NAI TECHNOLOGIES INC
DEFS14A, 1996-01-05
COMPUTER TERMINALS
Previous: NCC INDUSTRIES INC, 10-Q/A, 1996-01-05
Next: KEYSTONE OMEGA FUND, 497, 1996-01-05




<PAGE>
<PAGE>

                            SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934


Filed by the Registrant [x]
Filed by a Party other than the Registrant [ ]
Check the appropriate box:
[ ] Preliminary Proxy Statement
[ ] Confidential for Use of the Commission Only
       (as permitted by Rule 14a-6(e)(2))
[x]  Definitive Proxy Statement
[ ]  Definitive Additional Materials
[ ]  Soliciting Material Pursuant to SS 240.14a-11(c) or SS 240.14a-12

                             NAI Technologies, Inc.
- -------------------------------------------------------------------------------
               (Name of Registrant as Specified In Its Charter)

- -------------------------------------------------------------------------------
   (Name of Persons(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[ ] $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), 14a-6(i)(2) or
       Item 22(a)(2) of Schedule 14A.
[ ] $500 per  each  party  to the  controversy  pursuant  to  Exchange  Act
       Rule 14a-6(i)(3).
[ ] Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

         1)  Title of each class of securities to which transaction applies:

         ----------------------------------------------------------------------
         2)  Aggregate number of securities to which transaction applies:

         ----------------------------------------------------------------------
         3)  Per unit price or other underlying value of transaction computed
             pursuant to Exchange Act Rule 0-11:(1)

         ----------------------------------------------------------------------
         4)  Proposed maximum aggregate value of transaction:

         ----------------------------------------------------------------------
         5)  Total fee paid:

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

(1) Set forth the amount on which the filing fee is calculated and state how  it
was determined.

[x]  Fee paid previously with preliminary materials.

[ ] Check box if any part of the fee is offset as provided by Exchange  Act
Rule 0-11(a)(2) and  identify  the  filing  for  which the  offsetting  fee
was paid previously.  Identify the previous filing by registration  statement
number, or the Form or Schedule and the date of its filing.

         1)  Amount Previously Paid:

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

<PAGE>
<PAGE>

         2)  Form, Schedule or Registration Statement No.:

         -------------------------------------------------
         3)  Filing Party:

         -------------------------------------------------
         4)  Date Filed:

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

                                     -2-



<PAGE>
<PAGE>
                             NAI TECHNOLOGIES, INC.
                            2405 Trade Centre Avenue
                            Longmont, Colorado 80503
                                 (303) 776-5674

                                  ------------
   
                   NOTICE OF A SPECIAL MEETING OF SHAREHOLDERS
                         to be held on February 1, 1996
    

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

   

     A Special Meeting of Shareholders (the "Special Meeting") of NAI
Technologies, Inc., a New York corporation (the "Company"), will be held on
Thursday, February 1, 1996 at 10 a.m., at the Raintree Conference Center located
at 1850 Industrial Circle, Longmont, Colorado 80503, for the following purposes:

    

     1. to approve the issuance by the Company of certain debt securities and
warrants convertible or exercisable into or for approximately 8,000,000 shares
of the Company's Common Stock to investors in a proposed private placement which
will result in the potential issuance of more than 20% of the Company's Common
Stock and may result in a change of control of the Company;

     2. to vote on an amendment to the Company's Certificate of Incorporation to
increase the number of authorized shares of Common Stock from 10,000,000 to
25,000,000;

   

     3. to vote to ratify and approve the selection of KPMG Peat Marwick as the
Company's independent auditors for the year ended December 31, 1995; and

    


   
     4. to consider and act upon such other matters as may properly come before
the Special Meeting.

    


   
     All shareholders are cordially invited to attend. Only shareholders of
record at the close of business on December 15, 1995 will be entitled to vote at
the Special Meeting or any adjournment thereof.

    

                                   By Order of the Board of Directors,



                                   Richard A. Schneider,
                                   Secretary

January 5, 1996




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

   

     WHETHER OR NOT YOU EXPECT TO ATTEND THE SPECIAL MEETING, PLEASE READ THE
ACCOMPANYING PROXY STATEMENT AND COMPLETE, DATE AND SIGN THE ENCLOSED PROXY AND
RETURN IT PROMPTLY IN THE ENCLOSED ENVELOPE, WHICH REQUIRES NO POSTAGE IF MAILED
WITHIN THE UNITED STATES OF AMERICA. THE PROXY IS REVOCABLE BY YOU AT ANY TIME
PRIOR TO ITS USE. IF YOU RECEIVE MORE THAN ONE PROXY BECAUSE YOUR SHARES ARE
REGISTERED IN DIFFERENT NAMES OR ADDRESSES, EACH PROXY SHOULD BE SIGNED AND
RETURNED TO ASSURE THAT ALL YOUR SHARES WILL BE VOTED AT THE SPECIAL MEETING.


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


<PAGE>
<PAGE>



                             NAI TECHNOLOGIES, INC.
                            2405 Trade Centre Avenue
                            Longmont, Colorado 80503
                                 (303) 776-5674

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


   

              PROXY STATEMENT FOR A SPECIAL MEETING OF SHAREHOLDERS
                         to be held on February 1, 1996

    

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

                                  INTRODUCTION


General

   

     This Proxy Statement is furnished in connection with the solicitation by
the Board of Directors of NAI Technologies, Inc., a New York corporation (the
"Company"), of proxies for use at a special meeting of shareholders (the
"Special Meeting") of the Company to be held at the Raintree Conference Center
located at 1850 Industrial Circle, Longmont, Colorado 80503, on Thursday,
February 1, 1996 at 10 a.m., local time, and at any adjournment thereof. This
Proxy Statement was first mailed to shareholders of the Company on or about
January 5, 1996.

    


   
     At the Special Meeting, the Company's shareholders will (i) vote to approve
the issuance by the Company of certain debt securities and warrants convertible
or exercisable into or for approximately 8,000,000 shares of the Company's
Common Stock to investors in a proposed private placement (the "Investment
Transaction") which will result in the potential issuance of more than 20% of
the Company's Common Stock and may result in a change of control of the Company,
(ii) vote on an amendment to the Certificate of Incorporation to increase the
number of authorized shares of common stock, par value $.10 per share, of the
Company ("Common Stock") from 10,000,000 to 25,000,000, and (iii) vote to ratify
and approve the selection of KPMG Peat Marwick as the Company's independent
auditors for the fiscal year ended December 31, 1995. The shareholders may also
conduct such other further business as may properly come before the Special
Meeting or any adjournment thereof.

    

     The Board of Directors believes that the approval of the Investment
Transaction and the related authorization of an additional 15,000,000 shares of
Common Stock is necessary to enable the Company to restructure its debt which
otherwise matures, with a payment of $15,225,000, plus interest accrued, being
due and payable, on February 15, 1996 and otherwise to remain financially viable
and to avoid seeking bankruptcy protection.

Record Date; Proxies


   
     The Board of Directors of the Company has fixed the close of business on
December 15, 1995 as the record date (the "Record Date") for determining holders
of Common Stock entitled to notice of and to vote at the Special Meeting. Only
holders of record of the Common Stock at the close of business on such date will
be entitled to vote at the Special Meeting or at any adjournment thereof. At
such date, there were issued and outstanding 7,459,437 shares of Common Stock,
each of which is entitled to one vote on each matter presented at the Special
Meeting.

    


   
     Each shareholder of the Company is requested to complete, sign, date and
return the enclosed proxy without delay in order to ensure that the shares owned
by such shareholder are voted at the Special Meeting. Any shareholder may revoke
a proxy at any time before it is voted by: (i) delivering a written notice to
the

    



<PAGE>
<PAGE>



   

Secretary of the Company, at the address of the Company set forth above, stating
that the proxy is revoked; (ii) executing a subsequent proxy and delivering it
to the Secretary of the Company; or (iii) attending the Special Meeting and
voting in person. Each properly executed proxy returned will be voted as
directed. In addition, unless otherwise specified in the proxy, proxies will be
voted IN FAVOR OF the proposal to approve the Investment Transaction, IN FAVOR
OF the proposal to amend the Company's Certificate of Incorporation to increase
the authorized shares of Common Stock from 10,000,000 to 25,000,000, and IN
FAVOR OF ratification and approval of the selection of KPMG Peat Marwick as the
Company's independent auditors for the year ended December 31, 1995.

    

Required Vote


   
     The holders of a majority of the outstanding shares of Common Stock on the
Record Date are necessary to constitute a quorum at the Special Meeting. The
affirmative vote of the holders of a majority of the shares of Common Stock
present at the Special Meeting and voting is required to approve the Investment
Transaction. Accordingly, votes "withheld" will not count against the
ratification of the Investment Transaction. Brokers do not have discretionary
authority to vote on the proposal to approve the Investment Transaction. See
"Approval of Issuance of Securities in Investment Transaction." The affirmative
vote of the holders of a majority of the outstanding shares of Common Stock is
required to approve the proposal to amend the Company's Certificate of
Incorporation to increase the authorized shares of Common Stock. Accordingly,
votes "withheld" will count against the proposal to amend the Certificate of
Incorporation. Brokers do not have discretionary authority to vote on the
proposal to amend the Certificate of Incorporation. See "Approval of Increase in
Number of Common Shares Authorized." The affirmative vote of the holders of a
majority of the shares of Common Stock present at the Annual Meeting and voting
is required to ratify and approve the selection of auditors. Accordingly, votes
"withheld" will not count against the ratification of the selection of such
auditors. Brokers have discretionary authority to vote on the ratification of
the selection of auditors. See "Ratification of the Selection of Independent
Auditors."

    

Dissenters' Rights


   
     Shareholders do not have dissenters' rights of appraisal with respect to
any of the matters to be acted upon at the Special Meeting.

    

   

Other Action At Special Meeting

    


   
     The Company does not know of any other matters to be presented at the
Special Meeting. If any additional matters should be properly presented, proxies
will be voted in accordance with the judgment of the proxy holders.

    

Cost of Solicitation


   

     The Company will bear the cost of soliciting proxies estimated at
approximately $60,000. The Company has retained D.F. King & Co., Inc., a
professional proxy solicitation firm, to assist in the solicitation of proxies
in connection with the Special Meeting for which it will receive an estimated
fee of approximately $15,000 plus reasonable out-of-pocket expenses. Directors,
officers and employees of the Company may also solicit proxies personally or by
telephone, telegram or mail. Such directors, officers and employees will not be
additionally compensated for such solicitation but may be reimbursed for
reasonable out-of-pocket expenses incurred in connection therewith. Arrangements
will also be made with brokerage houses and other custodians, nominees and
fiduciaries for the forwarding of proxy material to the beneficial owners of the
Common Stock held of record by such persons and the Company will, upon request,
reimburse such custodians, nominees and fiduciaries for reasonable out-of-pocket
expenses incurred in connection therewith.

    


                                       -2-



<PAGE>
<PAGE>



   

1995 Annual Meeting

    

   
     Although the Company intended to hold an annual meeting during 1995, it was
not able to do so. The Company's by-laws provide that the annual meeting of the
shareholders of the Company for the election of directors and for the
transaction of such other business as may properly come before the meeting shall
be held at a time and date selected by the Board of Directors. Under Section
602(b) of the New York Business Corporation Law, the failure to hold the annual
meeting will not work as a forfeiture or give cause for dissolution of the
Company. However, pursuant to Section 603 of the New York Business Corporation
Law, holders of 10% of the shares of the Company's Common Stock, or
approximately 745,944 shares, have the right to demand in writing that the
Company call a special meeting for the election of directors specifying the date
and month thereof, which shall not be less than 60 nor more than 90 days from
the date of such written demand. Representatives of the Company have discussed
the Company's failure to hold an annual meeting during 1995 with representatives
of The Nasdaq National Market, on which the Common Stock is traded, and the
Company has received no indication that there will be any adverse effect on the
Company's trading privileges as a result of such failure. The Company
anticipates that the 1996 annual meeting of shareholders will be held subsequent
to July 1, 1996 and before August 31, 1996.


    

          APPROVAL OF ISSUANCE OF SECURITIES IN INVESTMENT TRANSACTION

General

     The Company proposes to offer to selected qualified investors up to 8,000
units (the "Units"), each Unit consisting of $1,000 principal amount of the
Company's 12% Convertible Subordinated Promissory Notes due 2001 (the "Notes")
and a detachable warrant (the "Warrant" and, together with the Notes, the
"Securities") to purchase Common Stock at a purchase price of $1,000 per Unit or
up to an aggregate purchase price of $8,000,000 on a "best efforts -- 6,000
Units or none" basis pursuant to arrangements hereinafter described (the
"Investment Transaction"). If 6,000 Units are sold within a period of 60 days
following the date of the commencement of the offering (which period may be
extended up to an additional 30 days at the election of the Company and the
placement agent), the remaining 2,000 Units will be offered for sale on a "best
efforts" basis until either all of the Units offered thereby are sold or the
offering period ends, whichever occurs first.

     The Notes are convertible by the holders into shares of Common Stock at a
conversion price equal to $2.00 per share, subject to adjustment. The Notes will
mature on January 15, 2001. The Notes will be unsecured obligations of the
Company subordinate in right of payment to all Senior Indebtedness (as
hereinafter defined) of the Company. At November 25, 1995, the amount of Senior
Indebtedness outstanding was $15,225,000. See "Approval of Issuance of
Securities in Investment Transaction--Description of the Securities--The
Notes."

     Each Warrant entitles the holder thereof to purchase 250 shares of Common
Stock at any time and from time to time on or before January 15, 2001, at an
exercise price equal to $2.50 per share of Common Stock, subject to adjustment.
The Warrants will be immediately detachable and separately transferable. See
"Approval of Issuance of Securities in Investment Transaction--Description of
the Securities--The Warrants."

     The conversion price of the Notes will be adjusted to $1.50 or $1.00,
respectively, and the exercise price of the Warrants will be adjusted to $2.00
or $1.50, respectively, if the earnings before interest, taxes, depreciation and
amortization ("EBITDA") of the Company fall below $6,000,000 or $4,750,000 in
1996. EBITDA will be calculated by combining the Company's earnings before
interest and taxes as reported in its consolidated statements of operations for
the relevant period and the Company's depreciation and amortization as reported
in its consolidated statements of cash flows for the same period. Should the
Company sell the stock or assets of a subsidiary in 1996, such amounts will be
reduced by certain agreed amounts, depending on the

                                       -3-



<PAGE>
<PAGE>



time of sale. The conversion price of the Notes and the exercise price of the
Warrants may be reduced if such reduction is in the opinion of the Company
necessary to effectuate the sale of the Securities. The conversion price and the
number of shares of Common Stock to be received upon conversion and the exercise
price and the number of shares to be received upon exercise are subject to
adjustment upon the occurrence of certain events. The Company may force
conversion of the Notes if, during any period prior to maturity, the closing
price of the Common Stock exceeds $6.00 per share for 30 consecutive trading
days. See "Approval of Issuance of Securities Investment
Transaction--Description of the Securities."

   

     On October 13, 1995, Charles S. Holmes loaned the Company $1,000,000 at 12%
interest (the "Holmes Transaction") and in December 1995 Mr. Holmes loaned the
Company an additional $1,000,000 on the same terms, both of which loans will be
integrated with the Investment Transaction. See "Approval of Issuance of
Securities in Investment Transaction--Background of Investment
Transaction--Capital and Credit Transactions." Mr. Holmes became a director of
the Company in October 1995 and will take an active role in the Company
following the completion of the Investment Transaction. Two other individuals
acceptable to the Company and who are designated by the Investors (including one
designated by Mr. Holmes) will also be appointed to the Company's Board of
Directors following the resignation of two then-current members of the Board of
Directors. See "Approval of Issuance of Securities in Investment
Transaction--Board Representation." Prior to the October 1995 investment, the
Company did not have any affiliation with Mr. Holmes or any of his affiliates.

    

     The Investment Transaction will be with a limited number of accredited
investors ("Investors") pursuant to the exemption from registration afforded by
Regulation D under the Securities Act of 1933, as amended (the "Securities
Act"). THE SECURITIES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT AND MAY NOT BE OFFERED OR SOLD IN THE UNITED STATES ABSENT
REGISTRATION OR AN APPLICABLE EXEMPTION FROM SUCH REGISTRATION REQUIREMENTS.
This proxy statement does not constitute an offer to sell or a solicitation of
an offer to buy the Securities by the Company or any other person.

     Commonwealth Associates, a New York-based investment banking firm founded
in 1988 that specializes in small capitalization (e.g., under $300 million in
market value) and emerging growth companies ("Commonwealth"), will act as the
placement agent for the Company in connection with the Investment Transaction.
Management of the Company was introduced to representatives of Commonwealth in
August 1995 by Mr. Holmes who had no prior relationship with Commonwealth and
was and is unaffiliated with Commonwealth but who knew a senior officer of
Commonwealth socially. The Company selected Commonwealth as its placement agent
because Commonwealth is regularly engaged in private placements as part of its
investment banking services and has substantial experience in transactions
similar to the Investment Transaction. The Company did not interview any other
firms at the time it selected Commonwealth to act as its placement agent but the
Company had interviewed several investment banking firms less than a year
earlier in October 1994 when it retained an investment banker to pursue various
strategic alternatives none of which were successful in raising funds. See
"Approval of Issuance of Securities Investment Transaction--Background of
Investment Transaction--Capital and Credit Transactions." Prior to retaining
Commonwealth to act as its placement agent, the Company had not had any
relationship with Commonwealth or any of its affiliates.

     Commonwealth is assisting the Company in the structuring of the Investment
Transaction including the offering price for the Units, the number of shares of
Common Stock issuable upon conversion of the Notes, the other terms of the
Notes, and the exercise price and the other terms of the Warrants. Pursuant to
an engagement letter dated October 20, 1995 with Commonwealth, the Company
agreed to pay Commonwealth a fee equal to 8% of the gross proceeds of the
Investment Transaction together with the reimbursement of accountable expenses.
If the minimum number of Units are sold, Commonwealth's commission (before
reimbursement of expenses) will equal $480,000 while, if the maximum number of
Units are sold, Commonwealth's commission (before reimbursement of expenses)
will equal $640,000. In addition, the

                                       -4-



<PAGE>
<PAGE>



Company has granted Commonwealth a right of first refusal to act as the
Company's underwriter and placement agent with respect to future public and
private financings and serve as the Company's investment banker with respect to
any potential acquisition, merger, divestiture, strategic planning or other
activity until December 31, 2000, but only if the terms offered by Commonwealth
are then comparable to those being offered by other investment banking firms to
similarly situated companies. Therefore, the Company may in the future have a
material relationship with Commonwealth and may pay additional compensation to
Commonwealth for providing additional services in the future. If the Investment
Transaction does not proceed including as a result of the failure of the
Company's shareholders to vote in favor of Proposals 1 and 2, other than as a
result of a breach by Commonwealth of its obligations, the Company is obligated
to pay Commonwealth a minimum fee of $250,000, plus accountable expenses, such
amount not to exceed $400,000 in the aggregate. The compensation to be paid
Commonwealth by the Company in connection with the Investment Transaction was
determined by arm's-length negotiations between management of the Company and
representatives of Commonwealth. Shareholders are not being asked to approve the
retention by the Company of Commonwealth.

          Warrants to purchase an aggregate of 1,700,000 additional shares of
Common Stock at $2.50 per share will be issued to Charles S. Holmes, 1,200,000
of which are for past advisory services in connection with the private placement
and the engagement of Commonwealth and 500,000 of which are as a result of the
Holmes Transaction and the additional $1,000,000 investment. Warrants to
purchase between 600,000 and 800,000 shares of Common Stock (based on the number
of Units sold) at $2.50 per share will be issued to Commonwealth in connection
with the private placement. If the maximum number of Units are sold and warrants
to purchase 800,000 shares of Common Stock are issued to Commonwealth and
exercised by it, Commonwealth will own slightly less than 5% of the Company's
Common Stock on a fully-diluted basis and based on shares currently outstanding.
See "Approval of Issuance of Securities in Investment Transaction-- Commonwealth
Placement Agreement."

     Completion of the Investment Transaction is subject to the restructuring of
and amendment of certain other terms under the Company's Amended and Restated
Credit Agreement, dated as of April 12, 1995, and as amended to date (the
"Existing Credit Agreement"), with two bank lenders (the "Bank Lenders"), and
the completion of a due diligence review by Commonwealth. If all of the Notes
are sold and converted, an aggregate of 4,000,000 shares of Common Stock will be
issued. Of these shares, 1,000,000 shares will be issued to Mr. Holmes for
$2,000,000 of Notes. If all the Warrants (including the advisory warrants) are
exercised, an aggregate of 4,000,000 additional shares of Common Stock will be
issued. Of these additional shares, an aggregate of 1,700,000 shares will be
issued to Mr. Holmes consisting of warrants for 500,000 shares and advisory
warrants for 1,200,000 shares and 800,000 shares will be issued to Commonwealth
for its advisory warrants. Upon the happening of such events, the Company will
have received gross proceeds of $18,000,000 (approximately $16,860,000 net) in
exchange for the sale of approximately 49.6% of the shares of Common Stock on a
fully-diluted basis and based on shares currently outstanding. See "Approval of
Issuance of Securities in Investment Transaction--Dilution of Holders of Common
Stock."



     The Board of Directors has unanimously approved the Investment Transaction
and the issuance of the Securities in the Investment Transaction. The issuance
of the Securities in the Investment Transaction is subject to the approval of
the shareholders of the Company because insufficient shares are authorized for
issuance under the Company's Certificate of Incorporation (see "Approval of
Increase in Number of Common Shares Authorized") and to comply with certain
rules of The Nasdaq National Market ("Nasdaq"). Such Nasdaq rules require that
the Company seek shareholder approval prior to the sale or issuance by the
Company of Common Stock or securities like the Securities convertible into or
exercisable for Common Stock equal to 20% or more of the Common Stock or 20% or
more of the voting power outstanding before the issuance for less than the
greater of the book or market value of the Common Stock by a majority of the
votes cast on the proposal in person or by proxy. As previously stated, the
consummation of the Investment Transaction will result in the sale of
approximately 49.6% of the shares of Common Stock on a fully-diluted basis and
based on shares currently outstanding for less than the book value per share of
Common Stock as at September 30, 1995 which

                                       -5-



<PAGE>
<PAGE>

   

was $1.56 (assuming that the conversion price of the Notes and the exercise
price of the Warrants are adjusted as provided by the terms of such Securities
which adjustment cannot be predicted by the Company). On December 22, 1995, the
closing price of the Common Stock on Nasdaq was $2 per share. Section 6(i)(1)(b)
of Schedule D of the Nasdaq rules also requires that, prior to issuing shares of
a listed class such as the Common Stock that would result in the "change of
control," the Company obtain approval of the proposed issuance by a majority of
the votes cast at the Special Meeting. The consummation of the Investment
Transaction may result in a change of control of the Company.

    

     The Company is seeking shareholder approval of the issuance by it of the
Securities, having the terms and conditions described in "Approval of Issuance
of Securities in Investment Transaction--Description of Securities," which are
convertible into or exercisable for approximately 8,000,000 shares of its Common
Stock, to investors in the Investment Transaction, in the manner described
herein, which will result in the potential issuance of more than 20% of its
Common Stock and may result in a change of control of the Company. The Company
is not seeking shareholder approval of any other aspect of the Investment
Transaction. A vote in favor of the issuance of the Securities in the Investment
Transaction will not estop a shareholder from bringing a legal action against
the Company related to such issuance in the Investment Transaction. However,
under New York law, the Company would likely assert as a defense to any legal
challenge by a shareholder of the issuance of the Securities in the Investment
Transaction a vote for or an abstention to such issuance by such challenging
shareholder.

     If the Company is unable to conclude the Investment Transaction, the
Company and Mr. Holmes have agreed that the Company would retain an investment
banker to sell certain assets or the stock of one or more subsidiaries, and that
Mr. Holmes would have the option to purchase an additional $1,000,000 principal
amount of Notes and receive Warrants to purchase an additional 1,300,000 shares
of Common Stock (the "Holmes Alternative"). If he made such new investment, the
Company would use its best efforts to promptly cause the resignation of two
then-current members of the Board of Directors of the Company and to cause the
vacancies resulting thereby to be filled by individuals designated by Mr. Holmes
and acceptable to the Company. See "Approval of Issuance of Securities in
Investment Transaction--The Holmes Alternative."

     If the Company is unable to consummate either the Investment Transaction or
the Holmes Alternative and to amend the Existing Credit Agreement, it may be
forced to seek bankruptcy protection.


                                       -6-



<PAGE>
<PAGE>



     The following chart summarizes the principal terms of each transaction
between the Company, Mr. Holmes and Commonwealth:

<TABLE>
<CAPTION>
           Transaction                      Date                  Parties                     Principal Components
           -----------                      ----                  -------                     -------------------- 
<S>                                       <C>             <C>                        <C>
Purchase by Mr. Holmes of                 10/13/95        Mr. Holmes and the         Payment by Mr. Holmes of an
$1,000,000 principal amount                               Company                    aggregate of $2,000,000 to the
of the Company's 12%                                                                 Company for the notes; agreement
subordinated promissory notes                                                        by the Company to pay Mr.
due February 15, 1996 and                                                            Holmes interest thereon at 12%
commitment by Mr. Holmes                                                             per annum; agreement by the
to purchase an additional                                                            Company to pay Mr. Holmes a
$1,000,000 of Notes (which                                                           fee of 3% of the gross proceeds
investment was made in                                                               of any investment made by him in
December 1995)                                                                       the notes; agreement by the
                                                                                     Company to issue warrants to
                                                                                     purchase an aggregate of
                                                                                     1,700,000 shares of Common
                                                                                     Stock at $2.50 per share (subject
                                                                                     to adjustment) to Mr. Holmes;
                                                                                     and commitment by Mr. Holmes
                                                                                     to integrate such investment with
                                                                                     the Investment Transaction.



Retention by the Company of               10/20/95        Commonwealth and           Fee of 8% of the gross proceeds
Commonwealth Associates as                                the Company                of the Investment Transaction plus
the placement agent for the                                                          accountable expenses; minimum
Investment Transaction                                                               termination fee of $250,000 if the 
                                                                                     Investment Transaction is not
                                                                                     completed, plus accountable
                                                                                     expenses, such amount not to exceed
                                                                                     $400,000; agreement by the Company
                                                                                     to issue warrants to purchase
                                                                                     between 600,000 and 800,000 shares
                                                                                     of Common Stock (based on the
                                                                                     amount of Notes sold) at $2.50 per
                                                                                     share (subject to adjustment) to
                                                                                     Commonwealth; and grant by the
                                                                                     Company to Commonwealth of a right
                                                                                     of first refusal to act as the
                                                                                     Company's underwriter and placement
                                                                                     agent and to serve as the Company's
                                                                                     investment banker in certain
                                                                                     circumstances.
</TABLE>


Background of Investment Transaction

     The Company has experienced substantial financial difficulty in 1994 and
1995 and has a current liability under the Existing Credit Agreement of
$15,225,000, which is due February 15, 1996, and approximately $3,120,000 of
unpaid past due trade debt as of November 25, 1995. The Company has operated
during this period with a series of amendments and waivers from the Bank
Lenders, one of which was given on

                                       -7-



<PAGE>
<PAGE>



October 13, 1995 in connection with the Holmes Transaction. If the Company is
not able to restructure the repayment schedule with the Bank Lenders, it will be
unable to meet its payment obligations at February 15, 1996.

     In addition, the Company lost $11,600,000 in 1994 and an additional
$9,200,000 in the nine months ended September 30, 1995. The Company's net book
value has declined from $4.52 per share at January 1, 1994 to $1.56 per share at
September 30, 1995.

     The Company has negotiated the Investment Transaction with Commonwealth.
The completion thereof is subject to the Company's ability to work out
satisfactory terms for amendments to the Existing Credit Agreement with the Bank
Lenders. The Bank Lenders have reviewed the Investment Transaction and have
stated that, subject to satisfactory review prior to the closing of the
Investment Transaction, they will consent to the Investment Transaction and will
amend the Existing Credit Agreement to provide for an amortization of principal
in equal installments of $500,000 at March 31, 1996, June 30, 1996, September
30, 1996 and December 31, 1996, and equal quarterly installments of $750,000
beginning on March 31, 1997, with a payment of $7,975,000 due on January 15,
1999 (the "Revised Credit Agreement"). Commonwealth and Mr. Holmes have agreed
that such terms are acceptable to them. See "Approval of Issuance of Securities
in Investment Transaction--Background of Investment Transaction--Capital and
Credit Transactions."

     If the Company is unable to conclude the Revised Credit Agreement and the
Investment Transaction, the Company and Mr. Holmes have agreed to implement the
Holmes Alternative. The Bank Lenders have reviewed the Holmes Alternative and
stated that they will consent to the Holmes Alternative and will amend the
Existing Credit Agreement to provide for an amortization of principal in equal
quarterly installments of $125,000 at March 31, 1996, June 30, 1996, September
30, 1996 and December 31, 1996 with the balance due on January 15, 1997. While
the Company reasonably believes that the Bank Lenders will enter into a written
agreement as described above based on the receipt by the Company of a draft
letter of intent from the Bank Lenders which is subject to execution, the
absence of the occurrence of an event of default under the Existing Credit
Agreement, the receipt of credit committee approval and the preparation,
execution and delivery of appropriate documents, no assurance can be given that
the Bank Lenders will do so or renegotiate the Existing Credit Agreement in a
manner to permit the Company to continue to operate upon the implementation of
the Holmes Alternative.

     If the Company is unable to consummate either the Investment Transaction or
the Holmes Alternative and to amend the Existing Credit Agreement, it may be
forced to seek bankruptcy protection. All of the assets of the Company and its
United States subsidiaries are pledged as collateral to the Bank Lenders.
Completion of the transactions above will not ensure the Company's survival.
Continuation of the Company as a going concern is also dependent upon the return
of the Company to profitable operations.

     The completion of these transactions will result in substantial dilution of
the shareholdings of all shareholders. See "Approval of Issuance of Securities
in Investment Transaction--Dilution of Holders of Common Stock."

     Summary of Business Activities. In 1990, management adopted a long range
strategy to enhance the growth of the Company both by internal and external
means. Management sought to grow the Company's U.S. military business by
increasing its internal sales and engineering resources while simultaneously
reducing the Company's dependence on the military budget by increasing its
commercial and foreign customer base. Between 1990 and 1993, the Company
acquired five businesses, primarily for cash and notes in the aggregate amount
of approximately $25,300,000, and the assumption of certain liabilities.


                                       -8-



<PAGE>
<PAGE>



     The Company acquired the Systems Division, based in Columbia, Maryland, in
November 1990 for approximately $6,000,000 in cash. The Systems Division
specializes in the integration of various manufacturers' computer software and
hardware to address specific customer needs.

     In May 1992, the Company acquired a line of ruggedized computers and
peripheral products marketed under the name KMS for approximately $1,700,000 in
cash and assumed liabilities of approximately $400,000. Additional costs
pursuant to the transaction resulted in a total acquisition cost of
approximately $2,500,000. The purchase price was paid from the Company's cash
balances. KMS operations were moved to Hauppauge, New York following the
acquisition.

