CONCURRENT COMPUTER CORP/DE
10-Q, 1997-02-11
ELECTRONIC COMPUTERS
Previous: AMERICAN CENTURY COMPANIES INC, SC 13G/A, 1997-02-11
Next: BUFFETS INC, SC 13G/A, 1997-02-11




                      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  Quarter  Ended  December  28,  1996

                                      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 No. 0-13150
                                 _____________

                        CONCURRENT COMPUTER CORPORATION

         Delaware                                    04-2735766
(State  of  Incorporation)             (I.R.S.  Employer  Identification  No.)

            2101 West Cypress Creek Road, Ft. Lauderdale, FL  33309
                           Telephone: (954) 974-1700

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___
                                  ---


Number  of shares of the Registrant's Common Stock, par value $0.01 per share,
outstanding  as  of  February  10,  1997  were  44,956,539.


<PAGE>

PART  I          FINANCIAL  INFORMATION

ITEM  1.          FINANCIAL  STATEMENTS

<TABLE>
<CAPTION>

                                    CONCURRENT COMPUTER CORPORATION
                                 CONSOLIDATED STATEMENTS OF OPERATIONS
                           (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                             THREE  MONTHS  ENDED            SIX  MONTHS  ENDED
                                         DECEMBER 28,    DECEMBER 31,    DECEMBER 28,    DECEMBER 31,
                                        --------------  --------------  --------------  --------------
                                             1996            1995            1996            1995
                                        --------------  --------------  --------------  --------------
<S>                                     <C>             <C>             <C>             <C>
Net sales
  Computer systems                      $      12,870   $      10,332   $      26,244   $      21,865 
  Service and other                            13,755          14,151          28,138          29,070 
                                        --------------  --------------  --------------  --------------
    Total                                      26,625          24,483          54,382          50,935 

Cost of Sales
   Computer systems                             6,796           5,892          13,905          12,363 
  Service and other                             7,156           8,004          14,914          16,780 
  Transition                                       64               0             802               0 
                                        --------------  --------------  --------------  --------------
    Total                                      14,016          13,896          29,621          29,143 
                                        --------------  --------------  --------------  --------------

    Gross margin                               12,609          10,587          24,761          21,792 

Operating expenses
  Research and development                      3,443           3,339           6,799           7,054 
  Selling, general and administrative           7,797           7,319          15,028          15,271 
  Transition/Restructuring expense                872           1,300           2,106           1,300 
  Post-retirement benefit reversal             (1,200)              0          (2,181)              0 
    Total operating expenses                   10,912          11,958          21,752          23,625 
                                        --------------  --------------  --------------  --------------

Operating income (loss)                         1,697          (1,371)          3,009          (1,833)

Interest expense                                 (532)           (626)         (1,191)         (1,320)
Interest income                                    29              70              81             181 
Other income (expense) - net                     (161)            (30)           (420)           (517)
Other non-recurring charges                         0               0               0          (1,700)
Gain/loss CyberGuard stock                      2,192               0          (1,876)              0 
                                        --------------  --------------  --------------  --------------


Income (loss) before provision                  3,225          (1,957)           (397)         (5,189)
  for income taxes

Provision for income taxes                        530             600             970           1,000 
                                        --------------  --------------  --------------  --------------

Net income (loss)                       $       2,695         ($2,557)        ($1,367)        ($6,189)
                                        ==============  ==============  ==============  ==============

Net income (loss) per share             $        0.06          ($0.08)         ($0.03)         ($0.20)
                                        ==============  ==============  ==============  ==============
<FN>

         The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                         CONCURRENT COMPUTER CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                                       DECEMBER 28,    JUNE 30,
                                                      --------------  ----------
                                                           1996          1996
                                                      --------------  ----------
<S>                                                   <C>             <C>
        ASSETS
Current Assets
  Cash and cash equivalents                           $       2,672   $   3,562 
  Trading securities                                          3,838      10,077 
  Accounts receivable - net                                  27,173      27,948 
  Inventories                                                13,573      11,683 
  Prepaid expenses and
    other current assets                                      2,066       2,384 
                                                      --------------  ----------
      Total current assets                                   49,322      55,654 
Property, plant and equipment - net                          16,874      16,453 
Facilities held for disposal                                  4,700       4,700 
Other long-term assets                                        1,634       3,407 
                                                      --------------  ----------
Total assets                                          $      72,530   $  80,214 
                                                      ==============  ==========

        LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Notes payable                                               5,423       5,013 
  Current portion of long-term debt                           1,668       1,241 
  Revolving credit facilities                                 4,044       5,014 
  Accounts payable and accrued expenses                      34,052      40,638 
  Deferred revenue                                            4,682       4,573 
                                                      --------------  ----------
      Total current liabilities                              49,869      56,479 

Long-term debt                                                5,564       6,603 
Other long-term liabilities                                   2,094       4,454 
Class B 9% cumulative convertible, redeemable,
  exchangeable preferred stock, mandatory redemption
  value of $6,263,000, $.01 par value per share,
  1,000,000 authorized; 640,804.6 issued and
  outstanding at December 28, 1996                            3,757       5,610 
Stockholder's equity
  Common stock                                                  448         412 
  Capital in excess of par value                             89,817      84,252 
  Accumulated deficit after eliminating
    accumulated deficit of $81,826 at December 31,
    1991, date of quasi-reorganization                      (78,107)    (76,740)
  Treasury stock                                                (58)        (58)
  Cumulative translation adjustment                            (854)       (798)
                                                      --------------  ----------
    Total stockholders' equity                               11,246       7,068 
                                                      --------------  ----------

Total liabilities and stockholders' equity            $      72,530   $  80,214 
                                                      ==============  ==========
<FN>
THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL  PART  OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                 CONCURRENT COMPUTER CORPORATION
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (DOLLARS IN THOUSANDS)

                                                                SIX MONTHS ENDED
                                                                   DECEMBER 28,    DECEMBER 31,
                                                                  --------------  --------------
                                                                       1996            1995
                                                                  --------------  --------------
<S>                                                               <C>             <C>
Cash flows provided by (used by) operating activities:
  Net loss                                                              ($1,367)        ($6,189)
  Adjustments to reconcile net loss
    to net cash provided by (used by) operating activities:
    Unrealized loss on CyberGuard Stock                                   2,666               0 
    Realized gain on CyberGuard stock                                      (785)              0 
    Depreciation, amortization and other                                  2,409           5,977 
    Other non-cash expenses                                               2,025           3,065 
    Decrease (increase) in current assets:
      Accounts receivable                                                   775           1,750 
      Inventories                                                        (2,215)            400 
      Prepaid expenses and other current assets                             318             (25)
    Decrease in current liabilities other than debt obligations
      and restructuring reserve                                               0          (6,532)
    Increase (decrease) to restructuring reserve                         (5,957)          1,300 
    Decrease in other long-term assets                                    1,745             934 
    Decrease in other long-term liabilities                              (2,360)            (86)
                                                                  --------------  --------------
    Total adjustments to net loss                                        (1,329)          6,783 
                                                                  --------------  --------------

    Net cash provided by (used by) operating activities                  (2,696)            594 
                                                                  --------------  --------------

    Cash flows provided by (used by) investing activities:
      Additions to property, plant and equipment                         (2,435)         (1,230)
      Net proceeds from sale of trading securities                        4,308               0 
                                                                  --------------  --------------
    Net cash provided by (used by) investing activities                   1,873          (1,230)
                                                                  --------------  --------------

    Cash flows used by financing activities:
      Net proceeds (payments) of notes payable                              410            (307)
      Net payments of revolving credit facility                            (970)           (830)
      Repayment of long-term debt                                          (612)           (875)
      Net proceeds from sale and issuance of common stock                 1,161             109 
                                                                  --------------  --------------
    Net cash used by financing activities                                   (11)         (1,903)
                                                                  --------------  --------------


    Effect of exchange rate changes on cash and
      cash equivalents                                                      (56)            244 
                                                                  --------------  --------------

    Decrease in cash and cash equivalents                                 ($890)        ($2,295)
                                                                  ==============  ==============

    Cash paid during the period for:
      Interest                                                    $         961   $         921 
                                                                  ==============  ==============
      Income taxes (net of refunds)                               $         615   $       1,261 
                                                                  ==============  ==============
<FN>
THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL  PART  OF  THE  CONSOLIDATED  FINANCIAL  STATEMENTS.
</TABLE>

<PAGE>

                        CONCURRENT COMPUTER CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.          BASIS  OF  PRESENTATION

     The  accompanying  unaudited  consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and therefore do not
include  all  information  and  footnotes necessary for a fair presentation of
financial  position,  results  of operations and cash flows in conformity with
generally accepted accounting principles.  The foregoing financial information
reflects  all  adjustments  which are, in the opinion of management, necessary
for  a  fair  presentation of the results for the periods presented.  All such
adjustments  are  of  a  normal  recurring  nature.

