CONCURRENT COMPUTER CORP/DE
10-K, 1997-09-25
ELECTRONIC COMPUTERS
Previous: GLEASON CORP /DE/, 8-K/A, 1997-09-25
Next: FIDELITY INCOME FUND /MA/, 497, 1997-09-25




                      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 JUNE 30, 1997

                        COMMISSION FILE NUMBER 0-13150


                        CONCURRENT COMPUTER CORPORATION
            (Exact name of registrant as specified in its charter)

             DELAWARE                                   04-2735766
    (State of Incorporation)                          (I.R.S. Employer
                                                   Identification Number)

    2101 WEST CYPRESS CREEK ROAD, FORT LAUDERDALE, FLORIDA 33309-1892  (954)
                                   974-1700
         (Address and telephone number of principal executive offices)

          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                     None

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                    Common Stock (par value $0.01 per share)
                        Preferred Stock Purchase Rights

     Indicate  by  check  mark  whether  Registrant  (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or for such shorter period that the
Registrant  was  required  to  file such reports), and (2) has been subject to
such  filing  requirements  for  the  past 90 days.       Yes       X       No
                                                               ------

     Indicate  by  check  mark  if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to  the  best  of  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  September  19, 1997, there were 46,544,808 shares of Common Stock
outstanding.  The aggregate market value of shares of such Common Stock (based
upon  the  last sale price of $2.6875 of a share as reported for September 22,
1997  on  the  NASDAQ  National  Market  System)  held  by  non-affiliates was
approximately  $124,644,980.

                      DOCUMENTS INCORPORATED BY REFERENCE

     Certain  portions  of Registrant's Proxy Statement to be dated October 1,
1997  in  connection  with  Registrant's  1997  Annual Meeting of Stockholders
scheduled to be held on October 30, 1997 are incorporated by reference in Part
III  hereof.

                                    PART I

ITEM  1.      BUSINESS

(A)    GENERAL  DEVELOPMENT  OF  BUSINESS      Concurrent Computer Corporation
("Concurrent"  or  the  "Company") is a supplier of high-performance real-time
computer  systems, software and services.  A "real-time" system or software is
one specially designed to acquire, process, store and display large amounts of
rapidly  changing  information  in  real  time  --  that  is, with microsecond
response  as  changes occur.  Concurrent has nearly thirty years of experience
in  real-time  systems,  including specific expertise in systems, applications
software,  productivity  tools  and networking.  Its systems provide real-time
applications for gaming, simulation, engine test, air traffic control, weather
analysis,  interactive  video-on-demand,  multimedia and mission critical data
services  such  as  financial  market  information.

     The  Company  was  incorporated  in  Delaware  in  1981  under  the  name
Massachusetts  Computer  Company.

     On June 27, 1996, pursuant to a negotiated agreement, Concurrent acquired
the  assets  of  the Real-Time Division of Harris Computer Systems Corporation
("HCSC") and 683,178 newly-issued shares of HCSC, which was renamed CyberGuard
Corporation,  in exchange for 10,000,000 shares of Common Stock of Concurrent,
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  relating to the HCSC Real-Time Division (the "Acquisition").  The
issuance  of  the  shares in connection with the Acquisition was approved by a
special  meeting  of shareholders held on June 26, 1996.  The Company believes
that  the  Acquisition offered a number of significant strategic and financial
benefits  to  Concurrent  and  its  shareholders, as well as its employees and
customers.    These  benefits include an enhanced competitive position through
the  combination  of  the  best  of both technologies of the two businesses; a
larger  and  more  diverse market coverage; significant cost savings primarily
obtained  through  headcount reductions, as well as facilities cost reductions
through  the integration of corporate management and administrative functions,
the  consolidation  of  production and research and development facilities and
the  consolidation  of  sales  and  service  offices.

(B)    FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS     The Company considers
its  products to be one class of products which accounted for 51.4%, 44.3% and
51.4% of total revenues in the 1997, 1996 and 1995 fiscal years, respectively.
Service  and  other  operating  revenues  (including  maintenance, support and
training)  accounted for 48.6%, 55.7% and 48.6% of total revenues in the 1997,
1996  and  1995  fiscal  years,  respectively.

     Financial  information about the Company's foreign operations is included
in  Note  11  to  the  consolidated financial statements included herein.  The
Company's  Tokyo-based  subsidiary,  a  joint  venture  with  Nippon  Steel
Corporation,  provides  for  marketing  and  sales  in the Japanese market and
accounted  for  approximately  $6.0  million  in net sales (5.6%) for the 1997
fiscal year.  The Company and Nippon Steel Corporation consider the renewal of
the  joint  venture  agreement  on  an  annual  basis.  The agreement has been
renewed  through  June  30,  1998.

<PAGE>
(C)    NARRATIVE  DESCRIPTION  OF  BUSINESS

     Concurrent's  vision is to remain the premier supplier of high-technology
real-time  computer  systems,  software  and  services through customer focus,
total  quality  and the rapid development of standard and custom products with
the  objective  of profitable growth.  Real-time systems concurrently acquire,
analyze,  store,  display  and  control  data  to provide critical information
within  a  predictable  time  as real world events occur.  Compared to general
purpose  computer  systems, these unique real-time capabilities are applicable
to  a  wide  range  of  application requirements, including higher performance
processing, higher data throughput, predictable and repeatable response times,
reliably  meeting  required  deadlines,  consistently handling peak loads, and
better  balancing  of  system  resources.

     Concurrent  has  nearly  thirty  years  of  real-time systems experience,
including  specific  design, development and manufacturing expertise in system
architectures,  system  software, application software, productivity tools and
networking.  Concurrent's real-time systems and software are currently used in
host,  client  server  and distributed computing solutions, including software
controlled  configurations  to provide fault tolerance.  The Company sells its
systems  worldwide  through  its  sales  offices,  distributors  and strategic
alliances  to  end-users,  as  well  as  to  original equipment manufacturers,
systems  integrators  and  value-added  resellers.   End uses of the Company's
systems  include  product design and testing; simulation and training systems;
engine  test;  range  and telemetry systems; servers for interactive real time
applications,  such  as  interactive  video-on-demand and wagering and gaming;
power  plant  control  and  simulation; weather satellite data acquisition and
forecasting;  and  intelligence  data  acquisition  and  analysis.

     Concurrent  designs,  manufactures,  sells,  and  supports  real-time
standards-based  open  computer  systems and proprietary computer systems.  It
offers  worldwide  hardware  and  software  maintenance  and  support services
("Traditional  Services"),  for  its  products  and  for the products of other
computer  and  peripheral  suppliers.    The  Company  routinely  offers  and
successfully  delivers  long  term  service and support of its products for as
long  as  fifteen to twenty years.  The Company also has a long and successful
history  of customizing systems with both specialized hardware and software to
meet  unique  customer  requirements.    Frequently  in  demand, these special
support  services  ("Professional Services") have included system integration,
performance  and  capacity  analysis,  and  application  migration.

     As  the  computer  market shifted in end-user demand to open systems, the
Company  developed  a  strategy  to  adjust  service  offerings  to those more
appropriate  for  open  systems, while maintaining support for its proprietary
systems.    The  Company's strategy also strikes a balance between appropriate
upgrades for proprietary system offerings while predominantly investing in its
open-system  computing  platforms.

   Markets

     Concurrent  focuses  its  business  on  the  following  strategic  target
markets:  simulation;  data  acquisition; instrumentation and process control;
interactive  video-on-  demand  and  real-time  software.   Summaries of these
markets  follow:

     Simulation.    Concurrent is a recognized leader in real-time systems for
simulation.  Primary applications include trainers/simulators for operators in
commercial and military aviation, vehicle operation and power plants, scenario
trainers  for  battle  management, mission planning and rehearsal, engineering
design  simulation  for  avionics and automotive labs and modeling systems for
war  gaming and synthetic environments.   A key segment of this market for the
Company  is  Hardware-In-The-Loop  (HITL),  in  which accurate simulations are
constructed  to  verify  hardware  designs,  thereby minimizing or eliminating
entirely  the  need  for  expensive prototypes.  Concurrent is addressing this
segment  by  selecting  software  applications that provide a unique real-time
advantage  to  its  customers  and  integrating  these applications to provide
unique  solutions.

     Data  Acquisition.  Concurrent is a leading supplier of systems for radar
control,  data  fusion applications and weather analysis, all of which require
the  ability  to  gather,  analyze and display continuous flows of information
from  simultaneous  sources.    Primary  applications  include  environmental
analysis and display, Doppler weather radar, and numerical weather prediction.
For  example,  the  Company  provides  the  computer  systems  which power the
computing  requirements for the Department of Commerce's Next Generation Radar
(NEXRAD) weather program and Terminal Doppler Weather Radar (TDWR) systems for
use  in  determining  wind  shear  activity.   Other customers typical of this
market  include  Lockheed  Martin  Corporation on the Navy's Aegis systems and
NASA  for  the  Atlas  Centaur  Vehicle.

     Instrumentation  and  Process  Control.    Concurrent  also  manufactures
systems  to  collect,  control, analyze and distribute test data from multiple
high  speed  sources  for  industrial automation systems, product test systems
(particularly  engine  test), Supervisory Control and Data Acquisition (SCADA)
systems,  and  instrumentation  systems.   Concurrent's strategy to serve this
market involves the employment of third-party software applications to provide
a unique solution for its customers.  Customers typical of this market include
Pratt  & Whitney for jet engine test, Weyerhauser for factory automation, Ford
Motor  Company  for  instrumentation,  and  Nissin  (Japan)  for  SCADA.

     Interactive  Video-On-Demand.   Concurrent is pursuing an emerging growth
market  in  which  it  believes its interactive, time critical video-on-demand
capabilities  provide  a  unique  advantage.   The Company has identified five
segments  of  this  market  for  which  it  believes  its  capabilities  are
particularly  well-suited:    the  hospitality  industry, residential markets,
intranet  video  systems,  video information management systems, and in-flight
entertainment.    Concurrent's strategy is to position itself as a supplier of
servers  and  server  technology  for  Interactive  Video-On-Demand  (IVOD)
applications  which  require reliable delivery of multiple interactive streams
of  high  quality  video.

     In addition, Concurrent is a leading provider of systems for the wagering
and  gaming  industry.  Concurrent has provided the processing systems for the
wagering and gaming industry's largest provider of public lottery systems, the
majority  of  tabulator  (off-track  betting)  systems  in  Australia  and
Asia/Pacific  and  for  large  scale  casino  systems  such  as  Keno.

     Real-time  Software.  Concurrent  has  ported  its real-time software and
tools  to the Motorola PowerPC  computers.  This allows the Company to offer a
low-end solution to customers who want to design their own solution instead of
purchasing  an  integrated  solution  from  the  Company.

     Series  3200  Systems  Installed  Base.    Concurrent's reputation in the
industry  has  historically  been  attributable  to  its proprietary real-time
computing  systems.   Now in their fifth generation, these proprietary systems
meet  customers' needs in extremely demanding real-time environments.  Many of
the  applications  using  the  Series  3200  systems are unique with long life
cycles  and  "mission  critical"  demands  and are the result of a significant
investment  in application software by the customer.  The Company is committed
to  continuing  to  meet  the  needs  of  its  3200  customer  base.

<PAGE>
   Products  and  Services

     The  Company  considers  its  products  and  services  a total package to
provide  complete  value-added  real-time  solutions.   The Company offers two
types  of  systems,  open and proprietary, as well as Traditional Services and
Professional  Services.

     PowerWorks  ,  the  Company's  real-time  technology package, includes an
industry  standard  UNIX  operating  system  that  is  enhanced  for real-time
performance,  a  set  of  tools  that  allows  developers to quickly bring new
real-time  applications to market, and a set of compilers that are designed to
obtain  maximum  real-time  performance.

     This  unique  and  comprehensive  real-time  technology  package  can  be
purchased  for  a  wide  range  of  PowerPC   604 platforms.  At the high end,
Concurrent  provides  the  optimum  real-time  platform  with  its  Night Hawk
products.    The  Company's  PowerMaxion   is the industry's only 6U VME based
symmetrical multi-processor (SMP).  The Power Hawk  is a VME based system that
provides  up  to  15  "loosely  coupled"  Motorola  processors.  The Company's
PowerStack    provides  desk  top  convenience  and  augments  the  graphics
capabilities  of  the  Night  Hawk  and  the  PowerMaxion.  PowerWorks is also
available  on  disk  to  customers  with  large volume and flexible purchasing
needs.    The  MediaHawk  product utilizes the VME-based systems of 15 loosely
coupled  Motorola processors integrated with the Company's MediaHawk software.

<TABLE>
<CAPTION>

            OPEN SYSTEMS PRODUCT LINE
            POWERWORKS - POWERPC  604

                      MAX. NO.
MODEL                 OF CPUS   PRICE RANGE
- --------------------  --------  ------------
<S>                   <C>       <C>
TurboHawk                   12  $40K - $500K
Night Hawk 6800              8  $40K - $500K
PowerMaxion                  8  $40K - $400K
Power Hawk                  15  $15K - $400K
MediaHawk                   15  $20K - $800K
PowerStack                   1  $        15K
Software Stand Alone  N/A       $  3K - $40K
</TABLE>

<TABLE>
<CAPTION>

                     LEGACY SYSTEMS

                 MAX. NO.
MODEL            OF CPUS       CPU       PRICE RANGE
- ---------------  --------  -----------  --------------
<S>              <C>       <C>          <C>
Night Hawk 5800         8  MC88110      $  35K - $350K
Night Hawk 4800         8  MC88100      $  20K - $250K
Maxion                  4  MIPS         $  27K - $170K
7000 Series             3  MC68040      $  24K - $150K
3200 Series             6  Proprietary  $55K - $1,350K
</TABLE>

     Traditional  Services.  One of the largest benefits to the Company of its
extensive  installed  customer  base  is  the  large and generally predictable
revenue  stream  generated  from  Traditional  Services.    While  Traditional
Services  revenue  has declined and is expected to further decline as a result
of the industry shift to open systems, the Company expects this business to be
a  significant  source  of  revenues and cash flow for the foreseeable future.
The  Company  offers  a  variety  of  service and support programs to meet the
customer's maintenance needs for both its hardware and software products.  The
Company  also offers contract service for selected third party equipment.  The
service  and  support  programs  offered  by  Concurrent  include  rentals and
exchanges,  diagnostic  and  repair service, on-call and resident service, and
preventive  maintenance.    The Company routinely offers long-term service and
support  of  its  products  for  as  long  as  fifteen  to  twenty  years.

     Professional  Services  and Custom Engineering.  Throughout the Company's
history,  it  has  supported  its  customers through Professional Services and
Custom  Engineering  efforts.    The  Company  provides custom and integration
engineering  services  in  the design of special hardware and software to help
its  customers  with  their  specific  applications.   This may include custom
modifications  to  the  Company's  products  or  integration  of  third  party
interfaces  or  devices  into  the  Company's  systems.    Many  customers use
Professional  Services  to  migrate  existing  applications  from  earlier
generations  of  the  Company's  or  competitor's  systems  to  the  Company's
state-of-the-art  systems.    Professional Services also include classroom and
on-site  training,  system  and site performance analysis, and multiple vendor
support  planning.    Although  the  total revenues associated with any single
Professional  Services  or  Customer  Engineering  effort  may  be  small  in
comparison  to  total revenues, increased customer satisfaction is an integral
part  of  the  business  plan  of  the  Company.

   Systems  and  Technology

     Concurrent  has  made a considerable investment in developing its product
lines  and  today  offers  computer  systems  satisfying  a  broad  range  of
high-performance requirements for real-time applications.  While maintaining a
competitive  capability and continued enhancement of the Company's proprietary
product  line  for a still significant installed base, the primary investments
have  been  in the evolution of the open systems product line.  The Company is
currently  developing  an enhanced 6000 and new TurboHawk  Series of NightHawk
and  PowerMaxion  computers,  integrating  expected future versions of the IBM
PowerPC    microprocessor  chip.    The  Company  has  also  implemented a new
technology  road map which combines the best technologies of its NightHawk and
MAXION  product  lines.    The  Company  has  delivered  a  unique  balance of
supporting  industry  standards  while providing innovative superiority in key
architectural  issues.

     The  Company  introduced the MediaHawk in fiscal year 1997.  This system,
which  is  targeted  for  the  IVOD  market, utilizes commercial hardware and,
combined  with  the  Company's  market-leading  software, provides the leading
price/performance  system  in  the  market.  Concurrent intends to continue to
develop this product line to provide additional software functionality that is
tailored  to  customer  requirements  in  the  targeted  market  segments.

   Sales  and  Service

     The  Company  sells  its  systems in key markets worldwide through direct
field  sales  and  services  offices, as well as through value-added resellers
(VARs),  distributors  and  systems integrators.  The Company does not believe
the  loss  of  any  particular  distributor or systems integrator would have a
material  impact  on the Company's operating results.  The Company's principal
customers  are  original  equipment manufacturers (OEMs), systems integrators,
and  VARs  who  combine  the  Company's  products with other equipment or with
additional  application  software  for  resale  to  end-users.

     Servicing  the  Company's  large  installed  base,  particularly  its
proprietary systems, is an important element in Concurrent's business strategy
and generates significant revenue and cash flow to the Company.  Total service
revenues  in fiscal year 1997 were approximately $52.7 million (48.6% of total
revenues).    Substantially all of Traditional Services revenues are generated
from  maintenance  and support contracts which generally run from one to three
years  with  annual renewal provisions.  The Company's existing installed base
of proprietary systems also represents an opportunity for incremental sales of
both  systems  and  Traditional  and  Professional  Services.  The Company has
experienced  a  decline  in  service  revenues  as  customers  have moved from
proprietary  to  open  systems  and  expects  this  trend  to continue.     No
customer,  other  than  the  U.S. Government, has accounted for 10% or more of
Concurrent's net sales in the three fiscal years ended June 30, 1997.  For the
1997  fiscal  year, approximately $27.7 million of the Company's revenues were
attributable  directly  or  indirectly  to entities related to branches of the
U.S.  Government.   This amount represented approximately 26% of the Company's
worldwide  revenues,  compared  to  23%  and  28% for the 1996 and 1995 fiscal
years,  respectively.    The  Company's  revenues related to sales to the U.S.
Government  are  derived  from  various  Federal  agencies,  no  one  of which
accounted  for  more  than  5%  of  total  revenues  (e.g.,  several  agencies
participate  under  the  NEXRAD  program).    Sales  to Unisys Corp., as prime
contractor,  under  the  NEXRAD  program  are  considered  sales  to  the U.S.
Government.    The NEXRAD program contributed approximately $0, $0.7 and $17.5
million  in revenues in fiscal years 1997, 1996 and 1995, respectively.  In an
effort to reduce total program costs, sales of spare parts by Concurrent under
the  program  are  now  being made directly to the Government.  The program is
completed  and  no  significant  revenue  is planned for future periods.  U.S.
Government  contracts  and  subcontracts  generally  contain  provision  for
cancellation  at  the  convenience of the Government. Substantially all of the
Company's  U.S.  Government  related  orders are subcontracts and most are for
standard  catalog equipment which would be available for sale to others in the
event of cancellation. To date, there have been no cancellations that have had
a  material  impact  on  the  Company's  business  or  results  of operations.

   Research  and  Development

     The  Company's  continued  success  depends  heavily  on  researching and
utilizing  the  latest  available  hardware  and software computer technology.
Concurrent  invested  $13.6  million  in  fiscal  year 1997, and combined with
HCSC,on a proforma basis, $19.0 million in fiscal year 1996, and $26.0 million
in  fiscal  year  1995, in research and development.  Research and development
investment  was  made across all of Concurrent's key technology areas for both
open  and  proprietary  systems.    New  networking  products,  graphics, data
acquisition sub-systems, enhancements to the proprietary OS/32  and UNIX-based
operating  systems, and the 6000 Series NightHawk Series open systems, as well
as  the MediaHawk resulted from this investment. Although in terms of absolute
dollar amounts total research and development investment has declined over the
past several years, the Company expects a greater return on its total research
and  development  investment for two reasons.  First, research and development
investment  is  focused  solely  on  products  and applications for its target
markets.    Second,  the  Company's  increasing  use  of  joint  research  and
development  and  technology  sharing arrangements is expected to leverage the
Company's  investment  in research and development.  The Company's strategy is
to  acquire  or  co-develop  technology  when  the market requires parity with
competitive  technology  and  to  develop  technology  internally  when market
leadership is possible.  This strategy is expected to give the Company greater
flexibility  in  meeting  the  technology requirements of its customers and to
allow  it  to provide increasingly higher performance products by focusing its
research  and  development  resources  where  it  can  add  the  most  value.

