NETWORK EQUIPMENT TECHNOLOGIES INC
10-Q, 1994-11-08
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: PRUDENTIAL MUNICIPAL SERIES FUND, NSAR-B, 1994-11-08
Next: IDS LIFE MANAGED FUND INC, 497J, 1994-11-08



______________________________________________________________________________
______________________________________________________________________________

               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                                  FORM 10-Q

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

For the quarterly period ended September 25, 1994, or

   / /   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period ended  _________________  or  ____________________

Commission File Number 0-15323

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


             Delaware                                   94-2904044	
   (State or other jurisdiction                     (I.R.S. Employer
        of incorporation or                       Identification Number)
           organization)

                               800 Saginaw Drive
                            Redwood City, CA  94063
                                (415) 366-4400
              (Address, including zip code, and telephone number
                     including area code, of registrant's
                         principal executive offices)


          Indicate by check mark whether the registrant (1) has filed all 
reports required to be filed by Section 13 or 15(d) of the Securities Exchange 
Act of 1934 during the preceding 12 months (or for such shorter period that 
the registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.

                               Yes   X    No  
                                    ---       ---

          The number of shares outstanding of the registrant's Common Stock, 
$.01 par value, on September 25, 1994 was 17,647,225.


This document consists of 12 pages of which this is page 1.
______________________________________________________________________________
______________________________________________________________________________


<PAGE 2>

                      NETWORK EQUIPMENT TECHNOLOGIES, INC.

                                    INDEX

                                                                         Page
                                                                        Number
                                                                        ------

PART I.    Financial Information

  Item 1.  Financial Statements

           Condensed Consolidated Balance Sheet -
           September 25, 1994 and March 31, 1994 ......................    3

           Condensed Consolidated Statement of Operations - quarter and
           six months ended September 25, 1994 and September 26, 1993 .    4

           Condensed Consolidated Statement of Cash Flows - six
           months ended September 25, 1994 and September 26, 1993 .....    5

           Notes to Condensed Consolidated Financial Statements .......    6

  Item 2.  Management's Discussion and Analysis of
           Results of Operations and Financial Condition ..............    7

PART II.   Other Information

  Item 4.  Submission of Matters to a Vote of Security Holders ........   10

  Item 6.  Exhibits and Reports on Form 8-K ...........................   10

SIGNATURE  ............................................................   11

EXHIBIT 11 Computation of Primary and Fully Diluted
           Earnings Per Share .........................................   12


<PAGE 3>

                   NETWORK EQUIPMENT TECHNOLOGIES, INC.
                   Condensed Consolidated Balance Sheet
                         (dollars in thousands)

<TABLE>
<CAPTION>
                                                                    September 25,     March 31,
                                                                        1994            1994
                                                                     (unaudited)
                                                                      ---------       ---------
<S>                                                                   <C>             <C>
Assets  
Current assets:
     Cash and cash equivalents                                        $ 26,118        $ 23,854
     Temporary cash investments                                         26,420          17,714
     Accounts receivable, net of allowances of $3,408 at
          September 25 and $3,195 at March 31                           51,954          57,432
     Inventories                                                        30,719          34,456
     Prepaid expenses and other assets                                   4,065           3,842
                                                                      --------        --------
          Total current assets                                         139,276         137,298
Property and equipment, net of accumulated depreciation and
   amortization of $84,293 at September 25 and $75,990 at March 31      28,703          33,386
Software production costs, net of accumulated amortization of 
    $19,439 at September 25 and $18,041 at March 31                      5,493           5,520
Other assets                                                            10,626          10,811
                                                                      --------        --------
                                                                      $184,098        $187,015
                                                                      --------        --------
                                                                      --------        --------

Liabilities and Stockholders' Equity
Current liabilities:
     Accounts payable                                                 $ 13,968        $ 20,225
     Accrued liabilities                                                33,985          38,883
     Notes payable and current portion of long-term obligations             14              26
                                                                      --------        --------
          Total current liabilities                                     47,967          59,134
Deferred income taxes                                                      328             328
7-1/4% convertible subordinated debentures                              68,625          68,625
Stockholders' equity:
     Preferred stock, $.01 par value
          Authorized:  5,000,000 shares
          Outstanding:  none                                               -               -
     Common stock to be issued                                             130             268
     Common stock, $.01 par value
          Authorized:  50,000,000 shares
          Outstanding:  17,647,000 shares at September 25 a
                        17,097,000 shares at March 31                      176             171
     Additional paid-in capital                                        102,262          98,315
     Unrealized gain (loss) on available-for-sale securities               (44)            -
     Accumulated translation adjustment                                 (1,023)         (1,157)
     Accumulated deficit                                               (34,323)        (38,669)
                                                                      --------        --------
          Total stockholders' equity                                    67,178          58,928
                                                                      --------        --------
                                                                      $184,098        $187,015
                                                                      --------        --------
                                                                      --------        --------

See Notes to Condensed Consolidated Financial Statements.