     While the Company believes that the disclosures presented are adequate to
make  the  information not misleading, it is suggested that these consolidated
financial  statements  be  read  in  conjunction with the audited consolidated
financial  statements and the notes included in the Annual Report on Form 10-K
as  filed  with  the  Securities  and  Exchange  Commission.

     The  results  of  interim  periods  are not necessarily indicative of the
results  to  be  expected  for  the  full  fiscal  year.

2.          CHANGES  IN  ACCOUNTING  POLICY

     Post-retirement  Benefits  Other  Than  Pensions

     On  July  1,  1993,  the  Company  adopted the provisions of Statement of
Financial  Accounting  Standards  No.  106  "Employers'  Accounting  for
Post-retirement  Benefits  Other  Than Pensions" (FAS No. 106).  This standard
requires  companies  to  accrue  post-retirement  benefits  throughout  the
employees' active service periods until they attain full eligibility for those
benefits.   The transition obligation (the accumulated post-retirement benefit
obligation at the date of adoption) may be recognized either immediately or by
amortization over the longer of the average remaining service period of active
employees  or  20  years.

     In connection with the adoption of this standard in fiscal year 1994, the
Company  recorded a non-cash charge of $3.0 million representing the immediate
recognition  of the accumulated post-retirement benefit obligation at the date
of  the  adoption.

     As  a result of the Acquisition as defined in Management's Discussion and
Analysis,  the  Company  has  decided  to terminate the retirement benefits of
current  employees  and  former  employees  who  are  not yet retired.  In the
current  quarter,  a curtailment gain of $1.2 million was recorded relating to
the  active  participants.    The  total year-to-date curtailment gain is $2.1
million.

     Stock-Based  Compensation

     On  July  1,  1996,  the  Company  adopted the provisions of Statement of
Financial  Accounting  Standards  No.  123  "Accounting  for  Stock-Based
Compensation"  (FAS  No.  123).  This standard established a fair value method
for accounting for stock-based compensation plans based upon the fair value of
stock  options  and  similar instruments, but does not require the adoption of
this  preferred method.  The adoption of this standard will not impact results
of  operations,  financial  position  or  cash  flows.

<PAGE>
INCOME  (LOSS)  PER  SHARE

     Income  (loss)  per share for the three and six months ended December 28,
1996  and  December  31.  1995, respectively, is based on the weighted average
number  of  shares  of common stock outstanding.  The number of shares used in
computing  primary  and  fully diluted earnings per share for the three months
ended  December  28, 1996 was 45,310,000 and 45,317,000 respectively.  For the
three  months  ended  December 31, 1995, the weighted average number of shares
outstanding  was  30,567,000.  The number of shares used in computing net loss
per  share  for  the six months ended December 28, 1996 was 43,417,000 and for
the  six  months  ended  December  31,  1995  was  30,439,000.

3.          TRADING  SECURITIES

     As  of June 30, 1996, the company held 683,178 shares of CyberGuard stock
with  a  market value of $14.75 per share.  During the quarter ended September
27, 1996 the company had sold 91,500 shares at $10.645 per share, resulting in
a realized loss of  $376 thousand.  In addition, the value of the stock at the
end  of the quarter ended September 27, 1996 was $8.50 per share, resulting in
an  unrealized  loss  of  $3.7 million.  During the quarter ended December 28,
1996,  the  company  sold  261,500  shares  at an average price of $12.748 per
share,  and  sold  a call option on an additional 300,000 shares.  At December
28,  1996,  the  company  held  330,178  shares,  including the 300,000 shares
subject  to  the call option.  The market value of these shares was $3,838,319
or  $11.625  per  share.

4.  INVENTORIES

     Inventories  are  valued  at the lower of cost or market, with cost being
determined  by  using the first-in, first-out ("FIFO") method.  The components
of  inventories  are  as  follows:

<TABLE>
<CAPTION>

     (DOLLARS  IN  THOUSANDS)

                 DECEMBER 28,  JUNE 30,
                     1996        1996
                 ------------  --------
<S>              <C>           <C>
Raw materials    $      8,924  $  8,789
Work-in-process         2,699       352
Finished goods          1,950     2,542
                 ------------  --------
TOTAL            $     13,573  $ 11,683
                 ============  ========
</TABLE>



5.          ACCUMULATED  DEPRECIATION

     Accumulated  depreciation  for  property, plant and equipment at December
28,  1996  and  June  30,  1996  was $47,117,000 and $44,213,000 respectively.

6.          ACCOUNTS  PAYABLE  AND  ACCRUED  EXPENSES

<TABLE>
<CAPTION>

     (DOLLARS  IN  THOUSANDS)

                                     DECEMBER 28,   JUNE 30,
                                         1996         1996
                                     -------------  ---------
<S>                                  <C>            <C>

Accounts payable, trade              $      12,393  $   9,453
Accrued payroll, vacation and other
  employee expenses                          7,135      7,934
Restructuring reserve                        7,018     12,975
Other accrued expenses                       7,506     10,276
                                     -------------  ---------
                                     $      34,052  $  40,638
                                     =============  =========
</TABLE>

<PAGE>

7.          SALE/LEASEBACK

     On  September  27,  1996,  the  Company  entered into a Purchase and Sale
Agreement  providing  for  the  sale/leaseback  of  its  Oceanport, New Jersey
facility.    The  transaction  is contingent upon the buyer's ability to lease
approximately  100,000  square  feet of the 280,000 square foot building.  The
transaction  was  expected to close during the December, 1996 or January, 1997
timeframe.    The  contract  has  been extended in exchange for non-refundable
monetary  consideration.    It is expected that this transaction will close by
March  or  April,  1997.    The  $5.0  million  sales price will be reduced by
estimated selling costs of approximately $0.3 million.  In accordance with the
terms  of  the  agreement  under  the  New  Term  Loan,  which  is  defined in
Management's  Discussion  and  Analysis  of Financial Condition and Results of
Operations,  the  Company is required to prepay the New Term Loan in an amount
equal  to  75%  of the net proceeds of the sale of the facility.  Accordingly,
the  net  proceeds will be applied to the remaining outstanding balance of the
New Term Loan (approximately $3.5 million).  The remainder of the net proceeds
will  be  available  for  working  capital purposes.  However, there can be no
assurance  that  the  transaction  will  be  completed  as  contemplated.

8.          PROVISION  FOR  RESTRUCTURING

     The  Company  recorded  a restructuring provision of $24.5 million during
the  year  ended  June  30,  1996.    This charge included the estimated costs
related  to  the  rationalization  of  facilities, workforce reductions, asset
writedowns  and other costs.  The balance of the restructuring reserve at June
30,  1996  was  $13.0 million.  During the three and six months ended December
28,  1996,  cash  payments  related  to  the  1996  restructuring  amounted to
approximately  $1.7 million and $6.0 million respectively.  Approximately $5.2
million  related  to  employee  termination  costs.

     On May 5, 1992, the Company entered into an agreement with the Industrial
Development  Authority  (IDA)  in  Ireland  to  maintain a presence in Ireland
through  April  30, 1998.  In connection with the Acquisition, the Company has
decided  to  close  its  Ireland  operations.  As a result, the Company may be
required to pay approximately $575,000 (360,000 Irish pounds) to the IDA which
is  provided  for in the restructuring provision.  The Company is currently in
negotiation  with  the  IDA.

9.          PREFERRED  STOCK

     During  the  quarter  ended  December  28,  1996,  CyberGuard  exchanged
359,195.4  shares  of  the  company's  Class  B  9%  cumulative  convertible,
redeemable,  exchangeable  preferred  stock  for  900,000 shares of Concurrent
Common  Stock.

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

     On  June  27, 1996, the Company acquired the Real-Time Division of Harris
Computer  Systems  Corporation  ("HCSC"),  along  with 683,178 shares of newly
issued  shares  of HCSC, which was renamed CyberGuard Corporation, in exchange
for  10,000,000  shares  of  Concurrent  common  stock,  1,000,000  shares  of
convertible  exchangeable  preferred  stock of Concurrent with a 9% cumulative
annual  dividend payable quarterly in arrears and a mandatory redemption value
of  $6,263,000  and  the assumption of certain liabilities related to the HCSC
Real-Time  Division  ("Acquisition").    The  aggregate  purchase price of the
Acquisition  was  approximately  $18.7  million.    The  Acquisition  has been
accounted  for  as  a  purchase  effective  June  30,  1996.

RESULTS  OF  OPERATIONS

The  quarter  ended December 28, 1996 compared with the quarter ended December
31,  1995.

     Net  Sales.  Net  sales  increased to $26.6 million for the quarter ended
December 28, 1996 from $24.5 million in the comparable period a year ago.  The
Company considers its computer systems and service business to be one class of
products.