   Manufacturing  Operations

     The  Company's  manufacturing operations are currently located at its Ft.
Lauderdale,  Florida  facility.  Manufacturing operations occupy approximately
60,000 square feet of the Ft. Lauderdale facility.  During the second  quarter
of  fiscal  year 1998, the Company plans to move its  manufacturing operations
to  a  40,000  square  foot  facility  about  one-half  mile  from the present
facility.    The  Company recently sold its Oceanport, New Jersey facility for
$5.5  million  and  entered  into  a three-year agreement to lease back 25,000
square  feet  as  a repair center for its 3200 Series systems.  Utilization of
manufacturing  capacity  was  approximately  40%  based on a limited two shift
operation  in  fiscal  year  1997.      The  Company leases its Ft. Lauderdale
facility  from Calvary Chapel pursuant to a lease which expires December 1999.
Management  believes that the manufacturing capacity available at its existing
and  future  facilities could be significantly increased (with minimal capital
spending)  to  meet increased manufacturing requirements either by raising the
utilization  rate  or  by adding personnel on its first and second shift or by
adding  a third shift.  The Company outsources several subassembly operations,
including  some of its printed circuit board subassemblies, which has resulted
in  significant  cost savings.  The Company's manufacturing operations are now
focused  on systems assembly, systems integration and systems test.  Extensive
testing  and  burn-in  conditioning  is performed at the board and subassembly
levels  and at final system integration.  Because of the wide range of product
configurations, final assembly and test usually occur when a specific customer
order  is  being  prepared  for  shipment.

<PAGE>
   Sources  of  Supply

     Concurrent has multiple commercial sources of supply throughout the world
for  most of the materials and components it uses to produce its products.  In
some  cases,  components  are  being  purchased  by  the Company from a single
supplier  to  obtain  the  required  technology.    The Company depends on the
availability of various key components, such as processors, memory, and asics,
in  the  manufacturing  of  its  OS/32,  Maxion,  NightHawk  5800,  6800  and
PowerMaxion series computers.  For its current and next generation PowerMaxion
computer  systems,  the  Company  will  depend  on the availability of PowerPC
microprocessors  chips  from  both IBM and Motorola.  Although the Company has
not  experienced  any  materially adverse impact on its operating results as a
result of a delay in supplier performance, any delay in delivery of components
may  cause  a  delay  in  shipments  by  the Company of certain products.  The
Company  estimates  that  a lead time of up to 16-24 weeks may be necessary to
switch  to  an  alternate  supplier  of custom application specific integrated
circuits  and  printed  circuit assemblies.  A change in the supplier of these
circuits  without  the  appropriate  lead  time  would  result  in  a delay in
shipments  of  certain  products.  Since revenue is recognized upon shipments,
any  delay  may  result  in  a  delay  of  revenue  recognition  for any given
accounting period.  The Company works closely with its suppliers and regularly
monitors their ability to meet its requirements in a timely manner. Management
believes  it  has  good  relationships  with  its  suppliers, and expects that
adequate  sources  of  supply  for  components  and  peripheral equipment will
continue  to  be  available.

   Competition

     The  Company  operates  in  a  highly  competitive market driven by rapid
technological  innovation.    The  shift  from  proprietary  systems  to
standards-based  open  systems  has  resulted in increased competition, making
product  differentiation a more important factor.  Due in part to the range of
performance  and  applications  capabilities  of  its  products,  the  Company
competes  in various markets against a number of companies, many of which have
greater  financial  and  operating resources than the Company.  Competition in
the high performance real-time computing systems and applications market comes
from  four  sources:  (1)  major  computer  companies  that participate in the
real-time  marketplace by layering specialized hardware and software on top of
or  as  an  extension  of  their  general purpose product platforms--these are
principally Digital Equipment Corporation and Hewlett-Packard Corporation; (2)
other  computer companies that provide solutions for applications that address
a  specific  characteristic  of  real-time,  such  as  fault  tolerance  or
high-performance  graphics--these computer companies  include Silicon Graphics
Inc.,  Stratus Computer, Inc., and Tandem Computers, Inc.; (3) general purpose
computing  companies  that provide a platform on which third party vendors add
real-time  capabilities--these  computer  companies  include  International
Business  Machines  Corp.  and  Sun  Microsystems,  Inc.; and (4) single board
computer  companies  that  provide  board-level  processors that are typically
integrated into a customer's computer system--these computer companies include
Force  Computers,  Inc.  and  Motorola,  Inc.

   Intellectual  Property

     The Company relies on a combination of contracts and copyright, trademark
and  trade  secret laws to establish and protect its proprietary rights in its
technology.  The  Company  distributes  its  products  under  software license
agreements  which grant customers perpetual licenses to the Company's products
and  which  contain  various provisions protecting the Company's ownership and
confidentiality  of the licensed technology.  The source code of the Company's
products  is protected as a trade secret and as an unpublished copyright work.
In  addition,  in  limited  instances  the Company licenses its products under
licenses  that  give licensees limited access to the source code of certain of
the  Company's  products,  particularly  in  connection  with  its  strategic
alliances.  Despite precautions taken by the Company, however, there can be no
assurance  that  the  Company's  products  or technology will not be copied or
otherwise  obtained  and  used  without  authorization. In addition, effective
copyright and trade secret protection may be unavailable or limited in certain
foreign  countries.    The  Company  believes  that,  due to the rapid pace of
innovation within its industry, factors such as the technological and creative
skills  of  its  personnel  are  more  important  to  establishing  and
maintaining  a technology leadership position within the industry than are the
various  legal  protections  of  its  technology.

<PAGE>
     Concurrent has entered into licensing agreements with several third-party
software  developers  and  suppliers.  Generally, such agreements grant to the
Company  non-exclusive,  worldwide  licenses  with respect to certain software
provided  as  part  of  computers  and  systems  marketed  by  the Company and
terminate  on varying dates. For example, Concurrent is licensed by Santa Cruz
Operation  (SCO) to use and sublicense SCO's operating system in the Company's
computer  systems.  The Company has entered into licensing agreements with SCO
for  internal  use of source code version of the UNIX operating system and for
the  sublicensing  of  binary  version  of  the  UNIX  operating system.  Both
licenses  are  perpetual  unless  terminated  in  accordance  with  the notice
provisions  and  address  versions  of  the  UNIX operating system through and
including System V, Release 4.0 (SVR4).  The Company pays a royalty to SCO for
each  computer  system  shipped  using  the  UNIX  operating  system  equal to
approximately 2% of the list price of the basic (minimum) configuration of the
system.

   Employees

     As  of  June  30,  1997, the Company employed approximately 580 employees
worldwide,  of  whom  approximately  400  were  employed in the United States,
compared to approximately 900 and 825 employees worldwide at June 30, 1996 and
1995,  respectively.  The  Company's employees are not unionized.  The Company
has  developed  a  restructuring  plan  which  contemplates reduction of total
headcount  to  approximately 550 employees by the end of the second quarter of
fiscal  year  1998.

   Backlog

     Generally,  the  Company records in "backlog" computer orders which it is
anticipated will be shipped during the subsequent six months or, where special
engineering  is  required,  in  the  subsequent twelve months.  The backlog of
unfilled  computer  systems  orders was approximately $1.0 million on June 30,
1997,  compared  to  approximately  $12.0  million  a year earlier.  While the
Company  anticipates  shipping  the  majority  of  backlog  during  subsequent
periods,  the  number  of  orders  in  backlog is not necessarily a meaningful
indicator  of  business  trends for the Company because orders may be canceled
before  shipment  or  rescheduled for a subsequent period which may affect the
amount  of  backlog  that may be realized in revenue in any succeeding period.
In  addition, with the increasing emphasis on open systems, more customers are
placing  orders within the quarter where delivery is expected; thus backlog is
a  less  meaningful  measurement  of  anticipated  revenue.

   Environmental  Matters

     The  Company  purchases,  uses  and  arranges  for  certified disposal of
chemicals  used  in  the manufacturing process at its Ft. Lauderdale facility.
As  a  result,  the  Company  is  subject  to  federal and state environmental
protection  and  community  right-to-know  laws.   Violations of such laws, in
certain circumstances, can result in the imposition of substantial remediation
costs  and  penalties.    The  Company  believes  it is in compliance with all
material  environmental  laws  and  regulations.

(D)    FINANCIAL  INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT
       SALES

     A  summary  of  net  sales  (consolidated  net  sales  reflects  sales to
unaffiliated  customers),  attributable  to  Concurrent's foreign and domestic
operations  for  the  fiscal  years  ended  June  30,  1997,  1996  and  1995,
respectively,  is  presented  at  Note  11  to the financial statements of the
Registrant  included  herein.

ITEM  2.      PROPERTIES

     Listed  below  are Concurrent's principal facilities as of June 30, 1997.
Management  considers  all  facilities  listed  below  to  be suitable for the
purpose(s)  for  which  they  are  used, including manufacturing, research and
development,  sales,  marketing,  service  and  administration.    Management
believes  that  its  Fort  Lauderdale, Florida manufacturing facility has more
than  sufficient  capacity  to  meet  the  Company's  projected  manufacturing
requirements.    The  Company  plans  to move its Ft. Lauderdale manufacturing
operations  to another  Southern  Florida  location  in  the second quarter of
fiscal year 1998. 

<TABLE>
<CAPTION>

                                                                                   APPROX. FLOOR
                                                          OWNED      EXPIRATION        AREA
LOCATION                           PRINCIPAL USE        OR LEASED   DATE OF LEASE    (SQ. FEET)
- ----------------------------  ------------------------  ----------  -------------  --------------      
<S>                           <C>                       <C>         <C>            <C>
2101 West Cypress Creek Road  Corporate Headquarters,   Leased      December 1999     100,000 (1)
Fort Lauderdale, Florida      Sales and Service,
                              Marketing, Manufacturing
                                                                    N/A
2 Crescent Place              Repair and Service Depot  Owned (2)
Oceanport, New Jersey                                                                    285,000 

227 Bath Road                 Sales/Research &          Leased               1998
Slough, Berkshire, England    Development                                                 36,000 
<FN>
(1)      The Company plans to reduce square footage subject of this lease to approximately 55,000
square feet in December 1997 and to relocate its manufacturing operations pursuant to a lease for
40,000  square  feet  for  a  term  expiring  in  December  1999.
(2)       The Company sold this facility in July 1997 and agreed to lease back 25,000 square feet
to  be  used  as  a  repair  center for its 3200 Series systems for a term expiring in July 2000.
</TABLE>

     In  addition to the facilities listed above, Concurrent also leases space
in  various domestic and international industrial centers for use as sales and
service  offices  and  warehousing.

ITEM  3.      LEGAL  PROCEEDINGS

     From  time  to  time,  as  a  normal  incident  of the nature and kind of
business  in  which  the  Company  is  engaged,  various claims or charges are
asserted  and litigation commenced against the Company arising from or related
to  product  liability;  patents;  trademarks,  or  trade  secrets;  breach of
warranty;  antitrust; distribution; or contractual relations.  Claimed amounts
may be substantial, but may not bear any reasonable relationship to the merits
of  the  claim or the extent of any real risk of court awards.  In the opinion
of  management,  final  judgments, if any, which might be rendered against the
Company  in  such litigation are reserved against or would not have a material
adverse  effect  on the financial position or the business of the Company as a
whole.

     The  Company  may  from  time  to  time  be,  either  individually  or in
conjunction  with  other  major U.S. manufacturers or defense contractors, the
subject  of  U.S.  government  investigations  for  alleged  criminal or civil
violations  of  procurement  or  other  federal laws.  No criminal charges are
presently  known  to be filed against the Company and the Company is unable to
predict  the  outcome  of  such  investigations  or to estimate the amounts of
claims  or  other actions that could be instituted against it, its officers or
employees  as  a  result  of  such  investigations.   Under present government
procurement  regulations,  indictment could result in a government contractor,
such  as  the Company, being suspended or debarred from eligibility for awards
of new government contracts for up to three years.  In addition, the Company's
foreign export control licenses could be suspended or revoked.  The Company is
currently  involved  in  one  such  investigation  and is cooperating with the
representatives  of  the responsible government agencies.  Management does not
believe  that  the  outcome of this investigation will have a material adverse
effect  on  the  financial  position  or  the  business  of  the  Company.

     There  are  no material legal proceedings pending to which the Company or
any  of its subsidiaries is a party or to which any of the Company's or any of

its subsidiaries' property is subject.  To Concurrent's knowledge there are no
material  legal  proceedings  to  which  any director, officer or affiliate of
Concurrent,  or  any owner of record or beneficially of more than five percent
of  Common Stock, or any associate of any of the foregoing, is a party adverse
to  Concurrent or any of its subsidiaries.  No material legal proceedings were
terminated  during  the fourth quarter of the fiscal year ended June 30, 1997.

ITEM  10.      EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

     Executive officers of Concurrent are elected by the Board of Directors to
hold  office  until  their  successors have been chosen and qualified or until
earlier  resignation or removal.  Set forth below are the names, positions and
ages  of  the  Company's  executive  officers  as  of  September  25,  1997:

<TABLE>
<CAPTION>

NAME                                      POSITION                         AGE
- ------------------  -----------------------------------------------------  ---
<S>                 <C>                                                    <C>
E. Courtney Siegel  Director, President and Chief Executive Officer         47

Daniel S. Dunleavy  Executive Vice President, Chief Financial Officer and   44
                    Chief Administrative Officer

George E. Chapman   Vice President, International Operations                63

Robert E. Chism     Vice President, Development                             44

Karen G. Fink       Vice President, General Counsel and Secretary           41

Fred R. Lee         Vice President, Production Operations & Logistics       69

Robert T. Menzel    Vice President, Real-Time Systems                       44

Michael N. Smith    Vice President, Video-On-Demand                         44
</TABLE>

     E.  COURTNEY  SIEGEL.    DIRECTOR, PRESIDENT AND CHIEF EXECUTIVE OFFICER.
Mr. Siegel was elected to this position in June 1996.  He previously served as
Chairman,  President  and  Chief  Executive Officer of Harris Computer Systems
Corporation  (renamed  CyberGuard  Corporation)  since October 1994.  Prior to
that  time,  and  since  1990,  Mr. Siegel served as a Vice President, General
Manager  of  the  Harris Computer Systems Division of Harris Corporation.  Mr.
Siegel's  twenty year career in the computer technology field includes serving
as Vice President of standoff weapons at Rockwell International Corporation, a
producer  of electronics, aerospace, automotive and graphics equipment, and as
Vice  President  of  Harris  Government  Support  Systems  Division's  Orlando
Operation.

DANIEL  S.  DUNLEAVY.    EXECUTIVE VICE PRESIDENT, CHIEF FINANCIAL OFFICER AND
CHIEF  ADMINISTRATIVE  OFFICER.    Mr.  Dunleavy  was  elected  Executive Vice
President  in  June  1997.    He has served as Vice President, Chief Financial
Officer  and  Chief  Administrative  Officer  since  June 1996.  He previously
served  in the same position with Harris Computer Systems Corporation (renamed
CyberGuard  Corporation)  since  October  1994.    Mr. Dunleavy served as Vice
President,  Strategic  Alliances  and  International  Operations of the Harris
Computer  Systems  Division  of  Harris Corporation from February 1991 through
October  1994.   After joining Harris Corporation is 1978, Mr. Dunleavy served
in  various positions of increasing responsibility including Controller of the
Harris  Computer  Systems  Division  from  1988  until  1991.

GEORGE E. CHAPMAN.  VICE PRESIDENT, INTERNATIONAL OPERATIONS.  Mr. Chapman was
elected  to  this position in November 1994.  Since that time, Mr. Chapman has
also  had responsibility for North American Sales as Vice President, Worldwide
Sales  from February through June 1997 and as Vice President, Field Operations
from  January  through  June  1996.    He previously served as Vice President,
Marketing from January 1994 to November 1994.  He joined Concurrent in 1992 as
Director,  Business  Development for Weather and Airspace Management. In 1988,
after  retiring  as  a  Brigadier General from the United States Air Force, he
joined Lockheed Corporation's Austin Division as Senior Staff Engineer working
toward  the  worldwide  commercial  application  of  high  technology  systems
developed  for  the  U.S.  Government.    In  December  1989,  he  received an
appointment  as  Executive  Director  to  the  newly  legislated Texas Workers
Compensation Commission.  His career with the U.S. Air Force spanned 36 years,
with  the  last six years devoted to leadership of a 5,000 person organization
responsible  for  the  long-range  technology,  investment  and  training
requirements  for  the  nation's  weather  prediction  and  warning capability
supporting  U.S.  forces  throughout  the  world.

ROBERT  E. CHISM.  VICE PRESIDENT, DEVELOPMENT.  Mr. Chism was elected to this
position  in June 1996.  He previously served as Vice President, Technical and
Production  Operations  of  Harris  Computer  Systems  Corporation  (renamed
CyberGuard  Corporation)  since  October  1994.  He joined the Harris Computer
Systems  Division  of  Harris Corporation in June 1993 as Director, Simulation
Business  Area.    Before  joining  the Division, he held diverse engineering,
program  management  and  marketing  assignments  in  computer  and  related
industries  with  General  Electric  Company  from May 1978 through June 1993,
where  he was Subsection Manager of Satellite Command and Data Handling at the
time  he  left  to  join  the  Harris  Computer  Systems  Division.

KAREN  G.  FINK.  VICE PRESIDENT, GENERAL COUNSEL AND SECRETARY.  Ms. Fink was
elected  to  this  position  in July 1996.  She joined the Company from Harris
Corporation  where  she  served  since  1985,  most  recently  as  Counsel and
Assistant Secretary.  Prior to that time, Ms. Fink was associated with the law
firm  of  Seward  &  Kissel.

FRED  R.  LEE.   VICE PRESIDENT, PRODUCTION OPERATIONS AND LOGISTICS.  Mr. Lee
was  elected to this position in June 1996.  He previously served as President
of  TQM  TRACKS,  INC., a privately held management services company since its
inception in 1990.  From 1984 to 1990, Mr. Lee served as Director - Operations
of  Rockwell International Corporation.  He served in various positions over a
twenty-nine year period at General Dynamics Electronics, from which he retired
in  1984  as  Vice  President,  Production.

ROBERT  T. MENZEL.  VICE PRESIDENT, REAL-TIME SYSTEMS.  Mr. Menzel was elected
to  this  position  in  June 1997.  Mr. Menzel served as Vice President, North
American  Sales  from  June  1996 to February 1997, and from that time to June
1997  as Vice President, Interactive Video-On-Demand.  From April 1995 to June
1996,  he  served  as  Vice  President, General Manager of the Trusted Systems
Division  of  Harris  Computer  Systems  Corporation  (renamed  CyberGuard
Corporation).    From October 1994 to April 1995, he served as Vice President,
National  Sales  of Harris Computer Systems Corporation.  He joined the Harris
Computer  Systems  Division  of  Harris Corporation in 1992 as Manager, Secure
Systems Marketing, later assumed responsibility for the entire Secure Business
Area  and  ultimately became Vice President, National Sales.  Prior to joining
the  Harris  Computer  Systems  Division,  he  held  positions  of  increasing
responsibility  over a twelve year period at the Aerospace Division of General
Electric  Company within the Business Development and Marketing Group, serving
as  Manager,  Army  Business  Development  at  the  time  he joined the Harris
Computer  Systems  Division.

MICHAEL  N. SMITH.  VICE PRESIDENT, VIDEO-ON-DEMAND.  Mr. Smith was elected to
this  position in June 1997.  Prior to that time, he served as Vice President,
Marketing  since  June  1996.  From April 1995 to June 1996, he served as Vice
President,  General  Manager  of  the  Real-Time  Division  of Harris Computer
Systems  Corporation  (renamed  CyberGuard Corporation).  From October 1994 to
April  1995,  Mr. Smith served as Vice President, Marketing of Harris Computer
Systems Corporation.  He joined the Harris Computer Systems Division of Harris
Corporation  in  March  1992  as  Director,  Secure Systems Business and later
became Vice President, Marketing, a position he served in from January 1993 to
October  1994.    Prior  to  that  time,  he served in positions of increasing
responsibility over a fifteen year period at the Aerospace Division of General
Electric  Company,  serving  as Program Manager, Armor Training at the time he
joined  the  Harris  Computer  Systems  Division.

<PAGE>
                                    PART II

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

     The  Common  Stock  is  currently  traded  under the symbol "CCUR" on the
NASDAQ  National  Market  System.  The following table sets forth the high and
low  sale  information  for  the  Common  Stock  for the periods indicated, as
reported  by  NASDAQ.

<TABLE>
<CAPTION>

                       HIGH      LOW
                      -------  -------
<S>                   <C>      <C>
Fiscal Year 1997
Quarter Ended:
  September 30, 1996   2 7/16   2 3/16
  December 28, 1996         2  1 25/32
  March 29, 1997       2 5/16   2 5/32
  June 30, 1997       1 27/32   1 7/16

Fiscal Year 1996
Quarter Ended:
  September 30, 1995    2 7/8   1 7/16
  December 31, 1995         2    25/32
  March 31, 1996        1 7/8      3/4
  June 30, 1996       3 23/32    1 5/8
</TABLE>

     As  of  September  19, 1997, there were 46,544,808 shares of Common Stock
outstanding,  held  of  record  by  approximately  2,264  stockholders.

     The  Company has never declared or paid any cash dividends on its capital
stock.    The  Company's  present  policy  is  to  retain  earnings to finance
expansion  and  growth,  and  no  change  in  the  policy  is anticipated.  In
addition,  the  terms of the Company's loan agreement with its lender prohibit
the Company from payment of cash dividends on its capital stock.  As a result,
it  is  not  anticipated  that  cash dividends will be paid in the foreseeable
future.