     In August 1992, the Company acquired assets and assumed certain liabilities
and obligations related to the production of telecommunications test equipment
and transmission enhancement products in Laconia, New Hampshire for
approximately $6,000,000 in cash and assumed liabilities of approximately
$1,000,000. Additional costs incurred pursuant to the transaction resulted in a
total acquisition cost of approximately $8,000,000. The acquisition cost was
funded by existing cash balances and $5,000,000 of additional borrowings under
the Company's long-term credit agreement with the Bank Lenders.

     In January 1993, the Company acquired Lynwood Scientific Developments
Limited, a U.K. company located in Farnham, England, for approximately
$4,000,000 in cash, 330,497 shares (adjusted for stock dividends and stock
splits) of Common Stock and warrants to purchase 39,000 shares of Common Stock
at a price of $8.89 per share. The Common Stock was valued at approximately
$1,100,000. The cash portion of the purchase price was paid from existing cash
balances. Lynwood produces intelligent terminals, terminal emulators, TEMPEST
computer products and high performance work stations for commercial and
government markets.

     In October 1993, the Company acquired Codar Technology, Inc., located in
Longmont, Colorado ("Codar"), for approximately $6,500,000 consisting of cash
and notes payable. Additional costs incurred pursuant to the transaction
resulted in a final total acquisition cost of approximately $7,600,000. The
Company increased its term loan borrowings by $7,500,000 in conjunction with the
acquisition. Codar produces ruggedized computers and equipment and provides
systems integration and design services.

     Following the Codar acquisition in 1993, the Company structured its
operations into two business segments: the Electronic Systems segment and the
Telecommunications segment. The Electronic Systems segment included the Military
Systems Group (the Military Products Division, based in Hauppauge, New York and
the Codar Division, based in Longmont, Colorado), the Systems Division (based in
Columbia, Maryland) and the Lynwood Division (based in Farnham, United Kingdom).
The Telecommunications segment consists of the Wilcom Division (based in
Laconia, New Hampshire).

     In April 1994, the Company announced that as part of its transition from
the design and manufacture of computer peripherals toward both producing and
integrating computer systems it would close its Hauppauge, New York based
Military Products Division and transfer the division's operations to its Codar
facility in Longmont, Colorado. As a direct result of the above, during the
first quarter of 1994, the Company recorded a $9,500,000 charge, of which
$7,300,000 was classified as a restructuring charge and $2,200,000 was charged
to cost of sales. The transfer of operations to Colorado was substantially
completed by the fourth quarter of 1994.

     The transition of the Military Systems Group to Colorado placed strains on
the existing management and information systems at Codar which resulted in
delayed shipments and significant cost overruns on long-term contracts,
substantial losses on operations and significant cash flow issues. During the
second half of 1994, the Codar subsidiary reported sales at a level
substantially below earlier expectations.


                                       -9-



<PAGE>
<PAGE>



     In 1995, the Company reorganized Codar's management. During the second
quarter of 1995, which was the first full quarter under the new management team,
the Company recorded mixed results. Revenue was $7,500,000, the highest in
Codar's history. Operating losses during the quarter were $3,000,000, primarily
due to cost-overruns on long-term contracts which were recognized during the
quarter and inventory write-downs on slow moving or obsolete inventory. During
the third quarter ended September 30, 1995, Codar had $6,400,000 in sales and
reported a loss of $1,800,000. See the Company's Quarterly Report on Form 10-Q
for the quarter ended September 30, 1995 set forth in its entirety in Appendix 2
hereto.

     Capital and Credit Transactions. Until May 1994, the Company's borrowings
were under unsecured credit lines and term loans. During 1992 and 1993, the
Company borrowed no funds under these facilities, but borrowed $12,500,000 under
term loans in connection with the acquisitions of Wilcom and Codar. In May 1994,
the Company restructured its credit facilities to create secured lines of credit
with its two principal lending institutions amounting to $6,000,000 and term
loans of $9,175,000.

     On April 7, 1995, the Company entered into the Existing Credit Agreement.
Under the terms of the Existing Credit Agreement, the then-existing term debt
and lines of credit were converted into a revolving credit arrangement in
exchange for a cash payment of $100,000 and the issuance of 125,000 shares of
Common Stock to each of the Bank Lenders which the Company agreed to register
with the Securities and Exchange Commission. The $100,000 cash payment, the
issuance of the shares of Common Stock and other costs associated with the
refinancing resulted in a charge against the Company's earnings of approximately
$900,000 which is being amortized over the last three quarters of 1995. The
Existing Credit Agreement required quarterly payments of $875,000, commencing in
September 1995, which the Company was not able to make. The Existing Credit
Agreement expires on February 15, 1996 at which time the remaining principal
balance of $15,225,000 is due. Unless the Investment Transaction and
restructuring take place, the Company will be unable to meet this obligation
when it becomes due.

     In October 1994, the Company retained an investment banker to pursue
strategic alternatives, including the sale of common or preferred stock,
issuance of convertible debt, a business combination, the sale of all or a
portion of the Company and establishment of a borrowing arrangement with new
lending institutions. Separately, in November 1994, the Company sold 363,636
shares of Common Stock at $2.75 per share to an affiliate of Fundamental
Management Corp. ("Fundamental"). C. Shelton James, a director of the Company,
is the President and a director of Fundamental. In May 1995, the Company reached
the letter of intent stage with a prospective purchaser to acquire the Company
for publicly-traded stock of the acquiring company, which, based upon the price
of the stock of the acquiring company, valued the Common Stock at approximately
$3.45 per share. Subsequent to the completion of the prospective purchaser's due
diligence, in July 1995, the prospective purchaser informed the Company that it
would not proceed with the transaction on the terms previously announced. The
Company continued to pursue other financing alternatives. The prospective
purchaser has had further discussions with the Company, including as recently as
December 13, 1995, but has not made any firm offers to the Company.

     In March 1995, the Company received a proposal for Charles S. Holmes to
invest up to $8,000,000 in the Company in the form of convertible preferred
stock with voting rights with the Common Stock coupled with warrants to purchase
additional shares of Common Stock. Such proposal would have given Mr. Holmes an
approximate 45% interest in the Company on a fully-diluted basis together with
the right to designate three directors of the Company. The Company provided Mr.
Holmes with certain information concerning the financial position of the Company
and its projects and discussed Mr. Holmes' investment proposal with him.

     On August 4, 1995, Mr. Holmes introduced management of the Company to
representatives of Commonwealth who proposed to raise up to $8,000,000. After
discussions between management of the Company, Mr. Holmes and representatives of
Commonwealth, a draft letter from Commonwealth proposing the

                                      -10-



<PAGE>
<PAGE>



Investment Transaction was presented to the Board of Directors at its meeting on
October 3, 1995. Management was authorized to negotiate final terms with Mr.
Holmes of the Holmes Transaction providing for an investment of $1,000,000 and
to execute a letter of intent with Commonwealth with respect to the Investment
Transaction which was executed by the Company on October 20, 1995.

     The Board of Directors considered several different options including a
potential disposition or merger of the Company, the possible sale of certain
assets or the stock of one or more subsidiaries, the Holmes Transaction and the
Investment Transaction. In approving the Holmes Transaction and the Investment
Transaction, the Board considered the interests of all shareholders of the
Company, the dilutive effects upon the current shareholders of the Company of
various alternatives, the inability of the Company's investment bankers to find
alternatives, the failure of the prospective purchaser to make a firm offer, and
the obligations to the Bank Lenders which the Company would not be able to meet.

     On October 13, 1995, the Banks agreed to waive certain financial covenant
defaults and to permit the Company and Mr. Holmes to proceed with the Holmes
Transaction. On November 6, 1995, the Bank Lenders agreed to certain other
amendments to the Existing Credit Agreement. Before or contemporaneously with
the initial closing of the Investment Transaction, the Company contemplates
entering into an amendment to the Existing Credit Agreement under which the Bank
Lenders will agree to amend and extend the payment provisions contained in the
Existing Credit Agreement, as well as reset certain financial covenants, on more
favorable terms for the Company. While the Company reasonably believes that the
Bank Lenders will enter into a written amendment as described below based on the
receipt by the Company of a draft letter of intent from the Bank Lenders which
is subject to execution, the absence of the occurrence of an event of default
under the Existing Credit Agreement, the receipt of credit committee approval
and the preparation, execution and delivery of appropriate documents, no
assurance can be given that the Bank Lenders will do so. As contemplated, the
Revised Credit Agreement would provide for principal payments of $500,000 on
each of March 31, 1996, June 30, 1996, September 30, 1996 and December 31, 1996
and $750,000 on the last day of each quarter thereafter, commencing on March 31,
1997 and ending on September 30, 1998, together with accrued and unpaid interest
through the applicable payment date. The remaining outstanding principal amount
of $7,975,000 would be due and payable on January 15, 1999. Borrowings permitted
under the Revised Credit Agreement would be irrevocably reduced with each
quarterly principal payment. The interest rate, bank fees, collateral,
non-financial covenants and events of default are not expected to be modified by
the Revised Credit Agreement.

   

     On October 13, 1995, Mr. Holmes loaned the Company $1,000,000 at 12%
interest, and received a fee of 3% of such principal amount making the effective
rate of interest on such loan 12.7% (assuming that the loan is integrated with
the Investment Transaction and has a term of five years). Mr. Holmes loaned an
additional $1,000,000 to the Company on similar terms in December 1995. Such
amounts are due February 15, 1996. However, these investments will be integrated
with the Investment Transaction and Mr. Holmes will receive 2,000 Units in
exchange therefor.

    

The Holmes Alternative

     In the event that the Investment Transaction is abandoned or is not
consummated on or before February 15, 1996, Mr. Holmes will be entitled, on or
before February 15, 1996 or such later date as may be mutually agreed between
the parties, to purchase, upon written notice to the Company, (i) an additional
$1,000,000 principal amount of the Company's Notes (the "Additional Note") and
(ii) warrants representing the right to purchase an additional 1,300,000 shares
of Common Stock (the "Additional Warrant" and, together with the Additional
Note, the "Additional Securities"), in each case, upon substantially the same
terms and conditions as the respective securities purchased by Mr. Holmes in the
Holmes Transaction. In the event that Mr. Holmes, or a designee of Mr. Holmes,
purchases all of the Additional Securities, the Company will, upon written
notice from Mr. Holmes, (i) promptly retain the services of an investment bank,
mutually selected by the Company

                                      -11-



<PAGE>
<PAGE>



and Mr. Holmes, to advise the Company on the sale of certain assets or the stock
of one or more subsidiaries and offer such assets or stock for sale through such
investment bank and (ii) use its best efforts to promptly cause the resignation
of two then-current members of the Board of Directors of the Company and to
cause the vacancies resulting thereby to be filled by individuals designated by
Mr. Holmes. See "Approval of Issuance of Securities in Investment
Transaction--Commonwealth Placement Agreement."

Description of the Securities

     The Securities will be issued pursuant to a Subscription Agreement, dated
as of January 15, 1996, between the Company and the Investors (the "Subscription
Agreement"). It is anticipated that each unit will consist of (i) $1,000
principal amount of the Notes and (ii) a detachable Warrant representing the
right to acquire 250 shares of Common Stock and will be offered at a Unit
purchase price of $1,000. The Company has agreed to register the Notes, the
Warrants and the underlying Common Stock with the Securities and Exchange
Commission. See "Approval of Issuance of Securities in Investment
Transaction--Registration Rights."

     The Notes. The Notes will mature on January 15, 2001 and will bear interest
from the date of issuance at the rate per annum of 12%. Interest on the Notes
will be payable quarterly in arrears on January 15, April 15, July 15 and
October 15 of each year commencing April 15, 1996. In the event of a Chapter 11
or Chapter 7 bankruptcy case in which the Company is the debtor, the Notes will
bear interest from the date of commencement of the case at a default rate per
annum equal to the lesser of 18% or the highest such rate allowable by law. The
Notes will be subject to prepayment, in whole and not in part, at the option of
the Company, at any time after the third anniversary of the date of issuance,
without premium or penalty.

     Subordination. The indebtedness evidenced by the Notes, including any
interest thereon, is subordinate and subject in right of payment to the prior
payment when due in full of all Senior Indebtedness. Senior Indebtedness is
defined in the Note to include, unless the terms respecting the particular
indebtedness or obligation otherwise provide, the principal of, premium, if any,
and any interest on, all liabilities of the Company, direct or contingent,
joint, several or independent, now or hereafter existing, due or to become due,
whether created directly or acquired by assignment or otherwise, under or in
respect of the Existing Credit Agreement and all extensions, renewals and
refunding of any of the foregoing up to the original amount (including the
Revised Credit Agreement). At November 25, 1995, the amount of Senior
Indebtedness outstanding was $15,225,000. There will be no sinking fund for the
Notes.

     Conversion Rights. The Notes may be converted by the holders as to their
principal amount into Common Stock of the Company at any time at a conversion
price equal to $2.00 per share, subject to adjustment. The conversion price of
the Notes will be adjusted to $1.50 or $1.00, respectively, if the Company's
EBITDA falls below $6,000,000 or $4,750,000 in 1996. EBITDA will be calculated
by combining the Company's earnings before interest and taxes as reported in its
consolidated statements of operations for the relevant period and the Company's
depreciation and amortization as reported in its consolidated statements of cash
flows for the same period. Should the Company sell the stock or assets of any of
its subsidiaries in 1996, such amounts will be reduced by certain agreed
amounts, depending on the time of sale. The conversion price and the number of
shares of Common Stock to be received upon conversion are subject to adjustment
upon the occurrence of any of the following events: (i) the recapitalization of
the Company or reclassification of the securities to be received upon conversion
or any merger or consolidation of the Company into or with a corporation or
other business entity, or the sale or transfer of all or substantially all of
the Company's assets or any successor corporation's assets to any other
corporation or business entity, (ii) the subdivision or combination of the
shares of Common Stock to be received upon conversion, (iii) the payment of
dividends or other distributions in the form of the securities to be received
upon conversion, and (iv) the issuance of shares of Common Stock at less than
the conversion price. No adjustment of the conversion price is required to be
made until cumulative adjustments otherwise required to be made amount to 1% or
more of the conversion price

                                      -12-



<PAGE>
<PAGE>



last adjusted. The Company may force conversion of the Notes if, during any
period prior to maturity, the closing price of the Common Stock exceeds $6.00
per share for 30 consecutive trading days prior to the giving of notice of
conversion. Fractional shares will not be issued upon conversion, but cash
adjustment will be paid in lieu thereof. Interest will accrue on the Notes
through the date of conversion. No payment or adjustment will be made for
dividends on securities issued upon conversion.

     Restrictive Covenants of the Company. The Note will contain certain
negative covenants prohibiting, among other things, the negative pledge of the
Company's assets not otherwise encumbered by its senior lenders, the creation or
incurrence of any liens on the Company's property or assets, the making of any
investments, the payment of dividends on the Company's capital stock, the
disposition of certain assets, certain affiliated party transactions and the
merger or consolidation of the Company. The foregoing covenants, while
advantageous to the holders of the Notes, could impede the ability of the
Company to enter into certain transactions that might be advantageous to the
Company.

     Events of Default. "Events of Default" under the Notes include failure to
pay principal or interest, the failure to pay other indebtedness for borrowed
money in excess of $500,000 when due, or the acceleration of such indebtedness,
the failure to pay any judgment in excess of $500,000 when due or stayed, and
voluntary or involuntary bankruptcy of the Company.

     If an Event of Default occurs and is continuing, then and in every such
case the holders of the Notes may declare the Notes then outstanding to be
immediately due and payable by a notice in writing to the Company, whereupon the
same will be immediately due and payable. A payment default will result in an
increased issuance to Investors of Warrants to purchase an amount of shares of
Common Stock and until the Notes are fully repaid, the right of the Investors to
elect a majority of the Company's Board of Directors. In the event of a Chapter
11 or Chapter 7 bankruptcy case involving the Company, the Notes will bear
interest from the date of commencement of the case at a default rate per annum
equal to the lesser of 18% or the highest such rate allowable by law.

     The Warrants. The Warrants will represent the right to acquire specified
numbers of shares of Common Stock at an exercise price equal to $2.50 per share,
subject to adjustment (the "Exercise Price"). The Exercise Price of the Warrants
will be adjusted to $2.00 or $1.50, respectively, if the Company's EBITDA falls
below $6,000,000 or $4,750,000 in 1996. EBITDA will be calculated by combining
the Company's earnings before interest and taxes as reported in its consolidated
statements of operations for the relevant period and the Company's depreciation
and amortization as reported in its consolidated statements of cash flows for
the same period. Should the Company sell the stock or assets of any of its
subsidiaries in 1996, such amounts will be reduced by certain agreed amounts,
depending on the time of sale. The Exercise Price and the number of shares of
Common Stock to be received upon exercise are subject to adjustment upon the
occurrence of any of the following events: (i) the recapitalization of the
Company or reclassification of the securities to be received upon conversion or
any merger or consolidation of the Company into or with a corporation or other
business entity, or the sale or transfer of all or substantially all of the
Company's assets or any successor corporation's assets to any other corporation
or business entity, (ii) the subdivision or combination of shares of Common
Stock to be received upon exercise, (iii) the payment of dividends or other
distributions in the form of the securities to be received upon exercise, and
(iv) the issuance of shares of Common Stock at less than the Exercise Price. No
adjustment of the Exercise Price is required to be made until cumulative
adjustments otherwise required to be made amount to 1% or more of the Exercise
Price last adjusted. Warrants will be exercisable, at any time and from time to
time, on or before 5:30 p.m., local time, on or before January 15, 2001 (the
"Expiration Date") by delivery of an Exercise Notice duly completed and
tendering of the aggregate Exercise Price.


                                      -13-



<PAGE>
<PAGE>



Registration Rights

     The Company has agreed to file a registration statement with the Securities
and Exchange Commission with respect to the Notes, the Warrants and the shares
of Common Stock issuable upon conversion or exercise of the Notes and the
Warrants (collectively, the "Registrable Securities") within the later of 90
days after the date of the closing of the Investment Transaction or March 31,
1996 and to use its best efforts to cause such registration statement to become
effective within 60 days thereafter and to keep such registration statement
effective for up to three years thereafter. In the event the registration
statement is not filed or declared effective and does not remain effective for
such required time periods, the interest rate borne by the Notes will be
increased by 1% per annum for each 90-day period (or portion thereof) that such
failure continues, with such rate to reach 18% if such registration is not
completed nine months after the closing of the Investment Transaction, provided
that the interest rate borne by the Notes will not be increased if the
Registrable Securities are otherwise freely-tradeable pursuant to Rule 144 or
otherwise. Rule 144 provides a safe harbor for sales of restricted securities
more than two years after the date of acquisition of such securities if such
sales comply with the volume and manner of sale limitations contained in the
rule. Upon the effectiveness or reeffectiveness of the registration statement,
the interest rate borne by the Notes will be reduced to the original interest
rate of the Notes.

     The Company has also agreed to include the Registerable Securities in any
registration statement filed with the Securities and Exchange Commission with
respect to any future public offerings initiated by the Company or any other
selling shareholders (the "Piggy-Back Rights") and holders of a majority in
interest of Registerable Securities will have the right, which right may be
exercised no more than twice, to demand, at any time prior to December 31, 2005,
that the Company file a registration statement with the Securities and Exchange
Commission with respect to the Registrable Securities (the "Demand Rights"). The
Company will bear all fees and expenses incurred in the preparation and filing
of a registration statement relating to the exercise of all Piggy-Back Rights
and the first exercise of the Demand Rights.

Board Representation

   

     The Certificate of Incorporation of the Company currently provides for a
Board of Directors consisting of no less than three (3) nor more than seven (7)
directors with the number of directors within those limits fixed by the Board of
Directors from time to time. The Board of Directors has fixed the number of
directors at seven (7). Paragraph 7 of the Certificate of Incorporation further
provides that such number may be increased to nine (9) who shall be divided into
three classes serving three-year terms upon the occurrence of certain events
including the beneficial ownership by a single entity of twelve percent (12%) or
more of the outstanding shares of Common Stock entitled to vote in the election
of directors.

    


   
     In connection with the Holmes Transaction, Charles S. Holmes was elected as
a director of the Company and is a party to an agreement with the Company with
respect to his nomination to the Board of Directors. See "Approval of Issuance
of Securities in Investment Transaction--Interest of Persons in Investment
Transaction." In addition, the Company has agreed, in connection with the
Investment Transaction, to use its best efforts to cause two then-current
members of the Board of Directors to resign and two other individuals acceptable
to the Company and who are designated by the Investors (including one designated
by Mr. Holmes) to be appointed to the Board of Directors to fill such vacancies.
Accordingly, two of the current directors of the Company will subsequently
resign if the Investment Transaction is completed. Messrs. Barre, May and
Rosenthal have voluntarily tendered their resignations to the Company,
recognizing the Company's obligations in connection with the Investment
Transaction, but the Board of Directors has yet to determine which two of the
three resignations it will accept. Such decision will be made when the Board is
advised of the names and backgrounds of the nominees for director proposed by
the investor group. Such determination will be made based on the backgrounds of
the directors who have tendered their resignations as compared with the
backgrounds of the nominees with the goal of achieving a Board of Directors with
a wide diversity of applicable
    
                                      -14-



<PAGE>
<PAGE>


   
skills and experience for the Company to draw on. It is expected that the
nominees designated by the Investors will be elected to the Board following the
initial closing of the Investment Transaction anticipated to occur on or prior
to February 15, 1996. Accordingly, two of the current directors of the Company
will serve only until such time. The remaining directors of the Company and the
two directors designated by the Investors will serve until the 1996 annual
meeting of shareholders anticipated to be held subsequent to July 1, 1996 and
before August 31, 1996 and until their respective successors are elected and
qualify or until their resignation, removal, disqualification or death as
provided in the Certificate of Incorporation and by-laws of the Company. The
Company did not offer to pay nor did the Company pay any remuneration for the
resignations.

    

Commonwealth Placement Agreement

     Commonwealth, as placement agent, will receive a fee equal to 8% of the
gross proceeds of the Investment Transaction together with the reimbursement of
accountable expenses. After deducting the fees and expenses payable to the
Placement Agent and miscellaneous expenses payable by the Company in connection
with the Investment Transaction, the net proceeds to the Company are estimated
to be approximately $5,020,000 to $6,860,000. Until December 31, 2000,
Commonwealth has been granted a right of first refusal to act as the Company's
underwriter and placement agent with respect to future public and private
financings and serve as the Company's investment banker with respect to any
potential acquisition, merger, divestiture, strategic planning or other
activity, but only if the terms offered by Commonwealth are then comparable to
those being offered by other investment banking firms to similarly situated
companies. As a result, Commonwealth may be retained by the Company to implement
the Holmes Alternative. Commonwealth is entitled to receive Warrants to purchase
between 600,000 and 800,000 shares of Common Stock (based on the amount of Notes
sold) upon terms and conditions identical to those of the Warrants as an
advisory fee. If the Investment Transaction does not proceed including as a
result of the failure of the Company's shareholders to vote in favor of
Proposals 1 and 2, other than as a result of a breach by Commonwealth of its
obligations, the Company is obligated to pay Commonwealth a minimum fee of
$250,000, plus accountable expenses, such amount not to exceed $400,000 in the
aggregate.

Interest of Persons in Investment Transaction

     Mr. Charles S. Holmes, a director, is the principal purchaser in the Holmes
Transaction and will be the principal purchaser in the Holmes Alternative. He
was elected as a member of the Board of Directors at the time of the
consummation of the Holmes Transaction. He received a fee of $30,000 and will
receive interest on the notes issued to him in connection with the Holmes
Transaction.


                                      -15-



<PAGE>
<PAGE>



Dilution of Holders of Common Stock

     The following is a brief summary of the dilutive effects of the Investment
Transaction, assuming the sale and conversion of a minimum of $6,000,000 and a
maximum of $8,000,000 of the Notes at $2.00 per share of Common Stock and
assuming exercise of all of the related Warrants at $2.50 per share of Common
Stock:

<TABLE>
<CAPTION>

                                                                                                              Assuming
                                         Current                                                              Adjustment
                                         Common                                     Upon Conversion           for Failure
                                         Stock Equity          Upon                 of the Notes and          to Meet
                                         (including            Conversion           Exercise of the           EBITDA
                                         options)              of the Notes         Warrants                  Thresholds
                                         ------------          -------------        -----------------         -----------
<S>                                         <C>                  <C>                     <C>                    <C>  
Interests of current holders of
Common Stock...................Minimum      100%                 67.1%                   50.4%                  40.4%
                               Maximum      100%                 50.4%                   40.4%                  40.4%

</TABLE>

Pro Forma Balance Sheet upon Occurrence of the Investment Transaction

     The following is a brief summary of the pro forma effects of the Investment
Transaction and the Revised Credit Agreement, assuming the sale of a minimum of
$6,000,000 and a maximum of $8,000,000 of Notes and related Warrants, on the
Company's consolidated balance sheet at September 30, 1995 and certain other
financial data at December 31, 1994.

       Pro Forma Effect of Investment Transaction as at September 30, 1995

<TABLE>
<CAPTION>

(in thousands)                                                     Adjustments (1)           Pro Forma As Adjusted(1)
                                                                   ---------------           ------------------------
                                                                   Minimum        Maximum        Minimum        Maximum
                                                                   -------        -------        -------        -------
<S>                                                   <C>            <C>            <C>           <C>            <C>   
ASSETS
   Total Current Assets............................  $28,067        $5,020         $6,860        $33,087        $34,927
   Total Assets....................................   45,681         6,900          9,000         52,581         54,681

LIABILITIES
   Total Current Liabilities.......................   30,823      (13,475)       (13,475)         17,348         17,348
   Total Long-Term Debt............................      249        18,725         20,475         18,974         20,724
   Total Debt......................................   15,686         5,250          7,000         20,936         22,686

Book Value Per Share...............................    $1.56          $.12           $.17          $1.78          $1.83
Stockholders' Equity...............................   11,643         1,650          2,000         13,293         13,643
Interest Expense...................................    1,197           653            870          1,850          2,067
Net Loss...........................................  (9,195)           935          1,191       (10,130)       (10,386)
Earnings Per Share.................................  ($1.25)        ($.13)         ($.16)        ($1.38)        ($1.41)

</TABLE>

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

   

(1)  Adjusted for the closing of the Investment Transaction assuming the sale of
     a minimum of $6,000,000 and a maximum of $8,000,000 of Notes and related
     Warrants and advisory Warrants (having an assumed value of $.50 per Warrant
     using, among several valuation methodologies, the Black Scholes model
     (assuming a warrant term of five years, a risk-free rate of return
     representing the interest rate on long-term U.S. Treasury securities with
     maturity dates corresponding to the warrant term, a stock price volatility
     factor calculated using the daily stock prices for the Common Stock for the
     previous one-year period and a dividend yield of 0%) and NASD valuation
     formulae) and the implementation of the Revised Credit Agreement.
     The Company does not believe that there will be a material change in the
     assumed value of the Warrants.

    

                                      -16-



<PAGE>
<PAGE>



       Pro Forma Effect of Investment Transaction as at December 31, 1994
<TABLE>
<CAPTION>

(in thousands)                                                         Adjustments (1)         Pro Forma As Adjusted(1)
                                                                       ---------------         ------------------------
                                                                       Minimum       Maximum      Minimum       Maximum
                                                                       -------       -------      -------       -------
<S>                                                       <C>              <C>         <C>          <C>           <C>  
Book Value Per Share....................................    $2.83         $.23          $.28        $3.06         $3.11
Interest Expense........................................  (1,477)          870         1,160        2,347         2,637
Net Loss................................................ (11,591)        1,246         1,588     (12,837)      (13,179)
Earnings Per Share.....................................   ($1.69)       ($.18)        ($.23)      ($1.87)       ($1.92)

</TABLE>

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

   

(1)  Adjusted for the closing of the Investment Transaction assuming the sale of
     a minimum of $6,000,000 and a maximum of $8,000,000 of Notes and related
     Warrants and advisory Warrants (having an assumed value of $.50 per Warrant
     using, among several valuation methodologies, the Black Scholes model
     (assuming a warrant term of five years, a risk-free rate of return
     representing the interest rate on long-term U.S. Treasury securities with
     maturity dates corresponding to the warrant term, a stock price volatility
     factor calculated using the daily stock prices for the Common Stock for the
     previous one-year period and a dividend yield of 0%) and NASD valuation
     formulae) and the implementation of the Revised Credit Agreement.
     The Company does not believe that there will be a material change in the
     assumed value of the Warrants.

    


Market for the Common Stock and Related Stockholder Matters

     The Common Stock trades in The Nasdaq Stock Market under the symbol NATL.
The table below sets forth for the periods indicated the high and low sale
prices for the Common Stock as adjusted for stock dividends and stock splits as
compiled from published sources.

<TABLE>
<CAPTION>

                        Period                                     High                        Low
                        ------                                     ----                        ---
<S>               <C>                                         <C>                          <C>   
1995              First Quarter                                 $ 3                          $ 1   7/8
                  Second Quarter                                  3   1/2                      2   1/8
                  Third Quarter                                   3   1/4                      1   1/4
                  Fourth Quarter                                  2   3/8                      1   1/8

1994              First Quarter                                   7                            5   3/16
                  Second Quarter                                  5   7/8                      3   5/8
                  Third Quarter                                   4   7/8                      2   7/8
                  Fourth Quarter                                  4   1/8                      2   3/16

</TABLE>

     There have been no cash dividends declared or paid on the Common Stock
during the past two years. The Existing Credit Agreement prohibits the payment
of cash dividends. A 4% stock dividend on the Common Stock was paid to
shareholders of record on February 25, 1994.

     As of December 15, 1995, the approximate number of record holders of the
Common Stock as determined from the records of the transfer agent, American
Stock Transfer and Trust Company, was 700. Street names are included
collectively as a single holder of record. Management estimates that the Company
has approximately 2,000 additional shareholders holding stock in street names.


                                      -17-



<PAGE>
<PAGE>



Directors' Votes

     Each of the Directors of the Company have agreed to vote or cause to be
voted shares of Common Stock which they own or control or to use their best
efforts to cause the shares of Common Stock (aggregating 652,551 shares or 8.7%
of the shares of Common Stock outstanding) to be voted in favor of the
Investment Transaction.

       THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE "FOR" THE
                 PROPOSAL TO APPROVE THE INVESTMENT TRANSACTION.


           APPROVAL OF INCREASE IN NUMBER OF COMMON SHARES AUTHORIZED

     The Board of Directors is submitting for shareholder approval a proposal to
amend the Certificate of Incorporation to increase the number of authorized
shares of Common Stock from 10,000,000 to 25,000,000. The full text of such
amendment is set forth in its entirety in Appendix 3 hereto. The principal
reason for recommending the amendment of the Certificate of Incorporation
increasing the authorized shares of Common Stock is to accommodate the potential
conversion to Common Stock of up to $8,000,000 of Notes and exercise of certain
related Warrants to be issued as part of the Investment Transaction. Presently,
the total number of authorized but unissued shares is inadequate to satisfy the
possible conversion of the Notes to and exercise of the Warrants for Common
Stock as required by the Investment Transaction.