Net  product  sales were $12.9 million for the quarter ended December 28, 1996
as compared with $10.3 million for the quarter ended December 31, 1995.  Sales
of  proprietary  systems  continue  to  decline,  while  sales of open systems
products  are  increasing.   Maintenance sales decreased from $14.2 million in
the  second  quarter  of  1995 to $13.8 million in the second quarter of 1996,
continuing  the decline experienced over the past years as customers move from
proprietary  to  open  systems  which  require  less  maintenance.

     Gross  Margin.   Gross margin as a percentage of sales increased to 47.4%
in  the  current  quarter  from 43.2% for the quarter ended December 31, 1995.
The  increase reflects the Company's higher product sales this quarter and its
continued  cost  improvement  efforts.

     Operating Income.  Operating income increased $3.1 million to a profit of
$1.7  million  compared  with  a  loss  of  $1.4  million in the quarter ended
December  31,  1995.    Expenses decreased $1.0 million in the current quarter
compared  with  the  quarter ended December 31, 1995, which was the net of $.4
million  lower transition and restructuring costs, $.6 million higher selling,
general  and  administrative,  and  research  and  development  costs, and the
recognition  of  a  $1.2 million gain on discontinued post-retirement benefits
for  current  and  former  employees  as  a  result  of  the  Acquisition.

     Net  Income.    Net  income  increased from a loss of $2.6 million in the
quarter  ended  December  31,  1995 to a profit of $2.7 million in the current
quarter.    Of  the $5.3 million increase in net income, $3.1 million resulted
from  operations  as  described above, and $2.2 million resulted from realized
and  unrealized gains on CyberGuard stock held for trading.  The realized gain
of  $1.1  million resulted from the sale of 261,500 shares of Cyberguard stock
at an average price of $12.748.  The shares had been valued at $8.50 per share
for the quarter ended September 27, 1996.  The unrealized gain of $1.0 million
is  attributable  to  the  revaluation  of 330,178 shares of CyberGuard common
stock  at  $11.625  per  share  at  December  28,  1996,








Six months ended December 28, 1996 compared with the six months ended December
31,  1995.

     Net  Sales. Net sales increased to $54.4 million for the six months ended
December 28, 1996 from $50.9 million in the comparable period a year ago.  The
Company considers its computer systems and service business to be one class of
products.

Net  product  sales were $26.2 million for the quarter ended December 28, 1996
as  compared  with  $21.9  million for the six months ended December 31, 1995.
Sales  of proprietary systems continue to decline, while open systems products
are  increasing.    Maintenance sales decreased from $29.1 million for the six
months  ended December 31, 1995 to $28.1 million for the comparable six months
of  1996,  continuing the decline experienced over the past years as customers
move  from  proprietary  to  open  systems  which  require  less  maintenance.

     Gross  Margin.   Gross margin as a percentage of sales increased to 47.4%
in  the  current six month period from 42.8% for the six months ended December
31,  1995.    The  increase  reflects  the Company's higher product sales this
quarter  and  its  continued  cost  improvement  efforts.

     Operating Income.  Operating income increased $4.8 million to a profit of
$3.0  million  compared  with  a  loss of $1.8 million in the six months ended
December  31, 1995.  Expenses decreased $1.9 million in the current six months
compared with the six months ended December 31, 1995, which was the net of $.8
million  higher  transition  and restructuring costs, and the recognition of a
$2.2  million  gain  on  discontinued post-retirement benefits for current and
former  employees  as  a  result  of  the  Acquisition.

     Net  Income.  Net income increased from a loss of $6.2 million in the six
months  ended December 31, 1995 to a loss of $1.4 million in the current half.
The  majority  of  the  $4.8 gain in the half ended December 31, 1996 was from
operating  income,  explained above.  Interest and other non-recurring charges
were  similar  in  both  periods.

<PAGE>

LIQUIDITY  AND  CAPITAL  RESOURCES

     The  Acquisition  and  related  business integration and consolidation is
expected  to  improve  the  Company's  liquidity  through  improved  operating
performance, additional borrowing availability, and the planned disposition of
its  Oceanport,  New  Jersey  facility.    The  Company  may  also utilize its
remaining  CyberGuard  common  stock  holdings  as  an  additional  source  of
liquidity  if  needed.   The Company's liquidity is dependent on many factors,
including  sales  volume,  operating  profit  ratio,  debt  service  and  the
efficiency  of  asset  use  and turnover.  The future liquidity of the Company
depends  to  a significant extent on (i) the actual versus anticipated decline
in  sales of proprietary systems and service maintenance revenue; (ii) revenue
growth  from open systems; (iii) both the related costs and the length of time
to  realize  the  anticipated  benefits  from the combination of the real-time
businesses  of  the  Company  and HCSC; and (iv) ongoing cost control actions.
Liquidity  will  also  be  affected  by:  (i)  timing  of  shipments  which
predominately  occur during the last month of the quarter; (ii) the percentage
of  sales  derived  from  outside  the United States where there are generally
longer  accounts  receivable  collection  cycles and which receivables are not
included  in the Company's borrowing base under its revolving credit facility;
(iii)  the  sales level in the United States where related accounts receivable
are included in the borrowing base of the Company's revolving credit facility;
(iv)  the  number  of  countries  in which the Company will operate, which may
require  maintenance  of  minimum  cash levels in each country and, in certain
cases,  may restrict the repatriation of cash, such as cash held on deposit to
secure  office  leases.  The Company believes that it will be able to fund the
acquisition  costs,  as  well  as  fiscal  year  1997  operations, through its
operating  results,  existing financing facilities and the planned disposition
of  its  Oceanport,  New  Jersey  facility.    There  is no assurance that the
Company's  plans  will  be  achieved.

     On  June 28, 1996, the Company entered into a new agreement providing for
a  $19.9  million  credit facility which matures August 1, 1999.  The facility
includes  a  $ 7.2 million term loan (the "New Term Loan") and a $12.7 million
revolving credit facility (the "New Revolver").  The New Revolver represents a
$4.7  million  increase  to  the  maximum  revolver amount, subject to certain
restrictions.    In  addition,  the  Company  can borrow up to $3.0 million in
standby  letters  of credit (the "LOC's") in connection with overseas lines of
credit.   The LOC's mature July 31, 1997 at which time the Company must extend
the  expiration  date  of  the  LOC's to August 1, 1999, or obtain alternative
financing  or  guaranties  in  lieu  thereof.

     At  December  28,  1996, the outstanding balances under the New Term Loan
and  the  New  Revolver were $6.8 million and $4.0 million, respectively.  The
entire  outstanding  balance  of  the  New  Revolver  has been classified as a
current  liability  at  December 28, 1996.  Both the New Term Loan and the New
Revolver  bear  interest  at  the  prime rate plus 2.0%.  The New Term Loan is
payable  in 28 monthly installments of approximately $139,000 each, commencing
October  1,  1996  and  ending  January  1,  1999,  with  the final balance of
approximately  $3.3  million  payable August 1, 1999.  The New Revolver may be
repaid and reborrowed, subject to certain collateral requirements, at any time
during  the term ending August 1, 1999.  The Company has pledged substantially
all  of  its  domestic  assets as collateral for the New Term Loan and the New
Revolver.    The  Company  may  repay  the  New  Term Loan at any time without
penalty.   In the event of a sale or sale/leaseback of its Oceanport facility,
the  Company  is  required  to make a prepayment of the New Term Loan up to an
amount  equal to 75% of the net sale proceeds.  Certain early termination fees
apply  if  the Company terminates the facility in its entirety prior to August
1,  1999.

     The  Company's  joint venture agreement regarding its Japanese subsidiary
has  been  renewed  through  June,  1997.   In the event such agreement is not
further  extended,  the  Company  could  be  required  to  satisfy  the  then
outstanding  amount  of  demand  notes  which  are  guaranteed  by the Company
($2,583,312  at  December  28,  1996).    There  can  be no assurance that the
agreement  will  be  extended and, in the event the agreement is not extended,
the  Company  may  be  required  to extend its guarantees, or repay the demand
notes and seek alternative financing.  The Company expects to extend the joint
venture  agreement.

     The  Company  had  cash  and  cash  equivalents  on  hand of $2.7 million
representing  a  decrease from $3.6 million as of June 30, 1996.  In addition,
the  Company  holds  330,178  shares of CyberGuard stock, which were valued at
approximately  $3.8 million ($11.625 per share) on December 28, 1996.  Prepaid
expenses  and  other current assets decreased by $0.3 million primarily due to
timing  differences.    Other  long-term  assets  decreased  by  $1.8  million
primarily  due  to  a  reduction  in  the  amount  held  in escrow to fund the
directors  and  officers  liability  policy  deductible.   This deductible was
reduced from $1.0 million to $0.25 million and the corresponding escrow amount
was  reduced  accordingly.  Accounts payable and accrued expenses decreased by
$6.5  million due to primarily to reduction in the restructure reserve.  Other
long-term liabilities decreased by $2.4 million due primarily to the reduction
in the post-retirement benefit obligation resulting from the plan termination.

             CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS:

     This  Form  10-Q  contains forward-looking statements that are subject to
risks  and  uncertainties.   Statements indicating that the Company "expects,"
"estimates"  or  "believes"  are  forward-looking  as are all other statements
concerning  future  financial  results, product offerings or other events that
have  not  yet occurred.  There are several important factors that could cause
actual  results  or  events to differ materially from those anticipated by the
forward-looking  statements  contained  herein.  Such factors include, but are
not  limited  to:    the  growth  rates  of the Company's market segments; the
positioning of the Company's products in those segments; the Company's ability
to  effectively  manage  its  business,  and  the growth of its business, in a
rapidly  changing  environment;  the  timing  of  new  product  introductions;
inventory  risks  due  to  changes  in  market  conditions;  the  competitive
environment  in  the  computer  industry;  the  Company's ability to establish
successful  strategic  relationships;  and  general  economic  conditions.

<PAGE>

SELECTED  OPERATING  DATA  AS  A  PERCENTAGE  OF  NET  SALES

<TABLE>
<CAPTION>

                                          THREE  MONTHS  ENDED            SIX  MONTHS  ENDED
                                       DECEMBER 28,   DECEMBER 31,   DECEMBER 28,   DECEMBER 31,
                                           1996           1995           1996           1995
                                       -------------  -------------  -------------  -------------
<S>                                    <C>            <C>            <C>            <C>
Net sales
  Computer systems                             48.3%          42.2%          48.3%          42.9%
  Service and Other                            51.7%          57.8%          51.7%          57.1%
                                       -------------  -------------  -------------  -------------
    Total                                     100.0%         100.0%         100.0%         100.0%

Cost of Sales
   Computer systems                            25.5%          24.1%          25.6%          24.3%
  Service and other                            26.9%          32.7%          27.4%          32.9%
  Transition                                    0.2%           0.0%           1.5%           0.0%
                                       -------------  -------------  -------------  -------------
    Total                                      52.6%          56.8%          54.5%          57.2%

    Gross margin                               47.4%          43.2%          45.5%          42.8%
                                       -------------  -------------  -------------  -------------

Operating expenses
  Research and development                     12.9%          13.6%          12.5%          13.8%
  Selling, genral and administrative           29.3%          29.9%          27.6%          30.0%
  Transition/Restructure cost                   3.3%           5.3%           3.9%           2.6%
  Post-retirement benefit reversal            (4.5%)           0.0%         (4.0%)           0.0%
                                       -------------  -------------  -------------  -------------
    Total operating expenses                   41.0%          48.8%          40.0%          46.4%

Operating income (loss)                         6.4%         (5.6%)           5.5%         (3.6%)

Interest expense                              (2.0%)         (2.6%)         (2.2%)         (2.6%)
Interest income                                 0.1%           0.3%           0.1%           0.4%
Other income (expense) - net                  (0.6%)         (0.1%)         (0.8%)         (1.0%)
Other non-recurring charges                     0.0%           0.0%           0.0%         (3.3%)
Gain/loss Cyberguard stock                      8.2%           0.0%         (3.4%)           0.0%

Income (loss) before provision                 12.1%         (8.0%)         (0.7%)        (10.2%)
  for income taxes

Provision for income taxes                      2.0%           2.5%           1.8%           2.0%
                                       -------------  -------------  -------------  -------------

Net income (loss)                              10.1%        (10.4%)         (2.5%)        (12.2%)
                                       =============  =============  =============  =============
</TABLE>

<PAGE>

PART  II          OTHER  INFORMATION

ITEM  6.          EXHIBITS  AND  REPORTS  OF  FORM  8-K

     (a)          Exhibits:

        (3)   Amended  and  Restated  By-laws  of  the Company (November, 1996)

        (10)  Amendment  No. Twelve to the Loan and Security Agreement dated as
              of October  21,  1996  between  the  Company and Foothill Capital
              Corporation

        (11)  Amendment  No. Thirteen to the Loan and Security Agreement dated
              as  of  November  5,  1996  between  the  Company  and  Foothill
              Capital  Corporation

        (12)  Statement  on  computation  of  per  share  earnings

        (27)  Financial  Data  Schedule

     (b)          Reports  on  Form  8-K.

          None


<PAGE>

                                  SIGNATURES


     Pursuant  to the requirements of the Securities Exchange Act of 1934, the
registrant  has  duly  caused  this  quarterly  report  for  the quarter ended
December 28, 1996 to be signed on its behalf by the undersigned thereunto duly
authorized.


Date:  February  12,  1997          CONCURRENT  COMPUTER  CORPORATION



                                By:  /s/ E. Courtney Siegel
                                     --------------------------
                                     E.COURTNEY  SIEGEL
                                     President  and  Chief  Executive  Officer



                                By:  /s/ Daniel S. Dunleavy
                                     ------------------------
                                     DANIEL S. DUNLEAVY
                                     Vice President, Chief Financial Officer
                                     and Chief Administrative  Officer
                                     (Principal  Financial  and  Accounting
                                     Officer)


<PAGE>





                                  EXHIBIT 3

                             AMENDED AND RESTATED

                                    BY-LAWS

                                      OF

                        CONCURRENT COMPUTER CORPORATION

                                (NOVEMBER 1996)

                                     ****

                                   ARTICLE I
                                   ---------

                         Certificate of Incorporation
                         ----------------------------

     These  by-laws,  the  powers  of the corporation and of its directors and
stockholders,  and  all  matters  concerning the conduct and regulation of the
business  of  the  corporation  shall  be subject to such provisions in regard
thereto as are set forth in the certificate of incorporation filed pursuant to
the  General  Corporation Law of the State of Delaware, which is hereby made a
part  of  these  by-laws.

     The  term  "certificate  of  incorporation"  in  these by-laws unless the
context  requires  otherwise,  includes   not only the original certificate of
incorporation filed to create the corporation but also all other certificates,
agreements  of  merger  or  consolidation,  plans  of reorganization, or other
instruments,  howsoever  designated, filed pursuant to the General Corporation
Law  of  the  State  of  Delaware  which  have  the  effect  of  amending  or
supplementing  in  some  respect  the  corporation's  original  certificate of
incorporation.

                                  ARTICLE II
                                  ----------

                                Annual Meeting
                                --------------

     An  annual  meeting  of  stockholders  shall  be held for the election of
directors and for the transaction of any other business for the transaction of
which  the  meeting  shall have been properly convened on such day not a legal
holiday in the months of September, October, or November in each year, or upon
such  other day as the board of directors may at any time otherwise determine,
at  such  place,  within or without the State of Delaware, and at such time as
such  day,  place  and  time  shall  be  fixed  by  the board of directors and
specified  in  the  notice  of  the meeting.  Any other proper business may be
transacted  at  the  annual  meeting.    If the annual meeting for election of
directors  shall  not  be  held on the date designated therefor, the directors
shall  cause  the  meeting  to  be  held  as  soon  thereafter  as convenient.

<PAGE>

                                  ARTICLE III
                                  -----------

                       Special Meetings of Stockholders
                       --------------------------------

     Special meetings of the stockholders may be held either within or without
the  State  of Delaware, at such time and place and for such purposes as shall
be specified in a call for such meeting made by the board of directors or by a
writing  filed  with the secretary signed by the president or by a majority of
the  directors.

                                  ARTICLE IV
                                  ----------

                       Notice of Stockholders' Meetings
                       --------------------------------

     Whenever  stockholders  are required or permitted to take any action at a
meeting,  a written notice of the meeting shall be given which shall state the
place, date and hour of the meeting and, in the case of a special meeting, the
purpose  or  purposes  for  which the meeting is called, which notice shall be
given  not  less  than  ten  nor  more  than fifty days before the date of the
meeting,  except  where  longer notice is required by law, to each stockholder
entitled  to  vote  at  such  meeting,  by  leaving such notice with him or by
mailing it, postage prepaid, directed to him at his address as it appears upon
the  records of the corporation.  In case of the death, absence, incapacity or
refusal  of  the  secretary,  such  notice may be given by a person designated
either  by the secretary or by the person or persons calling the meeting or by
the board of directors.  When a meeting is adjourned to another time or place,
notice  need  not  be  given  of  the  adjourned meeting if the time and place
thereof  are  announced  at the meeting at which the adjournment is taken.  At
the  adjourned  meeting  the corporation may transact any business which might
have  been transacted at the original meeting.  If the adjournment is for more
than  thirty  days, or if after the adjournment a new record date is fixed for
the  adjourned  meeting,  a  notice of the adjourned meeting shall be given to
each  stockholder  of  record  entitled  to  vote  at  the  meeting.