     On  July  31,  1992,  the  Board  of  Directors of the Company declared a
dividend  distribution of one Right for each outstanding share of Common Stock
and  then  outstanding  Convertible  Preferred  Stock  of  the  Company  to
stockholders  of  record  at  the  close of business on August 14, 1992.  Each
Right  entitles  the  registered  holder  to  purchase  from  the  Company one
one-hundredth of a share of Series A Participating Cumulative Preferred Stock,
par  value  $.01  per  share,  at  a  cash purchase price of $30.00 per Right,
subject to adjustment, which become exercisable upon the occurrence of certain
events  (see  Note  15  of  Notes  to  Consolidated  Financial  Statements.)

ITEM  6.      SELECTED  FINANCIAL  DATA

     This  information  is set forth in the Selected Financial Data section of
the  Consolidated  Financial  Statements  in  Item  8.

ITEM  7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND
RESULTS  OF  OPERATIONS

     This information is set forth in the Management's Discussion and Analysis
of  Financial Conditions and Results of Operations section of the Consolidated
Financial  Statements  in  Item  8.

<PAGE>
ITEM  8.      FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

     The  following  Consolidated  Financial Statements and supplementary data
for  Concurrent  are  attached.

<TABLE>
<CAPTION>

                                                           PAGE
                                                           ----
<S>                                                        <C>
Independent Auditors' Reports                                21
Consolidated Statements of Operations for the years ended
June 30, 1997,  1996 and 1995                                23
Consolidated Balance Sheets as of June 30, 1997 and 1996     24
Consolidated Statements of Cash Flows for the years ended
June 30, 1997, 1996 and 1995                                 25
Consolidated Statements of Stockholders' Equity for
the years ended June 30, 1997, 1996 and 1995                 26
Notes to Consolidated Financial Statements                   27
</TABLE>

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

     A  change  in  independent accountants has previously been reported.  See
the  Company's  Current  Report  on  Form  8-K  filed  on  September 26, 1996.

     There  have  been  no  disagreements  with the independent accountants on
accounting  and  financial  disclosure  matters.

<PAGE>
                                   PART III

ITEM  10.      DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

(A)    IDENTIFICATION  OF  DIRECTORS         Registrant hereby incorporates by
reference  in  this  Form 10-K certain information contained under the caption
"Election  of  Directors"  in Registrant's Proxy Statement to be dated October
1,  1997  in  connection with its Annual Meeting of Stockholders to be held on
October  30,  1997  ("Registrant's  1997  Proxy  Statement").

(B)    IDENTIFICATION  OF  EXECUTIVE  OFFICERS      The information called for
hereunder is included in Part I of this Form 10-K under the caption "Executive
Officers  of  the  Registrant".

(C)    IDENTIFICATION  OF  CERTAIN  SIGNIFICANT  EMPLOYEES

     Not  applicable.

(D)    FAMILY  RELATIONSHIPS
     There  is  no  family  relationship between any director and/or executive
officer  of  the  Company.

(E)    BUSINESS EXPERIENCE     The Registrant hereby incorporates by reference
in this Form 10-K certain information contained under the caption "Election of
Directors"  in  Registrant's 1997 Proxy Statement with respect to the business
experience of Registrant's directors.  The information called for by this Item
10  with  respect to executive officers of Registrant is included in Part I of
this  Form  10-K  under  the  caption  "Management".

(F)    INVOLVEMENT  IN  CERTAIN  LEGAL  PROCEEDINGS

     The Registrant hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Election  of  Directors"  in
Registrant's  1997  Proxy  Statement.

(G)    COMPLIANCE  WITH  SECTION  16(A) OF THE EXCHANGE ACT     The Registrant
hereby  incorporates  by  reference  in  this  Form  10-K  certain information
contained  under  the  caption  "Section  16(a) Beneficial Ownership Reporting
Compliance"  in  Registrant's  1997  Proxy  Statement.

ITEM  11.     EXECUTIVE COMPENSATION     The Registrant hereby incorporates by
reference  in  this  Form 10-K certain information contained under the caption
"Executive  Compensation"  in  Registrant's  1997  Proxy  Statement.

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

(A)    SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL OWNERS.     The Registrant
hereby  incorporates  by  reference  in  this  Form  10-K  certain information
contained  under  the caption "Security Ownership of Certain Beneficial Owners
and  Management"  in  Registrant's  1997  Proxy  Statement.

(B)    SECURITY  OWNERSHIP  OF  MANAGEMENT.
     The Registrant hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Security  Ownership  of  Certain
Beneficial  Owners  and  Management"  in  Registrant's  1997  Proxy Statement.


(C)    CHANGES  IN  CONTROL          The  Registrant  knows  of no contractual
arrangements,  including  any  pledge  by  any  person  of  securities  of the
Registrant, the operation of which may at a subsequent date result in a change
in  control  of  the  Registrant.

ITEM  13.      CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS
     The Registrant hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  captions  "Security  Ownership  of Certain
Beneficial  Owners  and  Management,"  "Election  of Directors" and "Executive
Compensation"  in  Registrant's  1997  Proxy  Statement.

<PAGE>
                                    PART IV

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

(A)    (1)    FINANCIAL  STATEMENTS  FILED  AS  PART  OF  THIS  REPORT:
Independent  Auditors'  Reports
Consolidated  Statements  of  Operations  for  the  years  ended
June  30,  1997,  1996  and  1995
Consolidated  Balance  Sheets  as  of  June  30,  1997  and  1996
Consolidated  Statements  of  Cash  Flows  for  the  years  ended
June  30,  1997,  1996  and  1995
Consolidated  Statements  of  Stockholders'  Equity
for  the  years  ended  June  30,  1997,  1996  and  1995
Notes  to  Consolidated  Financial  Statements

       (2)    FINANCIAL  STATEMENT  SCHEDULES

          Schedule  II          Valuation  and  Qualifying  Accounts

     All other financial statements and schedules not listed have been omitted
since  the  required  information  is  included  in the Consolidated Financial
Statements  or  the Notes thereto, or is not applicable, material or required.

       (3)    EXHIBITS

<TABLE>
<CAPTION>

EXHIBIT NO.   DESCRIPTION
- ------------  --------------------------------------------------------------------------------------------
<C>           <S>
           2  Purchase and Sale Agreement dated March 26, 1996 as amended and restated on May 23,
              1996, between Concurrent Computer Corporation (the "Company") and Harris Computer
              Systems Corporation ("HCSC"). (a)

         3.1  Restated Certificate of Incorporation of the Company. (b)

         3.2  Amended and Restated By-laws of the Company (November 1996) (c).

         3.3  Certificate of Designation, Preferences and Rights of Class B Convertible Preferred Stock.
              (d)

         4.1  Form of  Share Holding Agreement dated June 27, 1996 between the Company and HCSC.
              (d)
         4.2  Form of Common Stock Certificate. (e)

         4.3  Rights Agreement dated as of July 31, 1992 between the Company and The First National
              Bank of Boston, as rights agent. (f)

    *10.1(a)  1991 Restated Stock Option Plan. (g)

    *10.1(b)  Amendment No. 1 to 1991 Restated Stock Option Plan. (g)

    *10.1(c)  Amendment to 1991 Restated Stock Option Plan dated May 13, 1996. (a)

    *10.2(a)  Form of Employment Agreement between the Company and its executive officers.  All
              agreements contain substantially the same terms other than annual base salary and annual
              target bonus percentage. (h)

    *10.2(b)  Employment Agreement dated as of March 25, 1996 between the Company and E.
              Courtney Siegel. (i)

    *10.3(a)  Form of Incentive Stock Option Agreement between the Company and its executive
              officers.  All agreements contain the same terms with the exception of the number of shares
              subject of the option and the vesting schedules. (j)

    *10.3(b)  Form of Non-Qualified Stock Option Agreement between the Company and its executive
              officers.  All agreements contain the same terms with the exception of the number of shares
              subject of the option and the vesting schedules.

     10.4(a)  Third Amended and Restated Credit Agreement dated June 29, 1995 among the Company
              and the banks named therein. (k)

     10.4(b)  First Amendment to Third Amended and Restated Credit Agreement.

        10.5  AT&T Information Systems Sublicensing Agreement. (b)

     10.6(a)  Loan and Security Agreement dated June 29, 1995 between the Company and the lender
              named therein. (k)

     10.6(b)  Amended and Restated Amendment No. 1 to Loan and Security Agreement dated October
              17, 1995. (i)

     10.6(c)  Amendment No. 2 to Loan and Security Agreement dated October 12, 1995. (i)

     10.6(d)  Amendment No. 3 to Loan and Security Agreement dated December 6, 1995. (i)

     10.6(e)  Amendment No. 4 to Loan and Security Agreement dated January 25, 1996. (i)

     10.6(f)  Amendment No. 5 to Loan and Security Agreement dated February 16, 1996. (i)

     10.6(g)  Amendment No. 6 to Loan and Security Agreement dated February 27, 1996. (i)

     10.6(h)  Amendment No. 7 to Loan and Security Agreement dated April 26, 1996. (i)

     10.6(i)  Amendment No. 8 to Loan and Security Agreement dated June 11, 1996. (i)

     10.6(j)  Amendment No. 9 to Loan and Security Agreement dated June 27, 1996. (i)

     10.6(k)  Amendment No. 10 to Loan and Security Agreement dated August 28, 1996. (i)

     10.6(l)  Amendment No. 11 to Loan and Security Agreement dated September 19, 1996. (l)

     10.6(m)  Amendment No. 12 to Loan and Security Agreement dated October 21, 1996. (m)

     10.6(n)  Amendment No. 13 to Loan and Security Agreement dated November 5, 1996. (m)

     10.6(o)  Amendment No. 14 to Loan and Security Agreement dated January 15, 1997. (n)

     10.6(p)  Amendment No. 15 to Loan and Security Agreement dated April 4, 1997. (n)

          11  Statement re: computation of per share earnings.
          21  Subsidiaries of Registrant.

        23.1  Consent of KPMG Peat Marwick LLP.

        23.2  Consent of Coopers & Lybrand L.L.P.
          27  Financial Data Schedule.
<FN>
_______________
     *  Management  contract  or  compensatory  plan  or  arrangement.
(a)        Incorporated herein by reference to the Exhibits to the Company's proxy materials dated May 23,
1996.
(b)       Incorporated herein by reference to the Exhibits to the Company's Registration Statement on Form
S-2  (No.  33-62440).
(c)        Incorporated herein by reference to the Exhibits to the Company's Quarterly Report on Form 10-Q
for  the  fiscal  quarter  ended  December  28,  1996.
(d)         Incorporated herein  by reference to the Exhibits to the Company's Current Report on Form 8-K,
dated  April  19,  1996.
(e)       Incorporated herein by reference to Exhibit Number 4.4 of Item 14 of the Company's Annual Report
on  Form  10-K  for  the  fiscal  year  ended  June  30,  1992.
(f)          Incorporated herein by reference to the Company's Current Report on Form 8-K dated August 20,
1992.
(g)          Incorporated  herein  by reference to Notice of 1991 Annual Meeting of Stockholders and Proxy
Statement,  dated  January  10,  1992.
(h)     Incorporated herein by reference to Exhibit Number 10 of Item 14 of the Company's Annual Report on
Form  10-K  for  the  fiscal  year  ended  June  30,  1991.
(i)      Incorporated herein by referenced to Exhibit 10 of Item 14 of the Company's Annual Report on Form
10-K  for  the  fiscal  year  ended  June  30,  1996.
(j)      Incorporated herein by reference to the Exhibits to the Company's Amendment No. 1 to Registration
Statement  on  Form  S-1  dated  April  20,  1992.  (No.  33-45871).
(k)     Incorporated herein by reference to Exhibit Number 10 of Item 14 of the Company's Annual Report on
Form  10-K  for  the  fiscal  year  ended  June  30,  1995.
(l)     Incorporated herein by reference to Exhibit Number 10 of Item 14 of the Company's Quarterly Report
on  Form  10-Q  for  the  fiscal  quarter  ended  September  30,  1996.
(m)     Incorporated herein by reference to Exhibit Number 10 of Item 14 of the Company's Quarterly Report
on  Form  10-Q  for  the  fiscal  quarter  ended  December  28,  1996.
(n)     Incorporated herein by reference to Exhibit Number 10 of Item 14 of the Company's Quarterly Report
on  Form  10-Q  for  the  fiscal  quarter  ended  March  29,  1997.
</TABLE>

REPORTS  ON  FORM  8-K.

     None.

<PAGE>

                                  SIGNATURES

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

     By:          /s/  DANIEL  S.  DUNLEAVY
                  -------------------------
          Daniel  S.  Dunleavy
          Executive  Vice President, Chief Financial Officer               and
Chief  Administrative  Officer
Date:          September  25,  1997

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

              NAME        CAPACITY
              ----        --------

/s/E. COURTNEY SIEGEL     Director, President and Chief  Executive  Officer
- ---------------------     (Principal  Executive  Officer)
   E. Courtney Siegel

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

/s/MICHAEL  A.  BRUNNER   Director
- -----------------------
   Michael  A.  Brunner

/s/C. FORBES DEWEY, JR.   Director
- -----------------------
   C. Forbes Dewey, Jr.

/s/MORTON  E.  HANDEL     Chairman of the Board, Director  September 25, 1997
- ---------------------
   Morton  E.  Handel

/s/C.  SHELTON  JAMES     Director
- ---------------------
   C.  Shelton  James

/s/MICHAEL  F.  MAGUIRE   Director
- -----------------------
   Michael  F.  Maguire

/s/RICHARD P. RIFENBURGH  Director
- ------------------------
   Richard P. Rifenburgh

/s/ROBERT  R.  SPARACINO  Director
- ------------------------
   Robert  R.  Sparacino


<PAGE>


                        CONCURRENT COMPUTER CORPORATION
                          ANNUAL REPORT ON FORM 10-K


                                    ITEM 8
                  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                           YEAR ENDED JUNE 30, 1997

<PAGE>

                         INDEPENDENT AUDITORS' REPORT

The  Board  of  Directors
Concurrent  Computer  Corporation:

We  have  audited  the  accompanying  consolidated balance sheet of Concurrent
Computer  Corporation  and  subsidiaries  as of June 30, 1997, and the related
consolidated  statements  of  operations, stockholders' equity, and cash flows
for  the  year  then  ended.  In connection with our audit of the consolidated
financial  statements,  we  also have audited the financial statement schedule
for  the year ended June 30, 1997, as listed in Item 14(a)(2) of the Company's
1997  Annual Report on Form 10-K.  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 audit.  The
consolidated  financial  statements  of  Concurrent  Computer  Corporation and
subsidiaries  as  of  and  for  the  year  ended June 30, 1996, prior to their
restatement  for  the  prior  period  adjustment  described  in Note 18 to the
consolidated  financial statements, and for the year ended June 30, 1995, were
audited  by  other  auditors  whose report dated August 12, 1996, expressed an
unqualified  opinion  on  those  statements.

We  conducted  our  audit  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 audit provides 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 Concurrent
Computer  Corporation and subsidiaries as of June 30, 1997, and the results of
its  operations  and its cash flows for the year then ended in conformity with
generally  accepted  accounting principles.  Also, in our opinion, the related
financial statement schedule for the year ended June 30, 1997, when considered
in  relation  to  the  basic 1997 consolidated financial statements taken as a
whole,  presents  fairly,  in all material respects, the information set forth
therein.

We have also audited the adjustments described in Note 18 that were applied to
restate  the  1996  consolidated  financial  statements.  In our opinion, such
adjustments  are  appropriate  and  have  been  properly  applied.

     KPMG  PEAT  MARWICK  LLP

September  5,  1997


<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS


To  the  Shareholders  and  the  Board  of  Directors
   of  Concurrent  Computer  Corporation

We  have  audited  the  accompanying  consolidated balance sheet of Concurrent
Computer  Corporation  (the  "Company")  as  of June 30, 1996, and the related
consolidated  statements  of operations, shareholders' equity (deficiency) and
cash  flows  for  the year ended June 30, 1996 (not presented herein), and the
accompanying  consolidated  statements  of  operations,  shareholders'  equity
(deficiency)  and  cash flows of the Company for the year ended June 30, 1995.
In  addition,  we have audited the financial statement schedules for the years
ended  June  30, 1996 and 1995 as listed in Item 14(a) of the Company's Annual
Report  on  Form  10-K.    These  financial statements and financial statement
schedules  are  the  responsibility  of  the  Company's  management.    Our
responsibility  is  to  express  an  opinion on these financial statements and
financial  statement  schedules  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  consolidated  financial
statements are free of material misstatement.  An audit includes examining, on
a test basis, evidence supporting the amounts and disclosures in the financial
statements.    An audit also includes assessing the accounting principles used
and  significant  estimates  made  by  management,  as  well as evaluating the
overall  financial statement presentation.  We believe that our audits provide
a  reasonable  basis  for  our  opinion.

In  our opinion, the financial statements referred to above present fairly, in
all  material  respects,  the  consolidated  financial  position of Concurrent
Computer  Corporation  as  of  June  30, 1996, and the consolidated results of
their  operations  and  their cash flows for the years ended June 30, 1996 and
1995,  in  conformity  with  generally  accepted  accounting  principles.   In
addition, in our opinion, the financial statement schedules referred to above,
when  considered  in  relation  to  the  basic financial statements taken as a
whole,  present  fairly, in all material respects, the information required to
be  included  therein.


                                   /s/COOPERS  &  LYBRAND  L.L.P.
                                   ------------------------------
                                      COOPERS  &  LYBRAND  L.L.P.


Parsippany,  New  Jersey
August  12,  1996

<PAGE>
<TABLE>
<CAPTION>

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

                                                                YEAR ENDED JUNE 30,
                                                          -------------------------------
                                                            1997     1996 (1)     1995
                                                          ---------  ---------  ---------
<S>                                                       <C>        <C>        <C>
Net sales:
  Computer systems                                        $ 55,664   $ 42,430   $ 72,074 
  Service and other                                         52,703     53,370     68,070 
                                                          ---------  ---------  ---------
       Total                                               108,367     95,800    140,144 
Cost of sales:
  Computer systems                                          27,662     27,487     38,639 
  Service and other                                         28,426     33,048     40,838 
  Transition                                                 1,068          -          - 
                                                          ---------  ---------  ---------
       Total                                                57,156     60,535     79,477 
Gross margin                                                51,211     35,265     60,667 
                                                          ---------  ---------  ---------

Operating expenses:
  Research and development                                  13,577     13,837     19,464 
  Selling, general and administrative                       28,604     29,818     36,921 
  Provision for restructuring                                    -     24,480      3,200 
  Transition expense                                         2,292          -          - 
  Sales and use tax credit                                       -          -     (1,000)
  Curtailment gain on postreturement benefit obligation     (2,501)         -          - 
       Total operating expenses                             41,972     68,135     58,585 
                                                          ---------  ---------  ---------

Operating income (loss)                                      9,239    (32,870)     2,082 
Interest expense                                            (2,034)    (2,316)    (2,638)
Interest income                                                164        226        513 
Other non-recurring charges                                      -     (3,297)    (1,000)
Realized and unrealized loss on CyberGuard stock            (1,577)         -          - 
Other income (expense) - net                                  (350)    (1,502)       737 
                                                          ---------  ---------  ---------

Income (loss) before provision for income taxes              5,442    (39,759)      (306)
Provision for income taxes                                   1,381      1,550      1,700 
                                                          ---------  ---------  ---------

Net income (loss)                                            4,061    (41,309)    (2,006)
Preferred stock dividends and accretion of
   mandatory redeemable preferred shares                      (311)         -          - 
                                                          ---------  ---------  ---------

Net income (loss) available to common stockholders        $  3,750   $(41,309)  $ (2,006)
                                                          =========  =========  =========

Net income (loss) per share                               $   0.08   $  (1.35)  $  (0.07)
Weighted average number of shares                           45,112     30,568     30,095 
                                                          =========  =========  =========
<FN>

(1)    Restated  to  reflect  a  prior  period  adjustment  (see  Note  18).
</TABLE>

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

<PAGE>

<TABLE>
<CAPTION>

                                    CONCURRENT COMPUTER CORPORATION
                                      CONSOLIDATED BALANCE SHEETS
                                         (DOLLARS IN THOUSANDS)


                                                                                  JUNE 30,    JUNE 30,
                                                                                    1997      1996 (1)
                                                                                 ----------  ----------
<S>                                                                              <C>         <C>
ASSETS
Current assets:
  Cash and cash equivalents                                                      $   4,024   $   3,562 
  Trading securities                                                                 2,718      10,077 
  Accounts receivable, less allowance for doubtful
    Accounts of $913 and $1,143 in 1997 and 1996, respectively                      25,720      27,807 
  Inventories                                                                        8,399      11,683 
  Prepaid expenses and other current assets                                          2,286       2,384 
                                                                                 ----------  ----------
    Total current assets                                                            43,147      55,513 

Property, plant and equipment - net                                                 14,207      16,453 
Facilities held for disposal                                                         4,700       4,700 
Other long-term assets                                                               1,474       3,407 
                                                                                 ----------  ----------
Total assets                                                                     $  63,528   $  80,073 
                                                                                 ==========  ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Notes payable                                                                  $   5,399   $   5,013 
  Current portion of long-term debt                                                  1,668       1,241 
  Revolving credit facility                                                          3,118       5,014 
  Accounts payable and accrued expenses                                             23,866      40,638 
  Deferred revenue                                                                   4,402       4,573 
                                                                                 ----------  ----------
    Total current liabilities                                                       38,453      56,479 