     As of the Record Date, a total of 233,095 shares of Common Stock were
authorized but not issued or reserved for issuance. As of that date, a total of
7,459,437 shares of Common Stock were issued and outstanding and a total of
2,307,468 shares of Common Stock were reserved or otherwise committed for
possible issuance by the Company to the holders of various warrants and to
employees pursuant to various benefit plans of the Company.

     The Notes will be convertible into 3,000,000 to 4,000,000 shares of Common
Stock (5,000,000 to 8,000,000 shares if certain conditions are not met), and
holders of the Warrants will acquire the right to purchase 1,500,000 to
2,000,000 shares of Common Stock (3,333,334 to 2,500,000 if certain conditions
are not met) upon exercise thereof.

     The maturity date on the Existing Credit Agreement is February 15, 1996,
with a remaining outstanding principal amount of $15,225,000. Under the
Company's present financial condition, the available resources of the Company
would be insufficient to meet this obligation. Amendment of the Existing Credit
Agreement, which includes as an unconditional prerequisite the private placement
of $6,000,000 of subordinated indebtedness, will extend the maturity of the
amounts outstanding under the Existing Credit Agreement to January 15, 1999. The
proposal to increase the Company's authorized Common Stock is thus intended to
insure that the Company has sufficient Common Stock to meet the foregoing
obligations and to provide approximately 8,878,000 to 10,578,000 additional
authorized shares that could be issued in connection with exercises of stock
options, possible future stock splits, stock dividends and mergers and
acquisitions and to raise additional capital, which could include public
offerings or private placements of Common Stock.

     While the Board of Directors believes it important that the Company have
the flexibility that would be provided by having available additional authorized
Common Stock, the Company does not now have any commitments, arrangements or
understandings which would require the issuance of such additional shares of
Common Stock other than the shares reserved for issuance pursuant to the
Investment Transaction. The availability of additional authorized shares of
Common Stock would simply permit the Board of Directors to respond in a timely
manner to future opportunities and business needs of the Company as they may
arise and 

                                      -18-
<PAGE>
<PAGE>

would avoid the possible necessity and expense of a special meeting of
shareholders to increase the authorized Common Stock.

     If the authorized shares of Common Stock are increased as proposed, the
authorized shares of Common Stock would be available for issuance from time to
time upon such terms and for such purposes as the Board of Directors may deem
advisable without further action by the shareholders of the Company except as
may be required by law or the rules of any stock exchange on which the Common
Stock may be listed at a time or under circumstances as may decrease or increase
the book value per share of Common Stock presently issued and outstanding,
depending upon whether the consideration paid for such newly issued shares is
less or more than the book value per share prior to such issuance. The issuance
of additional shares could dilute the voting power and equity of the holders of
outstanding Common Stock and may have the effect of discouraging attempts by a
person or group to take control of the Company.

         The Company has authority to issue 2,000,000 shares of Preferred Stock,
par value $.10 per share. The Preferred Stock may be issued in series. The Board
of Directors of the Company is expressly authorized to establish and designate
series of Preferred Stock and to fix from time to time before issuance the
number, designation, relative rights, preferences and limitations (including,
without limitation, participating, voting, optional or other special rights) of
the shares of any series of Preferred Stock. Except to the extent, if any, that
holders of issued and outstanding shares of Preferred Stock are entitled to
vote, the entire voting power for the election of directors and for all other
purposes shall be vested exclusively in the holders of Common Stock, who shall
be entitled to one vote for each share of Common Stock held of record by them.

     If the proposal to amend the Certificate of Incorporation is not approved,
the Board of Directors intends to issue a class of Preferred Stock of the
Company with full voting rights in the same class as Common Stock and cumulative
preferred dividend rights although no party has committed to buy or place these
securities.

     The affirmative vote of the holders of a majority of the outstanding shares
of Common Stock is required to approve the proposal to amend the Company's
Certificate of Incorporation to increase the authorized shares of Common Stock
from 10,000,000 to 25,000,000. Holders of Common Stock are entitled to one vote
per share. There are no cumulative voting rights and no preemptive rights.

     THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE "FOR" THE PROPOSAL
TO APPROVE THE AMENDMENT TO THE COMPANY'S CERTIFICATE OF INCORPORATION TO
INCREASE THE AUTHORIZED SHARES OF COMMON STOCK.


                                      -19-



<PAGE>
<PAGE>


   
    


   

                     PRINCIPAL AND MANAGEMENT SHAREHOLDINGS

    

     The following table sets forth information concerning persons or groups who
are known by the Company to be the beneficial owners of more than 5% of the
Common Stock as of December 15, 1995. The information in the table below is
based upon information furnished to the Company by such persons and statements
filed with the Securities and Exchange Commission.

<TABLE>
<CAPTION>

                                                           Number of Shares of                     Percent of
                                                           Common                                  Company
Name and Address of Beneficial Owner                       Stock Beneficially Owned(1)             Common Stock
- ------------------------------------                       ---------------------------             ------------
<S>                                                                 <C>                              <C>  
Lindner Fund, Inc.
7711 Carondelet Avenue
Box 16900
St. Louis, MO  63105(2). . . . . . . . . . . . . .                  405,600                          5.43%

Fundamental Management Corporation
201 South Biscayne Boulevard
Suite 1450
Miami, FL  33131(3). . . . . . . . . . . . . . . .                  415,429                          5.57%

C.L. King & Associates, Inc.
Nine Elk Street
Albany, NY  12207(4) . . . . . . . . . . . . . . .                  451,451                          6.05%

Pioneering Management Corporation
60 State Street
Boston, MA  02114(5) . . . . . . . . . . . . . . .                  451,500                          6.05%

</TABLE>


- --------

(1)  To the knowledge of the Company, beneficial owners named in the above table
     have sole voting power with respect to the shares listed opposite their
     names.


(2)  These shares are reportedly owned by Lindner Fund, Inc., an investment
     company registered under Section 8 of the Investment Company Act of 1940,
     of which Ryback Management Corporation is the investment company adviser
     registered under Section 203 of the Investment Advisers Act of 1940.


(3)  These shares are reportedly owned by various limited partnerships of which
     Fundamental Management Corporation is the general partner. C. Shelton
     James, a director of the Company, is the President and a director of
     Fundamental Management Corporation and shares voting and dispositive power
     with the other seven executive officers and directors over the shares of
     Common Stock owned by it as general partner.

(4)  These shares are reportedly owned by C.L. King & Associates, Inc. in its
     capacity as a registered broker dealer, registered under Section 15 of the
     Securities Exchange Act of 1934, as amended. 

(5)  These shares are reportedly owned by a passive investor. Pioneering
     Management Corporation is the investment company adviser of such investor
     and is registered under Section 203 of the Investment Advisers Act of 1940.

                                      -20-



<PAGE>
<PAGE>



     Shares of Common Stock beneficially owned as of December 15, 1995 by each
director, nominee for director and executive officer of the Company and by all
directors and executive officers of the Company as a group are set forth in the
following table. This table is based upon information furnished to the Company
by such persons and statements filed with the Securities and Exchange
Commission.

<TABLE>
<CAPTION>

                                                         Beneficial Ownership of Shares(1)
                                                         ---------------------------------

                                            Number of Shares of                  Percent of
                                            Common Stock                         Company
Name                                        Beneficially Owned(2)                  Common Stock(3)
- ----------------------------------------    ---------------------                 ---------------
<S>                                                  <C>                          <C>  
Robert A. Carlson .......................             100,467                      1.30%

Stephen Barre ...........................              17,654                        *

C. Shelton James(4)......................              14,793                        *

Charles S. Holmes(5).....................                   0                        *

John M. May.............................               47,489                        *

Robert D. Rosenthal .....................              69,700                        *

Richard A. Schneider ....................              16,812                        *

All directors and officers
  as a group (7 persons) ................             266,915                       5.43%

</TABLE>

- --------


*    Less than 1%

(1)  Directors and executive officers have sole voting power and sole investment
     power with respect to the shares listed opposite their names.


(2)  Excludes options exercisable within 60 days of December 15, 1995 for such
     persons as follows: Mr. Carlson, 0; Mr. Barre, 3,120; Mr. James, 7,401; Mr.
     Holmes, 0; Mr. May, 3,120; Mr. Rosenthal, 3,120; Mr. Schneider, 0; and all
     directors and officers as a group, 16,761.

(3)  The percentages of Common Stock outstanding are based on 7,459,437 shares
     outstanding on December 15, 1995.

(4)  Excludes 415,429 shares of Common Stock owned by various limited
     partnerships of which Fundamental Management Corporation, an investment
     company of which Mr. James is President and a director, as to which shares
     Mr. James shares voting and dispositive power.

(5)  Excludes Notes convertible into 500,000 shares of Common Stock and Warrants
     exercisable for 850,000 shares of Common Stock upon consummation of the
     Investment Transaction owned by Mr. Holmes on December 15, 1995.

                                      -21-



<PAGE>
<PAGE>




              RATIFICATION OF THE SELECTION OF INDEPENDENT AUDITORS

   

     The Board of Directors has selected KPMG Peat Marwick, Jericho, New York,
as the Company's independent auditors for the year ended December 31, 1995.
In accordance with the by-laws of the Company, the Board of Directors is
submitting its selection of KPMG Peat Marwick to the shareholders for
ratification and approval. If the selection is not ratified and approved,
the Board of Directors will reconsider its choice. KPMG Peat Marwick, an
international firm of certified public accountants, has been retained as
auditors by the Company each year since 1981. A representative of KPMG Peat
Marwick is expected to be present at the Special Meeting to make a statement,
should the representative desire to do so, and to answer appropriate questions
from shareholders.

    


   
     THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE "FOR" RATIFICATION
AND APPROVAL OF THE SELECTION OF KPMG PEAT MARWICK AS THE COMPANY'S INDEPENDENT
AUDITORS FOR THE YEAR ENDED DECEMBER 31, 1995.

    


                  SHAREHOLDER PROPOSALS FOR 1996 ANNUAL MEETING

     Shareholder proposals for inclusion in the proxy materials and
consideration at the 1996 Annual Meeting of Shareholders, if any, must be
received by the Company on or before April 30, 1996 in order to be included in
the proxy material of the Company for that meeting.

                                     By Order of the Board of Directors,



                                     Richard A. Schneider,
                                     Secretary


Dated:   January 5, 1996


     PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY AND RETURN IT PROMPTLY IN
THE ENCLOSED ENVELOPE.





     A copy of the Company's Annual Report on Form 10-K for the fiscal year
ended December 31, 1994 filed with the Securities and Exchange Commission may be
obtained without charge (except for exhibits to such annual report, which will
be furnished upon payment of the Company's reasonable expenses in furnishing
such exhibits) by any such person solicited hereunder by writing to: Richard A.
Schneider, Secretary, NAI Technologies, Inc., 2405 Trade Centre Avenue,
Longmont, Colorado 80503. A copy of such report, without exhibits, is also
attached hereto as Appendix 1.



                                      -22-


<PAGE>
<PAGE>

                                   Appendix 1
                                                                (COMPOSITE COPY)

                       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
                                December 31, 1994

                          Commission File Number 0-3704


                             NAI TECHNOLOGIES, INC.

A New York Corporation                          IRS Employer I.D. No. 11-1798773

                1000 Woodbury Road, Woodbury, New York 11797-2530

                          Telephone No. (516) 364-4433

          Securities Registered Pursuant to Section 12 (g) of the Act:

                     Common Stock, Par Value $0.10 Per Share


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,  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)

As of March 7, 1995,  7,195,567 common shares were outstanding and the aggregate
market value of the common  shares  (based on the average bid and asked price of
these  shares  on  the  NASDAQ  Stock  Market  as  of  March  7,  1995)  of  NAI
Technologies, Inc. held by non-affiliates was approximately $18 million.

Documents Incorporated by Reference:  Proxy Statement for 1995 Annual Meeting of
Shareholders  to be held on April 26, 1995 is  incorporated by reference in Part
III of this Annual Report on Form 10-K.




                                       -1-


<PAGE>
<PAGE>


                             NAI TECHNOLOGIES, INC.

                          1994 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS

                                                                   Page
                                                                   ----

                                     PART I

Item 1.   Business.............................................      3

Item 2.   Properties...........................................     11

Item 3.   Legal Proceedings....................................     11

Item 4.   Submission of Matters to a Vote of Security Holders..     12

                                     PART II

Item 5.   Market for Registrant's Common Stock and Related
          Stockholder Matters..................................     13

Item 6.   Selected Financial Data..............................     14

Item 7.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations..................  15-21

Item 8.   Consolidated Financial Statements and Supplementary
          Data.................................................     22

Item 9.   Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure..................     22

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant...     23

Item 11.  Executive Compensation...............................     25

Item 12.  Security Ownership of Certain Beneficial Owners and
          Management...........................................     30

Item 13.  Certain Relationships and Related Transactions.......     32

                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports
          on Form 8-K..........................................     32




<PAGE>
<PAGE>



                                     PART I.

Item 1.
Business

NAI Technologies,  Inc. (NAI; the Company) was incorporated in 1954 and operated
in  its  traditional  business  of  manufacturing   electronic  instrument  test
equipment for the first 25 years of its existence. In the mid-1970's the Company
increased its penetration  into the military market and won an initial award for
what came to be known as the USH contract and in 1983 the Company was successful
in winning a development  contract for what later became the NST  contract.  The
USH and NST  contracts  provided  significant  streams of revenue to the Company
during their  duration  which  lasted into 1993.  In 1990  management  began the
implementation of a long-range  strategy to enhance the growth of the Company by
both internal and external  means.  The  cornerstone of the strategy was to grow
the  Company's  U.S.  military  business by  increasing  its internal  sales and
engineering  resources while at the same time reducing the Company's  dependence
on the U.S. military by increasing the Company's commercial and foreign customer
base.

The initial implementation step in this strategy was the acquisition in November
1990  of the  Systems  Division  specializing  in  the  integration  of  various
manufacturers'  computer  software  and  hardware to address  specific  customer
needs, primarily to the U.S. Government agencies.

In 1992,  the  Company  completed  two  acquisitions  and  sold  its  Electronic
Instruments  product line: in May 1992, certain assets of KMS Advanced Products,
Inc., a manufacturer of rugged  computers and  peripherals;  in August 1992, the
business and assets of Wilcom,  Inc., a manufacturer  of test equipment and line
treatment products sold to the telecommunications market; in September 1992, the
Company  sold its  Electronic  Instruments  product line at  approximately  book
value.

In 1993, the Company completed two additional acquisitions: in January 1993, the
common stock of Lynwood  Scientific  Developments  Ltd., which is located in the
United  Kingdom,  and which  designs  and  manufactures  intelligent  terminals,
terminal emulators,  TEMPEST computer products and high performance workstations
for commercial and government  markets  principally in the U.K; in October 1993,
the common  stock of Codar  Technology,  Inc.,  which is  located  in  Longmont,
Colorado, and which specializes in the design and manufacture of militarized and
"ruggedized" computer systems and monitors, and other peripherals.

On April 8, 1994 the Company announced the restructuring of its Military Systems
Group. The major component of the  restructuring  plan was the  consolidation of
operations  into one  location at Codar  Technology,  Inc.  located in Longmont,
Colorado.  The goal of the restructuring was and continues to be to reduce costs
and increase  operating  efficiencies.  In conjunction  with this decision,  the
Company  announced  that it was closing its  Hauppauge-based  Military  Products
Division by September 30, 1994, and that most of the work force reductions would
be completed  in early July.  The work force  reductions  and the closing of the
facility were  completed on schedule.  Management's  discussion  and analysis of
financial condition and results of operations  provides  additional  information
regarding the impact of the  restructuring  on 1994  operations and  anticipated
impact on 1995.


                                       -1-


<PAGE>
<PAGE>



The Company  reports its  operations  in two distinct  operating  segments:  the
Electronic Systems segment and the Telecommunications segment.

The Electronic Systems segment is comprised of three operating companies:  Codar
Technology, Inc. (located in Longmont, Colorado), the Systems Division (based in
Columbia,  Maryland) and Lynwood Scientific Developments Ltd. (based in Farnham,
United Kingdom).

The  Electronic  Systems  segment  segregates  its sales into three  categories:
systems integration,  service and component sales. Systems integration sales are
characterized  by the process of selecting and  connecting  the proper  hardware
(NAI built and others) and software to  accomplish a specific  purpose.  Service
sales are usually  performed  at the  customer  site and  involve  installation,
training  and/or  diagnostic  testing.  Component  sales  require less  customer
application interface and consist primarily of hardware.

The  Telecommunications  segment  currently  consists of one operating  company:
Wilcom, Inc. (located in Laconia, New Hampshire).

Sales within the Telecommunications  segment are classified into two categories:
test  equipment  and line  treatment.  Test  equipment is used  primarily by the
telephone  companies  and  interchange  carriers for testing  digital and analog
transmissions  in both copper and fibre  circuits.  Line treatment  products are
used to improve sound quality,  extend the range of telephone line circuits, and
to provide an additional means for the telephone companies to generate revenue.

                                Company Products

Electronic Systems Segment

The U.S.  computer  market  can be  divided  into  three  levels  -  commercial,
ruggedized and MIL-SPEC.

Prior to the late 1980's,  there were no dedicated  manufacturers  of ruggedized
computer  hardware.  At that time, most available  markets were served by either
purely commercial products or full MIL-SPEC equipment. While commercial products
were  intolerant of harsh  environments,  full MIL-SPEC  equipment  designed for
specific  applications  was very  expensive and lagged  several years behind the
available commercial technology.

Due to the need to operate under harsh environmental  conditions yet constrained
by cost and the desire to  maintain  technological  leadership,  the  concept of
ruggedized equipment evolved.

The advantage  presented by the  adaptation  of  commercial  hardware for rugged
environments was quickly  accepted by end-users.  Cost advantages over full MIL-
SPEC equipment,  superior  reliability  over pure commercial  products,  time to
market of current  technology  and the relative  ease of upgrading  were factors
that have contributed to the rapid expansion of ruggedized systems worldwide.

The Electronic Systems segment serves three unique markets today:  Department of
Defense and other Government agencies, industrial and international. Each market
sector has unique  competitive  requirements and significant  opportunities  for
growth.


                                       -2-


<PAGE>
<PAGE>



The purchase price for rugged products is currently  approximately 1.2 times the
cost of standard  commercial  products.  The availability  and  affordability of
repackaged  rugged hardware provide a wide variety of end-users with the ability
to purchase  highly  reliable  rugged  products.  As the premium for  ruggedized
computers  over  commercial  computers  continues  to  decline,  new  industrial
customers are entering the market.  Examples  include the United Parcel Service,
railroads, police enforcement and off-shore oil drilling operations.

The  Electronic  Systems  segment  offers  its  customers  the  ability  to  buy
ruggedized versions of state of the art commercial off-the-shelf (cots) computer
technology at prices far below MIL-SPEC equipment.  Price-performance trade-offs
are becoming a primary determinant in many decisions between competing options.

The Company designs and manufactures a variety of personal computers,  monitors,
terminals,    X-terminals,    workstations/servers,    data   storage   devices,
networks/communications, printers, keyboards, removable hard drives and computer
peripheral  equipment.  All of the equipment can be customized to meet specified
customer requirements.  The Company's strength is that it can offer a customer a
complete solution in a timely and cost efficient manner.

In 1994,  the  Company  began  selling  several new  products in the  RISC-based
workstation, PC product line, and peripheral product line.

The Explorer, which is a portable, high performance workstation, is based on the
latest Sun  Microsystems'  SPARC RISC  technology.  The system also  includes an
advanced  twelve-inch  active  matrix color display and  removable  memory,  all
packaged in a  lightweight  field  deployable  system.  This  unique  package is
designed  to meet severe  environments  and is  currently  being used in several
major programs, in both the U.S. and foreign military markets.

The Company also announced a product family of  workstations,  which is based on
Digital Equipment  Corporation's  Alpha XP technology.  These  workstations also
include  high  resolution,  ruggedized  monitors,  designed  by the  Company and
marketed to the U.S. armed forces.

In the PC product line,  the Company  introduced a new  lightweight,  rack-mount
system,  based on the Intel  Pentium  processor.  The  system  was  specifically
designed as a flight line  mission  computer  system,  interfacing  with several
avionic platforms.

In  the  peripheral   product  line,  the  Company  introduced  a  mass  storage
environment  unit.  This  MSEU  has  the  capability  to  configure   multimedia
technology, such as optical disk, hard disk, and digital audio tape, utilizing a
common buss structure.

The Company also introduced a stand alone, flat panel display,  utilizing active
matrix LCD technology with an integrated microprocessor. This flat panel display
has touch screen control,  an integrated power supply, and rugged design to meet
harsh environments.

In 1993,  the Company was awarded the Tower  Restoration  Vehicle (TRV) contract
with the U.S. Air Force. The initial award was for $17.6 million and is expected
to have an ultimate value of approximately  $25 million before its completion in
1997. The TRV (AN/MSN-7)  provides  highly  mobile,  quick-response  air traffic
control tower capabilities to meet critical mission requirements worldwide. This

                                       -3-


<PAGE>
<PAGE>



capability is essential when air operations are initiated at an undeveloped site
or when an air base's primary tower is inoperable.  The initial award is for the
production  of nineteen  TRV systems  consisting  of military  utility  vehicles
outfitted  with unique pop-up  shelters and power  generators.  The shelters are
configured  with  an  extensive  communication  suite  and air  traffic  control
operations  support  equipment  which will be  "ruggedized"  to support  the Air
Force's various mission  requirements.  The Company will also provide  extensive
test and evaluation, documentation and support capabilities for this program.

In addition to complying with system  functional  specifications,  the segment's
products are  engineered  to be deployed in  environments  that require  special
attention to system  packaging  with  limitations  on size,  power  consumption,
shock, vibration and restraint on electromagnetic emissions. One example of this
is the  Communications/Terminal  Concentrator  designed for the U.S.  Navy.  The
customer required an embedded shipboard  communications  controller and terminal
concentrator that met stringent  environmental and packaging  requirements.  The
Company designed and delivered a small ISA rackmount system engineered to exceed
the Navy's  standards for shock,  vibration and  temperature.  The system's high
reliability and cost effectiveness has resulted in the successful  deployment of
hundreds of systems over the past several years.

The Company's peripheral product line offers two customized  printers:  the 7300
thermal  printer and 8240 dot matrix  printer.  The thermal  printer has several
innovative  features,  including the  capability of printing on plain paper in a
thermal  transfer mode as well as directly on specially  treated  thermal paper.
Plug-in auto sensing AC, DC and battery power modules enhance flexibility, while
600 line per minute  speed and 300 line per inch  resolution  provide  both high
speed and superior print quality.

The lightweight  battery  operated 8240 impact dot matrix printer,  which is now
offered in several different versions and weighs just over eight pounds, is part
of a product  family that comprises AC, DC,  TEMPEST and  non-TEMPEST  versions.
Development was completed in 1993 and full production began in 1994.

The  Company  offers a  complete  line of  rugged  microcomputers  which are IBM
compatible and built to withstand  severe shock,  vibration,  cold,  heat, dust,
sand, rain and altitude.  The entire line of microcomputers is designed based on
the Intel microprocessors. Unlike full MIL-SPEC or specially designed computers,
these can be upgraded to keep pace with changes in microcomputer  technology and
can be configured to meet individual user needs.  Similar to the  microcomputer,
the rugged color monitors are engineered to ensure  performance  and reliability
while  withstanding  severe shock and operate over wide temperature and humidity
ranges.

Other  products  currently  being sold include the 4100, a rugged color  display
computer,  and the RPC-5000,  a rugged portable  computer.  The 4100 is the next
generation  of  rack  mounted  computer  utilizing  color  panel  screens  while
maintaining  the same  features as the standard  rugged  computer.  The KMS-4100
rugged  color  display   features  a  VGA  compatible  flat  panel  display  for
applications  requiring  full-color  graphics.  The RPC-5000  offers true rugged
portability   with  its  compact,   modular  "lunch  box"  design  and  a  basic
configuration  weight of less than two pounds. This unique modular design allows
the computer to be expanded  with  additional  disk drives,  expansion  cards or
power options.  Expansion  modules can be customized to satisfy unique  customer
requirements.

                                       -4-


<PAGE>
<PAGE>




Through its wholly owned subsidiary,  NAI Technologies,  Inc.-Systems  Division,
the  Electronic  Systems  segment  is  focused  on the  integration  and sale of
computer systems based on VME, multibus,  ISA/EISA, SPARC and Intel 386, 486 and
pentium   platforms   which  are  customized  to  meet  "rugged"  and  "TEMPEST"
requirements  of Department of Defense  applications.  In addition,  the Company
offers  TEMPEST  versions  of dot  matrix  and laser  computer  printers.  These
products  are  required  to meet  certain  specifications  with  respect  to the
emanation  of  electromagnetic  signals  which could  otherwise  compromise  the
security of the data being handled by the printer.  NAI's  TEMPEST  printers are
designed for use with  minicomputers and  microcomputer  systems such as desktop
computers,  multi-workstation  office systems and other small computer  systems.
The Company's printers are designed primarily for business  applications and use
either impact or non-impact printer  techniques.  The printers typically produce
graphics such as charts and bar codes, as well as alphanumeric characters.

In  February  1995,  the Systems  Division  announced  that it had been  awarded
several new contracts which in the aggregate totalled $9.8 million.  The largest
contract  which  exceeds $6 million is for the  delivery in 1995 of  customized,
integrated computer systems based on the SPARC 20 architecture.

The Company typically  purchases  printers from major OEM printer  manufacturers
such as  Hewlett-Packard  and modifies  them to meet TEMPEST  requirements.  The
Company then resells the TEMPEST products to agencies of the U.S. Government and
systems integrators. Since NAI is itself a printer manufacturer, the Company has
an advantage over many of its competitors which do not manufacture printers. The
Company's  experience  with  printer  technology,  particularly  its  successful
development of the Navy Standard  Teleprinters  and its own dot matrix  printer,
allows NAI to TEMPEST new printer models quickly and efficiently.

Telecommunications

In 1992,  the Company  acquired  the business  and assets of Wilcom,  Inc.,  and
continues to operate it as a wholly owned subsidiary under the Wilcom name.

Wilcom has two distinct  product lines:  telecommunications  test equipment used
primarily by the telephone  companies and  interchange  carriers to test digital
and analog  transmissions  on both copper and fiber circuits and telephone voice
frequency  signaling  and line  conditioning  products used to improve the sound
quality or extend the range of a telephone line.

Wilcom's digital test equipment  products include several  offerings from the T1
level  (1.544  MBPS)  through  the DS3 level  (45  MBPS).  The most  technically
sophisticated  of Wilcom's digital test products is the D400 channel access test
set. The D400 test set can access a single  channel from a T1 or DS3 circuit and
analyze  among other  things,  bit error rates,  signaling,  and field data link
protocol.  Wilcom's other major digital  products  include a hand held,  receive
only, T1 test set for monitoring certain performance characteristics of a single
T1 circuit,  and an  inexpensive  device  that  identifies  a T1 circuit  from a
multiple  configuration  of circuits which may be carrying either a digital (T1)
or analog signal.

Wilcom manufactures several fiber optic test equipment products along with fiber
talk sets  which are used for voice  communications  over  fiber  optic  systems
during the  installation  and  maintenance of fiber optic lines.  Wilcom's fiber
optic test equipment products fall into three categories: optical sources; power
meters;

                                       -5-


<PAGE>
<PAGE>



and fiber  identifiers.  Optical sources utilize either lasers or light emitting
diodes which  generate a pulse of light that is carried  over an optical  fiber.
Optical  power meters are attached to the end of an optical fiber to measure the
power level of an optical pulse being  transmitted  on an optical  fiber.  Fiber
identifiers  are used along the optical  fiber to indicate the presence of light
without  breaking the  transmission  path, which allows a technician to identify
operative fibers without inadvertent service disruptions.

The market for analog test equipment is mature and, as a result, the majority of
analog test equipment sales are for  replacement of old equipment.  Wilcom has a
large base of analog test equipment  products in the field and has a major share
of this market.  Analog test equipment  products  offered  include those to test
grounding, signaling and noise characteristics of an analog circuit.

The line treatment  product offering  includes a wide variety of voice frequency
telephone  line treatment  products  commonly  referred to as "plug-ins".  These
products are generally  used in voice  frequency  transmission  applications  to
improve the sound quality or extend the range of a telephone  line. Most notable
of these products is the VFR-7416 voice frequency repeater,  which automatically
adapts to the transmission  characteristics  of a particular  telephone  circuit
(such as line impedance) which significantly  reduces  installation set-up time.
Another  product,  signaling  plug-ins,  extends the distance over which control
information  (required to set up,  switch and  disconnect a telephone  call) can
effectively be transmitted.

The vast majority of homes and businesses in the U.S. today still rely on 1950's
technology, namely, copper wire. Copper wire extends from the central offices of
the Regional Bell Operating  Companies  (RBOCs) to homes and  businesses.  These
local  loops  are  barely   adequate  for  the  lightning   fast   technological
advancements of modem  manufacturers.  During 1994 Wilcom introduced several new
products to its line of enhanced line powered amplifiers.  This line of patented
products  is  designed  to be  used  both  by  the  phone  companies  and by the
individual  user to  increase  line  quality  in both  voice and high speed data
transmission  applications.  In February 1995,  the Company  announced its first
significant  order for this product line when it received a contract from one of
the  RBOC's  for the  delivery  of its model  MB21-K1.  The  total  value of the
contract is in excess of $2,000,000 and will be fully delivered in 1995.

Marketing and Service

The  Company's  products  are  marketed to customers  through  sales  personnel,
manufacturers'  representatives  and  distributors.  The Company maintains sales
offices and sales support in Columbia, Maryland;  Arlington,  Virginia; Westlake
Village, California;  Dallas, Texas; Longmont, Colorado; Laconia, New Hampshire;
London, England; Israel and Australia.

The Company provides  maintenance and field service for its products through its
customer service departments located at each of its manufacturing facilities and
at certain customer sites.  Field service for printers is also performed by some
distributors.   Most   overseas   service   is   performed   by  the   Company's
representatives  in the United Kingdom,  France,  Germany,  Denmark,  Israel and
Australia.


                                       -6-


<PAGE>
<PAGE>




Customers

During  1994,  sales under  contracts  with the United  States  Government  were
approximately 40% of the Company's net sales. Other than the U.S. Government, no
single customer accounted for more than 10% of the Company's sales in 1994, 1993
or 1992.

Foreign  sales in 1994  accounted  for  approximately  25% of total sales.  Such
sales, which exclude products sold to the United States Government and resold by
the United States  Government  for foreign  military use, are made  primarily to
customers in United Kingdom,  Canada,  Western Europe,  Japan, Hong Kong, Israel
and India. See "Foreign Sales" for further information.

Backlog

The Company's  backlog of orders was $53.8 million at February 16, 1995 compared
to $31.3 million at March 1, 1994. Of these amounts, 64% and 84%,  respectively,
represent  orders for military sales.  Such orders are subject to termination at
the  convenience  of the U.S.  Government  with  negotiated  settlements.  Other
orders,  when subject to cancellation  or return,  are handled with a restocking
charge or by negotiated settlement.