     An  affidavit  of  the  secretary  or  an  assistant  secretary or of the
transfer agent of the corporation that the notice has been given shall, in the
absence  of  fraud,  be  prima  facie  evidence  of  the facts stated therein.

     At  an  annual or special meeting of the stockholders, only such business
shall be conducted as shall have been properly brought before the meeting.  To
be  properly  brought  before  a meeting business must be (a) specified in the
notice  of meeting (or any supplement thereto) given by or at the direction of
the  board  of directors, (b) otherwise properly brought before the meeting by
or  at  the  direction  of  the  board of directors, or (c) otherwise properly
brought  before  the  meeting  by  a stockholder.  For business to be properly
brought  before  a  meeting  by a stockholder, the stockholder must have given
timely  notice  thereof in writing to the secretary of the corporation.  To be
timely,  a stockholder's notice must be delivered to or mailed and received at
the  principal  executive offices of the corporation not less than 60 days nor
more  than  90 days prior to the meeting; provided, however, that in the event
that  less  than 70 days' notice or prior public disclosure of the date of the
meeting  is  given  or  made  to stockholders, notice by the stockholder to be
timely  must  be  so received not later than the close of business on the 10th
day  following  the  day  on  which such notice of the date of the meeting was
mailed  or  such  public  disclosure  was made.  A stockholder's notice to the
Secretary  shall set forth as to each matter the stockholder proposes to bring
before  the  meeting  (a)  a  brief  description of the business desired to be
brought before the meeting and the reasons for conducting such business at the
meeting,  (b) the name and address, as they appear on the corporation's books,
of the stockholder proposing such business, (c) the class and number of shares
of  the  corporation  which are beneficially owned by the stockholder, and (d)
any  material  interest  of the stockholder in such business.  Provided at all
times that stockholders may only give notice to the secretary of matters to be
brought  before  a meeting that are suitable and appropriate for consideration
by  stockholders of a public company.  Notwithstanding anything in the By-Laws
to  the  contrary,  no  business  shall  be conducted at any meeting except in
accordance  with  the procedures set forth in this paragraph.  The chairman of
the  meeting shall, if the facts warrant, determine and declare to the meeting
that  business  was not properly brought before the meeting in accordance with
the  provisions  of this paragraph, and if he should so determine, he shall so
declare  to  the meeting and any such business not properly brought before the
meeting  shall  not  be  transacted.

     Only  persons  who  are  nominated  in accordance with the procedures set
forth  in  this  paragraph  shall  be  eligible for election as directors at a
meeting  of stockholders.  Nominations of persons for election to the board of
directors of the corporation may be made at a meeting of stockholders by or at
the  direction  of  the  board  of  directors  or  by  any  stockholder of the
corporation  entitled to vote for the election of directors at the meeting who
complies  with  the  notice  procedures  set  forth  in  this paragraph.  Such
nominations,  other  than  those  made  by or at the direction of the board of
directors, shall be made pursuant to timely notice in writing to the secretary
of  the  corporation.  To be timely, a stockholder's notice shall be delivered
to  or  mailed  and  received  at  the  principal  executive  offices  of  the
corporation  not less than 60 days nor more than 90 days prior to the meeting;
provided,  however,  that in the event that less than 70 days' notice or prior
public disclosure of the date of the meeting is given or made to stockholders,
notice  by the stockholder to be timely must be so received not later than the
close  of  business  on the 10th day following the day on which such notice of
the  date  of the meeting was mailed or such public disclosure was made.  Such
stockholder's  notice  shall  set  forth  (a)  as  to  each  person  whom  the
stockholder proposes to nominate for election or re-election as a director (i)
the name, age, business address and residence address of such person, (ii) the
principal  occupation or employment of such person, (iii) the class and number
of  shares  of the corporation which are beneficially owned by such person and
(iv)  any  other  information  relating  to such person that is required to be
disclosed  in  solicitations  or  proxies  for  election  of  directors, or is
otherwise  required,  in  each  case  pursuant  to  Regulation  14A  under the
Securities Exchange Act of 1934, as amended (including without limitation such
persons'  written  consent  to being named in the proxy statement as a nominee
and to serving as a director if elected); and (b) as to the stockholder giving
the  notice  (i)  the  name  and  address, as they appear on the corporation's
books,  of  such  stockholder  and  (ii) the class and number of shares of the
corporation  which are beneficially owned by such stockholder.  At the request
of  the  board of directors any person nominated by the board of directors for
election  as a director shall furnish to the secretary of the corporation that
information  required  to be set forth in a stockholder's notice of nomination
which  pertains to the nominee.  No person shall be eligible for election as a
director of the corporation unless nominated in accordance with the procedures
set  forth in this paragraph.  The chairman of the meeting shall, if the facts
warrant,  determine  and declare to the meeting that a nomination was not made
in  accordance with the procedures prescribed by the By-Laws, and if he should
so  determine, he shall so declare to the meeting and the defective nomination
shall  be  disregarded.

                                   ARTICLE V
                                   ---------

                   Quorum of Stockholders: Stockholder List
                   ----------------------------------------

     At any meeting of the stockholders, a majority (based on voting rights of
all  shares)  of all shares issued and outstanding and entitled to vote upon a
question  to  be  considered  at the meeting shall constitute a quorum for the
consideration of such question when represented at such meeting by the holders
thereof  in person or by their duly constituted and authorized attorney, but a
less  interest  may adjourn any meeting from time to time, and the meeting may
be  held as adjourned without further notice.  When a quorum is present at any
meeting  a  majority  of the stock so represented thereat and entitled to vote
shall,  except  where  a larger vote is required by law, by the certificate of
incorporation  or  by  these  by-laws, decide any question brought before such
meeting.

     The  secretary  or  other officer having charge of the stock ledger shall
prepare  and  make,  at least ten days before every meeting of stockholders, a
complete list of the stockholders entitled to vote at the meeting, arranged in
alphabetical order, and showing the address of each stockholder and the number
of shares registered in the name of each stockholder.  Such list shall be open
to the examination of any stockholder, for any purpose germane to the meeting,
during  ordinary business hours for a period of at least ten days prior to the
meeting,  either at a place within the city or town where the meeting is to be
held,  which place shall have been specified in the notice of the meeting, or,
if  not so specified, at the place where the meeting is to be held.  Said list
shall  also  be  produced and kept at the time and place of the meeting during
the whole time thereof and may be inspected by any stockholder who is present.
The  stock  ledger  shall  be the only evidence as to who are the stockholders
entitled  to  examine  the  stock ledger, the list of stockholders required by
this  Article or the books of the corporation, or the stockholders entitled to
vote  in  person  or  by  proxy  at  any  meeting  of  stockholders.

                                  ARTICLE VI
                                  ----------

                              Proxies and Voting
                              ------------------

     Except  as  otherwise  provided in the certificate of incorporation, each
stockholder shall at every meeting of the stockholders be entitled to one vote
for  each  share  of  the  capital  stock  held  by  such  stockholder.   Each
stockholder  entitled  to  vote  at  a  meeting  of stockholders may authorize
another  person  or  persons  to act for him by proxy but (except as otherwise
expressly  permitted by law) no proxy shall be voted or acted upon after three
years  from its date, unless the proxy provides for a longer period or so long
as  it is coupled with an interest sufficient in law to support an irrevocable
power.

                                  ARTICLE VII
                                  -----------

                           Stockholders' Record Date
                           -------------------------

     In  order that the corporation may determine the stockholders entitled to
notice  of  or  to  vote  at  any  meeting  of stockholders or any adjournment
thereof,  or  to  express  consent  to  corporate  action in writing without a
meeting,  or entitled to receive payment of any dividend or other distribution
or  allotment  of any rights, or entitled to exercise any rights in respect of
any  change,  conversion  or exchange of stock or for the purpose of any other
lawful  action,  the  board  of  directors may fix, in advance, a record date,
which  shall  not  be more than sixty or less than ten days before the date of
such  meeting,  nor  more  than  sixty  days  prior  to  any  other  action.

     If  no  record  date  is  fixed:

     (1)       The record date for determining stockholders entitled to notice
of  or  to vote at a meeting of stockholders shall be at the close of business
on  the  day next preceding the day on which notice is given, or, if notice is
waived,  at  the  close of business on the day next preceding the day on which
the  meeting  is  held.

     (2)      The record date for determining stockholders entitled to express
consent to corporate action in writing without a meeting, when no prior action
by  the  board  of directors is necessary, shall be the day on which the first
written  consent  is  expressed.

     (3)          The  record  date for determining stockholders for any other
purpose  shall  be  at  the close of business on the day on which the board of
directors  adopts  the  resolution  relating  thereto.

     A  determination  of  stockholders  of record entitled to notice of or to
vote  at  a  meeting  of  stockholders  shall  apply to any adjournment of the
meeting,  provided,  however, that the board of directors may fix a new record
date  for  the  adjourned  meeting.