Long-term debt                                                                       4,493       6,603 
Other long-term liabilities                                                          1,219       4,454 
                                                                                 ----------  ----------
    Total liabilities                                                               44,165      67,536 
                                                                                 ----------  ----------

Class B 9% cumulative, convertible, redeemable, exchangeable preferred
  Stock, mandatory redemption value of $1,378,000 and $6,263,000 at June 30,
  1997 and 1996, respectively; $.01 par value per share 1,000,000 authorized;
  220,000 and 1,000,000 issued and outstanding at June 30, 1997 and 1996,
  respectively                                                                       1,243       5,610 

Stockholders' equity:
  Shares of preferred stock, par value $.01; 25,000,000 authorized; none issued          -           - 
  Shares of common stock, par value $.01; 100,000,000 authorized;
    46,102,872 and 41,223,610 issued at June 30, 1997 and 1996, respectively           461         412 
  Capital in excess of par value                                                    92,650      84,252 
  Accumulated deficit after eliminating accumulated deficit
    of $81,826 at December 31, 1991, date of quasi-reorganization                  (74,587)    (78,337)
  Treasury stock, at cost; 840 shares                                                  (58)        (58)
  Cumulative foreign currency translation adjustment                                  (346)        658 
                                                                                 ----------  ----------
    Total stockholders' equity                                                      18,120       6,927 
                                                                                 ----------  ----------

Total liabilities and stockholders' equity                                       $  63,528   $  80,073 
                                                                                 ==========  ==========
<FN>

(1)    Restated  to  reflect  a  prior  period  adjustment  (see  Note  18).
</TABLE>


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

<PAGE>
<TABLE>
<CAPTION>

                                      CONCURRENT COMPUTER CORPORATION
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (DOLLARS IN THOUSANDS)
                                                                                  YEAR ENDED JUNE 30,
                                                                              1997     1996 (1)     1995
                                                                            ---------  ---------  ---------
<S>                                                                         <C>        <C>        <C>
Cash flows provided by operating activities:
  Net income (loss)                                                         $  4,061   $(41,309)  $ (2,006)
  Adjustments to reconcile net income (loss)
    to net cash provided by (used by) operating activities:
    Unrealized loss on CyberGuard stock                                        2,334          -          - 
    Realized gain on CyberGuard stock                                           (757)         -          - 
    Depreciation and amortization                                              5,177     11,067     12,284 
    Other non-cash expenses                                                    1,404      5,117      5,787 
    Provision for restructuring                                                    -     24,480      3,200 
    Other non-recurring charge                                                     -      3,297      1,000 
    Sales and use tax credit                                                       -          -     (1,000)
    Decrease (increase) in current assets:
      Accounts receivable                                                      2,087      6,086     10,431 
      Inventories                                                              3,917       (157)    (2,044)
      Prepaid expenses and other current assets                                  (29)       555        998 
    Decrease in current liabilities, other than debt obligations             (16,714)    (6,104)   (18,017)
    Decrease in other long-term assets                                         1,879        880        599 
    Decrease in other long-term liabilities                                   (3,235)      (639)    (1,983)
                                                                            ---------  ---------  ---------

  Total adjustments to net income (loss)                                      (3,937)    44,582     11,255 
                                                                            ---------  ---------  ---------

Net cash provided by operating activities                                        124      3,273      9,249 
                                                                            ---------  ---------  ---------

Cash flows provided by (used by) investment activities:
  Net additions to property, plant and equipment                              (2,510)    (2,513)    (5,140)
  Proceeds from sale of facility                                                   -      2,300          - 
  Acquisition of business, net of cash received and non-cash transactions          -     (2,980)         - 
  Proceeds from sale of trading securities                                     5,782          -          - 

Net cash provided by (used by) investing activities                            3,272     (3,193)    (5,140)
                                                                            ---------  ---------  ---------

Cash flow provided by (used by) financing activities:
  Net proceeds (payments) of notes payable                                       386        (99)      (100)
  Repayment of debt                                                           (3,579)    (3,915)   (23,395)
  Issuance of debt                                                                 -          -     15,761 
  Proceeds from sale and issuance of common stock                              1,263      1,031        150 
                                                                            ---------  ---------  ---------

Net cash used by financing activities                                         (1,930)    (2,983)    (7,584)

Effect of exchange rates changes on cash and cash equivalents                 (1,004)       737       (171)
                                                                            ---------  ---------  ---------

Net increase (decrease) in cash and cash equivalents                             462     (2,166)    (3,646)
Cash and cash equivalents - beginning of year                                  3,562      5,728      9,374 
                                                                            ---------  ---------  ---------
Cash and cash equivalents - end of year                                     $  4,024   $  3,562   $  5,728 
                                                                            =========  =========  =========
Cash paid during the year for:
  Interest                                                                     2,255      1,931      2,256 
  Income taxes (net of refunds)                                                1,685      1,659        727 
Non-cash investing/financing activities
  Issuance of common stock                                                         -     10,111          - 
  Issuance of preferred stock                                                      -      5,610          - 
  Conversion of preferred stock                                                4,387          -          - 
  Dividends on preferred stock                                                   311          -          - 
<FN>

(1)    Restated  to  reflect  a  prior  period  adjustment  (see  Note  18).
</TABLE>


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

<PAGE>

<TABLE>
<CAPTION>

                                              CONCURRENT COMPUTER CORPORATION
                                      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                                   (DOLLARS IN THOUSANDS)
                                          YEARS ENDED JUNE 30, 1997, 1996 AND 1995


                                                                                              CUMULATIVE
                                                                                                FOREIGN
                                                     COMMON STOCK     CAPITAL IN               CURRENCY
                                                   ------------------
                                                                PAR    EXCESS OF  ACCUMULATED TRANSLATION   TREASURY STOCK
                                                     SHARES    VALUE   PAR VALUE    DEFICIT    ADJUSTMENT   SHARES    COST
                                                   ----------  ------  ----------  ---------  ------------  -------  ------
<S>                                                <C>         <C>     <C>         <C>        <C>           <C>      <C>
Balance at June 30, 1994                           29,585,388  $  296  $   71,547  $(35,022)  $    (1,715)    (840)  $ (58)
Sale of common stock under stock plans                 85,358       1         149                                          
Issuance of common stock under
  retirement savings plan                             368,823       3         762                                          
Issuance of common stock under bonus plan             168,707       2         324                                          
Other                                                                          30                                          
Net loss                                                                             (2,006)                               
Foreign currency  translation adjustment                                                              557                  
Quasi-reorganization related adjustments:
  Utilization of net operating loss
  carryforwards                                                               300                                          
                                                   ----------  ------  ----------  ---------  ------------  -------  ------

Balance at June 30, 1995                           30,208,276     302      73,112   (37,028)       (1,158)    (840)    (58)
Sale of common stock under stock plans                379,679       4         513                                          
Issuance of common stock under
  retirement savings plan                             270,109       3         516                                          
Issuance of common stock in connection
  with acquisition of business, including
  certain advisory fees                            10,365,546     103      10,111                                          
Net loss                                                                            (39,712)                               
Foreign currency  translation adjustment                                                              360                  
                                                   ----------  ------  ----------  ---------  ------------  -------  ------

Balance at June 30, 1996, as previously reported   41,223,610     412      84,252   (76,740)         (798)    (840)    (58)
Prior period adjustment (see Note 18)                                                (1,597)        1,456                  
                                                   ----------  ------  ----------  ---------  ------------  -------  ------

Balance at June 30, 1996, as restated              41,223,610     412      84,252   (78,337)          658     (840)    (58)
Sale of common stock under stock plans              1,064,981      11       1,252                                          
Issuance of common stock under
  retirement savings plan                             629,847       6       1,271                                          
Issuance of common stock for severance              1,234,434      12       1,508                                          
Conversion of cumulative, convertible
  redeemable exchangeable preferred stock           1,950,000      20       4,367                                          
Net income                                                                            4,061                                
Dividends on preferred stock                                                           (311)                               
Foreign currency translation adjustment                                                            (1,004)                 
                                                   ----------  ------  ----------  ---------  ------------  -------  ------

Balance at June 30, 1997                           46,102,872  $  461  $   92,650  $(74,587)  $      (346)    (840)  $ (58)
                                                   ==========  ======  ==========  =========  ============  =======  ======

                                                     TOTAL
                                                   ---------
<S>                                                <C>
Balance at June 30, 1994                           $ 35,048 
Sale of common stock under stock plans                  150 
Issuance of common stock under
  retirement savings plan                               765 
Issuance of common stock under bonus plan               326 
Other                                                    30 
Net loss                                             (2,006)
Foreign currency  translation adjustment                557 
Quasi-reorganization related adjustments:
  Utilization of net operating loss
  carryforwards                                         300 
                                                   ---------

Balance at June 30, 1995                             35,170 
Sale of common stock under stock plans                  517 
Issuance of common stock under
  retirement savings plan                               519 
Issuance of common stock in connection
  with acquisition of business, including
  certain advisory fees                              10,214 
Net loss                                            (39,712)
Foreign currency  translation adjustment                360 
                                                   ---------

Balance at June 30, 1996, as previously reported      7,068 
Prior period adjustment (see Note 18)                  (141)
                                                   ---------

Balance at June 30, 1996, as restated                 6,927 
Sale of common stock under stock plans                1,263 
Issuance of common stock under
  retirement savings plan                             1,277 
Issuance of common stock for severance                1,520 
Conversion of cumulative, convertible
  redeemable exchangeable preferred stock             4,387 
Net income                                            4,061 
Dividends on preferred stock                           (311)
Foreign currency translation adjustment              (1,004)
                                                   ---------

Balance at June 30, 1997                           $ 18,120 
                                                   =========
</TABLE>


    The accompanying notes are an integral part of the consolidated financial
                                  statements.
                        CONCURRENT COMPUTER CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.          OVERVIEW  OF  THE  BUSINESS

     Concurrent  Computer  Corporation  ("Concurrent"  or  the  "Company"),
headquartered  in  Ft.  Lauderdale,  Florida,  is  a  leading  supplier  of
high-performance, real-time computer systems and services.  A real-time system
is one specially designed to acquire, process, store and display large amounts
of  rapidly  changing  information  in  real time with microsecond response as
changes  occur.    Concurrent  sells  its  systems in strategic target markets
worldwide,  primarily  through  direct  field sales and service offices.  Such
target  markets  include  simulation;  data  acquisition;  instrumentation and
process  control; interactive real time (includes video on demand, multimedia,
wagering  and  gaming)  and  telecommunications.    The Company operates in 28
countries  worldwide.    It provides sales and support from offices throughout
North  America,  South  America,  Europe,  Asia  and  Australia.

2.          SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

     Principles  of  Consolidation

     The  consolidated  financial  statements  include  the  accounts  of  all
majority-owned  domestic  and  foreign  subsidiary companies.  All significant
intercompany  transactions and balances have been eliminated in consolidation.

     Foreign  Currency

     The  functional  currency  of  substantially all of the Company's foreign
subsidiaries  is  the  applicable  local  currency.    The  translation of the
applicable foreign currencies into U.S. dollars is performed for balance sheet
accounts  using current exchange rates in effect at the balance sheet date and
for  revenue  and  expense accounts using average rates of exchange prevailing
during the fiscal year.  Adjustments resulting from the translation of foreign
currency  financial  statements  are  accumulated  in  a separate component of
stockholders'  equity  until  the  entity is sold or substantially liquidated.
Gains  or  losses resulting from foreign currency transactions are included in
the  results  of  operations,  except  for  those  relating  to  intercompany
transactions  of  a  long-term  investment  nature  which are accumulated in a
separate  component  of  stockholders'  equity.

     Gains (losses) on foreign currency transactions of  $138,000, ($934,000),
and  $175,000  for  the  fiscal  years  ended  June  30,  1997, 1996 and 1995,
respectively,  are  included  in  Other  income  (expense)  -  net.

     Cash  Equivalents

     Short-term investments with original maturities of ninety days or less at
the  date  of  purchase are considered cash equivalents.  Cash equivalents are
stated  at  cost  plus  accrued  interest,  which  approximates  market,  and
represents  cash  invested in U.S. Government securities, bank certificates of
deposit,  or  commercial  paper.

     Trading  Securities

     The  Company's investments, other than those considered cash equivalents,
are  considered  trading  securities in accordance with Statement of Financial
Accounting  Standards ("SFAS") No. 115, "Accounting for Certain Investments in
Debt  and  Equity Securities" ("SFAS No. 115").  Pursuant to the provisions of
SFAS  No.  115,  any  unrealized  holding  gains  and losses are included as a
component of the statement of operations.  Market values of the securities are
determined  by  the  most recently traded price of the security at the balance
sheet  date.

     Inventories

     Inventories  are  stated  at  the  lower  of  cost  or  market, with cost
determined  on  the first-in, first-out basis.  The Company establishes excess
and  obsolete  inventory reserves based upon historical and anticipated usage.

                        CONCURRENT COMPUTER CORPORATION
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     Property,  Plant  and  Equipment

     Property,  plant  and  equipment  are  stated  at  acquired  cost  less
accumulated  depreciation.  Depreciation  is provided on a straight-line basis
over  the  estimated useful lives of assets ranging from three to forty years.
Leasehold  improvements  are amortized over the shorter of the useful lives of
the  improvements  or  the  terms  of  the  related  lease.   Gains and losses
resulting  from  the disposition of property, plant and equipment are included
in Other income (expense) - net.  Expenditures for repairs and maintenance are
charged  to  operations  as  incurred  and expenditures for major renewals and
betterments  are  capitalized.

     Revenue  Recognition  and  Related  Matters

     Computer  systems  sales  (hardware  and  software,  including  bundled
software)  are  recorded when the earnings process is complete, typically upon
shipment  to  customers.    Service  contract  revenue related to hardware and
software  is  recognized  separately  and as earned, on a straight line basis,
over  the  respective  maintenance  period in accordance with the terms of the
applicable  contract.

     Revenue  from  long-term  development  contracts  is accounted for by the
percentage  of  completion  method  whereby  income is recognized based on the
estimated  stage of completion of individual contracts using costs incurred as
a  percentage  of  total  estimated  costs at completion.  Losses on long-term
contracts  are  recognized  in the period in which such losses are determined.

     Concentration of credit risk with respect to trade receivables is limited
due  to  the large number of customers comprising the Company's customer base.
Ongoing credit evaluations of customers' financial condition are performed and
collateral  is  generally  not  required.

     Capitalized  Software

     In  accordance  with  SFAS  No. 86, "Accounting for the Costs of Computer
Software  to  be  Sold,  Leased, or Otherwise Marketed", the Company commences
capitalization  of  software  development  and  production  costs  upon  the
achievement  of  technological  feasibility and ceases capitalization upon the
achievement  of  customer  availability.    Such  costs are amortized over the
greater  of  the ratio of the product's current to total revenue stream or the
straight-line method over its estimated useful life.  Such amortization period
generally  does  not  exceed  three years.  For the years ended June 30, 1997,
1996  and  1995,  amortization  expense  relating  to software development and
production costs which is included as a component of cost of sales amounted to
$29,000,  $1,070,000,  and  $1,160,000,  respectively.

     During  fiscal year 1997, fully amortized software was written off and no
software  development  and  production  costs  were  capitalized.  Accumulated
amortization  amounted  to  $0  and  $2,261,000  at  June  30,  1997 and 1996,
respectively.  Capitalized software (net), included in other long term assets,
amounted  to  $0  and  $29,000  at  June  30,  1997  and  1996,  respectively.

     Research  and  Development

     Research  and  development  expenditures  are  expensed  as  incurred.

     Income  (loss)  per  Share

     Income  (loss)  per  share  is  computed  by dividing income (loss) after
deduction  of  preferred  stock  dividends  by  the weighted average number of
common  shares  outstanding during each year for the period.  In addition, for
those  periods in which the Company is profitable, the weighted average number
of  shares  also includes common share equivalents.  The number of shares used
in  computing  income  (loss)  per  share  were  45,111,921,  30,568,000  and
30,095,000  for  the  years  ended June 30, 1997, 1996 and 1995, respectively.

<PAGE>
     Impairment  of  Long-Lived  Assets

     On  July  1,  1995,  the  Company  adopted the provisions of SFAS No. 121
"Accounting  for the Impairment of Long-lived Assets and for Long-lived Assets
to  be  Disposed  of" ("SFAS No. 121").  This statement establishes accounting
standards  for  the  impairment  of  long-lived  assets,  certain identifiable
intangibles, and goodwill related to those assets to be held and used, and for
long-lived assets and certain identifiable intangibles to be disposed of.  The
adoption  of  this  standard did not materially affect the Company's earnings,
financial condition or cash flows as this was essentially the same method used
in  the  past  to  measure and record asset impairments.  The Company's fiscal
1996  provision  for  restructuring  included the recognition of certain asset
impairments  as  a  result  of  the  Company's  restructuring  plans.

     Income  Taxes

     The  Company  and  its  domestic subsidiaries file a consolidated Federal
income  tax  return.    The  Company follows the asset and liability method of
accounting for income taxes.  Under the asset and liability method, a deferred
tax  asset  or  liability  is  recognized  for  temporary  differences between
financial reporting and income tax bases of assets and liabilities, tax credit
carryforwards  and  operating  loss  carryforwards.   A valuation allowance is
established  to  reduce deferred tax assets if it is more likely than not that
such  deferred  tax assets will not be realized.  Utilization of net operating
loss  carryforwards  and  tax credits, which originated prior to the Company's
quasi-reorganization  effected  on  December  31,  1991,  are  recorded  as
adjustments  to  capital  in  excess  of  par  value.

     Stock-Based  Compensation

     Prior to July 1, 1996, the Company accounted for its stock option plan in
accordance  with the provisions of Accounting Principles Board ("APB") Opinion
No.  25,  "Accounting  for  Stock  Issued  to  Employees",  and  related
interpretations.   As such, compensation expense would be recorded on the date
of grant only if the current market price of the underlying stock exceeded the
exercise  price.    During fiscal year 1997, the Company adopted SFAS No. 123,
"Accounting for Stock-Based Compensation", which permits entities to recognize
as expense over the vesting period the fair value of all stock-based awards on
the  date  of  grant.    Alternatively,  SFAS  No. 123 also allows entities to
continue  to  apply the provisions of APB Opinion No. 25 and provide pro forma
net income and pro forma earnings per share disclosures (which for the Company
would include employee stock option grants made in fiscal year 1996 and future
years)  as  if  the  fair-value-based  method defined in SFAS No. 123 had been
applied.    The Company has elected to continue to apply the provisions of APB
Opinion  No.  25  and  provide the pro forma disclosure provisions of SFAS No.
123.

     Use  of  Estimates

     Management  of the Company has made a number of estimates and assumptions
relating  to  the  reporting  of  assets and liabilities and the disclosure of
contingent assets and liabilities at the balance sheet dates and the reporting
of  revenues  and  expenses  during  the  reporting  periods, to prepare these
financial  statements  in  conformity  with  generally  accepted  accounting
principles.    Actual  results  could  differ  from  those  estimates.

     In  fiscal  year 1995, the Company recorded a sales and use tax credit of
$1.0 million, or $.03 per share,  related to a change in the estimate of state
sales  and  use  tax  reserves  based  on  a  final state audit determination.

     Reclassifications

     Certain  amounts  in  the 1996 and 1995 consolidated financial statements
have  been  reclassified  to  conform  with  the  1997  presentation.


<PAGE>
3.          ACQUISITION

     On June 27, 1996 Concurrent acquired the assets of the Real-Time Division
of  CyberGuard  Corporation,  formerly  Harris  Computer  Systems  Corporation
("HCSC")  and  683,178 newly-issued shares of HCSC, in exchange for 10,000,000
shares  of  common  stock  of  Concurrent (with a fair value of $9.7 million);
1,000,000  shares  of  convertible  exchangeable preferred stock of Concurrent
with  a  9%  cumulative  annual  dividend  payable  quarterly  in  arrears,
mandatorially  redeemable  at $6,263,000 (with an estimated fair value of $5.6
million);  and  the  assumption  of  certain  liabilities relating to the HCSC
Real-Time  Division  (the "Acquisition").  The aggregate purchase price of the
Acquisition  was  approximately  $18.7  million,  including  $3.4  million  in
transaction  expenses  (principally  financial  advisor,  legal  and  other
professional  fees).    The  Acquisition  has been accounted for as a purchase
effective  June  30, 1996.  The Acquisition resulted in excess of acquired net
assets  over  cost (negative goodwill) amounting to approximately $8.7 million
which  has  been  allocated  to  reduce proportionately the values assigned to
non-current  assets.

     In  connection  with the Acquisition, the Company recorded a $1.4 million
liability  for  the  estimated  costs  of  exiting  certain  activities of the
acquired  business  and  the cost of termination benefits for employees of the
acquired  business.  This liability included the estimated costs for workforce
reductions  (including the termination of approximately ten employees), office
closings  and other related costs which represented approximately 45%, 45% and
10%  of  the  provision,  respectively.