While  the  Company's  backlog  is not  subject  to  seasonal  factors,  it does
fluctuate due to timing of orders from the United States Government.  Not all of
the backlog is  expected  to be shipped  during  1995.  The  Company  expects to
produce and ship approximately 72% of its current backlog of orders during 1995.

The nature of the Company's business has changed such that customer  procurement
and delivery  cycles have been  shortened  when compared with the Company's past
business base. As a result,  the backlog is less  significant as an indicator of
future business.

Competition and Other Factors

The  Company  is a small  factor  in the  markets  in  which it  competes.  Many
suppliers in the market are significantly larger than the Company in total sales
and assets,  and many devote  significantly more resources to the development of
new products than does the Company. The Company continually searches for certain
market niches where it has expertise and can compete  successfully.  Competition
for the Company's  products is based  principally on  reliability,  performance,
price and diversity of the products offered.

Research and Development

The Company's  technological base is characterized by rapid change. As a result,
maintenance  and expansion of the Company's  business are highly  dependent upon
the  success of the  Company's  programs  to develop  new  products  and upgrade
existing products.  The Company's engineering resources have been devoted to the
development of new products in every major category of its business.

During the years 1994, 1993 and 1992 the Company's cost of independent  research
in  pursuit  of  new  products  and  improvements  to  existing  products,   was
approximately  $3,214,000,  $5,020,000 and $3,661,000,  respectively.  Customer-
funded engineering included either in cost of sales or inventory as a contract

                                       -7-


<PAGE>
<PAGE>



cost was  $6,121,000 in 1994  compared to  $2,424,000 in 1993 and  $2,477,000 in
1992.

Manufacturing and Supplies

Production  of  the  Company's   products   requires  assembly  and  testing  of
components,  printed circuit boards and other purchased parts.  Quality control,
testing  and   inspection   are  performed  at  various  steps   throughout  the
manufacturing process.

The Company  purchases  certain materials and components used in its systems and
equipment from  independent  suppliers.  These  materials and components are not
normally purchased under long-term contracts.  The Company believes that most of
the items it  purchases  are  obtainable  from a  variety  of  suppliers  and it
normally obtains  alternative  sources for major items,  although the Company is
sometimes dependent on a single supplier or a few suppliers for some items.

Defense Environment

The  Company's  sales are affected by the United  States  defense  budget.  With
continuing discussions on budget cuts, it is difficult to assess what the impact
of budget cuts, if any, will be on the Company.  It appears that defense outlays
will be reduced  from past levels.  The Company is unaware of any targeted  cuts
specifically affecting its products. The Company's products are utilized on many
different  programs.  However,  changed U.S.  Government  spending  levels could
impact the Company's future sales levels.

Foreign Sales

The  Company's  foreign  sales are  comprised  of export sales from the U.S. and
foreign  revenues  from  Lynwood  Scientific  Developments  Ltd.  Sales are made
principally to customers in the United Kingdom,  Canada,  Western Europe, Japan,
Hong Kong, Indonesia, Israel and Australia. All export sales are payable in U.S.
dollars and,  therefore,  settlement  amounts do not  fluctuate  with changes in
exchange  rates.  All of  Lynwood's  sales  are  payable  in  British  currency.
Fluctuations  in exchange  rates  between the U.S.  dollar and the British pound
will impact on the Company's  operating  results.  No single  country,  with the
exception of the United  Kingdom,  accounted  for more than 5% of the  Company's
foreign sales in any of the years noted below.

Foreign sales for the past three years have been as follows:

                               Approximate
                                   Total               Percent of
                               Foreign Sales          Company Sales
                               -------------          -------------
              1994              $13,828,000                25%
              1993               17,363,000                21%
              1992                6,400,000                10%


Employees

At December 31, 1994, the Company had approximately  393 employees.  The Company
has never  experienced a work stoppage and none of its employees are represented
by a union. The Company believes its relationship with its employees is good.

                                       -8-


<PAGE>
<PAGE>




Item 2.
Properties

The  Company's  facilities,  which  are  believed  to be  adequate  to meet  the
Company's foreseeable needs, are shown in the table that follows:

                                   Facilities

<TABLE>
<CAPTION>
                                                            Approximate
                                                            Floor Area
Division or Subsidiary               Location              (in Sq. Ft.)
- ----------------------               --------              ------------
<S>                             <C>                     <C>
Electronic Systems Segment

  Military Products Division    Hauppauge, New York*    66,000 (owned)

  Codar Technology, Inc.        Longmont, Colorado      80,000 (leased)

  Systems Division              Columbia, Maryland      25,000 (leased)

  Lynwood Scientific
    Developments Ltd.           Farnham, England        26,000 (leased)

Telecommunications Segment

  Wilcom, Inc.                  Laconia, New Hampshire  52,000 (owned)
</TABLE>


The Company also leases several small sales offices.

*Currently under contract to be sold.


Item 3.
Legal Proceedings

On or about June 28, 1994, TDA Trading Corp. ("TDA"), individually and on behalf
of a class of persons  similarly  situated,  commenced a securities  fraud class
action in the United States District Court for the Eastern  District of New York
(the  "Court")  against  Robert  A.  Carlson,   Richard  A.  Schneider  and  NAI
Technologies, Inc. ("NAI"). TDA commenced its action, entitled TDA Trading Corp.
v. Carlson, et. al., by filing a complaint (the "Complaint") with the Court.

TDA's  Complaint  principally  alleges  that  the  defendants  knowingly  and/or
recklessly  misrepresented  to the public that they  expected  NAI's 1993 fourth
quarter  and fiscal year sales and  earnings  results to continue to increase at
levels  substantially  above those of prior years at a time when they supposedly
knew but failed to disclose  that NAI's  fourth  quarter  1993 sales of its Navy
Standard  Teleprinter  ("NST") and other products would decrease  precipitously.
The Complaint  further alleges that, as a result of defendants'  alleged failure
to disclose  these  developments,  TDA and other  purchasers of NAI common stock
were damaged  because,  it is alleged,  at the time of purchase the price of NAI
common stock had been artificially inflated. Additionally, the Complaint asserts
that at the time that these adverse business developments allegedly became known
to  defendants  and  prior  to their  dissemination  to the  public,  defendants
Carlson, Schneider and other directors of NAI allegedly sold shares of NAI stock
owned by

                                       -9-


<PAGE>
<PAGE>



them  personally  at price levels  described  above which TDA claims were higher
than the true value of these shares.

As relief,  TDA  essentially  seeks  damages in an amount to be proven at trial,
together with costs and expenses, including reasonable attorneys',  accountants'
and experts'  fees.  TDA's  Complaint  also  requests that the Court declare its
action against NAI and the individual defendants to be a proper class action and
certify it as class  representative  and plaintiff's  counsel as counsel for the
class.   On  March  24,  1995,   the  Court   granted  TDA's  motion  for  class
certification.

NAI believes that it has meritorious  defenses to the allegations and claims set
forth in the Complaint and that a finding of ultimate  liability  against it, if
any, would not have a materially adverse effect on its financial  position.  NAI
has advised its  directors'  and officers'  liability  insurance  carrier of the
claims asserted against it and defendants Carlson and Schneider.


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

None.




                                      -10-


<PAGE>
<PAGE>



                                     PART II

Item 5.
Market for Registrant's Common Stock and Related Stockholder Matters

The  Company's  common  stock trades on the NASDAQ Stock Market under the symbol
NATL. The table below sets forth for the periods indicated the high and low sale
prices for the common stock as adjusted for stock  dividends and stock splits as
compiled from published sources.

<TABLE>
<CAPTION>
                 Period                       High           Low
                 ------                       ----           ---
<S>         <C>                             <C>            <C>

1994        First Quarter                   $ 7            $5 3/16
            Second Quarter                    5 7/8         3 5/8
            Third Quarter                     4 7/8         2 7/8
            Fourth Quarter                    4 1/8         2 3/16

1993        First Quarter                    10 13/16       8 3/16
            Second Quarter                    9 1/8         7 11/16
            Third Quarter                    11 1/8         8 5/8
            Fourth Quarter                   10 13/16       6
</TABLE>

There have been no cash  dividends  declared or paid on the common  stock in the
above two years.  The Company's term loan agreement  restricts cash dividends to
the lesser of 20% of prior year net earnings or $2 million.  4% stock  dividends
on the common stock were paid to shareholders of record on February 26, 1993 and
February 25, 1994. A three for two stock split was declared for  shareholders of
record on August 16, 1993.

The following table sets forth, as of December 31, 1994, the approximate  number
of record holders of the Company's  securities as determined from the records of
the transfer agent, American Stock Transfer and Trust Company:

                  Title of Class           Number of Record Holders
                  --------------           ------------------------
            Common Stock, par value
              $.10 per share                         700


Street names are included collectively as a single holder of record.  Management
estimates  that the  Company has  approximately  2,000  additional  shareholders
holding stock in street names.



                                      -11-


<PAGE>
<PAGE>




Item 6.
Selected Financial Data
<TABLE>
<CAPTION>
                                    (in thousands except per share data)
                                1994       1993      1992      1991      1990
                                ----       ----      ----      ----      ----
<S>                           <C>        <C>       <C>       <C>       <C>    
Net Sales                     $ 54,520   $81,024   $67,315   $59,412   $ 42,057

Operating earnings (loss) (1) $(14,589)  $ 8,960   $ 8,407   $ 6,308   $  4,471

Net earnings (loss) (1)       $(11,591)  $ 5,455   $ 5,051   $ 3,900   $  3,089

Per share data:
 Net earnings (loss) (3)      $(  1.69)  $  0.80   $  0.80   $  0.63   $   0.51

 Cash dividends (2)           $    -     $   -     $   -     $   -     $     -

Total assets at year end      $ 53,720   $60,715   $43,704   $33,817   $ 32,964


Long-term debt                $ 13,990   $10,797   $ 7,158   $ 5,017   $  1,817

Working capital               $ 16,665   $19,105   $17,094   $14,134   $  7,364

Shareholders' equity          $ 20,296   $30,593   $23,911   $18,897   $ 14,946

Average market price per
 common share at year end (3) $2 11/16   $ 6 1/4   $8 3/16   $4 9/16   $2 15/16

Average common shares (3)        6,580     6,843     6,309     6,222      6,020
================================================================================
</TABLE>



(1) Includes $7,321 in restructuring costs in 1994.

(2) There have been no cash dividends in the above five fiscal years.

(3) Prior year share data has been restated to reflect 4% stock dividends
    declared in February 1992, 1993 and 1994 and a three-for-two stock split
    paid in August 1993.


                                      -12-



<PAGE>
<PAGE>




Item 7.
Management's Discussion and Analysis of Financial Condition and Results
of Operations

                              Results of Operations

1994 Compared with 1993

On April 8, 1994 the Company announced the restructuring of its Military Systems
Group. The major component of the  restructuring  plan was the  consolidation of
operations  into one  location  (Codar  Technology,  Inc.)  located in Longmont,
Colorado.  The goal of the restructuring was and continues to be to reduce costs
and increase  operating  efficiencies.  In conjunction  with this decision,  the
Company  announced  that it was closing its  Hauppauge-based  Military  Products
division by September 30, 1994, and that most of the work force reductions would
be completed  in early July.  The work force  reductions  and the closing of the
facility were completed on schedule,  but at year-end the combined operation was
performing at lower than anticipated revenue levels.

The Hauppauge facility consisted of two buildings totalling approximately 86,000
square feet.  On October 5, 1994 the smaller  facility  totalling  20,000 square
feet was sold for  approximately  net book value. The larger facility  totalling
66,000 square feet is currently under contract to be sold. Most of the Company's
components   business,   particularly  the  USH  and  the  NST  products,   were
manufactured at this location.  The decision to close the Hauppauge facility was
brought about by the Navy's decision to significantly reduce future purchases of
NST and USH units.  Without a guarantee of future business,  the Company decided
it was not cost  efficient  to maintain  multiple  manufacturing  sites and work
forces.  Therefore,  the  Company  approached  the  Navy in April to give it the
opportunity  to make one final purchase prior to the shut-down of the production
capability.  The Company subsequently  received a small order for additional USH
and NST-I units.

At the beginning of 1994 the Military Products  division employed  approximately
190 people. The implementation of the restructuring plan began in April 1994. It
is  anticipated  that Codar will add  approximately  70 jobs after the  business
transition is completed,  thus  creating a net  reduction of  approximately  120
employees. Through December 31, 1994 Codar had added 54 employees.

During  the  first  quarter  of  1994  the  Company   recorded  a  $7.3  million
restructuring  charge of which $3.1 million  related to a non-cash  write-off of
inventory and anticipated  losses on the disposal of assets.  The remaining $4.2
million primarily consists of employee severance costs, lease termination costs,
and idle  facility  costs.  $3.3 million out of the $4.2  million was  disbursed
during 1994. The Company  anticipates  that it will receive  approximately  $2.3
million over the next two years from the sale of the Hauppauge real estate.  The
proceeds will be used to reduce the Company's term debt.



                                      -13-


<PAGE>
<PAGE>



The following table lists the major elements of the  restructuring  charge which
has been budgeted and the amount remaining as of December 31, 1994:

<TABLE>
<CAPTION>
                                                    Budget
                 Description                        Amount        Balance
                 -----------                        ------        -------
<S>                                               <C>           <C>       
Employee severance expense                        $2,731,000    $  448,000
Idle facility costs subsequent to plant closing      590,000       248,000
Lease termination costs                              370,000       205,000
Contractual obligations                              110,000          -
Other                                                400,000          -
                                                  ----------    ----------

Total charges requiring cash outlays               4,201,000       901,000

Loss on disposition of assets                      2,000,000        80,000
Inventory writedown                                1,120,000         -
                                                  ----------    ----------

Total non-cash charges                             3,120,000        80,000
                                                  ----------    ----------

Total restructuring expense                       $7,321,000    $  981,000
                                                  ==========    ==========
</TABLE>

The transition of the Military  Systems Group to Colorado  placed strains on the
existing management information systems at Codar. During the second half of 1994
the Codar  subsidiary  reported  sales at a level  substantially  below  earlier
expectations.   The  sales  shortfall  was  principally  attributable  to  parts
shortages and increased  product  complexity,  the adverse  impact of which will
continue for at least the first half of 1995.

The nature of the Company's  business is such that year to year changes in sales
levels are predominantly due to changes in shipping volume or product mix rather
than changing sales prices. Net sales in 1994 were $54.5 million, a 33% decrease
when  compared  with $81.0  million  for the same period in 1993.  The  decrease
occurred in both segments,  with the largest decrease in the components business
which was attributable to the decline in NST business.

The following chart provides the sales breakdown by product line:

<TABLE>
<CAPTION>
In thousands of dollars                         1994        1993      % Change
- --------------------------------------------------------------------------------
<S>                                            <C>         <C>        <C>
Electronic Systems Segment
         Systems                               $16,587     $15,870           5%
         Component                              19,006      50,662         (62%)
         Service                                10,737       4,670         130%
                                               ---------------------------------
  Total Electronic Systems Segment              46,330      71,202         (35%)

Telecommunications Segment
         Line treatment                          5,391       5,895          (9%)
         Test equipment                          2,799       3,927         (29%)
                                               ---------------------------------
  Total Telecommunications Segment               8,190       9,822         (17%)
                                               ---------------------------------

  TOTAL                                        $54,520     $81,024         (33%)
                                               =================================
</TABLE>

Sales in the  Electronic  Systems  segment  (net of  intercompany  eliminations)
decreased 35% to $46.3 million from $71.2 million in 1993. The sales decrease

                                      -14-


<PAGE>
<PAGE>



was primarily  attributable  to lower  component  revenue,  partially  offset by
higher service revenue. The decrease in component revenue was principally due to
the substantial completion in 1993 of the NST contract and a decrease in TEMPEST
printer  product  shipments.  The  increase in systems  and  service  revenue is
primarily attributable to the inclusion of revenue from the Codar Division which
was acquired in October 1993.

In recent  years the Company has reduced  its  dependency  on the United  States
defense budget by expanding its non-military  business operations.  However, the
Company still expects a substantial  portion of 1995 sales to be directly to the
military or through prime contractors to the military.  The Company is not aware
of any  programs in which it  participates  that are  specifically  targeted for
termination or curtailment other than the previously  discussed NST program. The
Company's products are utilized on many different U.S. Government programs which
reduces the adverse  impact of cancelling a single  specific  program.  However,
changes in future U.S. defense spending levels could impact the Company's future
sales volume.

Sales  in the  Telecommunications  segment  decreased  17% to  $8.2  million  as
compared to $9.8 million for the same period in 1993.  The decrease in sales was
attributable  to lower test  equipment and line  treatment  revenues  which were
adversely  affected by lower  orders due to cost  cutting  initiatives  from the
regional Bell operating companies and foreign telecommunications  companies. The
Company believes this decline is temporary and that order activity will increase
in 1995 as several new products  nearing their completion of the development and
test phases  become  available.  The Company has received  favorable  reviews on
several new line  treatment  products and in February 1995 it received its first
order in the amount of $2.0 million for a new line treatment product.

The gross margin  percentage  for 1994 was 18.8% as compared with 33.9% in 1993.
The gross margin percentage was adversely affected by an unfavorable mix of high
and  low  margin  product  deliveries,   reduced  shipping  volume,   continuing
inefficiencies as the Company  transitions its military  products  manufacturing
operations  from  Hauppauge,  New York to Longmont,  Colorado and a $2.2 million
first quarter charge  associated with cost overruns on two new printer products.
Lower margins are expected to continue at least during the first half of 1995 as
the Company continues its consolidation and repositioning efforts.

Selling expense for 1994 was $7.5 million as compared with $7.4 million in 1993.
This slight increase is  attributable  to the inclusion of the selling  expenses
associated  with Codar  Technology  which was acquired in October 1993 partially
offset by savings  associated with the previously  mentioned  restructuring  and
lower selling expenses due to lower sales volume.

General and administrative  expenses for 1994 were $6.3 million as compared with
$5.8  million in 1993.  This  increase is  primarily  attributable  to increased
one-time   charges   associated   with  the   Company's   previously   mentioned
restructuring  and the cost of running the Hauppauge  facility for the first ten
months of 1994 substantially below capacity. In 1995 the general  administrative
expenses  should be lower, as the full annual impact of the  consolidation  cost
savings will be realized.

Company-sponsored  research  and  development  expenditures  in 1994  were  $3.2
million as compared with $5.0 million in 1993.  This decrease is attributable to
savings associated with the previously mentioned restructuring and the change in
mix

                                      -15-


<PAGE>
<PAGE>



between Company-sponsored  research and development and customer-funded research
and development.  A key component to the Electronic Systems' segment strategy is
to focus on system integration  business.  Although systems  integration work by
its nature will  require  significant  engineering  content,  such costs must be
classified as contract costs and charged to cost of sales as opposed to Company-
sponsored research and development  (IR&D). It is anticipated that discretionary
R&D  expenditures  will be curtailed in 1995 as the Company attempts to conserve
cash.

The  Company had an  operating  loss of $14.6  million in 1994 as compared  with
operating  earnings of $9.0  million in 1993.  The  operating  loss is primarily
attributable  to lower  sales  volume  and  margins,  the  previously  mentioned
restructuring  and  continuing  inefficiencies  as the Company  transitions  its
military products manufacturing operations from Hauppauge, New York to Longmont,
Colorado.

Interest  expense,  net of interest  income,  increased  by $0.7 million to $1.4
million in 1994.  This increase is  attributable  to increased  long-term  debt,
short-term  bank  borrowings  and an increase in the prime rate. In October 1993
the Company increased its long-term debt by $7.5 million in conjunction with the
acquisition of Codar Technology.

The effective income tax recovery rate is below the combined  statutory  federal
and state rates for 1994.  The Company was unable to  recognize a tax benefit to
its losses greater than the amount it could carry back due to  uncertainties  as
to whether or not a future  benefit will be realized.  Any earnings  realized in
1995 will not be taxed at the statutory rate.

The  Company  had a net  loss of  $11.6  million  in 1994 as  compared  with net
earnings  of $5.5  million in 1993.  Earnings  (loss) per share were  ($1.69) as
compared with $0.80 in 1993,  based on a weighted average of 6.9 million and 6.8
million shares outstanding, respectively. The 1993 earnings per share and shares
outstanding figures have been adjusted to reflect the distribution of a 4% stock
dividend on March 14, 1994 to shareholders of record on February 25, 1994.

1993 Compared with 1992

Sales for 1993 were $81.0  million,  a 20% increase  when compared with sales of
$67.3 million in 1992. The nature of the Company's business is such that year to
year changes in sales levels are predominantly due to changes in shipping volume
or product mix rather than changing sales prices.

Sales in the  Electronic  Systems  segment  (net of  intercompany  eliminations)
increased 15% to $71.2 million from $61.8 million in 1992. The increase in sales
was primarily attributable to the inclusion of revenue from the Company's recent
acquisitions,  Lynwood Scientific Developments,  Ltd. and Codar Technology, Inc.
Sales  from these two new  companies  along  with a modest  increase  in systems
integration  sales more than  offset  the impact of the sale of the  Electronics
Instrument  product  line in  September  1992 and  lower  component  sales.  The
decrease in component  revenue was  principally due to a decline in shipments of
the Company's two traditional products,  the USH and the NST. Both products have
been a significant  portion of the Company's  sales over the past four years but
the contracts for both are near completion. In 1993, NST and USH sales accounted
for 37% of total revenue compared to 58% in 1992.


                                      -16-


<PAGE>
<PAGE>



Although the Company's  acquisitions have allowed it to reduce its dependency on
the United States defense budget, the Company still expects approximately 50% of
1994 sales to be directly to the military or through  prime  contractors  to the
military. The Company is not aware of any programs in which it participates that
are  specifically  targeted  for  termination  or  curtailment  other  than  the
previously  discussed USH and NST programs.  The Company's products are utilized
on many  different  U.S.  Government  programs.  However,  changed U.S.  defense
spending levels could impact the Company's future sales volume.

Sales in the  Telecommunications  segment  were $9.8  million  in 1993 vs.  $5.5
million in 1992.  This  increase is due to the inclusion of a full twelve months
of operations  of Wilcom in 1993 as compared with five months in 1992.  Sales in
the  Telecommunications  segment were adversely  affected by lower orders in the
fourth quarter of 1993, due to cost cutting measures announced by several of the
regional Bell operating companies.

The gross margin  percentage in 1993  increased to 33.9% from 32.4% in 1992. The
increase in gross margin was primarily  attributable  to a favorable mix of high
and low margin product deliveries as well as continued improvements in operating
efficiencies.  The Company  continually strives to reduce its costs and increase
its operating efficiencies.  It is probable that the Company will not be able to
sustain this gross margin  percentage  in 1994 due to the  completion of the NST
and USH contracts which  historically had a higher gross margin  percentage than
the other products the Company manufactures.

Selling  expenses for 1993 were $7.4  million as compared  with $5.8 million for
1992. This increase is attributable to the recent  acquisitions  and the opening
of an international  sales office in late 1992,  partially offset by the selling
expenses  eliminated  as a  result  of the  sale of the  Electronics  Instrument
product line in September 1992.

General and administrative  expenses for 1993 were $5.8 million as compared with
$3.8  million in 1992.  This  increase is primarily  attributable  to the recent
acquisitions  and  increased  personnel and related  costs  associated  with the
strengthening of the internal management organization.

Company  sponsored  research  and  development  expenditures  for 1993 were $5.0
million as  compared  with $3.7  million in 1992.  This  increase  is  primarily
attributable to the recent  acquisitions and reflects the Company's intention to
continue to expand its business base internally as well as through acquisitions.

Operating  earnings for 1993  increased 7% to $9.0 million as compared with $8.4
million in 1992.  The increase in  operating  earnings was a result of increased
sales volume and improved  margins  offset by increases in selling,  general and
administrative  expense,  research and development  expense and  amortization of
excess of cost over fair value of net assets acquired.

Interest  expense,  net of interest  income,  increased  by $0.3 million to $0.7
million  in 1993.  The  increase  in net  interest  expense is  attributable  to
increased   debt  and  reduced  short  term   investments   due  to  the  recent
acquisitions.

The  effective  income tax rate for 1993 was slightly  lower than the  statutory
rate  due  to a  favorable  income  tax  settlement.  The  1992  effective  rate
approximated the combined statutory federal and state rates.


                                      -17-


<PAGE>
<PAGE>



Net earnings for the year 1993 were $5.5 million,  an 8% increase  compared with
$5.1 million in 1992.  Included in net earnings was  approximately  $0.4 million
and $0.1 million for  amortization  of the excess of cost over the fair value of
net assets acquired for 1993 and 1992, respectively.  Earnings per share in 1993
were $0.80,  the same as in 1992, based on a weighted average of 6.8 million and
6.3 million  shares  outstanding,  respectively.  The 1992 and 1993 earnings per
share  and  shares  outstanding  figures  have  been  adjusted  to  reflect  the
distribution  of a 4% stock dividend on March 26, 1993 to shareholders of record
on February 26, 1993,  three for two stock split  effected on September 17, 1993
for  shareholders  of record on August 16, 1993 and a 4% stock dividend on March
24, 1994 to shareholders of record on February 25, 1994.

Liquidity and Capital Resources

The  Company  reported  a net loss of $11.6  million  in 1994,  and  incurred  a
negative cash flow of $0.03 million from  operations.  Company  operations  have
historically  provided a positive cash flow.  However,  the Company is currently
experiencing  financial  difficulties.  At December 31, 1994, the Company was in
violation of certain covenants of its term loan agreements. Such violations were
subsequently waived by the applicable lending institutions.

At December 1, 1994 the Company's  long-term  secured debt totaled $16.3 million
of which current installments were $2.2 million.  This compares to $14.9 million
at December  31,  1993 of which  current  installments  were $4.2  million.  The
Company's long-term borrowings, secured by plant and equipment, bear interest at
rates ranging from 70% of prime (8.5% at December 31, 1994) to 12.43%.  With the
acquisition of Lynwood,  the Company  assumed a 5 year business term loan in the
amount of $0.3  million,  with interest at 2% above the U.K. base rate (6.25% at
December 31, 1994).

On April 7, 1995 the Company entered into a revolving  credit agreement with its
two existing primary lending institutions. Under the terms of the new agreement,
the  existing  term debt and lines of credit  were  converted  into a  revolving
credit  arrangement  in exchange for a cash payment of $100,000 and the issuance
of 250,000  shares of the  Company's  common stock.  The new agreement  requires
quarterly  payments,  commencing in September 1995, of $875,000.  The agreement,
unless  extended,  expires  on  January  15,  1996 at which  time the  remaining
principal  balance of $13,425,000  is due. The agreement  allows for an extended
maturity date to April 15, 1996 under certain conditions.

The repayment of the amount due will be dependent upon the Company's  ability to
either obtain alternate  financing or to restructure the remaining  balance due.
The Company is considering several  alternatives to achieve this,  including the
sale of common or  preferred  stock,  issuance of  convertible  debt, a business
combination,  the sale of all or a portion of the Company and establishment of a
borrowing relationship with other lending institutions.  The Company has engaged
Needham & Company, Inc. as its investment advisor to assist in this process. The
ability of the Company to  accomplish  this at favorable  terms will be somewhat
dependent  upon the  Company's  operating  results  in 1995.  The  restructuring
actions taken in 1994 have  significantly  reduced the expense  structure of the
Company. However, it is not certain that the Company will be able to achieve the
revenue level necessary to return to profitability.

At the present  time,  the Company is a net user of cash.  The Company is taking
action to minimize its cash outlays by deferring or eliminating discretionary

                                      -18-


<PAGE>
<PAGE>



expenses and capital asset purchases.  In addition,  the Company is working with
several  consultants  who are assisting in the  correction of shipment  problems
that currently  exist at the Military  Systems Group.  The Company must increase
its shipment  rate to an  acceptable  level  within the near  future,  or obtain
additional financing, in order to meet its cash flow requirements during 1995.

Cash and cash  equivalents  totaled  $1.7 million at December 31, 1994 and 1993.
Cash used in operating  activities amounted to $0.03 million as compared to $1.1
million in 1994 and 1993, respectively. In January 1995, the Company received an
initial tax refund of $4.0 million.

Cash of $0.07 million was used in investing  activities  during 1994.  The major
components  were comprised of $0.09 million for the purchase of property,  plant
and equipment  and $1.1 million in proceeds from the sale of assets.  Management
expects  total 1995  capital  expenditures  to be slightly  higher than the 1994
expenditures.  However, as previously indicated,  the Company expects to receive
approximately $2.3 million from the sale of real estate over the next two years,
which  will  be  applied  against  existing  debt  under  the  revolving  credit
agreement.

During  1994,  the Company  made debt  payments of $4.8  million and payments of
notes  payable of $5.3 million and  received  proceeds  from  issuances of notes
payable of $8.6 million.

Inflation

The Company's  financial  statements are prepared in accordance with traditional
historical  accounting  systems,  and  therefore  do not  reflect  the effect of
inflation.  The impact of changing  prices on the  financial  statements  is not
considered to be significant.


                                      -19-


<PAGE>
<PAGE>


Item 8.
Consolidated Financial Statements and Supplementary Data

The following  consolidated financial statements of the registrant are submitted
herewith at the end of this document beginning on Page __:

Independent Auditors' Report.

Consolidated balance sheets at December 31, 1994 and 1993.

Consolidated  statements  of operations  for the years ended  December 31, 1994,
  1993 and 1992.

Consolidated statements of shareholders' equity for the years ended December 31,
  1994, 1993 and 1992.

Consolidated  statements  of cash flows for the years ended  December  31, 1994,
  1993 and 1992.


Notes to consolidated financial statements.


Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure

None.





                                      -20-





<PAGE>
<PAGE>




                                    PART III


Item 10.
Directors and Executive Officers of the Registrant

Directors of the Company

The current  members of the Board of  Directors of the  Company,  together  with
certain information  furnished to the Company by each such person, are set forth
below.


<TABLE>
<CAPTION>
                                            Years Served
Name and Age                                as a Director            Biographical Summary
- ------------                                -------------            --------------------
<S>                                         <C>                  <C>
Robert A. Carlson, 62                             8              Mr. Carlson is President and
                                                                 Chief Executive Officer of the
                                                                 Company.  From December 1987
                                                                 until December 1989, he was
                                                                 President and Chief Operating
                                                                 Officer of the Company.

Richard A. Schneider, 42                          3              Mr. Schneider is Executive Vice
                                                                 President, Treasurer and
                                                                 Secretary of the Company.  He
                                                                 was elected a director of the
                                                                 Company on February 11, 1993.
                                                                 From October 1988 until December
                                                                 1992, he served as Vice
                                                                 President - Finance, Treasurer
                                                                 and Secretary of the Company.

Stephen A. Barre, 56                              6              Mr. Barre is Chairman and Chief
                                                                 Executive Officer of Servo
                                                                 Corporation of America, a
                                                                 communications and defect
                                                                 detection company.