                                  ARTICLE VII
                                  -----------

                              Board of Directors
                              ------------------

     Except  as  otherwise  provided  by  law  or  by  the  certificate  of
incorporation, the business and affairs of the corporation shall be managed by
the  board  of  directors.

     The  number  of  directors shall be such number, not fewer than three nor
more  than twelve, as may be determined from time to time by resolution of the
board  of  directors.    Directors shall be elected by the stockholders at the
annual  meeting.    Each  director  shall  hold  office until his successor is
elected  and  qualified  or  until  his  earlier  resignation or removal.  Any
director  may  resign  at any time upon written notice to the corporation.  No
director  need  be  a  stockholder.

                                  ARTICLE IX
                                  ----------

                                  Committees
                                  ----------

     The  board  of  directors  may, by resolution passed by a majority of the
whole  board,  designate  one or more committees, each committee to consist of
one  or more of the directors of the corporation.  The board may designate one
or  more  directors  as alternate members of any committee who may replace any
absent  or  disqualified member at any meeting of the committee and may define
the  number  and  qualifications  which  shall  constitute  a  quorum  of such
committee.    Except  as  otherwise limited by law, any such committee, to the
extent  provided  in  the resolution appointing such committee, shall have and
may  exercise  the  powers  of the board of directors in the management of the
business  and  affairs  of  the corporation, and may authorize the seal of the
corporation  to be affixed to all papers which may require it.  In the absence
or  disqualification of a member of a committee, the member or members thereof
present  at any meeting and not disqualified from voting, whether or not he or
they  constitute a quorum, may unanimously appoint another member of the board
of  directors  to  act  at  the  meeting  in  the  place of any such absent or
disqualified  member.

                                   ARTICLE X
                                   ---------

             Meetings of the Board of Directors and of Committees
             ----------------------------------------------------

     Regular  meetings  of  the board of directors may be held without call or
formal  notice  at  such places either within or without the State of Delaware
and  at  such  times  as  the  board  may by vote from time to time determine.

     Special  meetings  of  the  board  of  directors may be held at any place
either  within or without the State of Delaware at any time when called by the
chairman  of  the board, secretary or two or more directors, reasonable notice
of  the  time  and  place  thereof  being  given  to  each  director.

     Unless  otherwise  restricted  by  the certificate of incorporation or by
other  provisions of these by-laws, (a) any action required or permitted to be
taken at any meeting of the board of directors or of any committee thereof may
be  taken  without a meeting of all members of the board or of such committee,
as  the  case  may be, consent thereto in writing and such writing or writings
are  filed  with the minutes of proceedings of the board or committee, and (b)
members  of the board of directors or of any committee designated by the board
may  participate  in  a  meeting  thereof  by means of conference telephone or
similar  communications  equipment by means of which all persons participating
in  the  meeting  can hear each other, and such participation shall constitute
presence  in  person  at  such  meeting.

                                  ARTICLE XI
                                  ----------

                       Quorum of the Board of Directors
                       --------------------------------

     Except  as  otherwise  expressly  provided  in  the  certificate  of
incorporation or in these by-laws, a majority of the total number of directors
at  the  time  in  office  shall  constitute  a  quorum for the transaction of
business, but a less number may adjourn any meeting from time to time.  Except
as  otherwise  so  expressly provided, the vote of a majority of the directors
present  at  any  meeting at which a quorum is present shall be the act of the
board  of  directors,  provided,  that the affirmative vote in good faith of a
majority  of  the  disinterested  directors,  even  though  the  disinterested
directors  shall  be  fewer  than a quorum, shall be sufficient to authorize a
contract or transaction in which one or more directors have an interest if the
material  facts  as  to  such  interest  and  the  relation  of the interested
directors  to  the contract or transaction have been disclosed or are known to
the  directors.

                                  ARTICLE XII
                                  -----------

                         Waiver of Notice of Meetings
                         ----------------------------

     Whenever notice is required to be given under any provision of law or the
certificate of corporation or by-laws, a written waiver thereof, signed by the
person  entitled  to  notice  whether before or after the time stated therein,
shall  be  deemed  equivalent  to notice.  Attendance of a person at a meeting
shall  constitute  a  waiver of notice of such meeting, except when the person
attends  a  meeting  for the express purpose of objecting, at the beginning of
the  meeting,  to  the  transaction of any business because the meeting is not
lawfully  called  or  convened.  Neither the business to be transacted at, nor
the  purpose of, any regular or special meeting of the stockholders, directors
or members of a committee of directors need be specified in any written waiver
of  notice  unless  so  required  by  the  certificate of incorporation or the
by-laws.

                                 ARTICLE XIII
                                 ------------

                              Officers and Agents
                              -------------------

     The  corporation  shall  have  a  president, secretary and treasurer, who
shall be chosen by the directors, each of whom shall hold his office until his
successor  has  been  chosen and qualified or until his earlier resignation or
removal.    The  corporation  may  have  such other officers and agents as are
desired, including without limitation a chairman of the board of directors and
an  executive  vice  president,  each  of whom shall be chosen by the board of
directors  and shall hold his office for such term and have such authority and
duties  as  shall  be  determined  by  the  board  of directors.  The board of
directors  may secure the fidelity of any or all of such officers or agents by
bond  or  otherwise.    Any  number of offices may be held by the same person.
Each  officer  shall, subject to these by-laws, have in addition to the duties
and  powers herein set forth, such duties and powers as the board of directors
shall  from  time  to  time  designate.   In all cases where the duties of any
officer,  agent or employee are not specifically prescribed by the by-laws, or
by  the  board  of  directors,  such officer, agent or employee shall obey the
orders  and instructions of the president.  Any officer may resign at any time
upon  written  notice  to  the  corporation.

                                  ARTICLE XIV
                                  -----------

                             Chairman of the Board
                             ---------------------

     Except  as  otherwise voted by the board, the chairman of the board shall
preside  at  all meetings of the stockholders and of the board of directors at
which  he  is  present.

                      President & Chief Executive Officer
                      -----------------------------------

     The president and chief executive officer shall, subject to the direction
and  under  the supervision of the board of directors, have general and active
control  of  the  corporation's  affairs and business, and general supervision
over  its  officers,  agents  and  employees.    In the absence of and when so
designated  by  the  chairman  of the board, the president and chief executive
officer  shall  perform the duties and responsibilities of the chairman of the
board  on  a temporary basis in accordance with and as specifically prescribed
by  the  by-laws or as specifically prescribed by the board of directors.  The
president  and  chief  executive officer shall have custody of the treasurer's
bond,  if  any.

                                  ARTICLE XV
                                  ----------

                                   Secretary
                                   ---------

     The  secretary  shall  record  all the proceedings of the meetings of the
stockholders  and  directors  in  a  book,  which shall be the property of the
corporation,  to  be  kept for that purpose.  The secretary shall perform such
other  duties  as  shall be assigned to him by the board of directors.  In the
absence of the secretary from any such meeting, a temporary secretary shall be
chosen,  who  shall  record  the proceedings of such meetings in the aforesaid
book.

                                  ARTICLE XVI
                                  -----------

                                   Treasurer
                                   ---------

     The  treasurer  shall, subject to the direction and under the supervision
of the board of directors, have the care and custody of the funds and valuable
papers  of  the  corporation, except his own bond, and he shall, except as the
board  of  directors  shall  generally  or  in  particular cases authorize the
endorsement thereof in some other manner, have power to endorse for deposit or
collection  all notes, checks, drafts and other obligations for the payment of
money  to  the  corporation or its order.  He shall keep, or cause to be kept,
accurate  books  of  account,  which shall be the property of the corporation.

                                 ARTICLE XVII
                                 ------------

                                   Removals
                                   --------

     The stockholders may, at any meeting called for the purpose, by vote of a
majority  of  the  capital  stock  issued and outstanding and entitled to vote
thereon,  remove  any  director  from  office.

     The  board  of  directors  may, at any meeting called for the purpose, by
vote  of  a  majority of their entire number remove from office any officer or
agent of the corporation or any member of any committee appointed by the board
of  directors  or by any committee of the board of directors or by any officer
or  agent  of  the  corporation.

                                 ARTICLE XVIII
                                 -------------

                                   Vacancies
                                   ---------

     Any  vacancy  occurring  in  any  office  of  the  corporation  by death,
resignation,  removal  or  otherwise and newly created directorships resulting
from  any  increase  in the authorized number of directors, may be filled by a
majority  of  the directors then in office (though less than a quorum) or by a
sole  remaining  director,  and  each  of  the incumbents so chosen shall hold
office  for  the  unexpired  term in respect of which the vacancy occurred and
until  his  successor  shall  have been duly elected and qualified or for such
shorter  period  as  shall  be specified in the filling of such vacancy or, if
such  vacancy  shall  have  occurred  in  the office of director, until such a
successor  shall  have  been  chosen  by  the  stockholders.

