ 24,666,666.67    13.333333333%


National Westminster Bank Plc           $ 21,583,333.33    11.666666666%


Shawmut Bank, N.A.                      $ 16,444,444.45     8.888888888%


Banque Nationale De Paris               $ 12,333,333.33     6.666666666%


Sanwa Bank California                   $ 12,333,333.33     6.666666666%


Citicorp USA, Inc.                      $ 12,333,333.33     6.666666666%


Commonwealth Bank of Australia          $  9,250,000.00     5.000000000%


The Industrial Bank of Japan, Ltd.,     $  9,250,000.00     5.000000000%
 Los Angeles Agency


The Long-Term Credit Bank               $  9,250,000.00     5.000000000%
 of Japan, Ltd., Los Angeles Agency


Yasuda Trust and Banking Company,       $  8,222,222.22     4.444444444%
 Limited


Royal Bank of Canada                    $  7,708,333.33     4.166666666%


ABN AMRO Bank N.V., Los Angeles         $  7,708,333.33     4.166666666%
 Branch


The Nippon Credit Bank Ltd.,            $  6,166,666.67     3.333333333%
 Los Angeles Agency



                         TOTAL          $185,000,000.00   100.000000000%

<PAGE>
 
                                  EXHIBIT 21

                              LIST OF SUBSIDIARIES



                                         Jurisdiction of              
Name                                     Organization                 
- ----                                     ------------                 
                                                                                
AST Europe Limited                       United Kingdom                
AST Research (Far East) Limited          Hong Kong                    
AST Computer (China) Limited             People's Republic of China    
AST Research France S.A.R.L.             France                        
AST Research Deutschland GmbH            Germany                       
AST Taiwan Ltd.                          Taiwan                        
AST Research (Japan) K.K.                Japan                         
AST Research (Switzerland) S.A.          Switzerland                  
AST Australia Pty. Limited               Australia                     
AST Research Italia S.p.A.               Italy                         
AST Canada Inc.                          Canada                        
AST Middle East Limited                  United Arab Emirates (Dubai)  
AST de Mexico S.A. de C.V.               Mexico                        
AST Benelux N.V.                         Belgium                       
AST Research Spain, S.L.                 Spain                         
AST Singapore Pte. Ltd.                  Singapore                     
AST Sweden AB                            Sweden                        
AST Denmark A/S                          Denmark                       
AST Finland OY                           Finland                       
AST Holdings Ireland Limited             Ireland                       
AST New Zealand Limited                  New Zealand                   
AST Norway AS                            Norway                        
AST Computer (Barbados) FSC, Inc.        Barbados                     
AST Korea Ltd.                           Korea                         
AST Computer and Services (M) Sdn. Bhd.  Malaysia
AST Computer Netherlands B.V.            The Netherlands


<PAGE>
 
                                                                      EXHIBIT 23

                        CONSENT OF INDEPENDENT AUDITORS



We consent to the incorporation by reference in the Registration Statements
(Form S-8 Nos. 2-96552 and 33-1112) pertaining to the AST Research, Inc.
Incentive Stock Option, Nonqualified Stock Option and Restricted Stock Purchase
Plan - 1983 (As Amended) and in the related Prospectuses, in the Registration
Statements (Form S-8 Nos. 33-1111 and 33-30666) pertaining to the Chief
Executives' Plan (As Amended) and in the related Prospectuses, in the
Registration Statements (Form S-8 Nos. 33-29345 and 33-57234) pertaining to the
1989 Long-Term Incentive Program (As Amended) and in the related Prospectuses,
in the Registration Statement (Form S-8 No. 33-52482) pertaining to the Non-
Employee Directors' Common Stock Purchase Warrants and 1991 Stock Option Plan
for Non-Employee Directors and in the related Prospectuses, and in the
Registration Statement (Form S-8 No. 33-55241) pertaining to the AST Research,
Inc. 1994 One-Time Grant Stock Option Plan for Non-Employee Directors and in the
related Prospectuses of our report dated July 26, 1995, with respect to the
consolidated financial statements and schedule of AST Research, Inc. included
in this Annual Report (Form 10-K) for the year ended July 1, 1995.



                                         Ernst & Young LLP



Orange County, California
September 28, 1995

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
ACCOMPANYING CONSOLIDATED BALANCE SHEETS AND CONSOLIDATED STATEMENTS OF
OPERATIONS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUL-01-1995
<PERIOD-END>                               JUL-01-1995
<CASH>                                          95,825
<SECURITIES>                                         0
<RECEIVABLES>                                  412,379
<ALLOWANCES>                                    17,452
<INVENTORY>                                    311,469
<CURRENT-ASSETS>                               841,132
<PP&E>                                         165,261
<DEPRECIATION>                                  64,006
<TOTAL-ASSETS>                               1,021,501
<CURRENT-LIABILITIES>                          534,260
<BONDS>                                        219,224
<COMMON>                                           324
                                0
                                          0
<OTHER-SE>                                     262,914
<TOTAL-LIABILITY-AND-EQUITY>                 1,021,501
<SALES>                                      2,467,783
<TOTAL-REVENUES>                             2,467,783
<CGS>                                        2,222,108
<TOTAL-COSTS>                                2,222,108
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 5,621
<INTEREST-EXPENSE>                              17,436
<INCOME-PRETAX>                              (123,365)
<INCOME-TAX>                                  (24,056)
<INCOME-CONTINUING>                           (99,309)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (99,309)
<EPS-PRIMARY>                                   (3.07)
<EPS-DILUTED>                                   (3.07)
        

</TABLE>


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