</TABLE>


<PAGE 4>

                     NETWORK EQUIPMENT TECHNOLOGIES, INC.
               Condensed Consolidated Statement of Operations
            (in thousands, except per share amounts - unaudited)

<TABLE>
<CAPTION>
                                                  Quarter Ended             Six Months Ended
                                               Sept. 25,  Sept. 26,       Sept. 25,  Sept. 26,
                                                 1994        1993           1994        1993
                                               --------   --------        --------   --------
<S>                                              <C>        <C>             <C>        <C>
Revenue:
    Product revenue                            $ 44,030   $ 38,029        $ 84,660   $ 75,575
    Service and other revenue                    22,821     16,982          43,729     34,017
                                               --------   --------        --------   --------
         Total revenue                           66,851     55,011         128,389    109,592
                                               --------   --------        --------   --------

Cost of sales:
    Cost of product revenue                      18,117     16,338          35,200     31,408
    Cost of service and other revenue            16,330     10,602          30,704     22,584
                                               --------   --------        --------   --------
         Total cost of sales                     34,447     26,940          65,904     53,992
                                               --------   --------        --------   --------

Gross margin                                     32,404     28,071          62,485     55,600

Operating expenses:
    Sales and marketing                          17,113     17,179          34,017     33,199
    Research and development                      8,439      8,011          16,544     15,946
    General and administrative                    2,821      3,355           5,346      6,775
                                               --------   --------        --------   --------
         Total operating expenses                28,373     28,545          55,907     55,920
                                               --------   --------         --------   --------

Income (loss) from operations                     4,031       (474)          6,578       (320)

Other income (expense):
     Interest income                                476        364             770        723
     Interest expense                            (1,306)    (1,312)         (2,602)    (2,621)
     Other                                         (282)      (123)           (400)      (336)
                                               --------   --------        --------   --------

Income (loss) before income taxes                 2,919     (1,545)          4,346     (2,554)

Income tax provision (benefit)                      -          -               -          -  
                                               --------   --------        --------   --------

Net income (loss)                              $  2,919   $ (1,545)       $  4,346   $ (2,554)
                                               --------   --------        --------   --------
                                               --------   --------        --------   --------

Net income (loss) per share: 
     Primary                                   $    .16   $   (.09)       $    .25   $   (.15)
                                               --------   --------        --------   --------
                                               --------   --------        --------   --------
     Fully diluted                             $    .16   $   (.09)       $    .23   $   (.15)
                                               --------   --------        --------   --------
                                               --------   --------        --------   --------

Shares used in computation:
     Primary                                     18,243     16,695          17,988     16,650
                                               --------   --------        --------   --------
                                               --------   --------        --------   --------
     Fully diluted                               18,725     16,695          18,608     16,650
                                               --------   --------        --------   --------
                                               --------   --------        --------   --------

See Notes to Condensed Consolidated Financial Statements.

</TABLE>


<PAGE 5>

                   NETWORK EQUIPMENT TECHNOLOGIES, INC.
             Condensed Consolidated Statement of Cash Flows
                       (in thousands - unaudited)

<TABLE>
<CAPTION>
                                                                      Six Months Ended
                                                                   Sept. 25,    Sept. 26,
                                                                      1994         1993
                                                                   --------     --------
<S>                                                                <C>          <C>
Cash and Cash Equivalents at Beginning of Period                   $ 23,854     $ 30,080
                                                                   --------     --------
Net Cash Flows from Operating Activities:
   Net income (loss)                                                  4,346       (2,554)
   Adjustments to reconcile net income (loss) to cash 
     provided by (used for) operations:
         Depreciation and amortization                                9,254        9,686
         Restricted stock compensation                                  -            220
         Changes in assets and liabilities:
             Accounts receivable                                      5,478       (5,832)
             Inventories                                              3,737         (164)
             Prepaid expenses and other assets                         (223)        (846)
             Accounts payable                                        (6,257)          74
             Accrued liabilities                                     (4,898)      (6,872)
                                                                   --------     --------
       Net cash provided by (used for) operations                    11,437       (6,288)
                                                                   --------     --------