     The  assets  acquired  and  liabilities  assumed  as  a  result  of  the
Acquisition,  after eliminating the excess of acquired net assets over cost by
allocating  such  excess  to  reduce  proportionately  the  values assigned to
non-current  assets,  were  as  follows:

<TABLE>
<CAPTION>

                                          (DOLLARS IN THOUSANDS)
                                          -----------------------
<S>                                       <C>
Cash                                                         420 
Trading Securities                                        10,077 
Accounts receivable                                        9,695 
Inventories                                                3,785 
Other current assets                                         110 
Property, plant and equipment                                921 
Other assets                                                 376 
Accounts payable and accrued liabilities                  (6,674)
                                          -----------------------
     Total - net                          $               18,710 
                                          =======================

</TABLE>

     The  value  assigned  to  trading  securities reflects the acquisition of
683,173 shares of CyberGuard common stock at the market price per share on the
date of the Acquisition of $14.75 per share.  During fiscal year 1997, 377,995
shares  were  sold  leaving  305,178  shares  at  June 30, 1997 valued at $2.7
million  or  $8.91  per  share.   The market value of this asset is subject to
changes  in the market price of CyberGuard stock.  The amount the Company will
ultimately  realize  from  any  disposition  of  these securities could differ
materially from the amount reflected in the June 30, 1997 consolidated balance
sheet.

     Transition  expenses  include  charges  for  costs  associated  with  the
combination  of  Concurrent  and  the  HCSC  Real-Time  Division.

     The  following  unaudited pro forma financial information gives effect to
the Acquisition as if it had been consummated as of July 1, 1995 and 1994.  In
accordance  with  generally  accepted  accounting  principles,  pro  forma
adjustments  related to the depreciation and amortization of assets, preferred
stock dividends, interest income and certain other adjustments are included in
the  pro  forma  financial  information.    The  pro  forma  financial
information  is  not  necessarily indicative of the results of operations that
would have occurred had the Acquisition been in effect at the beginning of the
periods  nor  of  the  future results of operations of the combined companies.

<TABLE>
<CAPTION>

                     YEAR ENDED JUNE 30,
                    ---------------------
                      1996        1995
                    ---------  ----------
                   (DOLLARS IN THOUSANDS,
                   EXCEPT PER SHARE DATA)

<S>                 <C>        <C>
Net sales           $133,871   $180,438 
Net loss            $(44,498)  $  8,102)
Net loss per share  $  (1.10)  $  (0.22)
</TABLE>

4.          REDEEMABLE  CONVERTIBLE  PREFERRED  STOCK

     In  connection  with  the  Acquisition  (see  note  3), Concurrent issued
1,000,000  shares  of  newly  issued  Class  B  9.00%  Cumulative  Convertible
Redeemable  Exchangeable  Preferred  Stock ("Preferred Stock").  Each share of
Preferred  Stock  is  convertible  into  one  or  more  shares  of  fully paid
non-assessable  shares of common stock of the Company at a conversion price of
$2.50.    The  preferred  stock  was  recorded at fair value when issued.  The
carrying  value  is  increased  to  the  redemption  value  by  a  change  to
stockholders'  equity  ratably  over  the period from issue date to redemption
date.   Cumulative dividends are accrued based on the preferred stock's stated
rate  of  9.00%  per  annum.   During fiscal year 1997, CyberGuard Corporation
converted 780,000 shares of Concurrent Preferred Stock into outstanding common
stock.    At  June 30, 1997, the Company had 220,000 shares of Preferred Stock
carried  at  $1.243  million  with  a current liquidation preference of $1.378
million.    The  stock  is  mandatorially  redeemable  on  June  30,  2006  at
liquidation  value.

5.          PROVISION  FOR  RESTRUCTURING

     In  June 1996, in connection with the Acquisition, the Company recorded a
$23.2  million restructuring provision.  Such charge, based on formal approved
plans,  included  the  estimated  costs  related  to  the  rationalization  of
facilities,  workforce  reductions,  asset  writedowns  and  other costs which
represent  approximately  44%,  28%,  26%  and  2%,  respectively.    The
rationalization  of  facilities  included  the  planned  disposition  of  the
Company's Oceanport, New Jersey facility, as well as the closing or downsizing
of  certain  offices  located  throughout the world.  The workforce reductions
included  the  termination  of  approximately  200  employees  worldwide,
encompassing  substantially  all  of the Company's employee groups.  The asset
writedowns  are  primarily  related  to the planned disposition of duplicative
machinery  and  equipment.

     In  October 1995, the Company's management approved a plan to restructure
its operations.  In connection with this restructuring, the Company recorded a
$1.3  million  provision.  This plan provided for a reduction of approximately
55  employees  worldwide  and  the  downsizing  or  closing  of certain office
locations,  representing  approximately  85%  and  15%  of  this  provision.

     During  the year ended June 30, 1996, the actual cash payments related to
the  1996  restructurings  amounted  to  approximately  $1.4  million and were
primarily  related  to employee termination costs.  In the year ended June 30,
1997,  cash  expenditures  related  to  this  reserve  were  $9.6  million.

     During  the year ended June 30, 1995, the Company recorded a $3.2 million
restructuring  provision  in  connection with its operational restructuring to
reduce  its  worldwide  cost  structure.    The  provision  included workforce
reductions,  office  closings  or  downsizings  and  other related costs which
represented  approximately  60%,  30%  and 10% of the provision, respectively.
During  the  year ended June 30, 1996 actual cash payments related to the 1995
restructuring  amounted  to  approximately  $0.7  million.

     On  May  5,  1992  the  Company  had  entered  into an agreement with the
Industrial Development Authority (the "IDA") to maintain a presence in Ireland
through  April  30,  1998.    In  connection with the Acquisition, the Company
closed  its  Ireland operations in December 1996.  As a result of the closing,
the  Company may be required to repay grants to the IDA.  Current negotiations
with  the  IDA indicate that the potential liability is approximately $150,000
(100,000  Irish  Pounds).

<PAGE>
6.          DEBT  AND  LINES  OF  CREDIT

     On  June  28,  1996,  the  Company  entered  into  a new credit agreement
providing  for  a  $19.9  million credit facility which matures August 1, 1999
(the  "New Credit Agreement").  The facility includes a $7.2 million term loan
(the  "Term  Loan")  and  a  $12.7  million  revolving  credit  facility  (the
"Revolver").   In addition, the Company is a guarantor for notes totaling $2.8
million  in  connection with Concurrent Nippon Corporation, a joint venture of
Concurrent  Computer  Corporation  and  Nippon  Steel  Corporation.

     At  June  30,  1997, the outstanding balances under the Term Loan and the
Revolver  were  $6.2  and  $3.1 million, respectively.  The entire outstanding
balance of the Revolver has been classified as a current liability at June 30,
1997.    Both  the  Term Loan and the Revolver bear interest at the prime rate
plus  2.0%.    The  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  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  Term  Loan and the Revolver.  The Company may repay the Term Loan at
any  time  without  penalty.

     On  July  7,  1997,  the Company closed on the sale of its Oceanport, New
Jersey  facility.  Proceeds of $5.4 million were applied against the Company's
debt.    Certain  early  termination  fees apply if the Company terminates the
facility  in  its  entirety  prior  to  August  1,  1999.

     The  New  Credit  Agreement  contains  various  covenants  (for  periods
subsequent  to  June  30, 1996) and restrictions, which among other things (1)
place  certain  limits  on  corporate  acts of the Company such as fundamental
changes  in    the    corporate structure of the Company, investments in other
entities,  incurrence of additional indebtedness, creation of liens or certain
distributions  or  dispositions  of  assets, including cash dividends, and (2)
require  the  Company  to  meet  financial tests on a periodic basis, the most
restrictive of which relate to the maintenance of collateral coverage and debt
coverage  all  as  defined  in  the  agreement.    In addition, the New Credit
Agreement  contains  a subjective provision entitling the lender to accelerate
payments  under the Term Loan and Revolver.  At June 30, 1997, the Company was
in  compliance  with  such  covenants  and  restrictions.

     The  Company's  foreign  subsidiaries  have  certain  bank  borrowing
arrangements  in  local  currencies  which  provide  for  borrowings  of up to
$6,619,000  at  prevailing rates of interest ranging from 0.90625% to 9.25% at
June  30, 1997.  At June 30, 1997, $5,111,000 of demand notes were outstanding
under  such  arrangements  of  which  $1,832,000 is guaranteed by the minority
shareholder  in the Company's Japanese subsidiary and $2,843,000 is guaranteed
by  the  Company  (one  of  these demand notes is not guaranteed by either the
Company  or  the minority shareholder).  Foreign unused lines of credit can be
withdrawn  at  any  time  at  the  option of either the Company or the lending
institutions.   The joint venture agreement with the Japanese subsidiary is to
expire  on June 30, 1998.  Management believes that this joint venture will be
renewed.   There can be no assurance that the transaction will be completed as
contemplated.

     Annual  maturities  of  all  the  Company's debt (including $5,111,000 of
foreign  demand  notes)  are  as  follows:
<TABLE>
<CAPTION>


                      ANNUAL
                    MATURITIES
              -----------------------
              (DOLLARS IN THOUSANDS)
<S>           <C>
   1998                        10,185
   1999                         1,165
   2000                         3,328
              -----------------------
       Total  $                14,678
              =======================
</TABLE>

<PAGE>
7.          INVENTORIES

     Inventories  consist  of:

<TABLE>
<CAPTION>

                           JUNE 30,
                           --------
                        1997    1996
                       ------  -------
                   (DOLLARS IN THOUSANDS)
<S>                    <C>     <C>
      Raw materials    $5,823  $ 8,789
      Work-in-process   2,191      352
      Finished goods      385    2,542
                       ------  -------
                       $8,399  $11,683
                       ======  =======
</TABLE>

     At  June  30, 1997, some portion of the Company's inventory was in excess
of  the  current requirements based upon the planned level of sales for fiscal
year  1998.    Accordingly, the Company has recorded a provision for inventory
reserves of $4.8 million to reduce the value of the inventory to its estimated
net  realizable value.  There can be no assurance that the amounts the Company
will ultimately realize from the disposition of this inventory will not differ
materially  from  the  reported  amounts.

8.          PROPERTY,  PLANT  AND  EQUIPMENT  AND  OTHER  LONG-TERM  ASSETS

     Property,  plant  and  equipment  consists  of:

<TABLE>
<CAPTION>
                                                            JUNE 30,
                                                            --------
                                                         1997       1996
                                                      ---------  ---------
                                                    (DOLLARS IN THOUSANDS)
<S>                                                   <C>        <C>
    Land                                              $    529   $  2,449 
    Buildings and leasehold improvements                 2,820      3,015 
    Machinery, equipment and customer support spares    33,920     55,202 
                                                      ---------  ---------
                                                        37,269     60,666 
    Less: Accumulated depreciation                     (23,062)   (44,213)
                                                      ---------  ---------
                                                      $ 14,207   $ 16,453 
                                                      =========  =========
</TABLE>


     For  the  years  ended  June  30,  1997,  1996 and 1995, depreciation and
amortization  expense for property plant and equipment amounted to $5,123,000,
$9,254,000,  and  $10,641,000,  respectively.

     In  fiscal year 1996, the Company completed the sale of its Tinton Falls,
New  Jersey  facility.    The  net  proceeds from this transaction amounted to
approximately  $2.3  million.    During  the  year  and prior to the sale, the
Company  recorded  a  non-recurring  charge of $1.7 million to adjust the book
value  of  this  facility  to  its  estimated  fair  value  of  $2.3  million.

     During  fiscal  year  1996,  in  connection  with the Acquisition and the
resulting planned disposition of the Company's Oceanport, New Jersey facility,
the  book value of land and building related to this facility was written down
by  $6.8  million  to  its  estimated fair value of $4.7 million, based upon a
valuation  by  independent  appraisers,  and classified as a facility held for
sale.  The  $6.8  million  write  down  was  included  in  the  provision  for
restructuring  recorded  in  the  quarter  ended  June  30, 1996 (see Note 5).
Subsequent  to  the  end  of  the  fiscal  year, the sale was finalized.  $5.5
million  less  closing  costs  of $0.1 million was received by the Company and
applied  against  the  Company's  debt.    The Company realized a gain of $0.7
million  with  such sale that will be reflected in the statement of operations
of  the  first  quarter  of  fiscal  year  1998.

<PAGE>
9.          ACCOUNTS  PAYABLE  AND  ACCRUED  EXPENSES

     Accounts  payable  and  accrued  expenses  consist  of:

<TABLE>
<CAPTION>

                                           JUNE 30,
                                           --------
                                         1997    1996
                                       -------  -------
                               (DOLLARS IN THOUSANDS)
<S>                                    <C>      <C>
  Accounts payable - trade             $ 7,451  $ 9,453
  Accrued payroll, vacation and other
    employee expenses                    5,891    7,934
  Restructuring costs                    2,876   12,975
  Other accrued expenses                 7,648   10,276
                                       -------  -------
                                       $23,866  $40,638
                                       =======  =======
</TABLE>

10.          INCOME  TAXES

     The domestic and foreign components of income (loss) before provision for
income  taxes  are  as  follows:

<TABLE>
<CAPTION>

                    YEAR ENDED JUNE 30,
                    -------------------
                1997    1996 (1)    1995
               ------  ---------  --------
                 (DOLLARS IN THOUSANDS)
<S>            <C>     <C>        <C>
United States  $3,202  $(35,588)  $(4,705)
Foreign         2,240    (4,171)    4,399 
               ------  ---------  --------
               $5,442  $(39,759)  $  (306)
               ======  =========  ========
</TABLE>

     (1)    Restated  to  reflect  prior  period  adjustment  (see  Note  18).

     The  components  of  the  provision  for  income  taxes  are  as follows:

<TABLE>
<CAPTION>

                1997    1996    1995
               ------  ------  ------
               (DOLLARS IN THOUSANDS)
<S>            <C>     <C>     <C>
 Current:
    Federal    $    -  $    -  $    -
    Foreign     1,347   1,550   1,700
    State           -       -       -
               ------  ------  ------
       Total   $1,347  $1,550  $1,700
               ------  ------  ------

 Deferred:
    Federal    $    -  $    -  $    -
    Foreign        34       -       -
    State           -  $    -       -
               ------  ------  ------
        Total  $   34  $    -  $    -
               ------  ------  ------

Total          $1,381  $1,550  $1,700
               ======  ======  ======
</TABLE>



     For the fiscal year ended June 30, 1995, the current provision for income
taxes  includes  an  equivalent  charge of $300,000, which was fully offset in
capital  in  excess  of  par  value  due  to  the  utilization  of  tax  loss
carryforwards  which  originated  prior to the Company's quasi-reorganization,
effected  on  December  31,  1991.


<PAGE>
     A  reconciliation of the Federal statutory tax provision to the Company's
provision  for  income  taxes  is  as  follows:

<TABLE>
<CAPTION>

                                                               JUNE 30,
                                                               --------
                                                       1997     1996 (1)    1995
                                                     --------  ---------  --------
                                                        (DOLLARS IN THOUSANDS)

<S>                                                  <C>       <C>        <C>
Income (loss) before provision for
  Income taxes                                       $ 5,442   $(39,759)  $  (306)
                                                     --------  ---------  --------
Tax at Federal statutory rate                          1,850    (13,518)     (104)
U.S. Federal and non U.S. net operating
  losses for which no tax benefit was recorded         3,335     12,617     2,890 
U.S. Federal net operating losses from prior years
  for which benefit is recorded in the current year   (1,089)
Difference between U.S. and non
  U.S. income tax rates                                    -         70    (1,146)
Tax benefit related to permanent
  differences                                           (204)         -         - 
State income tax benefit                                   -          -         - 
Other                                                 (2,511)     2,381        60 
                                                     --------  ---------  --------
Provision for income taxes                           $ 1,381   $  1,550   $ 1,700 
                                                     ========  =========  ========
<FN>

     (1)    Restated  to  reflect  prior  period  adjustment  (see  Note  18).
</TABLE>

     As  of  June  30,  1997  and 1996, the Company's deferred tax assets were
comprised  of  the  following:

<TABLE>
<CAPTION>

                                            JUNE 30,
                                            --------
                                          1997       1996
                                       ---------  ---------
                                (DOLLARS IN THOUSANDS)

<S>                                    <C>        <C>
Gross deferred tax assets related to:
    Net operating loss carryforwards   $ 35,900   $ 40,657 
    Accumulated depreciation              8,316      7,579 
    Restructuring reserves                4,029      7,833 
    Inventory reserves                    6,698      5,609 
    Accrued compensation                    655        496 
    Post-retirement benefits                 (6)       844 
    Other                                11,381      1,879 
                                       ---------  ---------
    Total gross deferred tax assets      66,973     64,897 
Valuation allowance                     (66,973)   (64,897)
                                       ---------  ---------
Net deferred tax assets                $      -   $      - 
                                       =========  =========
</TABLE>

     Any  future benefits attributable to the net operating loss carryforwards
which originated prior to the Company's quasi-reorganization are accounted for
through  adjustments  to capital in excess of par value.  Under Section 382 of
the  Internal  Revenue Code, future benefits attributable to the net operating
loss  carryforwards  and  tax  credits which originated prior to the Company's
quasi-reorganization  are  limited  to approximately $1.3 million per year and
those  which  originated  subsequent  to  the  Company's  quasi-reorganization
through  the  date  of  the  Company's  1993  comprehensive refinancing ("1993
Refinancing")  are  limited  to  approximately  $0.3  million  per  year.  The
Company's  net  operating  loss  carryforwards begin to expire in 2004.  As of
June 30, 1997, after giving effect to the aforementioned Internal Revenue Code
limitation,  the  Company  has  remaining  utilizable  net  operating  loss
carryforwards  of  approximately  $105.6  million  for  income  tax  purposes.
Approximately  $61.0  million  of  these  net  operating  loss  carryforwards
originated  prior  to the Company's quasi-reorganization, effected on December
31, 1991.  In addition, approximately $9.0 million of these net operating loss
carryforwards  originated  subsequent  to  the  Company's quasi-reorganization
through  the  date  of  the  1993  Refinancing.

     Deferred  income  taxes  have  not  been  provided on approximately $10.0
million  of  undistributed  earnings of foreign subsidiaries, which originated
subsequent  to the Company's quasi-reorganization, primarily due to either the
Company's  required  investment  in  certain subsidiaries or foreign tax rates
which  exceed  the  U.S.  tax  rate.

     Additionally,  deferred  income  taxes  have  not  been  provided  on
approximately  $3.0  million of undistributed earnings of foreign subsidiaries
which  originated  prior to the Company's quasi-reorganization.  The impact of
both the subsequent repatriation of such earnings and the resulting offset, in
full,  from  the  utilization  of  net  operating  loss  carryforwards will be
accounted  for  through  adjustments  to  capital  in  excess  of  par  value.

     The  valuation  allowance for deferred tax assets as of June 30, 1997 and
1996  was  approximately $67.0 million and $65 million, respectively.  The net
change  in  the total valuation allowance for the year ended June 30, 1997 was
an  increase  of  approximately $2 million.  In assessing the realizability of
deferred  tax  assets, management considers whether it is more likely than not
that some portion or all of the deferred tax assets will not be realized.  The
ultimate  realization  of deferred tax assets is dependent upon the generation
of  future  taxable  income  during  the  periods  in  which  those  temporary
differences  become  deductible.    As such, the deferred tax assets have been
reduced by the valuation allowance since management considers more likely than
not  that  some  portion  of  these  deferred tax assets will not be realized.

11.          GEOGRAPHIC  INFORMATION

     A  summary  of  the  Company's financial data by geographic area follows:

<TABLE>
<CAPTION>

                                YEAR ENDED JUNE 30,
                                -------------------
                            1997       1996       1995
                          ---------  ---------  ---------
                               (DOLLARS IN THOUSANDS)
<S>                       <C>        <C>        <C>
Net Sales:
    United States         $ 60,039   $ 43,119   $ 75,362 
    Intercompany            11,031     10,065     15,265 
                          ---------  ---------  ---------
                            71,070     53,184     90,627 
                          ---------  ---------  ---------

    Europe                  28,119     27,668     39,431 
    Intercompany             1,759        141        127 
                          ---------  ---------  ---------
                            29,878     27,809     39,558 
                          ---------  ---------  ---------

    Asia/Pacific            11,078     12,554     14,100 
    Japan                    5,999     10,410      7,818 
    Other                    3,132      2,049      3,433 
                          ---------  ---------  ---------
                           121,157    106,006    155,536 
    Eliminations           (12,790)   (10,206)   (15,392)
                          ---------  ---------  ---------
       Total              $108,367   $ 95,800   $140,144 
                          =========  =========  =========

Operating income (loss):
    United States         $  4,881   $(17,110)  $ (5,139)
    Europe                     985    (18,583)     4,602 
    Asia/Pacific             2,857      3,457      3,809 
    Japan                   (1,055)      (388)    (1,792)
    Other                      565        441        863 
    Eliminations             1,006       (687)      (261)
                          ---------  ---------  ---------
       Total              $  9,239   $(32,870)  $  2,082 
                          =========  =========  =========
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                             JUNE 30,
                             --------
                         1997        1996
                      ---------  -----------
                      (DOLLARS IN THOUSANDS)

<S>                   <C>        <C>
Identifiable assets:
    United States     $ 42,105   $  103,601 
    Europe              27,346    24,379 (1)
    Asia/Pacific        12,707       10,736 
    Japan                4,962        8,467 
    Other                2,079        2,438 
    Eliminations       (25,671)     (69,548)
                      ---------  -----------
       Total          $ 63,528   $   80,073 
                      =========  ===========
<FN>
     (1)    Adjusted  to  reflect  the  prior period adjustment (see Note 18).
</TABLE>

     Intercompany  transfers  between  geographic  areas  are accounted for at
prices similar to those available to comparable unaffiliated customers.  Sales
to  unaffiliated customers outside the U.S., including U.S. export sales, were
$49,534,000,  $54,236,000  and  $66,913,000 for the years ended June 30, 1997,
1996  and  1995,  respectively,  which amounts represented 46%, 57% and 48% of
total  sales  for  the  respective  years.