                                  ARTICLE XIX
                                  -----------

                             Certificates of Stock
                             ---------------------

     Every  holder  of  stock  in  the corporation shall be entitled to have a
certificate  signed  by,  or in the name of the corporation by the chairman or
vice-chairman  of  the  board  of directors (if one shall be incumbent) or the
president  or a vice-president and by the treasurer or an assistant treasurer,
or  the  secretary  or an assistant secretary, certifying the number of shares
owned  by him in the corporation.  If such certificate is countersigned (1) by
a  transfer  agent  other  than  the  corporation or its employee, or (2) by a
registrar  other than the corporation or its employee, any other signatures on
the certificate may be facsimile.  In case any officer who has signed or whose
facsimile signature has been placed upon a certificate shall have ceased to be
such  officer  before  such  certificate  is  issued,  it may be issued by the
corporation  with  the  same  effect as if he were such officer at the date of
issue.

     If  the  corporation  shall be authorized to issue more than one class of
stock  or more than one series of any class, the designations, preferences and
relative,  participating,  optional  or  other special rights of each class of
stock or series thereof and the qualifications, limitations or restrictions of
such preferences and/or rights shall be set forth in full or summarized on the
face  or  back  of  the  certificates  which  the  corporation  shall issue to
represent  such  class  or  series of stock or there shall be set forth on the
face  or  back  of  the  certificates  which  the  corporation  shall issue to
represent such class or series of stock, a statement that the corporation will
furnish, without charge to each stockholder who so requests, the designations,
preferences  and  relative, participating, optional or other special rights of
each  class  of stock or series thereof and the qualifications, limitations or
restrictions  of such preferences and/or rights.  Any restriction imposed upon
the  transfer  of  shares or registration of transfer of shares shall be noted
conspicuously  on  the  certificate  representing  the  shares subject to such
restriction.

                                  ARTICLE XX
                                  ----------

                              Loss of Certificate
                              -------------------

     The  corporation  may  issue  a  new certificate of stock in place of any
certificate  theretofore  issued  by  it, alleged to have been lost, stolen or
destroyed,  and  the  directors  may  require the owner of the lost, stolen or
destroyed  certificate, or his legal representative, to give the corporation a
bond  sufficient to indemnify it against any claim that may be made against it
on  account  of the alleged loss, theft or destruction of any such certificate
or the issuance of such new certificate in its place and upon such other terms
or  without  any  such  bond  which  the  board  of directors shall prescribe.

                                  ARTICLE XXI
                                  -----------

                                     Seal
                                     ----

     The  corporate  seal  shall,  subject  to  alteration  by  the  board  of
directors,  consist  of  a  flat-faced  circular  die with the word "Delaware"
together with the name of the corporation and the year of its organization cut
or  engraved  thereon.    The  corporate  seal  may be used by causing it or a
facsimile  thereof  to  be  impressed  or  affixed or reproduced or otherwise.

ARTICLE  XXII
- -------------

Execution  of  Papers
- ---------------------

     Except  as  otherwise  provided  in  these  by-laws  or  as  the board of
directors may generally or in particular cases authorize the execution thereof
in  some other manner, all deeds, leases, transfers, contracts, bonds, checks,
drafts  and  other  obligations made, accepted or endorsed by the corporation,
shall  be  signed  by  the  president  or  by  the  treasurer.

                                 ARTICLE XXIII
                                 -------------

                                Indemnification
                                ---------------

     The  corporation  shall  indemnify any person who was or is a party or is
threatened  to be made a party to any threatened, pending or completed action,
suit  or  proceeding, whether civil, criminal, administrative or investigative
(including  an  action by or in the right of the corporation) by reason of the
fact  that  he  is  or  was  a  director,  officer,  employee  or agent of the
corporation,  or is or was serving, at the request of the corporation, another
corporation,  partnership,  joint  venture, trust or other enterprise, against
expenses  (including attorneys' fees), judgments and fines actually imposed or
reasonably  incurred by him in connection with such action, suit or proceeding
unless  in  any  proceeding  he shall be finally adjudged not to have acted in
good  faith in the reasonable belief that his action was in the best interests
of  the  corporation;  provided,  however, that such indemnification shall not
cover  liabilities  in  connection  with any matter which shall be disposed of
through  a  compromise payment by such person, pursuant to a consent decree or
otherwise, unless such compromise shall be approved as in the best interest of
the  corporation,  after  notice that it involves such indemnification, (a) by
the  board of directors by a majority vote of a quorum consisting of directors
who  were  not  parties  to such action, event or proceeding, or (b) if such a
quorum  is  not  obtainable, or, even if obtainable, a quorum of disinterested
directors  so  directs,  by independent legal counsel in a written opinion, or
(c)  by  the  stockholders.    Such indemnification may include payment by the
corporation  of  expenses  incurred in defending a civil or criminal action or
proceeding  in  advance of the final disposition of such action or proceeding,
upon receipt of an undertaking by the person indemnified to repay such payment
if  he  shall be adjudicated to be not entitled to indemnification under these
provisions.    The  rights  of  indemnification  hereby  provided shall not be
exclusive  of or affect other rights to which any director, officer, employee,
agent  or  stockholder  may be entitled.  As used in this paragraph, the terms
"director",  "officer",  "employee",  "agent"  or  "stockholder" include their
respective  heirs,  executors and administrators, and an "interested" director
or  officer  is one against whom as such the proceeding in question or another
proceeding  on  the  same  or  similar  grounds  is  then  pending.    Any
indemnification  to  which  a person is entitled under this paragraph shall be
provided  although  the person to be indemnified is no longer such a director,
officer,  employee,  agent  or stockholder.  Notwithstanding the foregoing, no
indemnification  shall  be provided hereunder to the extent then prohibited by
applicable  law.


<PAGE>
                                 ARTICLE XXIV
                                 ------------

                                  Fiscal Year
                                  -----------

     Except as from time to time otherwise provided by the board of directors,
the  fiscal  year of the corporation shall end on the last day of June of each
year.

                                  ARTICLE XXV
                                  -----------

                                  Amendments
                                  ----------

     Except  as  otherwise  provided  by  law  or  by  the  certificate  of
incorporation,  these by-laws, as from time to time altered or amended, may be
made,  altered or amended at any annual or special meeting of the stockholders
called  for  the purpose, of which the notice shall specify the subject matter
of  the  proposed  alteration  or  amendment  or  new by-law or the article or
articles  to  be  affected  thereby.    If the certificate of incorporation so
provides,  these by-laws may also be made, altered or amended by a majority of
the whole number of directors.  Such action may be taken at any meeting of the
board  of directors, of which notice shall have been given as for a meeting of
stockholders.

<PAGE>






                                  EXHIBIT 10

                       AMENDMENT NO. TWELVE TO THE LOAN
                            AND SECURITY AGREEMENT
                        CONCURRENT COMPUTER CORPORATION


     This  Amendment  No.  Twelve  To  The  Loan  And Security Agreement (this
"Amendment")  is  entered  into  as  of this 21st day of October, 1996, by and
between  CONCURRENT COMPUTER CORPORATION, a Delaware corporation ("Borrower"),
with  its  chief  executive office located at 2101 W. Cypress Creek Road, Fort
Lauderdale,  Florida  33309  and  FOOTHILL  CAPITAL  CORPORATION, a California
corporation  ("Foothill"),  with  a  place  of business located at 11111 Santa
Monica  Boulevard, Suite 1500, Los Angeles, California 90025-3333, in light of
the  following  facts:

                                     FACTS
                                     -----

     FACT  ONE:        Foothill and Borrower have previously entered into that
     ----------
certain Loan And Security Agreement, dated as of June 29, 1995 (as amended and
supplemented,  the  "Agreement").

     FACT  TWO:          Foothill  and  Borrower  desires to further amend the
     ----------
Agreement  as  provided herein.  Terms defined in the Agreement which are used
herein  shall  have  the  same  meanings as set forth in the Agreement, unless
otherwise  specified.