Cash Flows from Investing Activities:
   Purchases of temporary cash investments                          (18,352)     (13,000)
   Proceeds from sales of temporary cash investments                  9,602       17,071
   Additions to property and equipment                               (3,173)      (6,225)
   Additions to software production costs                            (1,371)      (1,374)
   Other                                                                185        1,503
                                                                   --------     --------
        Net cash used for investing activities                      (13,109)      (2,025)
                                                                   --------     --------

Cash Flows from Financing Activities:
   Sale of common stock                                               3,814        1,682
   Repurchase of common stock                                           -           (600)
   Repayments of borrowings                                             (12)        (568)
   Other                                                                134           (7)
                                                                   --------     --------
        Net cash provided by financing activities                     3,936          507
                                                                   --------     --------

           Net increase (decrease) in cash and cash equivalents       2,264       (7,806)
                                                                   --------     --------

Cash and Cash Equivalents at End of Period                         $ 26,118     $ 22,274
                                                                   --------     --------
                                                                   --------     --------

Other Cash Flow Information:
   Cash paid (refunded) for:
        Interest                                                  $   2,552    $   2,572
        Income taxes                                              $     421    $      (4)
   Non-cash investing and financing activities:
        Unrealized loss on investments                            $      44    $     -


See Notes to Condensed Consolidated Financial Statements.

</TABLE>


<PAGE 6>

                     NETWORK EQUIPMENT TECHNOLOGIES, INC.
             Notes to Condensed Consolidated Financial Statements
                       (September 25, 1994 - unaudited)


1.   Basis of Presentation

     The consolidated financial statements include the accounts of the Company
     and its subsidiaries.  Intercompany accounts and transactions have been
     eliminated.

     In the opinion of management, the accompanying unaudited condensed
     consolidated financial statements contain all adjustments (consisting
     only of normal recurring adjustments) necessary to present fairly the 
     financial position as of September 25, 1994, and the results of
     operations and cash flows for the quarter and six months ended September
     25, 1994 and September 26, 1993.  These statements should be read in 
     conjunction with the March 31, 1994 consolidated financial statements and 
     notes thereto.  The results of operations for the six months ended 
     September 25, 1994 are not necessarily indicative of the results to be 
     expected for the fiscal year ending March 31, 1995.


2.   Temporary Cash Investments

     Effective April 1, 1994, the Company adopted Statement of Financial 
     Accounting Standards No. 115 (SFAS 115), "Accounting for Certain
     Investments in Debt and Equity Securities," which was issued in May 1993.  
     Adoption of SFAS 115 resulted in adjusting investments to fair value at 
     April 1, 1994 and recording an unrealized gain of $99,000 and an 
     unrealized loss of $44,000 as a separate component of stockholders' 
     equity at April 1, 1994 and September 25, 1994, respectively.


3.   Inventories

     Inventories consist of (in thousands):
                                               September 25,      March 31,
                                                   1994             1994
                                                 --------         --------
                                               (unaudited)

     Purchased components                        $ 10,223         $ 12,608
     Work-in-process                               15,534           18,618
     Finished goods                                 4,962            3,230
                                                 --------         --------
                                                 $ 30,719         $ 34,456
                                                 --------         --------
                                                 --------         --------


4.   Earnings Per Share

     Net income (loss) per share has been computed based upon the weighted 
     average number of common and common equivalent shares outstanding.  For 
     primary earnings per share, common equivalent shares consist of the 
     incremental shares issuable upon the assumed exercise of dilutive stock 
     options.  For fully diluted earnings per share, common equivalent shares 
     also include, if dilutive, the effect of incremental shares issuable upon 
     the conversion of the 7-1/4% convertible subordinated debentures, and net 
     income is adjusted for the interest expense (net of income taxes) 
     related to the debentures.


<PAGE 7>

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


This discussion and analysis should be read in conjunction with Management's 
Discussion and Analysis in the Company's 1994 Annual Report to Shareholders
and Part I of the Company's Form 10-K for the fiscal year ended March 31, 
1994.