     Sales  to  the U.S. Government and its agencies amounted to approximately
$27,737,000,  $21,750,000  and  $39,200,000 for the years ended June 30, 1997,
1996  and  1995,  respectively,  which amounts represented 26%, 23% and 28% of
total sales for the respective years.  The Company's revenues are derived from
various  customer  sources  including Unisys Corp., the prime contractor under
the  U.S.  Department of Commerce's Next Generation Radar (NEXRAD) program and
the U.S. Department of Commerce under the NEXRAD program.  There were no other
customers  during  1997  representing  more  than  10%  of  total  revenues.

12.          RETIREMENT  BENEFITS

     The Company maintains a retirement savings plan (the "Plan") available to
U.S.  employees  which  qualifies as a defined contribution plan under Section
401(k)  of  the  Internal  Revenue Code.  The Company may make a discretionary
matching  contribution  equal  to  100%  of  the  first  6%  of  employees'
contributions.    In  fiscal  year  1997,  the  Company  matched  100%  of the
employees'  Plan  contributions  up to 6%.  In fiscal years 1996 and 1995, the
Company  provided  an  annual  contribution  of  2% of the employees' eligible
earnings  and  matched  25%  of the employees' Plan contributions up to 4%, in
accordance  with  the  terms  of  the  Plan  then  in  effect.

     The  Company's  annual  and matching contributions under this plan are as
follows:

<TABLE>
<CAPTION>
                                               1997   1996  1995
                                              ------  ----  ----
                               (DOLLARS IN THOUSANDS)

<S>                                           <C>     <C>   <C>
         Annual contribution in common stock  $    -  $326  $518
         Matching contribution                 1,439   147   251
                                              ------  ----  ----

            Total                             $1,439  $473  $769
                                              ======  ====  ====
</TABLE>

     Certain  foreign  subsidiaries  of the Company maintain pension plans for
their  employees  which  conform  to  the  common practice in their respective
countries.    The pension expense related to these plans amounted to $109,000,
$263,000  and  $381,000  for  the  years  ended  June 30, 1997, 1996 and 1995,
respectively.

<PAGE>
     The  funded  status  of the Company's international pension plans at June
30,  1997  and  1996  was  as  follows:

<TABLE>
<CAPTION>

                                                   1997      1996
                                                 --------  --------
                               (DOLLARS IN THOUSANDS)

<S>                                              <C>       <C>
Actuarial present value of benefit obligations:
Vested benefit obligation                        $ 7,786   $ 7,751 
Accumulated benefit obligation                     7,883     7,887 

Projected benefit obligation                       9,304     9,556 
Plan assets at fair value                         11,606    11,097 
                                                 --------  --------

Plan assets in excess of projected
   Benefit obligation                              2,302     1,541 
Unrecognized net asset at transition              (1,071)     (346)
Unrecognized net gain                             (2,640)   (2,112)
                                                 --------  --------

Accrued pension liability                        $(1,409)  $  (917)
                                                 ========  ========
</TABLE>

     In  determining the present value of benefit obligations and the expected
return  on  plan assets for the Company's foreign pension plans, the following
assumptions  were  used  for  the  years  ended  June 30, 1997, 1996 and 1995:

<TABLE>
<CAPTION>


                                                         1997               1996          1995
                                                ----------------------  ------------  ------------
                                                (DOLLARS IN THOUSANDS)
<S>                                             <C>                     <C>           <C>
Discount rate                                             6.5% to 9.0%  6.5% to 9.0%  6.0% to 9.0%
Rate of increase in future compensation levels            3.5% to 7.0%  3.5% to 7.0%  4.0% to 7.0%
Expected long-term rate of return                         7.0% to 9.0%  7.0% to 9.0%  7.0% to 9.0%
</TABLE>


     Plan  assets  are  comprised  primarily  of  investments in managed funds
consisting  of  common  stock,  money  market  and  real  estate  investments.

13.          POSTRETIREMENT  BENEFITS  OTHER  THAN  PENSIONS

     On  July 1, 1993, the Company adopted the provisions of SFAS No. 106.  In
connection with the adoption of this standard, the Company recorded a non-cash
charge  of  $3.0  million in fiscal year 1994, which represented the immediate
recognition  of  the accumulated postretirement benefit obligation at the date
of  adoption.

     The  plan  was subject to amendment at the Company's discretion, and as a
result  of  the  Acquisition,  a decision was made to terminate the plan.  The
Company  recognized  a  $2.5  million gain from curtailment of the plan during
fiscal  year  1997.

14.          EMPLOYEE  STOCK  PLANS

     The  Company has a Stock Option Plan providing for the grant of incentive
stock  options  to  employees  and  non-qualified  stock  options  (NSO's)  to
employees,  non-employee  directors and consultants.  The Stock Option Plan is
administered  by  the  Stock  Award  Committee  comprised  of  members  of the
Compensation Committee of the Board of Directors or the Board of Directors, as
the  case  may  be.    Under the plan, the Stock Award Committee may award, in
addition  to stock options, shares of Common Stock on a restricted basis.  The
plan  also  specifically provides for stock appreciation rights and authorizes
the  Stock  Award  Committee to provide, either at the time of the grant of an
option  or  otherwise,  that  the  option  may  be  cashed  out upon terms and
conditions  to  be  determined  by  the  Committee  or  the Board.  Only stock
options,  which for the most part contain limited stock appreciation rights in
connection  with  a  change  of control followed by certain subsequent events,
have  been  granted  under the plan.  The plan terminates on January 31, 2002.
Stockholders  have  approved  the purchase of up to 9,000,000 shares under the
plan.

     Changes in options outstanding under the plan during the years ended June
30,  1997  and  1996  are  as  follows:

<TABLE>
<CAPTION>

                                              1997                    1996
                                    -----------------------  ----------------------
                                                  WEIGHTED                WEIGHTED
                                                   AVERAGE                 AVERAGE
                                                  EXERCISE                EXERCISE
                                       SHARES       PRICE      SHARES*      PRICE
                                    ------------  ---------  -----------  ---------
<S>                                 <C>           <C>        <C>          <C>
Outstanding at  beginning of year     5,483,527   $    1.91   3,167,075   $    1.59
Granted                               1,711,000   $    2.26   3,085,675   $    2.09
Exercised                            (1,066,362)  $    1.12    (322,614)  $    1.42
Forfeited                              (111,936)  $    1.92    (446,609)  $    1.22
                                    ------------             -----------           
Outstanding at year-end               6,016,229   $    2.15   5,483,527   $    1.91
                                    ============             ===========           

Options exercisable   at year end     2,493,536               2,553,501 

Weighted average fair value of
   Options granted during the year  $      2.19              $     2.09 
<FN>

     *  Corrected
</TABLE>

     Options with respect to 2,493,536 shares of common stock, with an average
exercise  price  of  $2.15,  were exercisable at June 30, 1997.  The per share
weighted-average  fair value of the stock options granted during 1997 and 1996
was  $3,024,711  and  $5,037,527, respectively, on the date of grant using the
Black  Scholes  option-pricing  model.   The weighted-average assumptions used
were:   1997 - expected dividend yield 0%, risk-free interest rate of 5.7%, an
expected  life  of  4.01  years  and  an  expected  volatility of 139%; 1996 -
expected dividend yield 0%, risk-free interest rate of 5.52%, an expected life
of  4.01  years  and  an  expected  volatility  of  139%.

The following table summarizes information about stock options outstanding and
exercisable  at  June  30,  1997:

<TABLE>
<CAPTION>

             OUTSTANDING  OPTIONS                   OPTIONS EXERCISABLE
                ---------------------------------------------------------------------
                 WEIGHTED
                  AVERAGE                      WEIGHTED                     WEIGHTED
RANGE OF         REMAINING                      AVERAGE                      AVERAGE
EXERCISE        CONTRACTUAL                    EXERCISE                     EXERCISE
PRICES             LIFE      AT JUNE 30, 1997    PRICE    AT JUNE 30, 1997    PRICE
- --------------  -----------  ----------------  ---------  ----------------  ---------
<S>             <C>          <C>               <C>        <C>               <C>
0.10 - $47.50   8.53 years         6,016,229  $    2.15         2,493,536  $    2.12
</TABLE>

     The  Company  applies  APB Opinion No. 25 in accounting for its Plan and,
accordingly, no compensation cost has been recognized for its stock options in
the  financial  statements.    Had  the  Company  determined  
compensation  cost  based  on  the  fair value at the grant date for its stock
options  under  SFAS  No.  123,  the Company's net income (loss) applicable to
common shareholders and net income (loss) per share would have been reduced to
the  pro  forma  amounts  indicated  below:

<PAGE>
<TABLE>
<CAPTION>

                                    YEAR  ENDED  JUNE  30,
                                         1997     1996
                                        ------  ---------
                                    (DOLLARS IN THOUSANDS)
                                    ----------------------
<S>                                     <C>     <C>
Net income (loss) applicable to common
Shareholders
    As reported                         $3,750  $(41,309)
    Pro forma                           $1,844  $(44,483)

Net income (loss) per share
  As reported                           $ 0.08    ($1.35)
  Pro forma                             $ 0.04    ($1.46)
</TABLE>

     Pro  forma  net  income  reflects  only options granted in 1997 and 1996.
Therefore,  the full impact of calculating compensation cost for stock options
under  SFAS  No.  123  is  not  reflected  in the pro forma net income amounts
presented  above  because  compensation  cost  is  reflected over the options'
vesting  period  of 3 years and compensation cost for options granted prior to
July  1,  1995  is  not  considered.

15.          RIGHTS  PLAN

     On  July  31,  1992,  the  Board  of  Directors of the Company declared a
dividend distribution of one Series A Participating Cumulative Preferred Right
for each share of the Company's  common stock and Convertible Preferred Stock.
The dividend was made to stockholders of record on August 14, 1992.  Under the
rights  plan, each Right becomes exercisable unless redeemed (1) after a third
party owns 20% or more of the outstanding shares of the Company's voting stock
and  engages  in  one or more specified self-dealing transactions, (2) after a
third  party owns 30% or more of the outstanding voting stock or (3) following
the  announcement  of  a tender or exchange offer that would result in a third
party  owning  30% or more of the Company's voting stock.  Any of these events
would  trigger  the rights plan and entitle each right holder to purchase from
the  Company one one-hundredth of a share of Series A Participating Cumulative
Preferred  Stock  at  a  cash  price  of  $30  per  right.

     Under  certain  circumstances  following  satisfaction  of  third  party
ownership  tests of the Company's voting stock, upon exercise each holder of a
right  would be able to receive common stock of the Company or its equivalent,
or  common  stock  of the acquiring entity, in each case having a value of two
times  the  exercise price of the right.  The rights will expire on August 14,
2002 unless earlier exercised or redeemed, or earlier termination of the plan.

<PAGE>
16.          QUARTERLY  CONSOLIDATED  FINANCIAL  INFORMATION  (UNAUDITED)

The  following is a summary of quarterly financial results for the years ended
June  30,  1997  and  1996:

<TABLE>
<CAPTION>

                                               THREE  MONTHS  ENDED
                                               --------------------
                               SEPTEMBER 30,   DECEMBER 28,   MARCH 29,   JUNE 30,
                                   1996            1996          1997       1997
                              ---------------  -------------  ----------  ---------
1997                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                           <C>              <C>            <C>         <C>
Net Sales                     $       27,757   $      26,625  $   28,655  $  25,330
Gross Margin                  $       12,152   $      12,609  $   13,362  $  13,088
Net income (loss) (a)         $       (4,062)  $       2,695  $    2,280  $   3,148
Net income (loss) per share   $        (0.10)  $        0.06  $     0.05  $    0.07
<FN>

(a)        Net loss for the quarter ended September 30, 1996 reflects a curtailment
gain of $1.0 million and realized and unrealized losses on CyberGuard stock of $4.0
million.  Net income for the quarter ended December 28, 1996 reflects a curtailment
gain  of $1.2 million and realized and unrealized gains on CyberGuard stock of $2.1
million.    Net  income for the quarter ended March 29, 1997 reflects a curtailment
gain  of $0.3 million and realized and unrealized gains on CyberGuard stock of $0.1
million.      Net  income  for  quarter  ended  June 30, 1997 reflects realized and
unrealized  gains  on  CyberGuard  stock  of  $0.3  million.
</TABLE>

<TABLE>
<CAPTION>

                                                THREE  MONTHS  ENDED
                                                --------------------
                               SEPTEMBER 30,    DECEMBER 31,   MARCH 31,    JUNE 30,
                                   1995             1995          1996      1996 (1)
                              ---------------  --------------  ----------  ----------
1996                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                           <C>              <C>             <C>         <C>
Net sales                     $       26,452   $      24,483   $   26,173  $  18,692 
Gross margin                  $       11,205   $      10,587   $   10,890  $   2,583 
Net income (loss) (b)         $       (3,632)  $      (2,557)  $      533  $ (35,653)
Net income (loss) per share   $        (0.12)  $       (0.08)  $      .02  $   (1.16)
<FN>

           (1)   Adjusted to reflect a $1.6 million prior period adjustment (see Note
18).

(b)          Net  loss for the three months ended December 31, 1995 and June 30, 1996
reflect  a  provision for restructuring of $1.3 and $23.2 million, respectively.  Net
income for the three months ended September 30, 1995 reflects non-recurring charge of
$1.7  million  to  reduce  the  carrying amount of certain assets held for sale.  Net
income  for  the  three months ended June 30, 1996 reflects a provision for inventory
reserves  of  $2.6  million.
</TABLE>

17.          COMMITMENTS  AND  CONTINGENCIES

     The  Company  leases  certain sales and service offices, warehousing, and
equipment.    The  leases  expire  at various dates through 2001 and generally
provide  for  the  payment  of  taxes,  insurance  and  maintenance  costs.
Additionally,  certain  leases  contain  escalation  clauses which provide for
increased  rents  resulting  from  the  pass through of increases in operating
costs,  property  taxes  and  consumer  price  indexes.


<PAGE>
     At  June 30, 1997, future minimum payments under non-cancelable operating
leases  for  the  fiscal  years  ending  June  30 of each year are as follows:

<TABLE>
<CAPTION>

            (DOLLARS  IN  THOUSANDS)
<S>                  <C>
1998                 $3,662
1999                  1,977
2000                  1,310
2001                    361
2002 and thereafter     379
                     ------
                     $7,689
                     ======
</TABLE>

     Rent  expense  amounted to $3,776,000, $4,871,000, and $6,686,000 for the
years  ended  June  30,  1997,  1996  and  1995,  respectively.

     The  Company,  from time to time, is involved in litigation incidental to
the  conduct  of  its business.  The Company and its counsel believe that such
pending  litigation  will  not have a material adverse effect on the Company's
results  of  operations  or  financial  condition.

     Additionally,  the U.S. government has asserted that the Company's prices
for  shipments  of  spare  parts  prior  to  1994 under the U.S. Department of
Commerce's  Next  Generation Weather Radar (NEXRAD) program were too high.  No
claim or action has been filed against the Company.  The Company believes that
its  pricing  practices  are  in  compliance  with  applicable regulations and
intends  to  vigorously  defend  against  any claim.  Although there can be no
assurance, the Company expects that any resolution of the matter will not have
a  material  adverse affect on the Company's financial condition or liquidity.

     The  Company  has  entered  into employment agreements with its executive
officers.    In  the  event an executive officer is terminated directly by the
Company  without  cause  or  in  certain  circumstances  constructively by the
Company,  the  terminated  officer  will  be paid severance compensation for a
one-year period (a two-year period in the case of the Chief Executive Officer)
in  an  annualized amount equal to the respective officer's annual salary then
in  effect  plus an amount equal to the then most recent annual bonus paid or,
if  determined,  payable,  to  such  officer.    At June 30, 1997, the maximum
contingent  liability  under  these  agreements is approximately $2.2 million.
The  Company's  employment  agreements  with  its  executive  officers contain
certain  offset  provisions,  as  defined  in  their  respective  agreements.

<PAGE>
18.          PRIOR  PERIOD  ADJUSTMENT

     The  Company  has  restated its consolidated financial statements for the
year  ended  June  30,  1996.  This action resulted from the identification of
certain  foreign assets that were disposed of in fiscal year 1996.  The impact
of these adjustments on the Company's financial results as originally reported
is  summarized  below:

<TABLE>
<CAPTION>

                                                      YEAR ENDED JUNE 30, 1996
                                                     ---------------------------
DOLLAR AMOUNTS IN THOUSANDS (EXCEPT PER SHARE DATA)  AS REPORTED    AS RESTATED
                                                     ------------  -------------
<S>                                                  <C>           <C>
Other Non-recurring Charges                          $      1,700  $      3,297 
Net Loss                                             $     39,712  $     41,309 
Net Loss per Share                                   $       1.30  $       1.35 

Accounts Receivable                                  $     27,948  $     27,807 
Total Current Assets                                 $     55,654  $     55,513 
Total Assets                                         $     80,214  $     80,073 
Accumulated Deficit                                  $     76,740  $     78,337 
Cumulative Translation Adjustment                             798          (658)
Total Equity                                         $      7,068  $      6,927 
Total Liabilities and Equity                         $     80,214  $     80,073 
</TABLE>


19.          NEW  ACCOUNTING  PRONOUNCEMENTS

     In  June  1997  the Financial Accounting Standards  Board ("FASB") issued
SFAS No. 130, "Reporting Comprehensive Income" ("SFAS No. 130").  SFAS No. 130
is  effective  for  fiscal  years  beginning  after  December  15,  1997  and
establishes  standards  for  reporting and display of comprehensive income and
its  components  in  a full set of general purpose financial statements.  SFAS
No.  130  requires  all  items  to be recognized under accounting standards as
components  of  comprehensive  income  to  be reported in a separate financial
statement.    The  Company  does not believe that the adoption of SFAS No. 130
will  have  a  significant  impact  on  the  Company's  financial  reporting.

     In  June  1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of  an  Enterprise and Related Information" ("SFAS No. 131").  SFAS No. 131 is
effective  for  financial  statements for periods beginning after December 15,
1997.    SFAS  No.  131 establishes standards for the way that public business
enterprises  report  information  about operating segments in annual financial
statements and requires those enterprises to report selected information about
operating  segments  in interim financial reports issued to shareholders.  The
Company  does  not  believe  that  the  adoption  of  SFAS No. 131 will have a
significant  impact  on  the  Company's  financial  reporting.

     In  February  1997,  the  FASB  issued SFAS No. 128, "Earnings Per Share"
("SFAS  No.  128").   SFAS No. 128 specifies new standards designed to improve
the earnings per share ("EPS") information provided in financial statements by
simplifying  the  existing  computational  guidelines, revising the disclosure
requirements  and increasing the comparability of EPS data on an international
basis.   Some of the changes made to simplify the EPS computations include (i)
eliminating  the  presentation of primary EPS and replacing it with basic EPS,
(ii)  eliminating  the  modified  treasury  stock method and the three percent
materiality  provision  and (iii) revising the contingent share provisions and
the  supplemental  EPS data requirements.  SFAS No. 128 also makes a number of
changes  to  existing  disclosure requirements.  SFAS No. 128 is effective for
financial  statements  issued  for  periods  ending  after  December 15, 1997,
including  interim periods.  The Company does not believe that the adoption of
SFAS  No.  128  will  have a significant impact on the Company's reported EPS.


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

OVERVIEW

     On  June  27,  1996,  the  Company  acquired  the assets of 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
liquidation preference of $6,263,000 and the assumption of certain liabilities
relating  to  the  HCSC Real-Time Division (the "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.

     The  Acquisition  offered a number of significant strategic and financial
benefits  to  Concurrent,  including: an enhanced competitive position through
the  combination  of the best technologies of the two businesses; a larger and
more diverse market coverage; and, significant cost savings primarily obtained
through  headcount  reductions,  as well as facilities cost reductions through
the  integration  of  corporate  management  and administrative functions, the
consolidation  of  production  and research and development facilities and the
consolidation  of  sales  and  service  offices.

     The  increase  in  total  revenue  during  fiscal  year 1997 reflects the
anticipated  continued  decline  in proprietary computer systems sales and the
decline  in  service  revenue,  offset  by  the  increase  in revenue from the
Acquisition.    During  fiscal  year 1997, revenue from North American markets
exceeded  that  of International markets, reversing the trend experienced over
the  last  few  years.