C. Shelton James, 55                              6              Mr. James is Chairman of the
                                                                 Board and Chief Executive
                                                                 Officer of Elcotel Inc., a
                                                                 public communications company.
                                                                 He also is President and a
                                                                 director of Fundamental
                                                                 Management Corporation, an
                                                                 investment management company,
                                                                 and is on the board of directors
                                                                 of Harris Computer Systems Inc.,
                                                                 SK Technologies and CPSI Inc.
</TABLE>


                                      -21-


<PAGE>
<PAGE>





<TABLE>
<S>                                         <C>                  <C>
Walter Lipkin, 69                                42              Mr. Lipkin is retired.  He was a
                                                                 co-founder of the Company and
                                                                 served as a Vice President or
                                                                 Senior Vice President and
                                                                 Treasurer from 1954 through
                                                                 1989.

John M. May, 67                                  16              Mr. May is an independent
                                                                 consultant.  From 1975 to 1987,
                                                                 he was Vice President and
                                                                 Director of Tower, Perrin, Inc.,
                                                                 a management consulting firm.
                                                                 He is also a director of Olsten
                                                                 Corporation, a provider of
                                                                 temporary employee and health
                                                                 care services.

Robert D. Rosenthal, 45                          10              Mr. Rosenthal is President,
                                                                 Chief Executive Officer and a
                                                                 Director of First Long Island
                                                                 Investors, Inc., a diversified
                                                                 investment and financial
                                                                 services company.  He also is
                                                                 Co-Chairman and Co-Chief
                                                                 Executive Officer of the New
                                                                 York Islanders, a franchise in
                                                                 the National Hockey League.
</TABLE>


Executive Officers of the Company

The current executive officers of the Company are as follows:

Robert A.  Carlson,  62, is the  President  and Chief  Executive  Officer of the
Company.  From  December  1987 until  December  1989, he was President and Chief
Operating Officer of the Company.

Richard  A.  Schneider,  42, is the  Executive  Vice  President,  Treasurer  and
Secretary of the Company.  From October 1988 until  December  1992, he served as
Vice President - Finance, Treasurer and Secretary of the Company.

Section 16 Compliance

Section 16(a) of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"),  requires  officers,  directors and beneficial owners of more than 10% of
the  Company's  Common Stock to file  reports of ownership  and changes in their
ownership  of the equity  securities  of the  Company  with the  Securities  and
Exchange Commission. Based solely on a review of the reports and representations
furnished  to the  Company  during the last  fiscal  year by such  persons,  the
Company believes that each of these persons is in compliance with all applicable
filing requirements. Under Sections 16(b) of the Exchange Act, such persons also
are required to disgorge to the Company any profit  realized by any purchase and
sale, or any sale and purchase,  of equity  securities of the Company within any
period of less than six months.  Pursuant thereto, Mr. Schneider was required to
disgorge  profits  totalling  $5,980  based on the sale of 1,000  shares and the
purchase of 1,000 shares of the Company's Common Stock one day short of the

                                      -22-


<PAGE>
<PAGE>



required six month waiting period in fiscal 1994.

Item 11.
Executive Compensation

Executive Compensation

The following  table sets forth all plan and non-plan  compensation  awarded to,
earned  by or paid to the  Company's  Chief  Executive  Officer  and each of the
executive  officers of the Company other than the Chief Executive  Officer whose
total annual salary and bonus  exceeded  $100,000 for each of the Company's last
three fiscal years (collectively, the "Named Executives").

                                                      SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                         Long Term Compensation
                                                                              ----------------------------------------
                                                       Annual Compensation             Awards             Payouts
                                     ---------------------------------------  ------------------------   -------------
           (a)              (b)         (c)          (d)          (e)            (f)           (g)          (h)             (i)
                                                                                            Securities
                                                              Other Annual    Restricted    Underlying      LTIP         All Other
Name and Principal         Fiscal                             Compensation      Stock         Options/    Payouts       Compensation
Position                   Year      Salary ($)    Bonus ($)      ($)(1)      Award(s)($)   SARs (#)        ($)             ($)
- --------------------       ------    ----------    ---------  --------------  -----------   ----------   ----------    -------------
<S>                        <C>       <C>           <C>        <C>             <C>           <C>          <C>           <C>       
Robert A. Carlson -        1994      $275,000           --          --            --         138,983(5)     --          $66,324(2)
President and Chief        1993       260,000      $ 68,790         --            --          64,347        --           69,652(2)
Executive Officer          1992       226,000       113,300         --            --         122,919        --           64,539(2)

Richard A. Schneider -     1994       149,000           --          --            --          94,389(5)     --           12,426(3)
Executive Vice President,  1993       138,000        27,380         --            --          23,442        --           13,993(3)
Treasurer and Secretary    1992       118,000        36,970         --            --          30,147        --           14,622(3)

Frank Tortorelli -         1994       144,895           --          --            --          75,136(5)     --            5,298(4)
President, Military        1993           n/a           --          --            --             --         --               --
Systems Group (6)          1992           n/a           --          --            --             --         --               --
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  The aggregate amount of all perquisites and other personal benefits paid to
     any Named  Executive is not greater than either $50,000 or 10% of the total
     of the annual salary and bonus reported for such Named Executive.

(2)  Includes  $51,266,  $59,122 and $59,022 of life insurance  premiums paid on
     term life and split dollar policies by the Company on behalf of Mr. Carlson
     in each of the years 1992, 1993 and 1994, respectively,  as well as $8,273,
     $7,909 and $7,302 of matching contributions  made by the Company  under the
     401(k)  deferred  compensation  plan and $5,000,  $2,621 and $0 of matching
     contributions  made by the Company under the profit sharing portion of such
     plan for the benefit of Mr.  Carlson  for each of the years 1992,  1993 and
     1994, respectively.

(3)  Includes $6,781,  $7,637 and $7,603 of life insurance premiums paid on term
     life and split dollar policies by the Company on behalf of Mr. Schneider in
     each of the years  1992,  1993 and 1994,  respectively,  as well as $4,341,
     $4,166 and $4,823 of matching  contributions  made by the Company under the
     401(k)  deferred  compensation  plan and $3,500,  $2,190 and $0 of matching
     contributions  made by the Company under the profit sharing portion of such
     plan for the benefit of Mr.  Schneider for each of the years 1992, 1993 and
     1994, respectively.

(4)  Includes $818 of life insurance  premiums paid on a term life policy by the
     Company on behalf of Mr.  Tortorelli in 1994, as well as $4,480 of matching
     contributions  made by the Company under the 401(k)  deferred  compensation
     plan and $0 of  contributions  made by the Company under the profit sharing
     portion of such plan for the benefit of Mr. Tortorelli for 1994.

(5)  Options to acquire  shares of the Company Common Stock that were granted in
     fiscal year 1994. At the same time, options for Mr. Carlson (102,951),  Mr.
     Schneider (54,996) and Mr. Tortorelli (39,336) were canceled.

(6)  Mr. Tortorelli became an executive officer of the Company in fiscal 1994.

                                      -23-


<PAGE>
<PAGE>





Stock Options

The table below  summarizes the options granted to the Named  Executives in 1994
and their potential realizable values.


                            OPTION/SAR GRANTS IN 1994

<TABLE>
<CAPTION>
                                                                                                                   Potential
                                                                                                              Realizable Value at
                                                                                                                Assumed Annual
                                                                                                             Rates of Stock Price
                                                                                                                 Appreciation
                                           Individual Grants                                                  for Option Term(1)
- --------------------------------------------------------------------------------------------------------  --------------------------
           (a)                      (b)                   (c)               (d)                (e)          (f)              (g)
                                 Number of             % of Total
                                 Securities            Options/SARs
                                 Underlying            Granted to
                                 Options/SARs          Employees in   Exercise or Base
Name                             Granted (#)           Fiscal Year    Price ($/Sh)       Expiration Date    5%($)          10% ($)
- -----------------------          -----------           -----------    ----------------   ---------------  -----------     ----------

<S>                                <C>                      <C>           <C>            <C>              <C>              <C>     
Robert A. Carlson -                36,032                   7%            $6.25          10 years         $141,627         $358,911
President and Chief               102,951(2)               21%            $5.25           5 years         $149,330         $329,979
Executive Officer

Richard A. Schneider -             39,393                   8%            $4.74          10 years         $117,431         $297,587
Executive Vice President           54,996(2)               11%            $5.25           5 years         $ 79,772         $176,273
Treasurer and Secretary

Frank Tortorelli -                 35,800                   7%            $5.25          10 years         $118,201         $299,542
President, Military                39,336(2)                8%            $5.25           5 years         $ 57,057         $126,080
Systems Group
</TABLE>



(1)  Option price compounded annually at 5% and 10% over the ten year term minus
     the exercise price times the number of shares subject to the option.

(2)  Such  options  were  granted  on  May  26,  1994  in  connection  with  the
     cancellation  of options  granted  for the same number of shares at earlier
     dates.  Such options  become  exercisable  at a rate of 25% per year on the
     anniversary  date of the grant.  All such  options  expire  after the fifth
     anniversary of the date of grant.


                                      -24-


<PAGE>
<PAGE>




The  table  below  summarizes the  exercise of stock options during 1994 for the
Named Executives

                     AGGREGATED OPTION/SAR EXERCISES IN 1994
                          AND FY-END OPTION/SAR VALUES


<TABLE>
<CAPTION>
(a)                                     (b)                     (c)                     (d)                        (e)
                                                                                        Number of
                                                                                        Securities                 Value of
                                                                                        Underlying                 Unexercised
                                                                                        Unexercised                In-the-Money
                                                                                        Options/SARs               Options/SARs
                                                                                        at FY-End (#)              at FY-End ($)
                                        Shares
                                        Acquired on             Value                   Exercisable/               Exercisable/
Name                                    Exercise (#)            Realized ($)            Unexercisable              Unexercisable(1)
- --------------------                    ------------            ------------            -------------              ----------------
<S>                                     <C>                     <C>                     <C>                        <C>
Robert A. Carlson -
President and Chief
Executive Officer                       10,140                  $34,223                 47,579/166,906             $336/$0

Richard A. Schneider -
Executive Vice
President, Treasurer
and Secretary                           -0-                     $0                       7,768/87,559               $86/$0

Frank Tortorelli -
President, Military
Systems Group                           -0-                     $0                       4,056/58,392                $0/$0
</TABLE>

- -----------------
(1)  Market price at December 31, 1994 minus  exercise price times the number of
     shares underlying the unexercised options.

                                      -25-


<PAGE>
<PAGE>



Pension Plan and Supplemental Retirement Plan

Certain  Company  employees  including the Named  Executives  are covered by the
Company's   non-contributory   Employees  Pension  Plan  (the  "Pension  Plan").
Effective January 4, 1994,  current accruals were frozen under the Pension Plan.
The Company  also has a  non-qualified  Supplemental  Retirement  Plan in effect
which covers certain Company employees including the Named Executives other than
Mr. Tortorelli.


Typical  retirement  benefits as in effect on December 31, 1994 are shown in the
table below:

                 ESTIMATED ANNUAL NORMAL RETIREMENT PENSION AND
                SUPPLEMENTAL BENEFITS FOR VARIOUS COMBINATIONS OF
              SPECIFIED COMPENSATION AND YEARS OF CREDITED SERVICE

<TABLE>
<CAPTION>
                                         Years of Credited Service at Retirement
                 ---------------------------------------------------------------------------------------------
Remuneration        10               15               20               25               30               35
- --------         --------         --------         --------         --------         --------         --------
<S>              <C>              <C>              <C>              <C>              <C>              <C>     
$ 50,000         $  4,610         $  6,915         $  9,220         $  8,125         $ 13,830         $ 13,830
  75,000            7,485           11,228           14,970           14,888           22,455           22,455
 100,000           10,360           15,540           20,720           22,075           31,080           31,080

 125,000           13,235           19,853           26,470           29,263           39,705           39,705
 150,000           16,110           24,165           32,220           36,450           48,330           48,330
 175,000           18,985           28,478           37,970           43,638           56,955           56,955

 200,000           21,860           32,790           43,720           50,825           65,580           65,580
 225,000           24,735           37,103           49,470           58,013           74,205           74,205
 250,000           25,982           38,972           51,963           59,122           77,945           77,945

 300,000           25,982           38,972           51,963           59,122           77,945           77,945
 400,000           25,982           38,972           51,963           59,122           77,945           77,945
</TABLE>


The benefits  shown in the table above have been computed on an actuarial  basis
and are not  subject  to any  deduction  for  social  security  or other  offset
amounts. The compensation covered by the Pension Plan includes the amounts shown
in columns(c), (d) and (e) of the Summary Compensation Table.

It is estimated that Messrs.  Carlson,  Schneider and Tortorelli,  who have ten,
six and three years of credited service, respectively, will receive each year at
normal  retirement age the following  total  aggregate  annual amounts under the
Pension  Plan and the  non-qualified  Supplemental  Retirement  Plan:  $160,213,
$66,818 and $3,124, respectively.

Termination of Employment and Change in Control Agreements

The Company has entered  into  Executive  Termination  Agreements  with  Messrs.
Carlson,  Schneider,  Tortorelli  and four other  employees,  which  provide for
severance benefits in the event employment  terminates within one year following
a change in control of the Company unless termination is on account of death, or
for cause.  The agreements are renewable  annually at the option of the Company.
The agreements  provide severance  benefits which include an amount equal to two
times annual base salary for Messrs.  Carlson,  Schneider  and  Tortorelli  (the
number of years or portions  thereof until Mr.  Carlson's  sixty-fifth  birthday
times  annual base salary for Mr.  Carlson) and one times annual base salary for
the four other employees.

                                      -26-


<PAGE>
<PAGE>




Director Compensation

During 1994,  each  director who was not also an officer of the Company was paid
an annual  retainer  of $9,000  plus a uniform  fee of $1,000 for each Board and
committee meeting attended in person. During 1995, each director who is not also
an officer  of the  Company  will be paid an annual  retainer  of $9,000  plus a
uniform fee of $1,000 for each Board and committee  meeting  attended in person.
During  1994,  directors  who were also  officers  of the  Company  received  no
remuneration   for  attendance  at  Board  and  committee   meetings.   No  such
compensation is contemplated to be paid during 1995 either.

Compensation Committee Interlocks and Insider Participation

During the fiscal year ended December 31, 1994, the members of the  Compensation
Committee were John M. May  (Chairman),  Walter Lipkin and Robert D.  Rosenthal.
During fiscal year 1994 and formerly, none of such persons was an officer of the
Company or any of its  subsidiaries  or had any  relationship  with the  Company
other than serving as a director of the Company,  except that Mr.  Lipkin served
as a Vice  President or Senior Vice  President and Treasurer of the Company from
1954 through 1989. In addition,  during the fiscal year ended December 31, 1994,
no  executive  officer of the  Company  served as a director  or a member of the
compensation committee of another entity, one of whose executive officers served
as a director or on the Compensation Committee of the Company.



                                      -27-


<PAGE>
<PAGE>



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

The following table sets forth information  concerning persons or groups who are
known by the Company to be the beneficial  owners of more than 5% of the Company
Common Stock as of March 7, 1995.  The  information  in the table below is based
upon  information  furnished to the Company by such persons and statements filed
with the Securities and Exchange Commission.

<TABLE>
<CAPTION>
                                                            Number of Shares of
                                                            Company Common Stock                 Percent of Company
Name and Address of Beneficial Owner                        Beneficially Owned(1)                Common Stock
- ------------------------------------                        ---------------------                -------------------
<S>                                                         <C>                                  <C>  
Lindner Fund Inc.
7711 Carondelet Avenue
Box 16900
St. Louis, MO  63105(2)..................................           405,600                          5.65%

C.L. King & Associates
Nine Elk Street
Albany, NY  12207(3).....................................           451,451                          6.29%

Pioneer Management Corporation
60 State Street
Boston, MA  02114(4).....................................           451,500                          6.29%

Fundamental Management Corporation
201 South Biscayne Boulevard
Suite 1450
Miami, FL  33131(5)......................................           385,636                          5.38%
</TABLE>


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

(1)  To the knowledge of the Company, beneficial owners named in the above table
     have sole voting power with  respect to the shares  listed  opposite  their
     names.

(2)  These  shares are  reportedly  owned by Lindner  Fund Inc.,  an  investment
     company  registered  under the  Investment  Company  Act of 1940,  of which
     Ryback Management  Corporation is the investment company adviser registered
     under Section 203 of the Investment Advisers Act of 1940.

(3)  These  shares  are  reportedly  owned by a passive  investor.  C.L.  King &
     Associates  the  investment   company  adviser  of  such  investor  and  is
     registered under Section 203 of the Investment Advisers Act of 1940.

(4)  These shares are reportedly owned by a passive investor. Pioneer Management
     Corporation  is the  investment  company  adviser of such  investor  and is
     registered under Section 203 of the Investment Advisers Act of 1940.

(5)  These shares are reportedly owned of record by several limited partnerships
     formed  under the laws of the State of Florida for the purpose of investing
     in securities of public company issuers,  of which  Fundamental  Management
     Corporation  is the sole managing  general  partner.  C. Shelton  James,  a
     director  of  the  Company,  is the  President  of  Fundamental  Management
     Corporation.  Excludes  14,793 shares of Company  Common Stock owned by Mr.
     James as to  which  shares  Fundamental  Management  corporation  disclaims
     beneficial ownership.

                                      -28-


<PAGE>
<PAGE>





Shares of Company  Common Stock  beneficially  owned as of March 7, 1995 by each
director,  nominee for director and executive  officer of the Company and by all
directors and executive  officers of the Company as a group are set forth in the
following table.  This table is based upon information  furnished to the Company
by  such  persons  and  statements   filed  with  the  Securities  and  Exchange
Commission.

<TABLE>
<CAPTION>
                                                              Beneficial Ownership of Shares(1)
                                                              ---------------------------------
                                              Number of Shares of
                                              Company Common Stock                         Percent of Company
Name                                          Beneficially Owned(2)                        Common Stock(3)
- ------------------------                      ---------------------                        ------------------
<S>                                           <C>                                          <C>
Robert A. Carlson                                     100,467                                    1.40%

Stephen Barre                                          17,654                                       -

C. Shelton James(4)                                    14,793                                       -

Walter Lipkin                                         123,846                                    1.72%

John M. May                                            47,489                                    1.08%

Robert D. Rosenthal                                    69,700                                       -

Richard A. Schneider                                   16,812                                       -

Frank Tortorelli                                          -0-                                       -

All directors and officers
as a group (8 persons)                                390,761                                    5.43%
</TABLE>



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

- -    Less than 1%

(1)  Directors and executive officers have sole voting power and sole investment
     power with respect to the shares listed opposite their names.

(2)  Excludes  options  exercisable  within  60 days of March  7,  1995 for such
     persons as follows:  Mr.  Carlson,  68,327;  Mr. Barre,  3,120;  Mr. James,
     7,401;  Mr. Lipkin,  3,120;  Mr. May,  3,120;  Mr.  Rosenthal,  3,120;  Mr.
     Schneider, 9,833; Mr. Tortorelli,  6,084; and all directors and officers as
     a group, 104,125.

(3)  The percentages of Company Common Stock  outstanding are based on 7,195,567
     shares outstanding on March 7, 1995.

(4)  Excludes  385,636 shares of Company Common Stock owned of record by several
     limited  partnerships  of  which  Fundamental  Management  Corporation,  an
     investment  company of which Mr. James is  President,  is the sole managing
     general partner, as to which shares Mr. James shares voting and dispositive
     power.



                                      -29-


<PAGE>
<PAGE>



                                     PART IV

Item 13.
Certain Relationships and Related Transactions

None.


Item 14.
Exhibits, Financial Statement Schedules and Reports on Form 8-K
(a)      Financial Statements, supplementary data and financial statement
         schedules

         The  consolidated  financial  statements  and  schedules  listed in the
         accompanying  index to financial  statements  are filed as part of this
         Annual Report on Form 10-K.


(b)      Reports on Form 8-K

         None


(c)      Exhibits (not included)

         10    Revolving Credit Agreement

         22    List of Subsidiaries

         23    Accountants' Consent




                                      -30-


<PAGE>
<PAGE>





                               S I G N A T U R E S

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.

                                         NAI TECHNOLOGIES, INC.

                                         BY:/s/ Richard A. Schneider
                                            -------------------------
                                            Richard A. Schneider
DATE:  April 13, 1995                       Executive Vice President

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

Signature                       Title                             Date
- ---------                       -----                             ----

/s/ Robert A. Carlson           President, Chief Executive       April 13, 1995
- ---------------------------     Officer and Director
(Robert A. Carlson)             (Chief Executive Officer)

/s/ Stephen Barre               Director                         April 13, 1995
- ---------------------------
(Stephen Barre)

/s/ C. Shelton James            Director                         April 13, 1995
- ---------------------------
(C. Shelton James)

/s/ Walter Lipkin               Director                         April 13, 1995
- ---------------------------
(Walter Lipkin)

/s/ John M. May                 Director                         April 13, 1995
- ---------------------------
(John M. May)

/s/ Robert Rosenthal            Director                         April 13, 1995
- ---------------------------
(Robert Rosenthal)

/s/ Richard A. Schneider        Executive Vice President,        April 13, 1995
- ---------------------------     CFO, Treasurer,
(Richard A. Schneider)          Secretary and Director
                                (Chief Financial and
                                Accounting Officer)



                                      -31-


<PAGE>
<PAGE>








                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES

                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES




                                                                  Page
                                                                  ----

Independent Auditors' Report                                      F-2

Consolidated Balance Sheets at December 31, 1994 and              F-3
  1993

Consolidated Statements of Operations - Years ended               F-4
  December 31, 1994, 1993 and 1992

Consolidated Statements of Shareholders' Equity -                 F-5
  Years ended December 31, 1994, 1993 and 1992

Consolidated Statements of Cash Flows - Years ended               F-6
  December 31, 1994, 1993 and 1992

Notes to Consolidated Financial Statements                        F-7

Consolidated Financial Statement Schedules:

         II - Valuation and Qualifying Accounts                   F-30


Schedules  not  listed  above  have been  omitted  either  because  they are not
applicable or the required  information is shown in the  consolidated  financial
statements or notes thereto.




                                       F-1


<PAGE>
<PAGE>




KPMG Peat Marwick
Certified Public Accountants
One Jericho Plaza
Jericho, NY 11753

                          Independent Auditors' Report

The Stockholders and
Board of Directors
NAI Technologies, Inc.

We have  audited  the  accompanying  consolidated  financial  statements  of NAI
Technologies,  Inc. (formerly North Atlantic Industries,  Inc.) and subsidiaries
as  listed  in the  accompanying  index.  In  connection  with our  audit of the
consolidated financial statements,  we have also audited the financial statement
schedule  as listed in the  accompanying  index.  These  consolidated  financial
statements  and  financial  statement  schedule  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated  financial statements and financial statement 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 consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of NAI Technologies,
Inc. and subsidiaries as of December 31, 1994 and 1993, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December  31,  1994 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.

As discussed in Note 10 to the accompanying  consolidated  financial statements,
the Company was not in compliance  with its bank debt  covenants at December 31,
1994.  Accordingly,  on April 12, 1995,  the Company  entered into a new secured
revolving  credit agreement with its lenders.  The new secured  revolving credit
agreement  expires in early 1996 at which time the  Company  will be required to
repay  all  outstanding   amounts  due.  The  Company  is  considering   several
alternatives to meet this requirement, including the sale of common or preferred
stock, issuance of convertible debt, a business combination,  the sale of all or
a portion of the Company or borrowing from other institutions.

As discussed in Note 1 to the  consolidated  financial  statements,  the Company
changed  its  method  of  accounting  for  income  taxes  in 1993 to  adopt  the
provisions  of Financial  Accounting  Standards  Board's  Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes."

                                            KPMG PEAT MARWICK LLP
April 13, 1995
Jericho, New York

                                       F-2


<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
<TABLE>
<CAPTION>
                                                                                                              December 31,
(in thousands)                                                                                           1994               1993
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                   <C>                  <C>     
ASSETS
Current Assets:
   Cash and cash equivalents                                                                          $  1,658             $  1,717
   Accounts receivable, net                                                                             12,508               15,042
   Income taxes receivable                                                                               4,732                  862
   Inventories, net                                                                                     14,052               16,962
   Deferred tax asset                                                                                      378                  962
   Other current assets                                                                                    871                  945
- -----------------------------------------------------------------------------------------------------------------------------------
         Total current assets                                                                           34,199               36,490
- -----------------------------------------------------------------------------------------------------------------------------------
Property, plant and equipment, net                                                                       7,657               11,864
Excess of cost over fair value of net assets acquired, net                                              10,865               11,295
Other assets                                                                                               999                1,066
- -----------------------------------------------------------------------------------------------------------------------------------
         Total assets                                                                                 $ 53,720             $ 60,715
===================================================================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
   Notes payable                                                                                      $    127             $  2,774
   Current installments of long-term debt                                                                2,179                4,149
   Accounts payable                                                                                      7,484                4,684
   Accrued payroll and commissions                                                                         535                1,056
   Other accrued expenses                                                                                6,435                4,703
   Income taxes payable                                                                                    774                   19
- -----------------------------------------------------------------------------------------------------------------------------------
         Total current liabilities                                                                      17,534               17,385
- -----------------------------------------------------------------------------------------------------------------------------------
Notes payable                                                                                            6,000                 --
Long-term debt                                                                                           7,990               10,797
Other accrued expenses                                                                                   1,522                1,318
Deferred income taxes                                                                                      378                  622
- -----------------------------------------------------------------------------------------------------------------------------------
         Total liabilities                                                                              33,424               30,122
- -----------------------------------------------------------------------------------------------------------------------------------
Commitments and contingent liabilities
- -----------------------------------------------------------------------------------------------------------------------------------
Shareholders' Equity:
   Capital Stock:
      Preferred stock, no par value, 2,000,000                                                            --                   --
         share authorized and unissued
      Common stock, $.10 par value, 10,000,000
         shares authorized; shares issued: 7,174,592
         in 1994 and 6,770,654 (as adjusted) in 1993                                                       717                  651
   Capital in excess of par value                                                                       14,718               12,084
   Foreign currency translation adjustment                                                                 107                  (54)
   Retained Earnings                                                                                     4,754               17,912
- -----------------------------------------------------------------------------------------------------------------------------------
         Total shareholders' equity                                                                     20,296               30,593
- -----------------------------------------------------------------------------------------------------------------------------------
         Total liabilities and shareholders' equity                                                   $ 53,720             $ 60,715
===================================================================================================================================
</TABLE>

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

                                      F-3


<PAGE>
<PAGE>



                                      NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                                       Consolidated Statements of Operations
<TABLE>
<CAPTION>
                                                                               Years ended December 31,
(in thousands except per share amounts)                                   1994            1993           1992
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>             <C>            <C>    
Net sales                                                                   $54,520         $81,024        $67,315
- -------------------------------------------------------------------------------------------------------------------

Cost of sales                                                                44,254          53,526         45,492
- -------------------------------------------------------------------------------------------------------------------

Gross Margin                                                                 10,266          27,498         21,823
- -------------------------------------------------------------------------------------------------------------------

Selling expense                                                               7,490           7,351          5,820
General and administrative expense                                            6,313           5,794          3,834
Research and development                                                      3,214           5,020          3,661
Restructuring expense                                                         7,321             --             --
Other                                                                           517             373            101
- -------------------------------------------------------------------------------------------------------------------

Total expenses                                                               24,855          18,538         13,416
- -------------------------------------------------------------------------------------------------------------------

Operating earnings (loss)                                                   (14,589)          8,960          8,407
- -------------------------------------------------------------------------------------------------------------------

Non-operating income (expense)
   Interest income                                                               83             121            183
   Interest expense                                                          (1,477)           (786)          (619)
- -------------------------------------------------------------------------------------------------------------------

                                                                             (1,394)           (665)          (436)
- -------------------------------------------------------------------------------------------------------------------

Earnings (loss) before income taxes                                         (15,983)          8,295          7,971
(Recovery of) provision for income taxes                                     (4,392)          2,840          2,920
- -------------------------------------------------------------------------------------------------------------------

Net earnings (loss)                                                        ($11,591)         $5,455         $5,051
===================================================================================================================

Earnings (loss) per common share                                             ($1.69)          $0.80          $0.80
===================================================================================================================
</TABLE>

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

                                       F-4


<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
                   For the three years ended December 31, 1994

<TABLE>
<CAPTION>
                                                                Capital                                                  Total
                                                      Common   in excess   Deferred     Note    Translation Retained  shareholders'
(in thousands)                                        stock      of par  compensation receivable adjustment earnings    equity
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>       <C>          <C>           <C>               <C>      <C>        
Balance December 31, 1991                           $    354   $  7,724     ($  27)      --         --     $ 10,846   $ 18,897
   Net earnings                                         --         --         --         --         --        5,051      5,051
   Common stock acquired and retired                      (3)      (300)      --         --         --         --         (303)
   Forfeiture of non-qualified stock options            --          (37)        37       --         --         --         --
   4% common stock dividend                               14      1,158       --         --         --       (1,172)      --
   Amortization of deferred compensation for
    grants of stock options                             --         --          (10)      --         --         --          (10)
   Exercise of employee stock options, net of
    shares tendered                                       19        283       --          (26)      --         --          276
                                                    --------------------------------------------------------------------------
Balance December 31, 1992                                384      8,828       --          (26)      --       14,725     23,911
   Net earnings                                         --         --         --         --         --        5,455      5,455
   Common stock acquired and retired                      (2)      (336)      --         --         --         --         (338)
   4% common stock dividend                               16      2,252       --         --         --         --         --
   Three for two common stock split                      214       (214)      --         --         --       (2,268)      --
   Exercise of common stock warrants                       8         (8)      --         --         --         --         --
   Foreign currency translation adjustment               --         --         --         --          (54)     --          (54)
   Common stock issued in connection with
    the acquisition of Lynwood                            20      1,100       --         --         --         --        1,120
   Tax benefit from exercise of employee stock
    options                                             --          220       --         --         --         --          220
   Exercise of employee stock options and
    stock purchase plan, net of shares
    tendered                                              11        254       --           14       --         --          279
                                                    --------------------------------------------------------------------------
Balance December 31, 1993                                651     12,096       --          (12)       (54)    17,912     30,593
   Net earnings (loss)                                  --         --         --         --         --      (11,591)   (11,591)
   4% common stock dividend                               26      1,541       --         --         --       (1,567)      --
   Foreign currency translation adjustment              --         --         --         --          161       --          161
   Sale of common stock                                   36        964       --         --         --         --        1,000
   Tax benefit from exercise of employee stock
    options                                             --           23       --         --         --         --           23
   Exercise of employee stock options and
    stock purchase plan                                    4        106       --         --         --         --          110
                                                    --------------------------------------------------------------------------
Balance December 31, 1994                           $    717   $ 14,730      $--     ($  12)    $  107   $  4,754   $ 20,296
                                                    ==========================================================================
</TABLE>

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


                                       F-5


<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                                Years ended December 31,
(in thousands)                                                                                   1994          1993          1992
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                            <C>           <C>           <C>     
Cash Flows from Operating Activities:
   Net earnings (loss)                                                                         ($11,591)     $  5,455      $  5,051
   Adjustments to reconcile net earnings (loss) to cash (used in) provided by
    operating activities:
   Depreciation and amortization                                                                  2,435         2,508         1,667
   Loss on disposal of property, plant, & equipment                                               2,298          --            --
   Tax benefit from exercise of employee stock options                                               23           220          --
   Changes in assets and liabilities,  excluding  effects from  acquisitions and
    foreign currency adjustments:
     Accounts receivable                                                                          2,534        (1,374)        1,883
     Inventories                                                                                  2,910        (2,125)        2,005
     Accounts payable and other accrued expenses                                                  4,215        (4,885)          331
     Income taxes payable                                                                        (2,775)       (1,199)         (373)
     Other, net                                                                                     (82)          336           (61)
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash flow (used in) provided by operating activities                                            (33)       (1,064)       10,503
- -----------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
   Payment for purchase of KMS Advanced Products                                                   --            --          (1,709)
   Contingent payment on purchase of KMS Advanced Products                                         (189)         (227)         (115)
   Payment for purchase of Lynwood, net of cash acquired                                           --          (3,986)         --
   Payment for purchase of Codar, net of cash acquired                                             --          (4,592)         --
   Payment for purchase of Wilcom                                                                  --            --          (6,210)
   Purchase of property, plant and equipment                                                       (935)       (1,484)       (1,928)
   Proceeds from sale of property, plant and equipment                                            1,053            70            26
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                                               (71)      (10,219)       (9,936)
- -----------------------------------------------------------------------------------------------------------------------------------
Cash Flows form Financing Activities:
   Issuances of notes payable                                                                     8,636           250          --
   Payments of notes payable                                                                     (5,283)         --            --
   Proceeds from long-term borrowings                                                              --           7,500         5,000
   Payments of long-term debt                                                                    (4,777)       (2,748)       (2,228)
   Receipts on notes receivable                                                                     223           433            44
   Proceeds from exercise of stock options and stock purchase plan                                  110           265           276
   Proceeds from sale of common stock                                                             1,000          --            --
   Purchase and retirement of common stock                                                         --            (338)         (303)
- -----------------------------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by financing activities                                                 (91)        5,362         2,789
- -----------------------------------------------------------------------------------------------------------------------------------
Effect of foreign currency exchange rates on cash                                                   136           (35)         --
- -----------------------------------------------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash equivalents                                                (59)       (5,956)        3,356
Cash and cash equivalents at beginning of year                                                    1,717         7,673         4,317
- -----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                                       $  1,658      $  1,717      $  7,673
===================================================================================================================================
Supplemental disclosure of cash flow information: 
 Cash paid for (refunded):
    Interest                                                                                   $  1,462      $    771      $    622
    Income taxes                                                                              ($    773)     $  3,859      $  3,292
 
  Non-cash investing and financing activities:
   Note receivable from sale of inventory and machinery and equipment                              --            --        $    686
   Common stock issued in Lynwood acquisition                                                      --        $  1,120          --
   Notes payable issued in Codar acquisition                                                       --        $  2,524          --
===================================================================================================================================
</TABLE>


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

                                       F-6


<PAGE>
<PAGE>





                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1994, 1993 and 1992


1.      SUMMARY OF ACCOUNTING POLICIES

        Principles of  Consolidation:  The accompanying  consolidated  financial
        statements  include the  accounts  of the  Company and its  wholly-owned
        subsidiaries.  All significant  intercompany  transactions  and balances
        have been eliminated in consolidation.