     NOW,  THEREFORE,  Foothill  and  Borrower  hereby  modify  and  amend the
Agreement  as  follows:

     1.     Subsection (g) of the Definition "Eligible Accounts" under Section
                                              -----------------
1.1  of  the  Agreement, is hereby amended in its entirety to read as follows:
"(g)  Accounts with respect to an Account Debtor whose total obligations owing
to  Borrower  exceed ten percent (10%) of all Eligible Accounts, to the extent
of  the obligations owing by such Account Debtor in excess of such percentage,
and  with  respect  to  Cyberguard  Corporation,  whose  total  obligations to
Borrower  exceed  fifteen percent (15%) from October 15, 1996 through December
28,  1996  and  shall  revert  to  ten  percent  (10%); provided, however that
                                                        --------  -------
accounts  owed  by  the  Illinois  Department  of Public Aid, Loral, Lockheed,
Airinc,  Boeing Co., Grumman Aircraft, Martin Marietta Corp., Hughes Aircraft,
Hughes  Training Inc., ABB Combustion Engineering, and other accounts that may
be approved from time to time by Foothill may be eligible up to a maximum, per
Account  Debtor, of fifteen percent (15%) of all Eligible Accounts, so long as
they  are  otherwise  eligible  hereunder;"

     2.      Notwithstanding anything to the contrary of Subsection (e) of the
Definition  of "Eligible Accounts" in Section 1.1 of the Agreement, commencing
October  15,  1996  through  December  31,  1996, the dollar amount shall read
$1,500,000.    Effective,  January  1,  1997,  dollar  amount  shall revert to
$1,000,000.

     3.          As  a condition subsequent to the effectiveness of Foothill's
agreement to temporarily increase Cyberguard Corporation's concentration limit
from  ten  percent  (10%) to fifteen percent (15%), Foothill shall institute a
contra  reserve  of  Ten  Thousand  Dollars  ($10,000)  per week to Borrower's
ineligible  calculation through December 31, 1996.  Beginning January 1, 1997,
one hundred percent (100%) of any remaining Cybergard Corporation contras will
be  considered  ineligible.

     4.      Foothill shall charge Borrower's loan account a fee in the amount
of  Fifteen  Thousand  Five  Hundred  Dollars  ($15,500).    Said fee shall be
fully-earned,  non-refundable, and due and payable on the date Borrower's loan
account  is  charged.

     5.         In the event of a conflict between the terms and provisions of
this  Amendment  and  the terms and provisions of the Agreement, the terms and
provisions  of  this  Amendment  shall  govern.    In  all other respects, the
Agreement,  as  supplemented, amended and modified, shall remain in full force
and  effect.

     IN WITNESS WHEREOF, Borrower and Foothill have executed this Amendment as
of  the  day  and  year  first  written  above.

FOOTHILL  CAPITAL  CORPORATION          CONCURRENT  COMPUTER
               CORPORATION


      By  /S/ LISA  M.  GONZALES            By  /S/ ROBERT  FITZPATRICK
              ------------------                    -------------------
              Lisa  M.  Gonzales                    Robert  Fitzpatrick
      Its     Assistant Vice President      Its     Vice President & Treasurer
              ------------------------              --------------------------



<PAGE>






                                  EXHIBIT 11

                      AMENDMENT NO. THIRTEEN TO THE LOAN
                            AND SECURITY AGREEMENT
                        CONCURRENT COMPUTER CORPORATION

     This  Amendment  No.  Thirteen  To  The Loan And Security Agreement (this
"Amendment")  is  entered  into  as  of this 5th day of November, 1996, by and
between  CONCURRENT COMPUTER CORPORATION, a Delaware corporation ("Borrower"),
with  its  chief  executive office located at 2101 W. Cypress Creek Road, Fort
Lauderdale,  Florida  33309  and  FOOTHILL  CAPITAL  CORPORATION, a California
corporation  ("Foothill"),  with  a  place  of business located at 11111 Santa
Monica  Boulevard, Suite 1500, Los Angeles, California 90025-3333, in light of
the  following  facts:

                                     FACTS
                                     -----

     FACT  ONE:        Foothill and Borrower have previously entered into that
     ----------
certain Loan And Security Agreement, dated as of June 29, 1995 (as amended and
supplemented,  the  "Agreement").

     FACT  TWO:          Foothill  and  Borrower  desires to further amend the
     ----------
Agreement  as  provided herein.  Terms defined in the Agreement which are used
herein  shall  have  the  same  meanings as set forth in the Agreement, unless
otherwise  specified.

     NOW,  THEREFORE,  Foothill  and  Borrower  hereby  modify  and  amend the
Agreement  as  follows:

     1.        The second paragraph of Section 2.8 of the Agreement, is hereby
amended  in  its  entirety to read as follows:  "Concurrent with the Permitted
Real  Property  Disposition  of the Oceanport Real Property and as a condition
concurrent to the release of Foothill's lien upon the Oceanport Real Property,
Borrower  shall prepay the Term Note by  seventy-five percent (75%) of the net
cash  proceeds  of such Permitted Real Property Disposition, such repayment to
be  applied  as  follows:    (i)Eight  Hundred  Thirty  Four  Thousand Dollars
($834,000),  to the installments due under the Term Loan in the order of their
maturity,  and  (ii)  the  remaining  balance  due  under the Term Note in the
inverse  order  of  their  maturity."

     2.      Foothill shall charge Borrower's loan account a fee in the amount
of  Fifteen  Thousand  Three  Hundred  Dollars  ($15,300).   Said fee shall be
fully-earned,  non-refundable, and due and payable on the date Borrower's loan
account  is  charged.

     3.         In the event of a conflict between the terms and provisions of
this  Amendment  and  the terms and provisions of the Agreement, the terms and
provisions  of  this  Amendment  shall  govern.    In  all other respects, the
Agreement,  as  supplemented, amended and modified, shall remain in full force
and  effect.

<PAGE>

     IN WITNESS WHEREOF, Borrower and Foothill have executed this Amendment as
of  the  day  and  year  first  written  above.

FOOTHILL  CAPITAL  CORPORATION          CONCURRENT  COMPUTER
               CORPORATION

      By  /S/ LISA  M.  GONZALES            By  /S/ ROBERT  FITZPATRICK
              ------------------                    -------------------
              Lisa  M.  Gonzales                    Robert  Fitzpatrick
      Its     Assistant Vice President      Its     Vice President & Treasurer
              ------------------------              --------------------------

<PAGE>






                        CONCURRENT COMPUTER CORPORATION
                                  EXHIBIT 12

                        CONCURRENT COMPUTER CORPORATION

<TABLE>
<CAPTION>

                       PRIMARY AND FULLY DILUTED EARNINGS PER SHARE COMPUTATION

                     (DOLLARS AND SHARES IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                               THREE MONTHS ENDED             SIX MONTHS ENDED

                                           DECEMBER 28,   DECEMBER 31,   DECEMBER 28,   DECEMBER 31,
                                           -------------  -------------  -------------  -------------
                                               1996           1995           1996           1995
                                           -------------  -------------  -------------  -------------
<S>                                        <C>            <C>            <C>            <C>

Net income (loss)                          $       2,695       ($2,557)       ($1,367)       ($6,189)
                                           =============  =============  =============  =============

Weighted average number of common shares          44,466        30,567         43,417         30,439 

Increase in weighted average number of
  common shares upon assumed conversion
  of preferred stock                                  --            --             --             -- 

Increase in weighted average number of
  common shares upon assumed conversion
  of stock options                                   851            --             --             -- 
                                           -------------                                             

  Total                                           45,317        30,567         43,417         30,439 
                                           =============  =============  =============  =============

NET INCOME (LOSS) PER SHARE

Primary                                    $        0.06        ($0.08)        ($0.03)        ($0.20)
                                           =============  =============  =============  =============

Fully Diluted                              $        0.06        ($0.08)        ($0.03)        ($0.20)
                                           =============  =============  =============  =============
</TABLE>

<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S CONSOLIDATED BALANCE SHEET AT DECEMBER 28, 1996, AND CONSOLIDATED
STATEMENT  OF  OPERATIONS FOR THE SIX MONTHS ENDED DECEMBER 28,1996, AND IS
QUALIFIED  IN  ITS  ENTIRETY  BY  REFERENCE  TO  SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                                     <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       JUN-30-1996
<PERIOD-START>                          JUN-30-1996
<PERIOD-END>                            DEC-28-1996
<CASH>                                         2672
<SECURITIES>                                   3838
<RECEIVABLES>                                 29270
<ALLOWANCES>                                   2097
<INVENTORY>                                   13573
<CURRENT-ASSETS>                              50250
<PP&E>                                        63911
<DEPRECIATION>                                47117
<TOTAL-ASSETS>                                72530
<CURRENT-LIABILITIES>                         49869
<BONDS>                                        5564
<COMMON>                                        448
                          3750
                                       0
<OTHER-SE>                                    10798
<TOTAL-LIABILITY-AND-EQUITY>                  72530
<SALES>                                       26244
<TOTAL-REVENUES>                              54382
<CGS>                                         13905
<TOTAL-COSTS>                                 29621
<OTHER-EXPENSES>                                  0
<LOSS-PROVISION>                               2097
<INTEREST-EXPENSE>                             1191
<INCOME-PRETAX>                               (397)
<INCOME-TAX>                                    970
<INCOME-CONTINUING>                          (1367)
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                 (1367)
<EPS-PRIMARY>                                 (.03)
<EPS-DILUTED>                                 (.03)
        



</TABLE>


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