     The Company focused in 1997 on the consolidation of the operations of the
HCSC  Real-Time  Division  and  Concurrent.  The consolidation of research and
development  has  resulted  in  a  single  line  of  products  ranging  from a
software-only  product  to an eight-way, multiprocessing computer, all running
the  Company's  real-time UNIX operating system, Power-Max, which combines the
best features of Concurrent's and HCSC's technologies.  The Company uses these
products  to  exploit  its  three  core markets (simulation, data acquisition,
instrumentation  and  process  control)  and  its two new markets (interactive
real-time  and  software  sales).    See  Markets  in the BUSINESS section for
further  discussion  regarding  the  Company's  markets.

     The  Company  experienced  improvements  in  gross  margin resulting from
increased  volume  due  to  the  Acquisition,  improved  market focus and cost
reductions  and  efficiencies  gained  by  the  closing  of  its Cork, Ireland
operation  and  the  scale-down  of  its  Oceanport, New Jersey operation from
approximately  285,000  square  feet  to  approximately    25,000 square feet.

<PAGE>
SELECTED  OPERATING  DATA  AS  A  PERCENTAGE  OF  NET  SALES

     The  Company  considers  its  computer  systems  and  service  business
(including  maintenance,  support  and  training)  to be one class of products
which  accounted  for  the  percentages  of  net  sales  set forth below.  The
following  table  sets  forth  selected  operating data as a percentage of net
sales for certain items in the Company's consolidated statements of operations
for  the  periods  indicated.

<PAGE>
<TABLE>
<CAPTION>
                                                    1997   1996 (1)   1995
                                                   ------  --------  ------
<S>                                                <C>     <C>       <C>
Net sales:
   Computer systems                                 51.4%     44.3%   51.4%
   Service and other                                48.6      55.7    48.6 
                                                   ------  --------  ------
           Total net sales                         100.0     100.0   100.0 
Cost of sales (% of respective sales category):
   Computer systems                                 49.7      64.8    53.6 
   Service and other                                53.9      61.9    60.6 
                                                   ------  --------  ------
           Total cost of sales                      52.7      63.2    56.7 
Gross margin                                        47.3      36.8    43.3 
Operating expenses:
   Research and development                         12.5      14.4    13.9 
   Selling, general and administrative              26.4      31.1    26.3 
   Restructuring expense                               -      25.6     2.3 
   Sales and use tax credit                            -         -    (0.7)
   Transition                                        2.1         -       - 
   Retirement plan reversal                         (2.3)        -       - 
                                                   ------  --------  ------
           Total operating expenses                 38.7      71.1    41.8 
                                                   ------  --------  ------
Operating income (loss)                              8.5     (34.3)    1.5 
Interest expense                                    (1.9)     (2.4)   (1.9)
Interest income                                      0.2       0.2     0.4 
Other non-recurring charge                             -      (3.4)   (0.7)
Realized and unrealized loss on CyberGuard stock    (1.5)        -       - 
Other income (expense) - net                        (0.3)     (1.6)    0.5 
                                                   ------  --------  ------
Income (loss) before provision for income taxes      5.0     (41.5)   (0.2)
Provision for income taxes                           1.3       1.6     1.2 
                                                   ------  --------  ------
Net income (loss)                                    3.7%   (43.1)%  (1.4)%
                                                   ======  ========  ======
<FN>

(1)       Restated to reflect a $1.6 million prior period adjustment (see Note
18  to  the  consolidated  financial  statements).
</TABLE>

<PAGE>
RESULTS  OF  OPERATIONS

     FISCAL  YEAR  1997  IN  COMPARISON  TO  FISCAL  YEAR  1996

     Net  Sales

     Net  sales for fiscal year 1997 were $108.4 million, an increase of $12.6
million  from  fiscal year 1996.  This increase resulted from the Acquisition.

     Product  sales  increased by $13.2 million to $55.7 million.  Maintenance
and  service sales decreased by $0.7 million to $52.7 million.  The decline in
maintenance  and  service  sales  experienced  over  the  past  few  years  by
Concurrent  continued  and  was  offset  partially  by  the Acquisition.  This
decrease  is expected to continue in the future and to approximate the decline
experienced  in  the past by the Company before the Acquisition.  This decline
was  a  result  of customers switching to the Company's open systems which are
less  expensive to maintain and the cancellation of other proprietary computer
maintenance  contracts  as  the  machines  are  removed  from  service.

     Gross  Margin

     Gross  Margin,  as  measured in dollars and as a percentage of net sales,
increased  by $15.9 million to $51.2 million and by 10.5% to 47.3% compared to
fiscal  year 1996 results.  Product gross margin increased by $13.1 million to
$28.0  million  and  by  15.1%  to  50.3%.    This  increase was the result of
increased  sales, efficiencies gained from the consolidation of Concurrent and
the  HCSC  Real-Time  Division,  and  the  incorporation  of  the  Night  Hawk
technology  into  the  Concurrent product line.  Fiscal year 1996 results also
included  a  $4.5  million  charge  for  inventory  obsolescence  and  the
consolidation of product line.  The maintenance gross margin increased by $4.0
million  as  a  result of efficiencies gained through the Acquisition.  Fiscal
year  1997 results included a $1.1 million charge for expenses associated with
the  combination  of  the two manufacturing and maintenance organizations into
one  organization.

     Operating  Income

     Operating income for fiscal year 1997 was $9.2 million compared to a loss
of  $32.9 million for fiscal year 1996.  The increase in income was the result
of  increased  sales  and gross margin and the efficiencies gained through the
Acquisition  which resulted in a savings of $1.7 million in operating expenses
(excluding  the  1996  restructuring  provision).  Also included in the fiscal
year 1996 loss was a charge of $24.5 million for restructuring.  Also included
in  the  operating  expenses  were  $2.3 million of expenses attributed to the
combination  of  Concurrent  and  the  HCSC Real-Time Division.  This one-time
expense  was  offset  by  a  reversal  of  postretirement  benefits which were
eliminated during the year and resulted in a $2.5 million credit to the income
statement.

     Net  Income  (Loss)

     Net  income  for fiscal year 1997 was $4.1 million compared to a restated
loss  of  $41.3  million for fiscal year 1996.  The increase in income was the
result  of  increased  sales  and  gross  margin  and  a decrease in operating
expenses.    Net  interest  expense  decreased  by $0.3 million as the Company
decreased  debt.   In fiscal year 1997, the Company experienced a $1.6 million
charge for the loss, realized and unrealized, on the sale and retention of the
CyberGuard  stock  received  in  connection with the Acquisition.  The Company
still  retained  305,178  shares  of  stock  at  the  end  of the fiscal year.


<PAGE>
     FISCAL  YEAR  1996  IN  COMPARISON  TO  FISCAL  YEAR  1995

     Net  Sales
     ----------

     Net  sales  for  fiscal year 1996 were $95.8 million, a decrease of $44.3
million  from fiscal year 1995, partially reflecting the prolonged acquisition
process.  The  sales  decline was comprised of a decrease of $29.6 million, or
41.1%, in computer systems sales and a decrease of $14.7 million, or 21.6%, in
service  and  other  revenues.  The  decrease  in  computer  system  sales was
primarily  due  to  reduced  shipments under the U.S. Department of Commerce's
Next  Generation  Weather  Radar  (NEXRAD)  program  and reduced sales of open
systems.  The decline in sales of open systems is attributable to a decline in
North  America  business, which was partially offset by an ongoing increase in
international  business.    The  decrease in sales is also attributable to the
protracted  nature  of  the Acquisition which created instability in the sales
force.    The  decrease in service and other revenues was primarily due to the
decline  in  computer system sales experienced in prior periods which resulted
in  fewer  maintenance  contracts  and  a decline in renewal rates on maturing
contracts partially offset by approximately $0.3 million related to the impact
of  favorable  foreign  exchange  rates.

     Gross  Margin
     -------------

     Gross  Margin,  as  measured in dollars and as a percentage of net sales,
was  $35.3  million  and 36.8%, respectively, for fiscal year 1996 compared to
$60.7  million  and 43.3%, respectively, for fiscal year 1995. The decrease in
gross  margin  dollars  and percentage was primarily due to the aforementioned
decline  in  net  sales  partially  offset  by cost savings resulting from the
operational restructurings implemented during fiscal year 1995 and fiscal year
1996.    Included  in fiscal year 1996 cost of sales is a $4.5 million charge,
reflecting  the impact of consolidated product lines and a substantial portion
of  the  Company's  manufacturing  operations,  comprised  of $2.6 million for
excess inventory, $0.6 million for the write-off of customer support inventory
and  $1.3 million for employee and equipment relocation for both manufacturing
and  customer  support.

     Operating  Income  (loss)

     Operating  loss  for  fiscal  year  1996  was  $32.9  million compared to
operating  income  of  $2.1  million  for  fiscal year 1995. The $35.0 million
decrease  in  operating  income  was  due  to the aforementioned $25.4 million
decrease  in  gross  margin,  a  $21.3  million  increase in the provision for
restructuring (a $24.5 million provision for restructuring in the current year
offset  by a $3.2 million provision for restructuring in the prior year) and a
$1.0  million  reduction  in the sales and use tax credit, partially offset by
the $12.7 million decrease in operating expenses. The sales and use tax credit
in the prior period relates to a change in the estimate of state sales and use
tax  reserves  based  on  a  final  state  audit  determination.

     The  $12.7  million decrease in operating expenses was primarily due to a
$7.1  million  decrease  in selling, general and administrative expenses and a
$5.6  million  decrease  in  net  research and development expenses.  The $5.6
million  decrease  in  net  research  and development expenses reflects a $5.7
million  decrease  in gross research and development expenses partially offset
by  a  $0.1  million decrease in the amount of software production costs which
were  capitalized  during  the  period.   The decrease in selling, general and
administrative and gross research and development expenses is primarily due to
cost  savings resulting from the operational restructurings implemented during
fiscal  year  1995  and  fiscal  year  1996.

     Net  Income  (Loss)

     Net  loss  was  $41.3  million for fiscal year 1996 compared to a loss of
$2.0  million for fiscal year 1995.  The $39.3 million change results from the
$35.0  million decrease in operating income and a $4.4 million net increase in
non-operating  expenses.  The increase in non-operating expenses was primarily
due  to  a $2.2 million increase in other expenses, a $0.3 million decrease in
interest  income,  and  a $2.3 million increase in other non-recurring charges
partially  offset  by  a $0.3 million reduction in interest expense and a $0.2
million  decrease  in  the  provision  for  income  taxes. $1.7 million of the
current  year  non-recurring  charge and the $1.0 million non-recurring charge

<PAGE>
from  the previous year was a result of an adjustment of the carrying value to
its  estimated  fair value based on current market conditions of the Company's
Oceanport,  New  Jersey and Tinton Falls, New Jersey facilities, respectively.
$1.6  million  of  the  current  year  non-recurring charge represents a prior
period adjustment (see Note 18 to the consolidated financial statements).  The
decrease  in the provision for income taxes relates primarily to international
operations.

FINANCIAL  RESOURCES  AND  LIQUIDITY

     The Company sold its Oceanport, New Jersey facility in July 1997 for $5.5
million.    The  net proceeds from the sale ($5.4 million) were used to reduce
debt.    The  Company  also  sold  378,000 shares of CyberGuard stock for $4.6
million  and  at year-end continued to hold 305,178 shares, which represent an
additional  source  of liquidity.  Concurrent'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 Concurrent
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; and (iii) 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
Concurrent'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 Concurrent's revolving credit facility; (iv)
the  number  of  countries in which Concurrent 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 fiscal 1998
operations,  through  its operating results and existing financing facilities.

     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  "Term Loan") and a $12.7 million
revolving  credit  facility  (the "Revolver").  The Revolver represents a $4.7
million  increase  to  the  maximum  revolver  amount,  subject  to  certain
restrictions.

     At  June  30,  1997, the outstanding balances under the Term Loan and the
Revolver  were  $6.0  and  $3.1 million, respectively.  The entire outstanding
balance of the Revolver has been classified as a current liability at June 30,
1997.    Both  the  Term Loan and the Revolver bear interest at the prime rate
plus  2.0%.    The  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  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  Term  Loan and the Revolver.  The Company may repay the Term Loan at
any time without penalty.  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 30, 1998.  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 ($2.8
million  at June 30, 1997).  There can be no assurance that the agreement will
be  extended  or, in the event the agreement is not extended, that the Company
will  be  able  to  fully  satisfy  its  demand  note  requirements.

     As  of  June  30,  1997, the Company had a current ratio of 1.12 to 1, an
inventory  turnover  ratio  of  2.8  times  (based on computer systems cost of
sales)  and  net  working capital of $4.7 million.  At June 30, 1997, cash and
cash  equivalents amounted to $4.0 million and accounts receivable amounted to
$25.7  million.

     In  June 1996, in connection with the Acquisition, the Company recorded a
$23.2  million restructuring provision.  Such charge, based on formal approved
plans,  included  the  estimated  costs  related  to  the  rationalization  of
facilities,  workforce  reductions,  asset  writedowns  and  other costs which
represent  approximately  44%,  28%,  26%  and  2%,  respectively.    The
rationalization  of  facilities  included  the  planned  disposition  of  the

<PAGE>
Company's Oceanport, New Jersey facility, as well as the closing or downsizing
of  certain  offices  located  throughout the world.  The workforce reductions
included  the  termination  of  approximately  200  employees  worldwide,
encompassing  substantially  all  of the Company's employee groups.  The asset
writedowns  are  primarily  related  to the planned disposition of duplicative
machinery  and  equipment.

     In  October 1995, the Company's management approved a plan to restructure
its operations.  In connection with this restructuring, the Company recorded a
$1.3  million  provision.  This plan provided for a reduction of approximately
55  employees  worldwide  and  the  downsizing  or  closing  of certain office
locations,  representing  approximately  85%  and  15%  of  this  provision.

     During  the year ended June 30, 1996, the actual cash payments related to
the  1996  restructurings  amounted  to  approximately  $1.4  million and were
primarily  related  to employee termination costs.  In the year ended June 30,
1997,  cash  expenditures  related  to  this  reserve  were  $9.6  million.

     The  Company  plans  to  continue to evaluate and manage its resources to
anticipated  revenue  levels  to  achieve improved profitability.  The Company
believes  that  it  will  be able to meet its obligations when due through its
operating  results  and  its  existing financing facilities.   The Company may
also  utilize  its CyberGuard common stock holdings as an additional source of
liquidity  if  needed.   However, there can be no assurance that the Company's
operating  and  financing  efforts  will  be  achieved.

NEW  ACCOUNTING  STANDARDS  NOT  YET  ADOPTED

     In  June  1997  the  Financial Accounting Standards Board ("FASB") issued
SFAS No. 130, "Reporting Comprehensive Income" ("SFAS No. 130").  SFAS No. 130
is  effective  for  fiscal  years  beginning  after  December  15,  1997  and
establishes  standards  for  reporting and display of comprehensive income and
its  components  in  a full set of general purpose financial statements.  SFAS
No.  130  requires  all  items  to be recognized under accounting standards as
components  of  comprehensive  income  to  be reported in a separate financial
statement.    The  Company  does not believe that the adoption of SFAS No. 130
will  have  a  significant  impact  on  the  Company's  financial  reporting.

     In  June  1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of  an  Enterprise and Related Information" ("SFAS No. 131").  SFAS No. 131 is
effective  for  financial  statements for periods beginning after December 15,
1997.    SFAS  No.  131 establishes standards for the way that public business
enterprises  report  information  about operating segments in annual financial
statements and requires those enterprises to report selected information about
operating  segments  in interim financial reports issued to shareholders.  The
Company  does  not  believe  that  the  adoption  of  SFAS No. 131 will have a
significant  impact  on  the  Company's  financial  reporting.

     In  February  1997,  the  FASB  issued SFAS No. 128, "Earnings Per Share"
("SFAS  No.  128").   SFAS No. 128 specifies new standards designed to improve
the earnings per share ("EPS") information provided in financial statements by
simplifying  the  existing  computational  guidelines, revising the disclosure
requirements  and increasing the comparability of EPS data on an international
basis.   Some of the changes made to simplify the EPS computations include (i)
eliminating  the  presentation of primary EPS and replacing it with basic EPS,
(ii)  eliminating  the  modified  treasury  stock method and the three percent
materiality  provision  and (iii) revising the contingent share provisions and
the  supplemental  EPS data requirements.  SFAS No. 128 also makes a number of
changes  to  existing  disclosure requirements.  SFAS No. 128 is effective for
financial  statements  issued  for  periods  ending  after  December 15, 1997,
including  interim periods.  The Company does not believe that the adoption of
SFAS  No.  128  will  have a significant impact on the Company's reported EPS.

<PAGE>
<TABLE>
<CAPTION>

                               CONCURRENT COMPUTER CORPORATION

                                   SELECTED FINANCIAL DATA
                      (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                        YEARS  ENDED  JUNE  30,
                                         ---------------------------------------------------
INCOME STATEMENT DATA                      1997    1996 (1)     1995       1994       1993
- ---------------------------------------  --------  ---------  ---------  ---------  --------
<S>                                      <C>       <C>        <C>        <C>        <C>
Net sales                                $108,367  $ 95,800   $140,144   $179,031   $220,464
Gross margin                               51,211    35,265     60,667     76,041    104,841
Operating income (loss)                     9,239   (32,870)     2,082     (6,993)    18,738
Income (loss) before extraordinary
  Gain (loss) and cumulative effect
  of change in  accounting  principles      4,061   (41,309)    (2,006)   (11,631)     3,869
Net income (loss)                        $  4,061  $(41,309)  $ (2,006)  $(39,824)  $  3,869
Income (loss) per share:
Income (loss) before extraordinary
  Gain (loss) and cumulative effect
  of change in  accounting  principles       0.08     (1.35)     (0.07)     (0.41)      0.40
  Net income (loss)                      $   0.08  $  (1.35)  $  (0.07)  $  (1.42)  $   0.40
</TABLE>

<TABLE>
<CAPTION>

                                               YEARS  ENDED  JUNE  30,
                                 ------------------------------------------------
BALANCE SHEET DATA                1997    1996 (1)    1995      1994       1993
- -------------------------------  -------  ---------  -------  ---------  --------
<S>                              <C>      <C>        <C>      <C>        <C>
Cash and short-term investments  $ 4,024  $  3,562   $ 5,728  $  9,374   $ 30,422
Working capital                    4,694      (966)    1,865      (616)    36,673
Total assets                      63,528    80,073    98,359   123,170    157,086
Long-term debt                     4,493     6,603     9,536    13,240     67,938
Redeemable preferred stock         1,243     5,610         -         -          -
Stockholders' equity              18,120     6,927    35,170    35,048     18,503
Book value per share             $  0.39  $   0.17   $  1.16  $   1.18   $   1.94
<FN>

(1)       Restated to reflect a $1.6 million prior period adjustment (see Note 18
to  the  consolidated  financial  statements).
</TABLE>

<PAGE>
                                                                   SCHEDULE II
<TABLE>
<CAPTION>

                                 CONCURRENT COMPUTER CORPORATION

                                VALUATION AND QUALIFYING ACCOUNTS
                         FOR THE YEARS ENDED JUNE 30, 1997, 1996 AND 1995
                                      (DOLLARS IN THOUSANDS)



                                    BALANCE AT   CHARGED TO                              BALANCE
                                     BEGINNING    COSTS AND                    OTHER      AT END
DESCRIPTION                           OF YEAR     EXPENSES     DEDUCTIONS       (A)      OF YEAR
- ----------------------------------  -----------  -----------  ------------  -----------  --------
<S>                                 <C>          <C>          <C>           <C>          <C>
Reserves and allowances deducted
from asset accounts:

1997
Reserve for inventory obsolescence
   and shrinkage                    $    10,677            -  $    (1,641)  $(4,243)(d)  $  4,793
Allowance for  doubtful accounts          1,143          320         (550)           -        913

1996
Reserve for inventory obsolescence
   and shrinkage                    $     8,544  $     4,904  $ (2,597)(b)  $     (174)  $ 10,677
Allowance for  doubtful accounts          1,434          135      (155)(c)           -      1,143

1995
Reserve for inventory obsolescence
   and shrinkage                    $     6,138  $     5,037  $ (2,712)(b)  $       81   $  8,544
Allowance for  doubtful accounts          3,405          130    (2,117)(c)          16      1,434
<FN>


(a)          Includes  adjustments to the reserve account and allowance for doubtful accounts for
foreign  currency  translation.
(b)          Charges  and  adjustments to the reserve account primarily for inventory write offs.
(c)       Charges to the reserve account for uncollectible amounts written off and credits issued
during  the  year.
(d)          Decrease in the reserve due to transfer of spares and good on loan inventory and the
related reserves to property, plant and equipment and accumulated depreciation, respectively, due
to  a  change  in  accounting  policy.