        Foreign Currency Translation:  The financial statements and transactions
        of the Company's  foreign  subsidiary  are  maintained in its functional
        currency.  For  consolidation  purposes,  assets and  liabilities of the
        Company's U.K.  subsidiary  have been translated at rates of exchange at
        the end of the period. Revenues and expenses have been translated at the
        weighted  average  rates of  exchange  in  effect  during  each  period.
        Translation gains and losses are accumulated as a separate  component of
        shareholders'  equity.  Gains and  losses  resulting  from  transactions
        denominated  in a currency other than the entity's  functional  currency
        are included in other operating  expense in the consolidated  statements
        of operations.  There were no  significant  gains or losses from foreign
        currency transactions in the years presented.

        Financial Statement  Reclassification:  Certain  reclassifications  have
        been made to prior years'  financial  statements  to conform them to the
        1994 presentation.

        Cash equivalents:  The Company  classifies  investments that are readily
        convertible  into cash, and have original  maturities of three months or
        less, as cash equivalents.

        Inventories:  Inventories are valued at the lower of cost or market on a
        first-in,  first-out  (FIFO)  basis.  Work in process is stated at total
        cost incurred, reduced by estimated costs of units delivered, but not in
        excess of net realizable value.

        Property,  Plant  and  Equipment:  Property,  plant  and  equipment  are
        recorded at historical cost.  Depreciation  and  amortization  have been
        computed using the straight-line  method over the estimated useful lives
        of the assets:  equipment and furniture and fixtures,  generally -- 3 to
        10  years,  and  buildings  --  33  years.  Leasehold  improvements  are
        amortized  over  the  shorter  of  the  estimated  useful  life  of  the
        improvements or the lease term.

        Excess of Cost over Fair  Value of Net  Assets  Acquired:  The excess of
        cost  over  fair  value  of net  assets  acquired  (goodwill)  is  being
        amortized on a straight  line basis over a period of twenty  years.  The
        Company  reviews the significant  assumptions  which underlie the twenty
        year  amortization  period on a  quarterly  basis and will  shorten  the
        amortization  period if considered  necessary.  The Company assesses the
        recoverability of this intangible asset

                                       F-7


<PAGE>
<PAGE>



        by determining whether the amortization of the goodwill balance over its
        remaining life can be recovered  through projected  undiscounted  future
        results.  Accumulated  amortization  was  approximately  $1,100,000  and
        $480,000 at December 31, 1994 and 1993,  respectively.  The amortization
        expense  associated  with these  amounts is included in other  operating
        expense in the  consolidated  statements  of  earnings  and  amounted to
        $620,000, $359,000 and $91,000 in 1994, 1993 and 1992, respectively.

        Revenue  Recognition:  Sales are recorded  when title passes  (either at
        shipment or customer  acceptance).  In some limited cases, a sale may be
        recorded upon the completion of a specific  contractual task such as the
        issuance  of a test  report.  Cost of goods sold is based  upon  average
        estimated  cost  per  unit.  Sales  and  profits  on  cost  reimbursable
        contracts  are  recognized  as costs are  incurred.  Sales and estimated
        profits under  long-term  contracts are recorded under the percentage of
        completion  method of  accounting  using the cost to cost method.  Costs
        include direct engineering and manufacturing costs,  applicable overhead
        costs and special tooling and test equipment.  All selling,  general and
        administrative expenses are charged to operations as incurred.  Warranty
        expense is accrued based upon the historical  relationship between sales
        and  warranty  claims.  Estimated  losses are  provided for in full when
        identified.

        Income Taxes: Effective January 1, 1993 the Company adopted Statement of
        Financial  Accounting  Standards (SFAS) No. 109,  "Accounting for Income
        Taxes".  This  statement  requires  the use of the asset  and  liability
        approach for financial  accounting and reporting of income taxes.  Under
        this method, deferred tax assets and liabilities are recognized based on
        the  temporary  differences  between the carrying  amounts of assets and
        liabilities  for  financial  statement  purposes and income tax purposes
        using  enacted  rates  expected  to be in effect  when such  amounts are
        realized or settled.  The Company previously  accounted for income taxes
        in conformity  with SFAS No. 96. The adoption of this  statement did not
        have a material  effect on the Company's 1993  financial  statements and
        prior years' financial statements were not restated.

        Stock Dividends:  On March 14, 1994 the Company issued 261,139 shares of
        common stock in connection  with a 4% stock dividend to  shareholders of
        record on  February  25,  1994.  On March 26,  1993 the  Company  issued
        252,784  shares (as  adjusted  for stock  dividend  and stock  split) of
        common stock in connection  with a 4% stock dividend to  shareholders of
        record on  February  26,  1993.  On March 27,  1992 the  Company  issued
        234,067  shares (as  adjusted  for stock  dividends  and stock split) of
        common stock in connection  with a 4% stock dividend to  shareholders of
        record on February 28, 1992. All references to earnings per share, stock
        option plan data and common  shares have been adjusted to give effect to
        the  stock  dividends.   The  stock  dividends  were  accounted  for  by
        transferring   approximately  $1,567,000,   $2,268,000  and  $1,172,000,
        respectively,  from  retained  earnings  to common  stock and capital in
        excess of par value.

        Stock Split: On September 17, 1993 the Company issued  2,219,621  shares
        (as adjusted for stock  dividend) of common stock in  connection  with a
        three for two stock split payable in the form of a 50% stock dividend to
        shareholders of record on August 16, 1993. The stock split was accounted
        for by  transferring  approximately  $214,000  from  additional  paid in
        capital to common stock.  All  references  to earnings per share,  stock
        option plan data

                                       F-8


<PAGE>
<PAGE>



        and common shares  have been adjusted to give effect to the stock split.

        Earnings  (loss) Per Share:  Earnings (loss) per share is computed based
        upon the  weighted  average  number of common  shares and  common  share
        equivalents  outstanding.  Common share equivalents  consist of dilutive
        common  stock  options,  common stock  subscribed  to under the Employee
        Stock Purchase Plan and common stock warrants,  net of assumed buy-back.
        The  computation  of fully  diluted  earnings  (loss) per share does not
        materially differ from that presented in the consolidated  statements of
        operations.  Earnings  (loss) per share  amounts are based on 6,850,000,
        6,843,000 and 6,309,000  average shares  outstanding  (including  common
        stock equivalents) for 1994, 1993 and 1992, respectively.


2.      ACQUISITIONS

        On October 14, 1993, the Company acquired Codar  Technology,  Inc. via a
        merger  of  a   wholly-owned   subsidiary   with  and  into   Codar  for
        approximately  $6.5  million  consisting  of  cash  and  notes  payable.
        Additional  costs  incurred  pursuant to the  transaction  resulted in a
        final total acquisition cost of approximately $7.6 million.  The Company
        increased its term loan  borrowings by $7.5 million in conjunction  with
        the acquisition.  The excess of the total acquisition cost over the fair
        value of net assets acquired,  amounting to approximately  $5.4 million,
        is being amortized on a straight line basis over 20 years.

        On January 13, 1993, the Company acquired all of the outstanding  common
        stock of  Lynwood  Scientific  Developments  Limited  (Lynwood),  a U.K.
        company,  for approximately $4 million in cash, 330,497 shares (adjusted
        for stock  dividends  and stock  split) of common  stock and warrants to
        purchase  39,000  shares of common  stock at a price of $8.89 per share.
        The common stock was valued at  approximately  $1.1 million  based on an
        appraisal  by an  investment  company.  The cash portion of the purchase
        price was paid from  existing  cash  balances.  The  excess of the total
        acquisition cost over the fair value of net assets  acquired,  amounting
        to  approximately  $3.7 million,  is being  amortized on a straight line
        basis over 20 years.

        On August 7, 1992,  the  Company  acquired  certain  assets and  assumed
        certain  liabilities  and obligations of the Wilcom Division of Superior
        TeleTec  Transmission  Products,  Inc. for approximately $6.0 million in
        cash and assumed  liabilities of approximately $1.0 million.  Additional
        costs  incurred  pursuant  to  the  transaction   resulted  in  a  total
        acquisition cost of approximately $8.0 million. The acquisition cost was
        funded  by  existing  cash  balances  and  $5.0  million  of  additional
        borrowings  under the Company's  long-term credit agreement with its two
        principal  banks.  The  excess  of cost over  fair  value of net  assets
        acquired, amounting to approximately $1.3 million, is being amortized on
        a straight line basis over 20 years.

        On May 6, 1992,  the Company  acquired  certain  assets of KMS  Advanced
        Products,  Inc., a wholly owned subsidiary of KMS Industries,  Inc., for
        approximately   $1.7  million  in  cash  and  assumed   liabilities   of
        approximately $0.4 million. Additional costs pursuant to the transaction
        resulted in a total acquisition cost of approximately $2.5 million.  The
        Company may also be required to pay an  additional  $1 million  based on
        the cumulative net

                                       F-9


<PAGE>
<PAGE>



        sales of the purchased  business through May 1995. Through December 1994
        the Company has paid approximately $0.5 million,  based on sales through
        September  1994.  The purchase  price was paid from the  Company's  cash
        balances.  The excess of cost over fair  value of net  assets  acquired,
        amounting  to  approximately  $0.8  million,  is  being  amortized  on a
        straight line basis over 20 years.

        Each  of the  acquisitions  was  accounted  for as a  purchase  and  the
        operating results of each are included in the consolidated statements of
        operations from the date of acquisition.

        The following  unaudited  pro-forma  consolidated  results of operations
        assume  that these  four  acquisitions  occurred  on January 1, 1992 and
        reflect the historical  operations of the purchased  businesses adjusted
        for  increased  interest  expense  as a result  of  borrowings,  reduced
        interest   income  as  a  result  of  cash   utilization  and  increased
        depreciation and  amortization net of applicable  income taxes resulting
        from the acquisitions.
<TABLE>
<CAPTION>
        (in thousands, except per share data)        1993            1992
        -----------------------------------------------------------------------
       <S>                                         <C>             <C>     
        Net sales                                  $92,870         $110,661

        Net earnings                               $ 3,894         $  4,922

        Earnings per share                         $  0.57         $   0.74
        =======================================================================
</TABLE>


        The pro-forma  results of operations are not  necessarily  indicative of
        the actual  results of  operations  that  would  have  occurred  had the
        purchases been made at the beginning of the period,  or of results which
        may occur in the future.


3.      NATURE OF ORGANIZATION

        NAI Technologies is a diversified international electronics company with
        strengths    in   both    advanced    computer    system    design   and
        telecommunications.  It  is a  leading  provider  of  rugged  computers,
        peripherals  and  integrated   systems  for  military,   government  and
        commercial  applications.  In addition,  NAI Technologies holds a strong
        market  position  in  transmission   enhancement  products  and  rugged,
        hand-held   test   equipment  for  analog,   digital  and    fiber-optic
        communications  and  data-interchange  networks.  The Company's  diverse
        customer base  includes  commercial  markets  requiring  rugged,  mobile
        computer and  communications  systems,  U.S. and foreign armed services,
        intelligence  agencies,  the regional Bell operating companies and major
        worldwide  independent  telephone  companies.  Net  sales  to  the  U.S.
        Government  for the years ended  December 31,  1994,  1993 and 1992 were
        $21,819,000,   $41,559,000  and  $44,615,000,   respectively.  With  the
        exception of the U.S. Government,  no single customer accounted for more
        than 10% of annual sales in any of the years presented.


                                      F-10


<PAGE>
<PAGE>




4.      ACCOUNTS RECEIVABLE

        Accounts receivable at December 31 consisted of the following:
<TABLE>
<CAPTION>
        (in thousands)                                       1994         1993
        -----------------------------------------------------------------------
        <S>                                                <C>          <C>     
        Amounts receivable from United States Government
           Amounts billed                                 $  4,008     $  4,700
           Unbilled contract receivables                     1,629          971
        -----------------------------------------------------------------------
                                                             5,637        5,671
        Amounts receivable from others
           Amounts billed                                    6,728        8,959
           Unbilled contract receivables                       276          584
        -----------------------------------------------------------------------
                                                             7,004        9,543
        -----------------------------------------------------------------------
                                                            12,641       15,214
        Allowance for doubtful accounts                       (133)        (172)
        -----------------------------------------------------------------------
                                                          $ 12,508     $ 15,042
        =======================================================================
</TABLE>


        Unbilled  contract  receivables  represent  revenue  earned  but not yet
        billed to customers at year end. The Company expects that  substantially
        all such  amounts  will be billed and  collected  within  one year.  The
        Company  has one  contract  which,  under its  terms,  will  result in a
        maximum unbilled receivable of approximately  $1,400,000 in late 1996 or
        early 1997. This amount is expected to be fully collected in 1997 as the
        Company begins to make deliveries under this contract.


5.      INVENTORIES

        Inventories at December 31, summarized by major classification, were as
        follows:
<TABLE>
<CAPTION>
        (in thousands)                             1994            1993
        -----------------------------------------------------------------------
        <S>                                      <C>            <C>    
        Raw materials and components             $ 9,698        $ 9,206
        Work-in-process                            3,849          5,691
        Finished goods                               662          2,065
        Unliquidated Progress Payments              (157)           --
        -----------------------------------------------------------------------
                                                 $14,052        $16,962
        =======================================================================
</TABLE>


                                      F-11


<PAGE>
<PAGE>



6.      OTHER CURRENT ASSETS

        Other current assets at December 31 consisted of the following:
<TABLE>
<CAPTION>
        (in thousands)                             1994            1993
        -----------------------------------------------------------------------
        <S>                                       <C>            <C>   
        Prepaid insurance                         $ 482          $  351
        Notes receivable                             -              178
        Other prepaid expenses                      389             416
        -----------------------------------------------------------------------
                                                  $ 871          $  945
        =======================================================================
</TABLE>

7.      PROPERTY, PLANT AND EQUIPMENT

        Property, plant and equipment at December 31 consisted of the following:
<TABLE>
<CAPTION>
        (in thousands)                             1994            1993
        -----------------------------------------------------------------------
        <S>                                      <C>             <C>    
        Land                                    $ 1,612         $ 1,813
        Buildings                                 3,302           6,209
        Machinery and equipment                   8,185          10,431
        Furniture and fixtures                      635           1,693
        Leasehold improvements                      279             390
        -----------------------------------------------------------------------
                                                 14,013          20,536
        Less accumulated depreciation and
          amortization                           (6,356)        ( 8,672)
        -----------------------------------------------------------------------
                                                $ 7,657         $11,864
        =======================================================================
</TABLE>


                                      F-12


<PAGE>
<PAGE>




8.      RESTRUCTURING

        On April 8, 1994 the Company  announced  that as part of its  transition
        from the design and  manufacture  of  computer  peripherals  toward both
        producing  and  integrating   computer  systems,   it  would  close  its
        Hauppauge,  New York based Military  Products  Division and transfer the
        division's operations to its Codar facility in Longmont,  Colorado. As a
        direct result of the above, during the first quarter of 1994 the Company
        recorded a $9,500,000  charge,  of which  $7,300,000 was classified as a
        restructuring  charge and $2,200,000  was charged to cost of sales.  The
        major components of the restructuring  charge relate to employee expense
        ($2,731,000),  disposition of assets ($2,000,000), inventory write downs
        on discontinued  products  ($1,120,000),  idle facility costs ($590,000)
        and lease termination costs ($370,000). The major components of the $2.2
        million charge pertain to inventory  write-offs related mostly to excess
        start-up costs  associated with the NST-II  production.  The transfer of
        operations to Colorado was substantially completed by the fourth quarter
        of 1994.

        At  December  31,  1994 there was a  remaining  liability  of  $981,000,
        comprised  principally of remaining employee severance  ($448,000) which
        is being  paid  weekly,  idle  facility  expense  ($248,000)  and  lease
        termination costs ($205,000).

9.      OTHER ACCRUED EXPENSES - CURRENT

        Other accrued expenses - current at December 31, 1994,  consisted of the
        following:
<TABLE>
<CAPTION>
        (in thousands)                                    1994            1993
        -----------------------------------------------------------------------
         <S>                                            <C>              <C>   
        Employee benefits                                $1,599           $1,664
        Restructuring                                       981             --
        Insurance payable                                   305              197
        Purchase liabilities                                682              942
        Warranty                                            348              520
        Deferred revenue                                    763              288
        Other                                            $1,757            1,092
        ------------------------------------------------------------------------
                                                         $6,435           $4,703
        ========================================================================
</TABLE>


                                      F-13


<PAGE>
<PAGE>



10.     DEBT

        Long term debt at December 31 consisted of the following:
<TABLE>
<CAPTION>
        (in thousands)                                    1994      1993
        -----------------------------------------------------------------------
        <S>                                            <C>       <C> 
        Industrial  Development Bond, payable in
         monthly principal  installments
         of $4,775 through February 1999 with 
         interest at 70% of prime (8.5% at
         December 31, 1994)                             $   234  $   291

        Secured term loan, payable in
        quarterly installments of $875
        with interest at prime plus 1/2%                  9,175   13,375

        Midland Bank PLC, secured 5 year
         business term loan, monthly principal
         installments of 'L'7,257  (approximately
         $11,000) through July 1995 with
         interest at 2% above the U.K. base rate
         (6.25% at December 31, 1994)                        80      204

        Notes payable (generally  secured by
         specified  machinery and equipment)
         with interest at rates ranging from
         8.875% to 12.43%                                   680    1,076
         ----------------------------------------------------------------------
                                                         10,169   14,946
        Less current installments                         2,179    4,149
        -----------------------------------------------------------------------
                                                        $ 7,990  $10,797
        =======================================================================
</TABLE>

        Aggregate  principal  payments for the five years subsequent to December
        31, 1994 are as follows:
<TABLE>
         <S>            <C>        
         1995           $ 2,179,000
         1996            13,662,000
         1997               215,000
         1998               107,000
         1999                 6,000
                        -----------
                        $16,169,000
                        ===========
</TABLE>


                                      F-14


<PAGE>
<PAGE>




        At December 31,  1994,  the Company was not in  compliance  with certain
        covenants  under its secured term loan  agreement.  Such violations were
        subsequently waived by the Company's lenders.

        During  1994,  the  Company  had  secured  lines of credit  with its two
        principal  lending  institutions  amounting  to  $6,000,000  which  bear
        interest at the prime rate (8.5% at December 31, 1994).  At December 31,
        1994  borrowing  under  these  lines  amounted  to  $6,000,000  and  are
        classified as long-term notes payable in the accompanying balance sheet.
        There were no borrowings under these lines in 1993 and 1992. The maximum
        month-end  amount  outstanding  under these lines  during the year ended
        December 31, 1994 was $6,000,000.  The average short-term borrowings for
        1994 was $4,275,000 at a weighted  average  interest rate of 7.59%.  The
        amounts due on the lines of credit were made part of the revolving  loan
        agreement mentioned above.

        On April 12, 1995 the Company  entered into a secured  revolving  credit
        agreement with its lenders which replaced its then existing  agreements.
        Under the terms of the new  agreement,  the existing term debt and lines
        of credit which  totaled  $15,175,000  were  converted  into a revolving
        credit line in exchange  for a cash payment of $100,000 and the issuance
        of 250,000  shares of common stock (valued at  approximately  $478,000).
        The agreement  expires on January 15, 1996 at which time the Company can
        extend the maturity to April 15, 1996, if certain conditions are met, or
        repay  all  outstanding   amounts  due.  Such  payment  is  expected  to
        approximate  $13,425,000  ($12,500,000  at April 15, 1996) at that time.
        The  repayment  of the amount due will be dependent  upon the  Company's
        ability to either  obtain  alternate  financing  or to  restructure  the
        remaining balance due. The Company is considering  several alternates to
        achieve this, including the sale of common or preferred stock,  issuance
        of  convertible  debt,  a  business  combination,  the  sale of all or a
        portion of the Company and establishment of a borrowing arrangement with
        new lending institutions.  The ability of the Company to accomplish this
        at favorable terms will be somewhat dependent upon the Company's results
        of operations in 1995. The term loan agreement requires that the Company
        maintain certain minimum levels of tangible net worth, current ratio and
        quick ratio.  It also limits  capital  expenditures  and  prohibits  the
        payment of cash dividends.

        The Company's U.K. subsidiary has a credit facility (sterling overdraft)
        with  a  U.K.  bank.  The  credit   facility   amounts   to   'L'600,000
        (approximately  $938,000)  and bears  interest  at 2 1/4% above the U.K.
        base rate (6 1/4% at December 31,  1994).  This facility is renewable in
        April 1995. The maximum month end borrowings  under the credit  facility
        during the years  ended  December  31, 1994  and  1993  were  'L'355,000
        and  'L'653,000  (approximately  $555,000 and  $966,000,  respectively).
        The average short term  borrowings for the years ended December 31, 1994
        and   1993   were  'L'89,000   and  'L'254,000  (approximately  $139,000
        and $376,000,  respectively).  The weighted average interest rate during
        the  years  ended  December  31,  1994  and 1993 was  7.23%  and  8.52%,
        respectively.


                                      F-15


<PAGE>
<PAGE>




11.     OTHER ACCRUED EXPENSES - NON-CURRENT

        Other  Accrued  Expenses -  non-current  at December 31 consisted of the
        following:
<TABLE>
<CAPTION>
        (in thousands)                                 1994       1993
       ------------------------------------------------------------------------
       <S>                                            <C>         <C>   
        Supplemental retirement plan                  $  899      $  706
        Deferred compensation                            623         612
       ------------------------------------------------------------------------
                                                      $1,522      $1,318
       ========================================================================
</TABLE>

        The supplemental retirement plan is described in Note 14.


        In 1981, the Company  entered into  agreements  with two former officers
        which provide for the payments to each of $25,000 per year, adjusted for
        the  cumulative  effects of inflation  from  inception of the agreement,
        over a period of 15 years. Such deferred compensation payments commenced
        on January 1, 1990. The 1995 payment to each of the former officers will
        be approximately $40,000.

12.     INCOME TAXES

        The Company and its domestic  subsidiaries  file a consolidated  Federal
        income tax return.  The  provision  for income  taxes  consisted  of the
        following items:
<TABLE>
<CAPTION>
        (in thousands)             1994       1993       1992
        -----------------------------------------------------------------------
              <S>                   <C>        <C>        <C>    
          Current:
                Federal           $(4,286)   $ 2,407    $ 2,486
                State                --          362        510
                Foreign              (446)       181       --
        -----------------------------------------------------------------------
                                   (4,732)     2,950      2,996
        -----------------------------------------------------------------------
          Deferred:
                Federal               360       (110)       (76)
                State                --         --         --
                Foreign               (20)      --         --
        -----------------------------------------------------------------------
                                      340       (110)       (76)
        -----------------------------------------------------------------------
        Total income tax
        expense                   $(4,392)   $ 2,840    $ 2,920
        =======================================================================
</TABLE>



                                      F-16


<PAGE>
<PAGE>




        The tax effects of temporary  differences  that gave rise to significant
        portions of the net deferred tax asset and  (liability)  at December 31,
        1994 and 1993 are as follows:
<TABLE>
<CAPTION>
        (in thousands)                        1994       1993
        -----------------------------------------------------------------------
        <S>                                   <C>       <C>  
                Deferred tax assets:
                     AMT credit carry forward $   545   $  --
                     Restructure                  333      --
                     Inventories                  356       591
                     Supplemental retirement      268       172
                     Accrued vacation             127       275
                     Deferred compensation        236       232
                     Other                        114      (308)
                     Valuation allowance       (1,601)     --
       -----------------------------------------------------------------------
                                                  378       962
       ========================================================================
                Deferred tax liabilities:
                     Plant and equipment         (372)     (514)

                     Other                         (6)     (108)
       -----------------------------------------------------------------------
                                                 (378)     (622)
       -----------------------------------------------------------------------
                                               $  --    $   340
       ========================================================================
</TABLE>
 
        The Company has recorded a valuation  allowance to reflect the estimated
        amount of  deferred  tax assets  which will not be  realized  unless the
        Company is profitable in the future.


                                      F-17


<PAGE>
<PAGE>




        The sources of the deferred tax provision and the related tax effect for
        the years ended December 31, 1994, 1993 and 1992 are as follows:
<TABLE>
<CAPTION>
        (in thousands)                      1994     1993       1992
        -----------------------------------------------------------------------
      <S>                                  <C>       <C>       <C>  
        AMT credit carry forward          $  (545)  $  --     $  --
        Accelerated depreciation for
         tax purposes                        (142)      (77)      (68)
        DISC income recognized for
         tax purposes                        --        --         (49)
        Decrease (increase) in inventory
         reserves                             235        (8)      168
        Deferred compensation                  (4)        2        84
        Supplemental retirement               (96)      (79)      (54)
        Accrued restructure costs            (333)     --        --
        Accrued vacation                      148       (11)      (96)
        Other                                (524)       63       (61)
        Valuation allowance                 1,601      --        --
        -----------------------------------------------------------------------
                                          $   340   $  (110)  $   (76)
        =======================================================================
</TABLE>

        A  reconciliation  of the  provision  for income  taxes  computed at the
        Federal statutory rate to the reported  provision for income taxes is as
        follows:
<TABLE>
<CAPTION>
        (in thousands)                           1994      1993      1992
        -----------------------------------------------------------------------
        <S>                                    <C>       <C>       <C>    
         Expected provision                    $(5,434)  $ 2,820   $ 2,710
         Increases (decreases) resulting from:
         Adjustment to prior years' income
           taxes                                  (665)     (264)     --
         State income taxes, net of
           Federal benefit                        --         239       337
         Tax benefit from exercise
           of stock options                       --        --        (487)
         Non-deductible expenses                   167       143        93
         Other                                     (61)      (98)      267
         Valuation allowance                     1,601      --        --
         ----------------------------------------------------------------------

         Total income taxes                    $(4,392)  $ 2,840   $ 2,920
         ======================================================================
</TABLE>

        At December  31, 1994 the  retained  earnings of the  Company's  foreign
        subsidiary were negative.  No United States income tax impact pertaining
        to the foreign subsidiary has been reflected in the Company's  financial
        statements.



                                      F-18


<PAGE>
<PAGE>



13.     SHAREHOLDERS' EQUITY

        The Company has two stock option plans -- the 1991 Stock Option Plan and
        the 1993 Stock Option Plan for Directors -- which together cover 773,448
        shares of common stock which may be issued  pursuant to the plans to key
        employees  and  directors.  In addition  there are  111,768  outstanding
        options under the Company's 1982  Non-Qualified  Stock Option Plan which
        terminated  in July 1992.  Subsequent  to July 1992,  no further  grants
        could be made under such plan.

        The 1991 Stock Option Plan covers 617,448 shares. Options under the 1991
        Stock Option Plan are non-qualified stock options and are granted at the
        option  price  fixed  by the  Compensation  Committee  of the  Board  of
        Directors  but in no event  may the  option  price be less than the fair
        market  value of a share of common  stock on the date of grant.  Options
        under  the 1991  Stock  Option  Plan  have  such term as is fixed by the
        Compensation  Committee but no option may be exercised  during the first
        year after its date of grant or after the  expiration  of ten years from
        its date of grant.

        The 1993 Stock Option Plan for Directors covers 156,000 shares.  Options
        under  the  Directors'  Plan are  non-qualified  stock  options  and are
        granted in increments of 1,560 shares upon each non-employee  director's
        election or re-election  to the Board of Directors.  The option price is
        equal to the fair market value of a share of common stock on the date of
        grant.  Options  are  granted  for  a  term  of  ten  years  and  become
        exercisable  eleven months after their date of grant. In no event may an
        option be exercised after the expiration of the term of such option.