RESULTS OF OPERATIONS

The following table depicts selected data derived from the consolidated 
statement of operations expressed as a percentage of revenue for the periods 
presented:

<TABLE>
<CAPTION>
                                              Quarter Ended           Six Months Ended
                                           Sept. 25,  Sept. 26,     Sept. 25,  Sept. 26,
Percent of Revenue                            1994       1993          1994       1993
                                            -------    -------       -------    -------
<S>                                          <C>        <C>           <C>        <C>
Product revenue                               65.9       69.1          65.9       69.0
Service and other revenue                     34.1       30.9          34.1       31.0
                                             -----      -----         -----      -----
     Total revenue                           100.0      100.0         100.0      100.0
                                             -----      -----         -----      -----

Product revenue gross margin                  58.9       57.0          58.4       58.4
Service and other revenue gross margin        28.4       37.6          29.8       33.6
                                             -----      -----         -----      -----
     Total gross margin                       48.5       51.0          48.7       50.7
                                             -----      -----         -----      -----

Sales and marketing                           25.6       31.2          26.5       30.3
Research and development                      12.7       14.6          12.9       14.5
General and administrative                     4.2        6.1           4.2        6.2
                                             -----      -----         -----      -----
     Total operating expenses                 42.5       51.9          43.6       51.0
                                             -----      -----         -----      -----

Income from operations                         6.0        (.9)          5.1        (.3)
                                             -----      -----         -----      -----

Net income (loss)                              4.4       (2.8)          3.4       (2.3)
                                             -----      -----         -----      -----
                                             -----      -----         -----      -----

</TABLE>

Revenue

Total revenue for the second quarter and first six months of fiscal 1995 
increased 21.5% and 17.2%, respectively, from the comparable periods in the 
prior year.  Product revenue for the second quarter and first six months of 
fiscal 1995 increased $6.0 million, or 15.8%, and $9.1 million, or 12.0%, 
respectively, from the comparable periods of the prior year.  Both the 
quarter and year-to-date increases in product revenue are primarily 
attributable to an increase in international sales which increased 86.5% to 
28.6% of total revenue for the quarter and 65.4% to 26.1% of total revenue 
year-to-date.  Based upon current levels of proposal activity, management 
expects product revenue to continue to increase over the remainder of the 
fiscal year.

The increase in service and other revenue for the second quarter and first six 
months of fiscal 1995 of $5.8 million and $9.7 million, respectively, is 
primarily attributable to an increase in systems integration services in 
support of product sales to the U.S. government.

<PAGE 8>

Gross Margin

Total gross margin as a percentage of total revenue decreased to 48.5% and 
48.7%, respectively, in the second quarter and first six months of fiscal 1995 
from 51.0% and 50.7% in the comparable periods of fiscal 1994.  These declines 
were the result of a decrease in service and other gross margin to 28.4% and 
29.8% for the second quarter and first six months of fiscal 1995 from 37.6% 
and 33.6%, respectively, for the comparable periods of fiscal 1994.  Product 
gross margin increased quarter-over-quarter to 58.9%  from 57.0% and remained 
flat at 58.4% for the first six months of fiscal 1995 over the comparable 
period of fiscal 1994  primarily due to favorable manufacturing variances from 
higher production volumes.  This was partially offset by a higher volume of 
lower margin sales to new customers in the Asia Pacific/Latin American sales 
channel as well as an increase in sales discount and upgrade programs.  The 
favorable margin impact as a result of expected sales volume increases during 
the remainder of the fiscal year may be partially offset by sales through 
lower margin distribution channels.

Service and other gross margin decreased both for the quarter and year-to-date 
periods from the prior fiscal year primarily as a result of a significantly 
higher mix of lower gross margin systems integration services provided under 
a U.S. government contract.  Gross margin on these services, which decreased 
to 10.5% and increased to 10.8% for the second quarter and first six months of 
fiscal 1995, respectively, from 16.1% and 10.4% for the comparable periods of 
fiscal 1994, can vary widely based upon the nature, timing, and extent of OEM 
products and services provided.