</TABLE>


                                                                             
<PAGE>
                                                                    EXHIBIT 11
<TABLE>
<CAPTION>

                              CONCURRENT COMPUTER CORPORATION

                 PRIMARY AND FULLY DILUTED EARNINGS PER SHARE COMPUTATION
                (DOLLARS AND SHARES IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                                YEARS  ENDED  JUNE  30,
                                                             -----------------------------

                                                               1997      1996       1995
                                                             --------  ---------  --------
<S>                                                          <C>       <C>        <C>
Net Income (loss)                                            $ 4,061   $(41,309)  $(2,006)
Preferred stock dividends                                       (311)         -         - 
                                                             --------  ---------  --------
Net income (loss) available to common         shareholders   $ 3,750   $(41,309)  $(2,006)
                                                             ========  =========  ========

Weighted average number of common shares                      44,603     30,568    30,095 
Increase in weighted average number of common shares
  upon assumed exercise of stock options                         509          -         - 
                                                             --------  ---------  --------

Total                                                         45,112     30,568    30,095 
                                                             ========  =========  ========

Income (loss) per share:
  Net Income (loss)                                          $  0.09   $  (1.35)  $ (0.07)
  Preferred stock dividends                                    (0.01)         -         - 
                                                             --------  ---------  --------
Net income (loss) available to common shareholders           $  0.08   $  (1.35)  $ (0.07)
                                                             ========  =========  ========
</TABLE>


<PAGE>
                                                                  EXHIBIT 21.0


                        SUBSIDIARIES OF THE REGISTRANT
                        ------------------------------


Each  of the below listed subsidiaries is 100% directly or indirectly owned by
Concurrent  Computer  Corporation  except  as otherwise indicated, and all are
included  in  the  consolidated  financial  statements.

<TABLE>
<CAPTION>

                                                                      STATE OR OTHER
                                                                     JURISDICTION OF
NAME OF SUBSIDIARY                                              INCORPORATION/ORGANIZATION
- --------------------------------------------------------------  --------------------------
<S>                                                             <C>
Concurrent Computer Asia Corp                                   Delaware
Concurrent Computer Belgium B.V./S.A.                           Belgium
Concurrent Computer Canada, Inc.                                Canada
Concurrent Computer Corp. (France)                              Delaware
Concurrent Computer Corp. Pty. Ltd.                             Australia
Concurrent Computer Corporation, Ltd.                           United Kingdom
Concurrent Computer Far East Pte. Ltd.                          Singapore
Concurrent Computer France S.A.                                 France
Concurrent Computer GmbH                                        Germany
Concurrent Computer Hispania, S.A.                              Spain
Concurrent Computer Holding Co. Ltd.                            United Kingdom
Concurrent Computer Hong Kong Limited                           Hong Kong
Concurrent Computer New Zealand                                 New Zealand
Concurrent Nippon Corporation (60% of voting securities owned)  Japan
Concurrent Securities Corp.                                     Massachusetts
Harris Computer Systems Corporation Technology, Inc.            Florida
</TABLE>


<PAGE>
                                                                  EXHIBIT 23.1


                      CONSENT OF INDEPENDENT ACCOUNTANTS


The  Board  of  Directors
Concurrent  Computer  Corporation:
We  consent  to  incorporation by reference in the registration statements of
Concurrent  Computer  Corporation on Form S-8 and Form S-3 of our report dated
September  5,  1997,  relating to the consolidated balance sheet of Concurrent
Computer  Corporation  and  subsidiaries  as of June 30, 1997, and the related
consolidated  statements  of  operations, shareholders' equity, and cash flows
for  the  year ended June 30, 1997, and related schedule, which report appears
in  the  June  30,  1997  annual  report  on  Form 10-K of Concurrent Computer
Corporation.


                                   /S/KPMG  PEAT  MARWICK  LLP
                                   ---------------------------
                                      KPMG  PEAT  MARWICK  LLP


Miami,  Florida
September  25,  1997





<PAGE>
                                                                  EXHIBIT 23.2

                      CONSENT OF INDEPENDENT ACCOUNTANTS



     We  consent  to  the  incorporation  by  reference  in  the  registration
statements  of Concurrent Computer Corporation (the "Company") on Form S-8 and
Form  S-3  of  our  report  dated  August  12,  1996,  on  our  audits  of the
consolidated financial statements of Concurrent Computer Corporation as of and
for  the  year  ended June 30, 1996 (not presented within the Company's Annual
Report  on Form 10K), the consolidated statements of operations, shareholders'
equity  (deficiency) and cash flows of the Company for the year ended June 30,
1995,  and the financial statement schedules for the years ended June 30, 1996
and  1995,  which  report  is  included in the Company's Annual Report on Form
10-K.


                               /S/COOPERS  &  LYBRAND  L.L.P.
                               ------------------------------
                                  COOPERS  &  LYBRAND  L.L.P.


Parsippany,  New  Jersey
September  24,  1997



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial  information  extracted from the
Company's  Consolidated  Balance  Sheet  at  June  30,  1997  and Consolidated
Statement  of  Operations  for  the  twelve months ended June 30, 1997, and is
qualified  in  its  entirety  by  reference  to  such  financial  statements.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JUN-30-1997
<PERIOD-START>                          JUL-01-1996
<PERIOD-END>                            JUN-30-1997
<CASH>                                         4024
<SECURITIES>                                   2718
<RECEIVABLES>                                 26633
<ALLOWANCES>                                    913
<INVENTORY>                                    8399
<CURRENT-ASSETS>                              43147
<PP&E>                                        37269
<DEPRECIATION>                                23062
<TOTAL-ASSETS>                                63528
<CURRENT-LIABILITIES>                         38453
<BONDS>                                        4493
<COMMON>                                        461
                          1243
                                       0
<OTHER-SE>                                    17659
<TOTAL-LIABILITY-AND-EQUITY>                  63528
<SALES>                                       55664
<TOTAL-REVENUES>                             108367
<CGS>                                         27662
<TOTAL-COSTS>                                 57156
<OTHER-EXPENSES>                                  0
<LOSS-PROVISION>                                320
<INTEREST-EXPENSE>                             2034
<INCOME-PRETAX>                                5442
<INCOME-TAX>                                   1381
<INCOME-CONTINUING>                            4061
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                   4061
<EPS-PRIMARY>                                   .08
<EPS-DILUTED>                                   .08
        


</TABLE>

<PAGE>
                                                              EXHIBIT 10.3(b)

            EXECUTIVE OFFICER NON-QUALIFIED STOCK OPTION AGREEMENT

CONCURRENT  COMPUTER  CORPORATION (the "Company") hereby grants, effective xx,
1997  (the  "Effective  Date"),  to    First      Last    (the  "Optionee")  a
Non-Qualified  Stock  Option  to purchase a maximum of xx shares of its Common
Stock,  $0.01 par value, at a price of $xx per share subject to the following:

1.     Relationship to Plan. This option is granted pursuant to the Concurrent
       --------------------
Computer  Corporation  1991  Stock Option Plan, a copy of which is attached as
Exhibit  A  hereto  (the "Plan"), and is in all respects subject to the terms,
  --------
conditions  and  definitions  of  the  Plan.  The Optionee hereby accepts this
option  subject to all the terms and provisions of the Plan (including without
limitation  provisions  related  to non-transferability and termination of the
option  and  adjustment of the number of shares subject to this option and the
exercise price therefor). The Optionee further agrees that all decisions under
and  interpretations  of  the Plan by the Board of Directors of the Company or
the  Stock Award Committee (the "Committee") established under the Plan and as
from  time to time constituted shall be final, binding and conclusive upon the
Optionee  and  his  heirs.

2.        Exercisability. Subject to the provisions of Paragraph 6 below, this
          --------------
option  shall  be  exercisable  from time to time for that number of shares in
which  the option holder has vested less any shares with respect to which this
option  has  been  previously exercised. This option shall vest in full on the
third  anniversary  of  the Effective Date.  Notwithstanding the foregoing, in
the  event  of  a  Change of Control of the Company (as defined in the Plan as
modified  by  Paragraph  6  hereof) after the Effective Date to the extent not
vested  this  option  shall immediately vest as to an additional twelve months
and shall remain exercisable for the 12 months following the Change of Control
to  the  extent vested during such period (i.e., to the extent vested prior to
the  Change  of  Control,  plus  the additional 12 months of vesting, plus any
additional  monthly  vesting during the 12 month period) without regard to any
other  limits  set  forth  in  the  Plan.    Thereafter,  this option shall be
exercisable  subject  to  the  limits  set  forth  in  the  Plan.

3.      Time of Exercise. To the extent it has become exercisable, this option
        ----------------
shall  remain exercisable (except as otherwise provided herein or in the Plan)
in full or in part until it has been exercised as to all shares subject hereto
or  the  tenth  anniversary  of  the  Effective  Date, whichever occurs first.

4.          Methods of Exercise. This option shall be exercisable by a written
            -------------------
notice in the form attached hereto. The notice shall be accompanied by payment
in full for the number of shares exercised. Payment shall be made by (i) cash,
(ii)  check, (iii) delivery and assignment to the Company of shares of Company
stock  having  a  fair  market  value  equal to the option price, or (iv) by a
combination  of  (i),  (ii),  and  (iii).  Upon  such payment the Company will
thereafter  deliver  or  cause  to  be  delivered  to  the  Optionee (or other
individual  or  individuals),  at  the office of the Company, a certificate or
certificates  for  the  number  of shares with respect to which this option is
being  exercised,  registered  in  the  name  or  names  of  the individual or
individuals  exercising  the  option;  provided,  however,  that if any law or
regulation  or  order  of the Securities and Exchange Commission or other body
having jurisdiction shall require the Company or Optionee (or other individual
or  individuals)  to  take any action in connection with the shares then being
purchased,  the  delivery  of  the certificate or certificates for such shares
shall  be  delayed  for the period necessary to take and complete such action.

5.         Withholding Taxes; Delivery of Shares.  The Company's obligation to
           -------------------------------------
deliver  shares  of  Common  Stock upon exercise of this option in whole or in
part,  shall  be  subject  to  the  Optionee's  satisfaction of all applicable
federal,  state  and  local income and employment tax withholding obligations.

6.          Change  of  Control.  The  provisions  of  Section  13 of the Plan
            -------------------
notwithstanding,  the  rights  of  the  Optionee  in  the event of a Change of
       ----
Control  of  the  Company are determined by the events following the Change of
Control  as more explicitly set forth below.  Change of Control shall have the
meaning  set  forth  in  the  Plan  with  clause (a) of such definition hereby
modified  pursuant to the Plan to limit a Change of Control to those instances
where a Person becomes after the Effective Date the Beneficial Owner, directly
or  indirectly,  of  more than 25% of the Voting Stock of the Company and with
clause  (b) modified to delete the provisions relating to the disposition of a
business  of  the Company for which the Participant's services are principally
performed  thereby  eliminating  any  trigger in respect of a disposition of a
subsidiary or branch of the Company.  Basically, the Change of Control acts as
the  initial trigger of a two trigger requirement to accelerate the Optionee's
rights  to  exercise  the option.  The second trigger is the first to occur of
three  events:  (1) involuntary termination without cause (such term used here
and   hereinafter to have the meaning set forth in Section 10(h) of the Plan),
(2)  the  Company ceasing to be a "public" company, or (3) a successor company
succeeding  to  all or substantially all the assets of the Company (whether by
sale, merger or otherwise).  Generally, if event (1) occurs the option becomes
fully  vested  and  exercisable in full to the extent not previously exercised
over  the  remaining  term  of the option, and if event (2) or (3) occurs each
director  (i.e., member of  the  Board of Directors) and  employee Optionee is
"cashed  out"  and  paid  the  "spread" on the shares not previously exercised
(i.e., the difference between the fair market value of a share of Common Stock
and  the stock option exercise price times the number of shares not previously
exercised).

The  provisions  governing the rights of the Optionee in the event of a Change
of  Control  followed  by  a  second  trigger  are  set  forth  below.

In  the  event of a Change of Control of the Company, the following provisions
shall  apply:

(a)  If,  prior  to the applicability of (b) (the going private provisions) or
(c)  (the  successor obligation provisions) below, the Optionee's services for
the  Company  or any Affiliate of the Company are terminated involuntarily and
without cause (including any constructive termination pursuant to the terms of
any  employment  agreement  from time to time in effect between the Company or
such  successor  and the Optionee), either in connection with or following the
Change  of  Control,  this option shall become immediately exercisable in full
upon  such  termination of service and shall thereafter be exercisable without
regard to the provisions of such clause (i.e., it shall remain exercisable for
the  term  of  this  option).

(b)  If  the  Company or such successor following the Change of Control is not
subject  to  the  reporting requirements of Section 13 or Section 15(d) of the
Securities  Exchange Act of 1934 (i.e., ceases to be a "public company") or if
the Company or such successor immediately following the Change of Control is a
public  company  but  any  time  thereafter ceases to be a public company, the
Company  or such successor, in full satisfaction of its obligations hereunder,
shall  pay  each director and employee Optionee and any Optionee involuntarily
terminated  without cause in connection with such going private transaction in
cash  within  five  business  days  after  the date on which it ceases to be a
public company the difference between (i) the value of the aggregate number of
shares subject to this option and not previously exercised and (ii) the option
price  payable  for  such  aggregate  number  of  shares.

(c)  If the Company is not the surviving entity in a transaction involving the
transfer of all or substantially all its assets and business (whether by sale,
merger or otherwise), then the Company or such successor, in full satisfaction
of its obligation hereunder, shall pay each director and employee Optionee and
any  Optionee  involuntarily  terminated without cause in connection with such
transaction  in cash within five business days after the date on which such  a
transaction  occurs  the  difference  between  (i)  the value of the aggregate
number  of shares subject to this option and not previously exercised and (ii)
the  option  price  payable  for  such  aggregate  number  of  shares.

(d)  For purposes of (b)(i) and (c) above, the value of a share of the Company
shall be equal to the average closing sales price (or, in the absence thereof,
the  average  ask and bid prices) of such shares for the last 30 days on which
trades  of  such  shares  were  publicly  reported.

(e)  In any circumstances not described in (a), (b) or (c) above, the terms of
the  Plan  and  of  this  Agreement  other  than this Paragraph 6 shall apply.

Without limiting in any way the provisions of the last sentence of Paragraph 1
above, any dispute or controversy under or in connection with this Paragraph 6
shall be settled exclusively by arbitration in New Jersey by one arbitrator in
accordance  with  the  rules  of  the American Arbitration Association then in
effect.    The  arbitrator's  award  may  include  the manner in which fees of
counsel  and  other expenses in connection with the dispute or controversy are
to be borne.  Judgment may be entered upon the arbitrator's award in any court
having  jurisdiction.
7.      Affiliate.  The definition of Affiliate set forth at Section 3a of the
        ---------
Plan  is  hereby  clarified by adding the following sentence to the end of the
definition:  The Committee hereby designates all entities in which the Company
owns,  directly  or  indirectly,  more    than 50% of the voting stock of such
entity,  Affiliates  of the Company.  An entity shall cease to be an Affiliate
where  the  Company  owns, directly or indirectly, less than 50% of the voting
stock of such entity, unless otherwise determined by the Committee at the time
of  the  change  in  the  Company's  ownership  interest  in  such  entity.

8.      General. This Agreement shall be construed as a contract under seal in
        -------
accordance  with the laws of the State of Delaware. It shall bind and, subject
to the terms of the Plan, benefit the parties and their respective successors,
assigns  and  legal  representatives.

IN WITNESS WHEREOF, the Company and the Optionee have caused this Agreement to
be  executed  as  of  the  date  first  above  written.

          CONCURRENT  COMPUTER  CORPORATION



                    By:                    /s/Karen  G.  Fink
                                           ------------------
     Optionee                              Karen  G.  Fink
                                           Vice  President
                                           General  Counsel  and  Secretary




<PAGE>

                                                               EXHIBIT 10.4(b)

                           FIRST AMENDMENT TO THIRD
                     AMENDED AND RESTATED CREDIT AGREEMENT
                     -------------------------------------


     This FIRST AMENDMENT TO THIRD AMENDED AND RESTATED CREDIT AGREEMENT dated
as  of  June 26, 1996 between:  CONCURRENT COMPUTER CORPORATION, a corporation
duly  organized  and  validly existing under the laws of the State of Delaware
(the  "Company")  as  borrower;  FLEET  NATIONAL BANK, formerly known as Fleet
National  Bank  of  Connecticut,  successor  by  merger  to  FLEET  BANK  OF
MASSACHUSETTS,  N.A. ("Fleet") and CIBC INC., a corporation duly organized and
validly  existing  under the laws of the State of Delaware ("CIBC") as lenders
(individually,  a  "Lender"  and,  collectively,  the "Lenders"); and Fleet as
                    ------                             -------
agent  for the Lenders (in such capacity, together with its successors in such
capacity,  the  "Agent").
                                   RECITALS
                                   --------

A.     The Company, the Lenders and the Agent are party to a Third Amended and
     Restated  Credit  Agreement  dated  as  of  June  29,  1995,  as amended,
modified,  supplemented  and/or  restated  from  time  to  time  ("1995 Credit
Agreement"),  which  amended and restated a Second Amended and Restated Credit
Agreement  dated  as  of  July  21,  1993,  as  amended.

B.          The  Company  has advised the Lenders and Agent that it intends to
acquire  the  assets  of  the  real-time  computer business of Harris Computer
Systems  Corporation,  a  Florida  corporation  ("Harris"),  as described in a
certain  Joint  Proxy  Statement  dated  May  23,  1996  ("Acquisition").

C.     In connection with the Acquisition, the Company, Lenders and Agent have
     agreed  to  enter  into  this  First  Amendment.
NOW,  THEREFORE,  for good and valuable consideration, the receipt of which is
hereby Acknowledged,  the Company, the Agent and the Lenders hereby agree as
follows:

1.        Capitalized terms used herein that are otherwise not defined herein,
shall  have  the  meanings  ascribed  to  them  in  the 1995 Credit Agreement.

2.        Section 3.01(d) of the 1995 Credit Agreement is amended by replacing
"August  1,  1998"  with  "July  31,  1997".

3.       Section 9.07 of the 1995 Credit Agreement is amended by replacing the
text  of  clause  (h)  thereof  with  "Intentionally  Omitted".
                                       ----------------------
4.          Other than as set forth on Schedule I attached hereto, the Company
                                       ----------
represents  and warrants that, the representations and warranties set forth in
of the 1995 Credit Agreement, after giving effect to the Acquisition, are true
and  accurate  as  of  the  date  hereof.
5.        The company represents and warrants that, after giving effect to the
Acquisition,  the  representations  and  warranties  in  the  Amended Security
Agreement,  as  revised  by new Annex 1, Annex 2, Annex 3 and Annex 4 attached
                                -------  -------  -------     -------
hereto  and  made  part hereof and thereof are true and correct as of the date
hereof.  The Company further represents and warrants that, after giving effect
to  the Acquisition, its chief executive officer, principal place of business,
other  places of business and locations of its records concerning its accounts
receivable  and  locations of its tangible personal property assets are as set
forth  on  Schedule  II  attached  hereto.

6.     Notwithstanding any provision to the contrary contained in Section 9.07
of  the  1995  Credit  Agreement,  the  Lenders  and  Agent  consent  to  the
Acquisition.

7.       This Amendment only shall become effective upon (a) the acceptance of
amendments  to  the  Standby  L/C's  in form and substance satisfactory to the
Lenders  and Agent by the beneficiaries thereof amending the respective expiry
dates  of  such Standby L/C's to July 31, 1997, (b) delivery to the Agent of a
certificate  in  form and substance satisfactory to the Lenders and Agent from
an  officer  of the Company regarding incumbency, votes and charter documents,
(c)  delivery  to  the Agent of a legal opinion from counsel to the Company in
form  and  substance  satisfactory  to  the Lenders and Agent regarding, among
other  things,  this  First  Amendment, (d) the delivery to the Agent of UCC-1
Financing  Statements  executed  by  the  Company  in  form  and  substance
satisfactory  to  the  Lenders  and  Agent  for jurisdictions specified by the
Lenders  and  Agent, (e) delivery to the Agent of amendments to the patent and
trademark  assignments  of  security currently in effect in form and substance
satisfactory  to  the  Lenders  and  Agent  regarding  patents  and trademarks
acquired  by  the  company in connection with the Acquisition, (f) delivery to
the  Agent  of  a written consent by Foothill to this First Amendment, and (g)
delivery  to  the Agent of evidence satisfactory to the Lenders and Agent that
the  Acquisition  has  been  consummated.

8.          This  First Amendment, which is to be governed by and construed in
accordance with the laws of The Commonwealth of Massachusetts, may be executed
in  any  number  of counterparts, all of which taken together shall constitute
one  and  the  same instrument and any of the other parties hereto may execute
this  First  Amendment  by  executing  any  such  counterpart.


     IN WITNESS WHEREOF, the parties hereto have executed this First Amendment
under  seal  as  of  the  date  first  above  noted.

CONCURRENT  COMPUTER  CORPORATION


By:          /s/    DANIEL  S.  DUNLEAVY
             ---------------------------
             Name:   Daniel  S.  Dunleavy
             Title:  V.P.,  Chief  Financial  Officer

CIBC  INC.


By:          /s/    JAMES  E.  ANDERSON
             --------------------------
             Name:   James  E.  Anderson
             Title:  Managing  Director  as  Agent  for
                     CIBC  Inc.



FLEET  NATIONAL  BANK


By:          /s/    OLAPERI  ONIPEDE
             -----------------------
             Name:    Olaperi  Onipede
             Title:   V.P.



FLEET  NATIONAL  BANK,  as  Agent

By:           /s/    OLAPERI  ONIPEDE
              -----------------------
              Name:    Olaperi  Onipede
              Title:   V.P.



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