        Full payment of the  exercise  price under all stock option plans may be
        made in cash or in  shares  of common  stock  valued at the fair  market
        value thereof on the date of exercise. The Company's policy is that such
        shares must have been acquired by the optionee at least six months prior
        to the exercise  date. In 1994,  all payments were made in cash. In 1993
        and 1992,  38,345 and 65,978  shares,  respectively,  were  received  as
        payment for the exercise price of options.  In 1993 and 1992, 36,288 and
        53,497  shares,  respectively,  were withheld from employee stock option
        exercises to cover required income tax withholdings. Such shares, with a
        fair market value of $338,000 and $303,000,  respectively,  were retired
        by the Company.











                                      F-19


<PAGE>
<PAGE>







        The  following  is a summary of  activity  related  to all stock  option
        plans:
<TABLE>
<CAPTION>
                                             Number     Weighted average
                                               of         option price
                                             shares        per share
                                             ------        ---------
        <S>                                  <C>                 <C>  
        Outstanding at December 31, 1991       708,856           $2.09

        Granted                                313,978            5.40

        Exercised                             (400,643)           1.88

        Expired/cancelled                     ( 38,850)           2.29
        --------------------------------------------------------------

        Outstanding at December 31, 1992       583,341            4.01

        Granted                                237,130            8.63

        Exercised                             (168,227)           3.02

        Expired/cancelled                     ( 34,293)           4.63
        --------------------------------------------------------------

        Outstanding at December 31, 1993       617,951            6.20

        Granted                                498,998            5.28

        Exercised                             ( 30,472)           2.62

        Expired/cancelled                     (424,126)           7.60
        --------------------------------------------------------------

        Outstanding at December 31, 1994       662,351           $4.77
        ==============================================================
</TABLE>


        At December  31, 1994,  179,358  options  were  exercisable  and 885,216
        shares were reserved for issuance under all stock option plans.

        At December 31, 1994, there were 40,560 warrants  outstanding  which are
        exercisable at $8.55 per share. The warrants expire January 13, 1996.



                                      F-20


<PAGE>
<PAGE>



        Under the 1992 Employee  Stock Purchase  Plan,  which  commenced July 1,
        1992,  employees may subscribe to purchase shares of common stock at the
        lesser  of 85% of the  market  price on the  first  day of the  purchase
        period or the date  purchased one year later.  Payment for the shares is
        made through  payroll  deductions  of up to 5% of annual base pay over a
        one year  period.  A total of  127,047  shares  has  been  reserved  for
        issuance  under the Employee  Stock Purchase Plan and as of December 31,
        1994,  35,193 shares have been issued pursuant to the plan. A summary of
        employee stock purchase transactions follows:
<TABLE>
<CAPTION>
                                              Number of            Price
                                               Shares              Range
                                              ---------            -----
           <S>                                 <C>                 <C>
           December 31, 1991                         --                 --

           Subscriptions                           35,263              $4.45

           Purchases                                 --                  --

           Cancellations                           (4,640)              4.45
           -----------------------------------------------------------------

           December 31, 1992                       30,623              $4.45

           Subscriptions                           27,253               7.02

           Purchases                              (25,365)              4.45

           Cancellations                           (8,971)         4.45-7.02
           -----------------------------------------------------------------

           December 31, 1993                       23,540              $7.02

           Subscriptions                           31,410               3.13

           Purchases                               (9,828)              3.13

           Cancellations                          (22,202)         3.13-7.02
           -----------------------------------------------------------------
           December 31, 1994                       22,920              $3.13
           =================================================================
</TABLE>


        In 1993,  warrants to purchase  148,481 (as  adjusted)  shares of common
        stock at an  exercise  price of $4.14  per  share  were  exercised.  The
        Company and the  warrant  holder  agreed to issue  83,165  shares  which
        represented  95% of the  appreciation on the warrants as measured by the
        fair market  value of the common  stock at the date of exercise  ($10.12
        per share).

        At  December  31, 1994 there was an  outstanding  loan which an employee
        received from the Company in the amount of approximately $12,000 for the
        exercise of previously granted stock options. The note bears interest at
        approximately 7% and is collateralized by the stock issued and is due in
        1997. The note is presented as a reduction to shareholders' equity.



                                      F-21


<PAGE>
<PAGE>




14.     EMPLOYEE BENEFIT PLANS

        Pension Plan

        The Company has a noncontributory  defined benefit pension plan covering
        all eligible  employees.  The plan provides for normal retirement at age
        65,  or at least age 62 with 30 years of  service,  and  optional  early
        retirement.

        In December  1993,  the Board of Directors  approved an amendment to the
        pension plan which resulted in the freezing of all future benefits under
        the plan as of  January  3,  1994.  As a  result,  in 1993  the  Company
        recognized  a gain of $362,000  which  substantially  offset the pension
        expense for 1993.  Beginning in 1994, future pension expense is expected
        to be minimal.

        The  Company's  funding  policy is to make annual  contributions  to the
        extent such contributions are actuarially determined and tax deductible.
        Pension expense (income) for 1994, 1993 and 1992 was $(5,000),  $367,000
        and $382,000, respectively.

        The  following  table  sets  forth the  funded  status of the  Company's
        defined benefit pension plan at December 31, 1994, 1993 and 1992:
<TABLE>
<CAPTION>
      (in thousands)                              1994      1993      1992
      -------------------------------------------------------------------------
        <S>                                    <C>       <C>        <C>     
      Accumulated benefit obligation,
           including vested benefits of

       $2,473, $3,493 and $2,143                $(2,473)  $(3,715)  $(2,267)
      =========================================================================

      Projected benefit obligation               (2,473)   (3,715)   (4,054)
      Plan assets at fair value                   2,515     3,727     3,614
      -------------------------------------------------------------------------

      Plan assets greater (less) than
       projected benefit obligation                  42        12      (440)
      Unrecognized transition asset                  --        --       255
      Unrecognized net (gain) loss                  (24)       --       203
      -------------------------------------------------------------------------

      Prepaid pension asset                     $    18   $    12    $   18
      =========================================================================

      Net pension expense is comprised
      of the following:
        Service cost                            $     9   $   373    $  363
        Interest cost                               208       270       291
        Return on assets                             35      (175)     (136)
        Net amortization and deferral              (257)     (101)     (136)
      -------------------------------------------------------------------------

      Net pension expense                         $  (5)  $   367    $  382
      =========================================================================
</TABLE>

        Prepaid  pension  costs are included in other  non-current  assets.  The
        actuarial  computations assume a discount rate on benefit obligations of
        7.25% in 1994, 6% in 1993 and 8% in 1992. The expected long-term rate of
        return on plan  assets  was 6% in 1994 and 9% in 1993 and 1992.  Pension
        Plan assets are primarily  invested in short and intermediate  term cash
        investments, corporate bonds and common and preferred stock. The assumed
        rate of  compensation  increase  was 6% for 1992  and is not  applicable
        thereafter.

        In 1991 the Company adopted the NAI Technologies Supplemental Retirement
        Plan which is a  non-qualified,  unfunded  pension  plan under which the
        Company will pay supplemental pension benefits to certain officers.  The
        expense related to this plan amounted to $281,000, $232,000 and $159,000
        in 1994, 1993 and 1992, respectively.  The pension cost for this plan is
        based  on  substantially   the  same  actuarial   methods  and  economic
        assumptions  as those used for the defined  benefit  pension plan.  Such
        benefits will be paid from the Company's  assets and not from retirement
        plan assets.

                                      F-22


<PAGE>
<PAGE>




        The following  table sets forth the funded status and cost components of
        the Company's  supplemental  retirement  plan at December 31, 1994, 1993
        and 1992:
<TABLE>
<CAPTION>
        (In thousands)                              1994      1993     1992
        -----------------------------------------------------------------------
         <S>                                     <C>       <C>        <C>   
        Accumulated benefit obligation (no
         benefits are vested at December 31,
         1994, 1993 or 1992)                      $ (899)   $ (706)   $(376)
        =======================================================================

        Projected benefit obligation for service
         rendered to date                         (1,224)   (1,047)    (669)
        Plan assets at fair value                    --        --       --
        -----------------------------------------------------------------------

        Projected benefit obligation in excess
         of plan assets                           (1,224)   (1,047)    (669)
        Unrecognized prior service cost              360       388      269
        Unrecognized net loss                         77       153      125
        Adjustment required to recognize
         minimum liability                          (112)     (200)    (101)
        -----------------------------------------------------------------------

        Unfunded accrued supplementary costs       $(899)    $(706)   $(376)
        =======================================================================

        Net pension expense is comprised
        of the following:
          Service cost                             $ 156     $ 134    $  94
          Interest cost                               84        63       43
          Net amortization and deferral               41        35       22
        -----------------------------------------------------------------------

        Net pension expense                        $ 281     $ 232    $ 159
        =======================================================================
</TABLE>

        The unfunded accrued supplementary costs are included in other long-term
        accrued expenses.





                                      F-23


<PAGE>
<PAGE>




        Retirement Savings Plan

        The Company has a voluntary  Retirement  Savings  Plan for all  eligible
        employees which provides for basic (up to 15% of compensation)  employee
        contributions.  In 1992 and 1993, it was the Company's policy to provide
        a  matching  provision  equal to 100% of the first 3% of the  employee's
        basic contribution. In December 1993, the Board of Directors approved an
        amendment to the  Retirement  Savings Plan which  increased the matching
        provision  to  100% of the  first  3% and  50% of the  second  3% of the
        employee's  basic  contribution  effective  January 3,  1994.  Effective
        August  20,  1994,  the  Board  of  Directors   suspended  the  matching
        provisions.  Plan  participants  may invest in a combination  of equity,
        fixed income and money market funds.  The Company's  1994, 1993 and 1992
        contributions  under  the  plan  amounted  to  $365,143,   $386,000  and
        $341,000, respectively.

        The plan also provides for a discretionary  profit sharing  contribution
        as determined by the Board of Directors, which is contributed to each of
        the  participant's  individual  accounts.  There was no contribution for
        1994.  For the years 1993 and 1992,  the Company  provided  $128,000 and
        $240,000, respectively, for a profit sharing contribution.


15.     INFORMATION BY GEOGRAPHIC AREA

        Information about the Company's  foreign  operations and export sales is
        provided  in the  following  table.  Export  revenue is foreign  revenue
        produced  by  identifiable  assets  located in the United  States  while
        foreign revenue is generated by  identifiable  assets located in foreign
        countries.

        In order to achieve an appropriate  sharing of operating results between
        the  Company's  subsidiaries,  transfers  between  geographic  areas are
        accounted  for  on  the  basis  of a  mark-up  of  manufacturing  costs.
        Operating earnings are total sales less operating expenses. In computing
        operating  earnings,  none of the  following  items  has  been  added or
        deducted: general corporate expenses,  interest income, interest expense
        and income taxes.

        Identifiable  assets are those assets of the Company that are identified
        with the operations in each geographic area.  Corporate assets consisted
        primarily of cash and cash  equivalents,  property,  plant and equipment
        and notes receivable.









                                      F-24



<PAGE>
<PAGE>




                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                         INFORMATION BY GEOGRAPHIC AREA
<TABLE>
<CAPTION>
                                                                                 Years ended December 31,
         (in thousands)                                                      1994       1993           1992
         ---------------------------------------------------------------------------------------------------------
<S>                                                                        <C>         <C>         <C>     
         SALES TO UNAFFILIATED CUSTOMERS:
           United States                                                   $ 40,692    $ 63,661    $ 60,915
           Export                                                             2,723       4,637       6,400
           Europe                                                            11,105      12,726        --
                                                                           ---------------------------------------
             Total                                                           54,520      81,024      67,315

         TRANSFERS BETWEEN GEOGRAPHIC AREAS:
           United States                                                        787       1,011       2,802
           Europe                                                                11           9        --
                                                                           ---------------------------------------
             Total                                                              798       1,020       2,802

         TOTAL SALES:
           United States                                                     41,479      64,672      63,717
           Export                                                             2,723       4,637       6,400
           Europe                                                            11,116      12,735        --
           Eliminations                                                        (798)     (1,020)     (2,802)
                                                                           ---------------------------------------
             Total                                                         $ 54,520    $ 81,024    $ 67,315
- ------------------------------------------------------------------------------------------------------------------
         OPERATING EARNINGS (LOSS):
           United States                                                   ($11,068)   $ 10,617    $ 10,482
           Europe                                                            (1,232)        798        --
                                                                           ---------------------------------------
             Subtotal                                                       (12,300)     11,415      10,482
           Corporate expenses & other                                        (2,289)     (2,455)     (2,075)
                                                                           ---------------------------------------
             Total operating earnings (loss)                                (14,589)      8,960       8,407
           Net interest expense                                              (1,394)       (665)       (436)
                                                                           ---------------------------------------
             Earnings (loss) before income taxes                           ($15,983)   $  8,295    $  7,971
- -----------------------------------------------------------------------------------------------------------------
          IDENTIFIABLE ASSETS:
           United States                                                   $ 33,795    $ 48,226    $ 35,855
           Europe                                                             8,761       8,038        --
                                                                           ---------------------------------------
             Subtotal                                                        42,556      56,264      35,855
           Corporate & other*                                                11,164       4,451       7,849
                                                                           ---------------------------------------
             Total                                                         $ 53,720    $ 60,715    $ 43,704
  </TABLE>

        * The increase in corporate  assets is attributable to land and facility
        from a closed  division  which is  currently  listed  for sale and a tax
        refund receivable.

                                      F-25


<PAGE>
<PAGE>





16.     INFORMATION BY BUSINESS SEGMENT

        The Company's  operations  are  classified  into two business  segments:
        Electronic  Systems  and  Telecommunications.   The  Electronic  Systems
        segment includes Codar Technology, Inc. based in Longmont, Colorado, NAI
        Systems Division,  Inc. in Columbia,  Maryland,  and Lynwood  Scientific
        Developments Limited in Farnham, England.

        Codar Technology  designs and manufactures  rugged  computers,  computer
        peripherals  and memory  systems for  military and  commercial  use. NAI
        Systems   Division   specializes   in   the   integration   of   various
        manufacturers'  computer  software  and  hardware  to  address  specific
        customer needs. Lynwood designs and manufactures  intelligent terminals,
        terminal emulators,  TEMPEST computer products and high performance work
        stations for commercial and government markets,  primarily in the United
        Kingdom.

        The  Telecommunications  Segment currently  consists of Wilcom,  Inc. in
        Laconia, New Hampshire.  Wilcom designs and manufactures a full range of
        analog,  digital  and  fiber  optic  test and  transmission  enhancement
        equipment for the worldwide telecommunications market.

        In order to  achieve an  appropriate  sharing  of  profits  between  the
        segments,  inter-segment sales between segments are accounted for on the
        basis of a mark-up of manufacturing costs.  Operating earnings are total
        sales less operating expenses. In computing operating earnings,  none of
        the  following  items  has been  added or  deducted:  general  corporate
        expenses, interest income, interest expense and income taxes.

        Identifiable  assets by segment are those assets of the Company that are
        used in the  Company's  operations  in each  segment.  Corporate  assets
        consist  primarily  of cash and cash  equivalents,  property,  plant and
        equipment and notes receivable.




                                      F-26


<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                         INFORMATION BY INDUSTRY SEGMENT

<TABLE>
<CAPTION>
                                                                                          Years ended December 31,
         (in thousands)                                                            1994              1993             1992
         --------------------------------------------------------------------------------------------------------------------
         <S>                                                                     <C>              <C>              <C>    
         SALES TO UNAFFILIATED CUSTOMERS:
           Electronic Systems                                                       $46,330          $71,202          $61,829
           Telecommunications                                                         8,190            9,822            5,486
                                                                                -----------       ----------       ----------
             Total                                                                   54,520           81,024           67,315

         INTERSEGMENT SALES:
           Electronic Systems                                                           798            1,020            2,802
                                                                                -----------       ----------       ----------
             Total                                                                      798            1,020            2,802

         TOTAL SALES:
           Electronic Systems                                                        47,128           72,222           64,631
           Telecommunications                                                         8,190            9,822            5,486
           Eliminations                                                                (798)          (1,020)          (2,802)
                                                                                -----------       ----------       ----------
             Total                                                                  $54,520          $81,024          $67,315

- -----------------------------------------------------------------------------------------------------------------------------------
         OPERATING EARNINGS (LOSS):
           Electronic Systems                                                     ($11,788)          $10,655           $9,352
           Telecommunications                                                         (512)              760            1,130
                                                                                -----------       ----------       ----------
             Subtotal                                                              (12,300)           11,415           10,482
         Corporate expenses & other                                                 (2,289)           (2,455)          (2,075)
                                                                                -----------       ----------       ----------
             Total operating earnings (loss)                                       (14,589)            8,960            8,407
         Net interest expense                                                       (1,394)             (665)            (436)
                                                                                -----------       ----------       ----------
             Earnings (loss) before income taxes                                  ($15,983)           $8,295           $7,971

- -----------------------------------------------------------------------------------------------------------------------------------
         IDENTIFIABLE ASSETS:
           Electronic Systems                                                       $35,529          $48,198          $26,658
           Telecommunications                                                         7,027            8,066            9,197
                                                                                -----------       ----------       ----------
             Subtotal                                                                42,556           56,264           35,855
           Corporate & other*                                                        11,164            4,451            7,849
                                                                                -----------       ----------       ----------
             Total                                                                  $53,720          $60,715          $43,704

- -----------------------------------------------------------------------------------------------------------------------------------
         CAPITAL EXPENDITURES:
           Electronic Systems                                                          $716           $1,326           $1,861
           Telecommunications                                                           114              146               27
                                                                                -----------       ----------       ----------
             Subtotal                                                                   830            1,472            1,888
           Corporate & other                                                            105               12               40
                                                                                -----------       ----------       ----------
             Total                                                                     $935           $1,484           $1,928

- -----------------------------------------------------------------------------------------------------------------------------------
         DEPRECIATION & AMORTIZATION:
           Electronic Systems                                                        $2,078           $2,202           $2,575
           Telecommunications                                                           320              288               86
                                                                                -----------       ----------       ----------
             Subtotal                                                                 2,398            2,490            1,661
           Corporate & other                                                             37               18                6
                                                                                -----------       ----------       ----------
             Total                                                                   $2,435           $2,508           $1,667

</TABLE>

        * The increase in corporate  assets is attributable to land and facility
        from a closed  division  which is  currently  listed  for sale and a tax
        refund receivable.

                                      F-27


<PAGE>
<PAGE>



17.     COMMITMENTS AND CONTINGENCIES

        The Company and its  subsidiaries  are subject to certain  legal actions
        which arise in the normal course of business.  It is management's belief
        that  these  actions  will not have a material  effect on the  Company's
        consolidated financial position.

        The  Company  and  its  subsidiaries   lease  office  and  manufacturing
        facilities,  automobiles,  computers and other  equipment  under various
        non-cancellable operating leases.

        Future minimum rental commitments for leases with non-cancellable  terms
        in excess of one year are as follows:
<TABLE>
<CAPTION>
      (in thousands)                                       Amount
      -------------------------------------------------------------
      <S>                                                <C>       
      1995                                               $1,763,000
      1996                                                1,515,000
      1997                                                1,134,000
      1998                                                1,065,000
      1999                                                  941,000
      2000 and thereafter                                 4,837,000
                                                         ----------

      Total minimum lease payments                      $11,255,000
                                                        ===========
</TABLE>

        With the acquisition of Lynwood, the Company assumed a 25 year operating
        lease for office and  manufacturing  facilities.  Annual future  minimum
        lease  payments  through the year 2014,  which are included in the above
        table, amount to approximately $316,000 per year.

        Rental expense amounted to $1,170,000,  $1,132,000 and $385,000 in 1994,
        1993 and  1992,  respectively.  There  was no  sublease  income in these
        periods.

        Most leases  provide  for  additional  payments  of real  estate  taxes,
        insurance  and other  operating  expenses  applicable  to the  property,
        generally over a base period level.  Total rental expense  includes such
        base period expenses and the additional  expense payments as part of the
        minimum lease payments.

        In June 1994,  a class  action  lawsuit  was filed in the United  States
        District Court for the Eastern  District of New York against the Company
        and certain of its officers and  directors,  alleging  violations of the
        Federal  securities laws as a result of certain  misrepresentations  and
        omissions of fact in public  statements issued by the Company during the
        second  half of 1993,  which  allegedly  had the effect of  artificially
        inflating  the trading price of the  Company's  shares of stock.  At the
        present time the plaintiff is seeking  unspecified  damages.  Management
        believes  this  litigation  is without  merit and intends to defend such
        action  vigorously.  Management also believes that a finding of ultimate
        liability  against the Company,  if any, whether directly or as a result
        of the  indemnification  of officers who are also  defendants  would not
        have a materially adverse effect on its financial position.



                                      F-28


<PAGE>
<PAGE>




18.     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The following table sets forth quarterly financial  information for 1994
        and 1993:
<TABLE>
<CAPTION>
                                                                    Earnings
      (in thousands,             Net         Gross        Net          per
      except per share data)    sales       margin      earnings      share
      -------------------------------------------------------------------------
      <S>                       <C>           <C>          <C>         <C>    
        1994
        ----
          First Quarter         $15,516       $ 1,555      $(7,340)    $(1.08)
          Second Quarter         14,909         4,258         (374)     (0.06)
          Third Quarter          12,093         2,666         (831)     (0.12)
          Fourth Quarter         12,002         1,787       (3,046)     (0.43)
          --------------------------------------------------------------------

          Total                 $54,520       $10,266     $(11,591)    $(1.69)
          ====================================================================

        1993
        ----
          First Quarter         $21,703       $ 7,078      $ 1,570     $ 0.23
          Second Quarter         21,275         7,612        1,743       0.26
          Third Quarter          19,670         6,986        1,450       0.21
          Fourth Quarter         18,376         5,822          692       0.10
          -------------------------------------------------------------------

          Total                 $81,024       $27,498      $ 5,455     $ 0.80
          ===================================================================
</TABLE>


                                      F-29


<PAGE>
<PAGE>

(in thousands of dollars)                                            SCHEDULE II

                        NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                            VALUATION AND QUALIFYING ACCOUNTS
<TABLE>
<CAPTION>
      
      -----------------------------------------------------------------------------------------------------------------------------
              Column A                     Column B                Column C                 Column D           Column E
      -----------------------------------------------------------------------------------------------------------------------------
                                                                  Additions
                                                         ------------------------------
                                                            (1)            (2)
                                           Balance at      Charged        Charged to                           Balance
                                           Beginning     to Costs      Other Accounts     Deductions           at End
            Description                    of Period    and Expenses      Describe         Describe           of Period
      -----------------------------------------------------------------------------------------------------------------------------
    <S>                                      <C>           <C>             <C>              <C>                 <C>  
       Allowance deducted from asset to
          which it applies

          Allowance for doubtful accounts
       Year ended December 31, 1994          $172            $11              $0             $50(A)               $133

       Year ended December 31, 1993           130             42              99              99(A)                172

       Year ended December 31, 1992           128             61               0              59(A)                130


          Allowance for inventory
             obsolescence reserve:
       Year ended December 31, 1994         4,018          2,031               7           3,806(B)              2,250

       Year ended December 31, 1993         3,322            387           1,429(C)        1,120(B)              4,018

       Year ended December 31, 1992         1,375            934           2,506(D)        1,493(B)              3,322


</TABLE>


       Note A - Uncollected receivables written off, net of recoveries.

       Note B - Obsolete inventory scrapped, net of recoveries.

       Note C - Included in the purchase of the Codar Technology Inc. - $563
                Included in the purchase price of the Lynwood Scientific Dev.
                Ltd. - $810.
                Included in the purchase of the Tollgrade assets - $56.

       Note D - Other - $3.
                Included in the purchase price of the KMS division - $519.
                Included in the purchase price of the Wilcom Inc. - $1,984.




                                      F-30


<PAGE>
<PAGE>

                                   Appendix 2

                                                                (COMPOSITE COPY)

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


(Mark One)

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

        For the quarterly period ended September 30, 1995

                                       OR

___     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 0-3704


                             NAI TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)


      New York                                          11-1798773 
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

1000 Woodbury Road, Woodbury, New York                11797-2530
(Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code: (516) 364-4433

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
                        ---        ---


As of October 25, 1995, 7,459,437 shares of NAI Technologies, Inc.'s $.10 par
value Common Stock were outstanding.









                            Exhibit Index on Page 14





<PAGE>
<PAGE>





                             NAI TECHNOLOGIES, INC.


                                      INDEX

<TABLE>
<CAPTION>
                                                                      PAGE

<S>                                                                   <C>
Facing Sheet                                                            1

Index                                                                   2


PART I.   Financial Information

  Item 1. Financial Statements

          Consolidated Balance Sheets -                                 3
            September 30, 1995 and December 31, 1994

          Consolidated Statements of Operations -                       4
           Three months ended September 30, 1995 and
           October 1, 1994

          Consolidated Statements of Operations -                       5
            Nine months ended September 30, 1995 and
            October 1, 1994

          Consolidated Statements of Cash Flows -                       6
            Nine months ended September 30, 1995 and
            October 1, 1994

          Other financial information                                   7

  Item 2. Management's Discussion and Analysis of                     8-13
           Financial Condition and Results of Operations


PART II.  Other Information                                            14


Signatures                                                             16


Exhibits (not included)                                                17
</TABLE>

                                       -2-





<PAGE>
<PAGE>


                                                                          Page 3

                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                                 (in thousands)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                       Sept. 30,      Dec. 31,
                                                         1995           1994
                                                      (Unaudited)
- --------------------------------------------------------------------------------
<S>                                                      <C>         <C>
ASSETS
Current Assets:
  Cash and cash equivalents                              $ 1,436     $ 1,658
  Accounts receivables, net                               14,043      12,508
  Income taxes receivable                                   -          4,732
  Inventories, net                                        10,983      14,052
  Deferred tax asset                                         372         378
  Other current assets                                     1,242         871
- --------------------------------------------------------------------------------

        Total current assets                              28,076      34,199
- --------------------------------------------------------------------------------

Property, plant and equipment, net                         5,252       7,657
Excess of cost over fair value of assets acquired, net    10,497      10,865
Long-term notes receivable                                 1,190         -
Other assets                                                 666         999
- --------------------------------------------------------------------------------

      Total assets                                       $45,681     $53,720
================================================================================


LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Notes payable                                          $  -        $   127
  Current installments of long-term debt                  15,437       2,179
  Accounts payable                                         9,489       7,484
  Accrued payroll and commissions                            369         535
  Other accrued expenses                                   5,290       6,435
  Income taxes payable                                       238         774
- --------------------------------------------------------------------------------

      Total current liabilities                           30,823      17,534
- --------------------------------------------------------------------------------

Notes payable                                                -         6,000
Long-term debt                                               249       7,990
Other accrued expenses                                     2,588       1,522
Deferred income taxes                                        378         378
- --------------------------------------------------------------------------------

      Total liabilities                                   34,038      33,424
- --------------------------------------------------------------------------------

Shareholders' Equity:
  Capital Stock:
  Preferred stock, no par value, 2,000,000
    shares authorized and unissued                            -          -
  Common stock, $.10 par value, 10,000,000
    shares authorized; shares issued: 7,459,437
    in 1995 and 7,174,592 in 1994                            746         717
  Capital in excess of par value                          15,249      14,718
  Foreign currency translation adjustment                     89         107
  Retained earnings                                       (4,441)      4,754
- --------------------------------------------------------------------------------

      Total shareholders' equity                          11,643      20,296
- --------------------------------------------------------------------------------

       Total liabilities and shareholders' equity        $45,681     $53,720
================================================================================
</TABLE>

                                       -3-





<PAGE>
<PAGE>


                                                                          Page 4



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
                     (in thousands except per share amounts)
                                   (Unaudited)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                    For the Three Months Ended
                                                   -----------------------------
                                                       Sept. 30,     Oct. 1,
                                                          1995        1994
- --------------------------------------------------------------------------------
<S>                                                      <C>         <C>    
Net sales                                                $15,887     $12,093
- --------------------------------------------------------------------------------

Cost of sales                                             14,097       9,427
- --------------------------------------------------------------------------------

Gross margin                                               1,790       2,666
- --------------------------------------------------------------------------------

Selling expense                                            1,269       1,644
General and administrative expense                         1,413       1,200
Research and development                                     425         657
Other                                                        170          55
- --------------------------------------------------------------------------------

Total expenses                                             3,277       3,556
- --------------------------------------------------------------------------------

Operating loss                                            (1,487)       (890)
- --------------------------------------------------------------------------------

Non-operating income (expense)
  Deferred debt expense                                     (300)         -
  Interest income                                             48          39
  Interest expense                                          (446)       (397)
- --------------------------------------------------------------------------------

                                                            (698)       (358)

Loss before income taxes                                  (2,185)     (1,248)
Provision for (recovery of) income taxes                     111        (417)
- --------------------------------------------------------------------------------


Net loss                                                 $(2,296)    $  (831)
================================================================================

Loss per common share                                    $( 0.31)    $ (0.12)
================================================================================


Average shares outstanding                                 7,459       6,808
================================================================================

</TABLE>


                                       -4-





<PAGE>
<PAGE>


                                                                          Page 5



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
                     (in thousands except per share amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                     For the Nine Months Ended
                                                    ----------------------------
                                                       Sept. 30,     Oct. 1,
                                                          1995        1994
- --------------------------------------------------------------------------------
<S>                                                      <C>         <C>    
Net sales                                                $42,658     $42,518
- --------------------------------------------------------------------------------

Cost of sales                                             40,177      34,039
- --------------------------------------------------------------------------------

Gross margin                                               2,481       8,479
- --------------------------------------------------------------------------------

Selling expense                                            3,775       5,966
General and administrative expense                         4,172       4,293
Research and development                                   1,451       2,673
Restructuring Expense                                        -         7,321
Other                                                        396         336
- --------------------------------------------------------------------------------

Total expenses                                             9,794      20,589
- --------------------------------------------------------------------------------

Operating loss                                            (7,313)    (12,110)
- --------------------------------------------------------------------------------

Non-operating income (expense)
  Deferred debt expense                                     (600)        -
  Interest income                                            136          62
  Interest expense                                        (1,197)     (1,072)
- --------------------------------------------------------------------------------

                                                          (1,661)     (1,010)
- --------------------------------------------------------------------------------
Loss before income taxes                                  (8,974)    (13,120)
Provision for (recovery of) income taxes                     221      (4,575)
- --------------------------------------------------------------------------------

Net loss                                                 $(9,195)    $(8,545)
================================================================================


Loss per common share                                    $( 1.25)    $( 1.26)
================================================================================

Average shares outstanding                                 7,356       6,794
================================================================================
</TABLE>




                                       -5-





<PAGE>
<PAGE>


                                                                          Page 6


                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                     For the Nine Months Ended
                                                    ----------------------------
                                                          Sept. 30,    Oct. 1,
                                                            1995        1994
- --------------------------------------------------------------------------------
<S>                                                        <C>          <C>

Cash Flows from Operating Activities:
  Net loss                                               $(9,195)    $(8,545)
  Adjustments to reconcile net loss
    to cash provided by operating activities:
  Depreciation and amortization                            2,190       1,865
  (Gain) loss on disposal of property, plant & equipment      (2)      2,298
Change in assets and liabilities, excluding effects from
 acquisitions and foreign currency adjustments:
    Accounts receivable                                   (1,535)      2,465
    Inventories                                            3,069       1,360
    Accounts payable and other accrued expenses            1,859       3,128
    Income taxes                                           4,202      (3,968)
    Other, net                                               252         752
- --------------------------------------------------------------------------------

 Net cash flow provided by (used in) operating activities    840        (645)
- --------------------------------------------------------------------------------

Cash Flows from Investing Activities:
  Contingent payment on purchase of KMS Advanced Products   (103)       (149)
  Purchase of property, plant and equipment                 (439)       (804)
  Proceeds from sale of property, plant and equipment        440          28
- --------------------------------------------------------------------------------

Net cash used in investing activities                       (102)       (925)
- --------------------------------------------------------------------------------

Cash Flows from Financing Activities:
  Issuances of notes payable                                   6       8,422
  Payments of notes payable                                 (133)     (5,117)
  Payments of long-term debt                                (533)     (3,067)
  Receipts of notes receivable                                -          223
  Payments for debt restructuring                           (340)         -
  Proceeds from exercise of stock options
    and stock purchase plan                                   60         108
- --------------------------------------------------------------------------------

Net cash provided by (used in) financing activities         (940)        569
- --------------------------------------------------------------------------------

Effect of foreign currency exchange rates on cash            (20)        157
- --------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                   (222)       (844)
Cash and cash equivalents at beginning of year             1,658       1,717
- --------------------------------------------------------------------------------

Cash and cash equivalents at end of period               $ 1,436      $  873
================================================================================

Supplemental disclosure of cash flow information: 
  Cash paid (refunded) for:
    Interest                                             $ 1,049      $ 1,057
    Income taxes                                         $(4,725)     $  (606)
  Non-cash investing and financing activities
    Notes receivable from sale of property               $ 1,190          -
    Common stock issued in debt restructuring            $   500          -
================================================================================
</TABLE>


                                       -6-





<PAGE>
<PAGE>


                                                                          Page 7

                           OTHER FINANCIAL INFORMATION


UNAUDITED FINANCIAL STATEMENTS

The accompanying unaudited consolidated financial statements have been prepared
by the Company pursuant to the rules and regulations of the Securities and
Exchange Commission ("SEC") and, in the opinion of management, include all
adjustments (consisting of normal recurring accruals) necessary for a fair
presentation of financial position, results of operations and cash flows for the
interim periods. Certain information and footnote disclosures normally included
in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to the rules and
regulations of the SEC. The Company believes that the disclosures contained
herein are adequate to make the information presented not misleading. The
consolidated statements of operations for the nine months ended September 30,
1995 are not necessarily indicative of the results to be expected for the full
year. These unaudited financial statements should be read in conjunction with
the audited financial statements and accompanying notes included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1994.


INVENTORIES

Inventories are summarized by major classification as follows:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                                      Sept. 30,    Dec. 31,
                                                       1995          1994
                                                    (Unaudited)
- --------------------------------------------------------------------------------
(In thousands of dollars)
<S>                                                   <C>         <C>
  Raw materials and components                        $ 6,554     $ 9,698

  Work-in-process                                       4,599       3,849

  Finished goods                                          469         662

  Unliquidated progress payments                         (639)       (157)
- --------------------------------------------------------------------------------

  Inventories, net                                    $10,983     $14,052
================================================================================
</TABLE>


                                       -7-





<PAGE>
<PAGE>


                                                                          Page 8

Item 2.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations

Third Quarter 1995 Compared with Third Quarter 1994

The nature of the Company's business is such that year to year changes in sales
levels are predominantly due to changes in shipping volume or product mix rather
than changing sales prices. Net sales for the third quarter of 1995 were $15.9
million, a 31% increase when compared with $12.1 million for the same period in
1994.

The following chart provides the sales breakdown by product line for the third
quarter:
<TABLE>
<CAPTION>
In thousands of dollars                     1995         1994      % Change
- -------------------------------------------------------------------------------
<S>                                       <C>           <C>            <C> 
Electronic Systems Segment
         Systems                          $ 8,824       $ 4,172        112%
         Component                          3,105         4,027        (23%)
         Service                            1,411         2,180        (35%)
                                          -------------------------------------
  Total Electronic Systems Segment         13,340        10,379         29%

Telecommunications Segment
         Line treatment                     1,859         1,215         53%
         Test equipment                       672           499         35%
         Data comm                             16            -         100%
                                         --------------------------------------

 Total Telecommunications Segment           2,547         1,714         49%
                                         -------------------------------------

  TOTAL                                   $15,887       $12,093         31%
                                         ======================================
</TABLE>

Sales in the Electronic Systems segment (net of intercompany eliminations)
increased 29% to $13.3 million from $10.4 million for the same period in 1994.
The sales increase was primarily attributable to higher systems integration
revenue, partially offset by lower component revenue and service revenue. The
increase in systems integration revenue was principally attributable to higher
systems integration revenue from NAI's Systems and Lynwood Divisions. The
decrease in service and component revenue is primarily attributable to the lower
revenue from Codar Technology and the closing of the Military Products Division
which was consolidated into Codar in September 1994.

The 1994 third quarter had approximately $1.7 million of revenue produced at the
Hauppauge facility which was subsequently closed in September 1994 when the
Military Products Division was consolidated into one location at Codar. The
merging of the two businesses has placed significant strain on Codar which has
resulted in delayed shipments, significant cost overruns on long-term contracts,
large losses and significant cash constraints.

Sales in the Telecommunications segment increased 49% to $2.5 million as
compared to $1.7 million for the same period in 1994. The increase in sales was
attributable to higher line treatment revenue which increased 53% due to initial
deliveries of Wilcom's new Enhanced Line Powered Amplifier products. The test
equipment revenue increased as a result of increased orders from the regional
Bell operating companies.

The consolidated gross margin percentage for the third quarter of 1995 was 11.3%
as compared with 22.0% for the same period in 1994. The gross margin percentage
was adversely affected by a $1.4 million charge to operations and an unfavorable
mix of high and low margin product deliveries. The $1.4

                                       -8-





<PAGE>
<PAGE>


                                                                          Page 9

million charge to operations was attributable to cost growth on certain
long-term contracts due to engineering design changes, greater than anticipated
labor and material costs and under absorbed overhead expense. Although margins
are expected to improve, low margins are expected to continue at least during
the fourth quarter of 1995 principally at Codar due to a disproportionate level
of low margin revenue as a result of past cost overruns on certain long-term
contracts for which the Company continues to provide products.

Selling expense for the third quarter of 1995 was $1.3 million as compared with
$1.6 million for the same period in 1994. This decrease is attributable to
savings associated with the consolidation of the Military Products Division in
the third quarter of 1994.

General and administrative expenses for the third quarter of 1995 were $1.4
million as compared with $1.2 million for the same period in 1994. This increase
is primarily attributable to higher general and administrative expenses at Codar
as a result of increased management resources, partially offset by the savings
associated with the previously mentioned consolidation in 1994. The third
quarter of 1994 was favorably impacted by the reversal of two over-accruals
aggregating $300,000. The first reversal, in the amount of $200,000, pertained
to a charge established in 1991 when the Company entered into a "self-funding"
arrangement with its insurance carrier for employee medical insurance. The
Company adjusted its "reserve for claims in process" each year. In July 1993,
the Company returned to a conventional funding arrangement with a different
insurance carrier. Because it took up to 12 months for a claim in process to
actually be charged to the Company, the Company deemed it prudent to wait one
year before adjusting the reserve balance. The second reversal, in the amount of
$100,000, related to the Company's determination during the third quarter that
corporate management would not earn any bonus in 1994. The amounts accrued for
bonuses in the first two quarters of 1994 were reversed in the third quarter of
1994.

Company-sponsored research and development expenditures for the third quarter of
1995 were $0.4 million as compared with $0.7 million for the same period in
1994. This decrease is attributable to savings associated with the previously
mentioned consolidation and the change in mix between Company-sponsored research
and development and customer-funded research and development. A key component to
the Electronic Systems segment's strategy is to focus on its systems integration
business. Although systems integration work by its nature will require
significant engineering content, such costs must be classified as contract costs
and charged to cost of sales as opposed to Company-sponsored research and
development (IR&D).

For the third quarter of 1995 the Company had an operating loss of $1.5 million
as compared with a loss of $0.9 million for the same period in 1994. The
operating loss was primarily attributable to the $1.4 million charge previously
noted.

Interest expense, net of interest income, was $0.7 million in the third quarter
of 1995, as compared with $0.4 million in the comparable quarter of 1994. The
second quarter of 1995 also included a $0.3 million charge for debt
restructuring expense related to the April 7, 1995 agreement reached with the
Company's two lending institutions.

The Company was unable to recognize a tax benefit for its loss in the third
quarter of 1995 due to uncertainties as to whether or not a future benefit will
be realized. Any earnings in 1995 will not be taxed at the statutory rate. The
small tax provision is associated with Lynwood Scientific Developments Ltd., the
Company's U.K. subsidiary.

For the third quarter of 1995 the Company had a net loss of $2.3 million as
compared with a net loss of $0.8 million in the third quarter of 1994.  Loss

                                       -9-





<PAGE>
<PAGE>


                                                                         Page 10

per share was $(0.31) as compared with $(0.12) for the same period in 1994,
based on a weighted average of 7.5 million and 6.8 million shares outstanding,
respectively.

First Nine Months 1995 Compared with First Nine Months 1994

The nature of the Company's business is such that year to year changes in sales
levels are predominantly due to changes in shipping volume or product mix rather
than changing sales prices. Net sales for the first nine months of 1995 were
$42.7 million, basically unchanged when compared with $42.5 million for the same
period in 1994.

The following chart provides the sales breakdown by product line for the first
nine months:
<TABLE>
<CAPTION>
In thousands of dollars                 1995          1994        % Change
- -------------------------------------------------------------------------------
<S>                                       <C>           <C>             <C>
Electronic Systems Segment
         Systems                          $21,754       $14,035         55%
         Component                          9,714        13,658        (29%)
         Service                            5,123         8,807        (42%)
                                          -------------------------------------
  Total Electronic Systems Segment         36,591        36,500          0%

Telecommunications Segment
         Line treatment                     4,081         3,947          3%
         Test equipment                     1,948         2,071         (6%)
         Data comm                             38           -          100%
                                          -------------------------------------
  Total Telecommunications Segment          6,067         6,018          1%
                                          -------------------------------------

  TOTAL                                   $42,658       $42,518          0%
                                          =====================================
</TABLE>

The sales increase was primarily attributable to higher systems integration
revenue, partially offset by lower component and service revenues. The increase
in systems revenue was principally attributable to higher systems integration
revenue from NAI's Systems Division. The decrease in service and component
revenue is primarily attributable to lower revenue from Codar Technology and the
closing of the Military Products Division which was consolidated into Codar in
September 1994.

The Company expects a significant amount of 1995 sales to be directly to the
military or through prime contractors to the military. For the first nine months
of 1995, approximately 42% of the Company's consolidated sales were directly to
the U.S. military or to prime contractors of the U.S. military. The Company does
not anticipate a material change in this percentage over the next three years.
The Company is not aware of any programs in which it participates that are
specifically targeted for termination or curtailment. The Company's products are
utilized on many different U.S. Government programs which reduces the adverse
impact of cancelling a single specific program. However, changes in future U.S.
defense spending levels could impact the Company's future sales volume.

Sales in the Telecommunications segment increased 1% to $6.1 million as compared
to $6.0 million for the same period in 1994. The increase in sales was
attributable to higher line treatment revenue due to deliveries of Wilcom's new
Enhanced Line Powered Amplifier products. Test equipment revenue decreased due
to lower orders from the regional Bell operating companies and foreign
telecommunications companies primarily due to their cost cutting measures.

The consolidated gross margin percentage for the first nine months of 1995 was
5.8% as compared with 19.9% for the same period in 1994. The gross margin

                                      -10-





<PAGE>
<PAGE>


                                                                         Page 11

percentage was adversely affected by a $6.1 million charge to operations and an
unfavorable mix of high and low margin product deliveries. The $6.1 million
charge to operations was primarily attributable to cost growth on certain
long-term contracts due to engineering design changes and greater than
anticipated labor and material costs ($2,901,000); increased provisions for slow
moving and obsolete inventory ($2,650,000); and increased overhead expenses as
compared with budgeted bid rates ($336,000). Although the Company expects gross
margins to improve in the fourth quarter, they will still be below historical
levels due to a disproportionate level of low margin revenue as a result of past
cost overruns on certain long-term contracts for which the Company continues to
provide products. These contracts are expected to be substantially completed in
1995, although approximately $3.6 million of low margin revenue is expected to
be recorded during the first half of 1996.

Selling expense for the first nine months of 1995 was $3.8 million as compared
with $6.0 million for the same period in 1994. This decrease is attributable to
savings associated with the consolidation of the military products division in
the third quarter of 1994.

General and administrative expenses for the first nine months of 1995 were $4.2
million as compared with $4.3 million for the same period in 1994. This decrease
is primarily attributable to savings associated with the previously mentioned
consolidation in 1994, partially offset by higher general and administrative
expenses at the Codar subsidiary as a result of increased management resources.

Company-sponsored research and development expenditures for the first nine
months of 1995 were $1.5 million as compared with $2.7 million for the same
period in 1994. This decrease is attributable to savings associated with the
previously mentioned consolidation and the change in mix between Company-
sponsored research and development and customer-funded research and development.
A key component to the Electronic Systems segment's strategy is to focus on its
systems integration business. Although systems integration work by its nature
will require significant engineering content, such costs must be classified as
contract costs and charged to cost of sales as opposed to Company-sponsored
research and development (IR&D).

For the first nine months of 1995 the Company had an operating loss of $7.3
million as compared with a loss of $12.1 million for the same period in 1994.
The operating loss in 1995 was primarily due to the $6.1 million charge
previously noted and lower sales volume. The 1994 operating loss included a $7.3
million restructuring expense.

Interest expense, net of interest income, was $1.7 million in the first nine
months of 1995, as compared to $1.0 million for the same period in 1994. The
first nine months of 1995 also included a $0.6 million charge for debt
restructuring expense related to the April 7, 1995 agreement reached with the
Company's two lending institutions.

The effective income tax expense rate is below the combined statutory federal
and state rates for the first nine months of 1995. The Company was unable to
recognize a tax benefit for its loss in the first nine months of 1995 due to
uncertainties as to whether or not a future benefit will be realized. Any
earnings in 1995 will not be taxed at the statutory rate.

For the first nine months of 1995 the Company had a net loss of $9.2 million as
compared with a net loss of $8.5 million in the first nine months of 1994. Loss
per share was $(1.25) as compared with $(1.26) for the same period in 1994,
based on a weighted average of 7.4 million and 6.8 million shares outstanding,
respectively. The 1994 loss per share includes a pre-tax restructuring charge of
$7.3 million.

Liquidity and Capital Resources

                                      -11-





<PAGE>
<PAGE>


                                                                         Page 12


Although the Company reported a net loss of $9.2 million in the first nine
months of 1995, it still generated a positive cash flow of $0.8 million from
operations due to the receipt in January of a Federal tax refund of $4.0 million
attributable to the 1994 tax loss carryback. Company operations have
historically provided a positive cash flow. However, the Company is currently
experiencing financial difficulties due to lower shipping volumes and cost
overruns on certain long-term contracts.

Although the third quarter revenue level was up approximately 13% over the
second quarter revenue level, the lower than normal gross margins resulted in
continuing losses and the Company must continue to increase its shipment rate to
improve its operating margin. However, its ability to do so is constrained by a
shortage of working capital.

The restructuring actions taken in 1994 have significantly reduced the expense
structure of the Company. However, it is not certain that the Company will be
able to achieve the revenue level necessary to return to profitability. The
Company is taking action to minimize its cash outlays by deferring or
eliminating discretionary expenses and capital asset purchases. The Company must
increase its shipment rate to an acceptable level within the near future, or
obtain additional financing, in order to meet its cash flow requirements during
1995.

On April 7, 1995 the Company entered into an amended and restated credit
agreement with its two primary lending institutions. Under the terms of the new
agreement, the existing term debt and lines of credit were converted into a
revolving credit line in exchange for a cash payment of $100,000 and the
issuance of 250,000 shares of the Company's Common Stock. The new agreement
required quarterly principal payments, commencing in September 1995, of $875,000
with a balloon payment of $13,425,000 due on January 15, 1996. At July 1, 1995
the Company was in violation of certain debt covenants of this new agreement.
The defaults have been waived and the agreement has been amended to establish
new covenants. In addition, payment of a fee of $50,000 and the quarterly
principal payments which were scheduled to begin in September 1995 were deferred
and added to the balloon payment due on January 15, 1996. On October 13, 1995,
the Company received a limited waiver for certain financial covenant defaults.

The payment of the $15,175,000 principal obligation in January 1996 will be
dependent upon the Company's ability either to obtain alternate financing or to
restructure the remaining balance due. The Company is considering several
alternatives to achieve this, including the sale of common or preferred stock,
the issuance of convertible debt, a business combination, the sale of all or a
portion of the Company and the establishment of a borrowing relationship with
new lending institutions.

On October 16, 1995 the Company announced that a private investor had made a
subordinated loan to the Company of $1,000,000 due January 15, 1996. The loan is
exchangeable for the Company's 12% Convertible Subordinated Promissory Notes due
in 2000, convertible into 500,000 shares of Common Stock at a conversion rate of
$2.00 per share, and warrants representing the right to acquire 850,000 shares
of Common Stock at an exercise price of $2.50, subject to adjustment. Charles S.
Holmes, a representative of the Long Island based investor, became a director of
NAI. The Company is also discussing with other private investors the investment
of up to an additional $7 million in the 12% Convertible Subordinated Notes and
Warrants to purchase shares of Common Stock at $2.50 per share. Such discussions
are preliminary. If all transactions are consummated, following the exercise of
the warrants and the conversion of the notes, an aggregate of 8,000,000 shares
of Common Stock, or approximately 49.6% of the then outstanding fully diluted
Common Stock of the Company, will have been issued for an aggregate
consideration of $18,000,000. Approval of the Company's shareholders will be
required for the consummation of the transaction.

                                      -12-





<PAGE>
<PAGE>


                                                                         Page 13


The restructuring of the timing of repayment of the outstanding principal under
the Company's bank credit facilities is a condition to the consummation of the
proposed new investment. The Company anticipates that, if it is successful in
raising the additional funds, it will be able to restructure its credit
facilities to permit repayment over a longer period. Upon completion of the
proposed investment transaction, the restructuring of the credit facility and a
return to profitability in 1996, the Company expects that it will be able to
generate enough free cash flow to meet its operating and internal growth
requirements over the next three years.

At September 30, 1995 the Company's long-term secured debt totaled $15.7 million
of which current installments were $15.4 million. This compares to $16.2 million
at December 31, 1994 of which current installments were $2.2 million. The
Company's long-term borrowings, secured by plant and equipment, bear interest at
rates ranging from 70% of prime (8.75% at September 30, 1995) to 12.43%.

Cash and cash equivalents totaled $1.4 million at September 30, 1995 as compared
to $1.7 million at December 31, 1994. Cash provided by operating activities
amounted to $0.8 million in the first nine months of 1995 as compared to cash
used in operating activities of $0.6 million in the first nine months of 1994.
In January 1995, the Company received a Federal tax refund of $4.0 million.

For the first nine months of 1995 the Company used cash of $0.4 million for the
purchase of property, plant and equipment. In May 1995, the Company sold its
vacated manufacturing facility located in Hauppauge, NY, and received cash of
$0.4 million with a note for the balance payable in two years in the amount of
$1.2 million.

For the first nine months of 1995, the Company made debt principal payments of
$0.5 million and payments against notes payable of $0.1 million.


Inflation

The Company's financial statements are prepared in accordance with historical
accounting systems, and therefore do not reflect the effect of inflation. The
impact of changing prices on the financial statements is not considered to be
significant.


Backlog

The backlog of unfilled orders at September 30, 1995 stood at $49.2 million
compared to $39.3 million at October 1, 1994. Approximately 80% of the backlog
is scheduled for delivery over the next twelve months.


                                      -13-





<PAGE>
<PAGE>


                                                                         Page 14


                           PART II. OTHER INFORMATION


Item 5.       Other Information

              On October 16, 1995 the Company announced that a private investor
              had made a subordinated loan to the Company of $1,000,000 due
              January 15, 1996. The loan is exchangeable for the Company's 12%
              Convertible Subordinated Promissory Notes due in 2000, convertible
              into 500,000 shares of Common Stock at a conversion rate of $2.00
              per share, and warrants representing the right to acquire 850,000
              shares of Common Stock at an exercise price of $2.50, subject to
              adjustment. Charles S. Holmes, a representative of the Long Island
              based investor, has become a director of NAI. The Company is also
              discussing with other private investors the investment of up to an
              additional $7 million in 12% Convertible Subordinated Notes and
              Warrants to purchase shares of Common Stock at $2.50 per share.
              Such discussions are preliminary. If all transactions are
              consummated, following the exercise of the warrants and the
              conversion of the notes, an aggregate of 8,000,000 shares of
              Common Stock, or approximately 49.6% of the then outstanding fully
              diluted Common Stock of the Company, will have been issued for an
              aggregate consideration of approximately $18,000,000. Approval of
              the Company's shareholders and consent from the Company's banks
              will be required for the consummation of the transaction.

              The Company also announced the relocation of the executive and
              administrative offices of the Company from Woodbury, New York to
              Longmont, Colorado in December 1995.

              The Company stated that the new loan will provide needed working
              capital. The Company is currently required to repay the
              outstanding principal amount of $15,225,000 under its bank credit
              facilities on January 15, 1996. The restructuring of the timing of
              repayment is a condition to the consummation of the proposed new
              investment. The Company anticipates that, if it is successful in
              raising the additional funds, it will be able to restructure its
              credit facilities to permit repayment over a longer period.


Item 6.           Exhibits and Reports on Form 8-K

         a)       Exhibits

                  10.1     -  Securities Purchase Agreement, dated as of October
                              13, 1995, by and between NAI Technologies, Inc.
                              and Charles S. Holmes.

                  10.2     -  12% Subordinated Promissory Note due 1996 of NAI
                              Technologies, Inc.

                  10.3     -  Employment Agreement, dated as of October 16,
                              1995, between NAI Technologies, Inc. and Robert A.
                              Carlson.

                  10.4     -  Employment Agreement, dated as of October 16,
                              1995, between NAI Technologies, Inc. and Richard
                              A. Schneider.

                  10.5     -  First Amendment, dated as of August 14, 1995, to
                              the Amended and Restated Credit Agreement, dated
                              as of April 12, 1995, among NAI Technologies,
                              Inc., Chemical Bank and The Bank of New York.

                                      -14-





<PAGE>
<PAGE>


                                                                         Page 15


                  10.6     -  Second Amendment, dated as of October 13, 1995, to
                              the Amended and Restated Credit Agreement, dated
                              as of April 12, 1995, among NAI Technologies,
                              Inc., Chemical Bank and The Bank of New York.

                  10.7     -  Third Amendment, dated as of November 6, 1995, to
                              the Amended and Restated Credit Agreement, dated
                              as of April 12, 1995, among NAI Technologies,
                              Inc., Chemical Bank and The Bank of New York.


                  27       -  Financial Data Schedule (Edgar Filing Only).

         b)       Reports on Form 8-K

                  None.


                                      -15-





<PAGE>
<PAGE>


                                                                         Page 16



                               S I G N A T U R E S


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



                                      NAI TECHNOLOGIES, INC.
                                          (Registrant)





DATE November 6, 1995                 By:\s\Richard A. Schneider
     --------------------------          --------------------------
                                            Richard A. Schneider
                                            Executive Vice President
                                     (On behalf of the registrant and as
                                     Principal Financial Officer)



                                      -16-



<PAGE>
<PAGE>

                                   Appendix 3

                            CERTIFICATE OF AMENDMENT

                                     of the

                          CERTIFICATE OF INCORPORATION

                                       of

                             NAI Technologies, Inc.
                            (a New York corporation)

                       (Under Section 805 of the Business
                    Corporation Law of the State of New York)

                              ====================

     The undersigned, desiring to amend a certificate of incorporation under the
provisions of the Business Corporation Law of the State of New York (hereinafter
referred to as the "BCL"), hereby certifies as follows:

     FIRST. The name of the corporation is NAI Technologies, Inc. (hereinafter
referred to as the "Corporation"). The name under which the Corporation was
originally formed is North Atlantic Industries, Inc.

     SECOND. The original Certificate of Incorporation of the Corporation was
filed by the New York Department of State on July 15, 1954. The Restated
Certificate of Incorporation of the Corporation was filed with the New York
Department of State on August 13, 1991.

     THIRD. Paragraph "3" of the Restated Certificate of Incorporation of the
Corporation, which sets forth the aggregate number and designations of shares of
stock which the Corporation shall have the authority to issue, is hereby
eliminated in its entirety and the following language is substituted in lieu
thereof which has the effect of increasing from ten million (10,000,000) to
twenty-five million (25,000,000) the number of shares of Common Stock the
Corporation shall have authority to issue:

     "3. The aggregate number of shares of stock which the Corporation shall
     have the authority to issue is twenty-seven million (27,000,000) shares, of
     which twenty-five million (25,000,000) shares shall be designated Common
     Stock, each such share having a par value of $.10, and of which two million
     (2,000,000) shares shall be designated Preferred Stock, each such share
     having a par value of $.10."

     FOURTH. Paragraph "4" of the Restated Certificate of Incorporation of the
Corporation, which sets forth the terms and conditions under which the
Corporation may issue its Preferred Stock, is hereby restated in its entirety
without making any amendment to or change in the provisions thereof:

     "4. The Preferred Stock may be issued in series. The Board of Directors of
     the Corporation is hereby expressly authorized to establish and designate
     series of Preferred Stock and to fix from time to time before issuance the
     number, designation, relative rights, preferences and limitations
     (including, without limitation, participating, voting, optional or other
     special rights) of the shares of any series of Preferred Stock. Except to
     the extent, if any, that holders of issued and outstanding shares of
     Preferred Stock are entitled to vote, the entire voting power for the
     election of directors and for all other purposes shall be vested
     exclusively in the holders of Common Stock, who shall be entitled to one
     vote for each share of Common Stock held by them of record."



<PAGE>
<PAGE>



     FIFTH: The aforesaid amendment to Paragraph 3 of the Restated Certificate
of Incorporation of the Corporation have been authorized (1) by the unanimous
vote of the Board of Directors of the Corporation taken at a meeting of said
Board of Directors and (2) by the vote of the holders of a majority of all
outstanding shares of the Corporation entitled to vote thereon taken at a
meeting of said shareholders, respectively, all in accordance with Section
803(a) of the BCL.

     IN WITNESS WHEREOF, the Corporation has caused this Certificate of
Amendment of Certificate of Incorporation to be signed and subscribed in its
name this ___ day of February, 1996, and the statements contained herein are
affirmed as true under the penalties of perjury.


                                            NAI TECHNOLOGIES, INC.


                                            By____________________________
                                               Robert A. Carlson
                                               President


                                            By____________________________
                                               Richard A. Schneider
                                               Secretary




<PAGE>
<PAGE>

                                   APPENDIX 4

                             NAI TECHNOLOGIES, INC.

   
                  PROXY FOR THE SPECIAL MEETING OF SHAREHOLDERS
                           TO BE HELD FEBRUARY 1, 1996
    

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

   
     The undersigned  hereby appoints Robert A. Carlson or John Helenek and each
of them,  proxies of the undersigned,  with full power of substitution,  to vote
all  Common  Stock  of NAI  Technologies,  Inc.,  a New  York  corporation  (the
"Company"),  the  undersigned  is  entitled  to vote at the  Special  Meeting of
Shareholders of the Company to be held at the Raintree Conference Center located
at 1850 Industrial Circle,  Longmont,  Colorado 80503, on Thursday,  February 1,
1996 at 10:00 a.m. (local time), or any adjournment thereof, with all the powers
the undersigned would have if personally present on the following matters:
    

     1.   PROPOSAL TO RATIFY AND APPROVE THE  ISSUANCE BY THE COMPANY OF CERTAIN
          DEBT  SECURITIES AND WARRANTS  CONVERTIBLE OR EXERCISABLE  INTO OR FOR
          APPROXIMATELY  8,000,000  SHARES  OF THE  COMPANY'S  COMMON  STOCK  TO
          INVESTORS  IN A PROPOSED  PRIVATE  PLACEMENT  WHICH WILL RESULT IN THE
          POTENTIAL  ISSUANCE OF MORE THAN 20% OF THE COMPANY'S COMMON STOCK AND
          MAY RESULT IN A CHANGE OF CONTROL OF THE COMPANY.

                    FOR [ ]           AGAINST [ ]           ABSTAIN [ ]

     2.   PROPOSAL TO AMEND THE  CERTIFICATE  OF  INCORPORATION  TO INCREASE THE
          NUMBER  OF  AUTHORIZED  SHARES  OF THE  COMPANY'S  COMMON  STOCK  FROM
          10,000,000 TO 25,000,000.

                    FOR [ ]           AGAINST [ ]           ABSTAIN [ ]

   
     3.   PROPOSAL TO RATIFY AND APPROVE THE  SELECTION  OF KPMG PEAT MARWICK AS
          THE COMPANY'S  INDEPENDENT  AUDITORS FOR THE YEAR  ENDED  DECEMBER 31,
          1995.
    

                    FOR [ ]           AGAINST [ ]           ABSTAIN [ ]

   
     4.   IN THEIR DISCRETION, THE ABOVE-NAMED PROXIES ARE AUTHORIZED TO VOTE IN
          ACCORDANCE  WITH THEIR OWN  JUDGMENT  UPON SUCH OTHER  BUSINESS AS MAY
          PROPERLY COME BEFORE THE MEETING.
    

   
THIS PROXY, WHEN PROPERLY EXECUTED,  WILL BE VOTED IN THE MANNER DIRECTED HEREIN
BY THE UNDERSIGNED SHAREHOLDER. IF NO DIRECTION IS INDICATED, THIS PROXY WILL BE
VOTED  "FOR"  ITEMS 1, 2 AND 3 AND THE PROXIES  WILL USE THEIR  DISCRETION  WITH
RESPECT TO ANY MATTERS REFERRED TO IN ITEM 4.
    

   
                              The undersigned hereby  acknowledges  receipt of a
                              copy of the accompanying Notice of Special Meeting
                              of  Shareholders  and Proxy  Statement  and hereby
                              revokes any Proxy or Proxies heretofore given. You
                              may strike out the  persons  named as proxies  and
                              designate  a person of your  choice,  and may send
                              this Proxy directly to such person.
    

                              DATED:                                      , 1996

<PAGE>
<PAGE>


                              Please  complete,  date and sign  exactly  as your
                              name  appears  hereon.  When  signing as attorney,
                              administrator,   executor,  guardian,  trustee  or
                              corporate  official,  please  add your  title.  If
                              shares are held jointly, each holder should sign.



                                       -2-


                                  STATEMENT OF DIFFERENCES

The section symbol shall be expressed as..................... SS
The British pound sign shall be expressed as................. 'L'
<PAGE>




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