Operating Expenses

Operating expenses in the second quarter and first six months of fiscal 1995 
remained relatively flat from the comparable periods of fiscal 1994, but 
decreased as a percentage of total revenue to 42.5% and 43.6% from 51.9% and 
51.0%, respectively, as a result of higher revenue levels.  Management expects 
the relationship of operating expenses as a percentage of total revenue to 
decrease during the remainder of fiscal 1995 due to expected higher levels of 
revenue.

Sales and marketing expense remained flat quarter-over-quarter and increased 
$.8 million for the first six months of fiscal 1995 from the comparable 
periods of fiscal 1994, but decreased as a percentage of total revenue to 
25.6% and 26.5% from 31.2% and 30.3%, respectively.  The year-over-year dollar 
increase is primarily the result of increased sales commissions due to higher 
sales volume and the addition of personnel.  On a quarter-over-quarter basis, 
these increases were offset by other cost reductions.

Research and development expense increased $.4 million and $.6 million in the 
second quarter and first six months of fiscal 1995 from the comparable periods 
of fiscal 1994, but decreased as a percentage of total revenue to 12.7% and 
12.9%, respectively, from 14.6% and 14.5% in the comparable periods of fiscal
1994.  The dollar increase is comprised of an increase in direct R&D project 
funding, including salary-related expenses, offset slightly by a reduction in 
other costs as a result of streamlining the Company's operations.  During the 
second quarter and first six months of fiscal 1995, $.7 million and $1.4 
million of software costs were capitalized, flat with the comparable periods 
of fiscal 1994.  Management plans to continue funding research and development 
expenses at levels relatively comparable with fiscal 1994.

General and administrative expense decreased both in dollars, $.5 million and 
$1.4 million for the second quarter and first six months of fiscal 1995 from 
the comparable periods of fiscal 1994, and as a percentage of total revenue, 
to 4.2% from 6.1% and 6.2%, respectively.  The dollar decrease is primarily a 
result of lower personnel costs related to streamlining the Company's 
operations.


<PAGE 9>

Income Taxes

No tax expense was recorded by the Company for the net income of $2.9 million 
and $4.3 million, respectively, in the second quarter and first six months of 
fiscal 1995 due to the utilization of net operating loss carryforwards.


BUSINESS ENVIRONMENT AND RISK FACTORS

The Company's products include components, assemblies and subassemblies that 
are currently available from single sources.  Testing and manufacturing is 
performed at the Company's Redwood City, California facility.  Availability 
limitations, price increases or business interruptions could adversely impact 
revenue, margins and earnings.


LIQUIDITY AND CAPITAL RESOURCES

As of  September 25, 1994, the Company had cash, cash equivalents and 
temporary cash investments of $52.5 million, as compared to $41.6 million as 
of March 31, 1994.  Cash provided by operations was $11.4 million during the 
first six months of fiscal 1995, a $17.7 million increase over the comparable 
period of the prior year.  This increase was principally due to decreases in 
accounts receivable and inventory and net income versus a net loss in the 
prior year.  Accounts receivable decreased $5.5 million during the first six 
months of fiscal 1995 as compared to an increase of $5.8 million in the 
comparable period of the prior year despite the significant increase in 
revenue over that same period.

Net cash used for investing activities of $13.1 million for the first six 
months of fiscal 1995 consisted of $8.8 million in net purchases of temporary 
cash investments, $3.2 million in purchases of property and equipment and 
additions to software production costs.

Net cash provided by financing activities of $3.9 million for the first six 
months of fiscal 1995 is composed primarily of the sale of Common Stock.

As of September 25, 1994 the Company had available an unsecured $10.0 million 
line of credit.  Borrowings under this committed facility are available 
through May 1995 and bear interest at the bank's base rate (which approximates 
prime) and base rate plus 0.5% on usage above $5.0 million.  At September 25, 
1994, there were no outstanding borrowings under this facility.

The Company believes that current cash balances and cash flows from 
operations, together with available sources of financing, will be sufficient 
to fund operations, purchases of capital equipment and research and 
development programs currently planned at least through the next twelve 
months.


<PAGE 10>

                                  PART II

                             OTHER INFORMATION



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

            On August 9, 1994, the Company held its Annual Meeting of 
            Stockholders.  At this meeting, the stockholders voted to (1)
            elect Joseph J. Francesconi and Walter J. Gill as directors.  
            Joseph J. Francesconi received 15,781,801 votes in favor and
            142,629 votes withheld and Walter J. Gill received 15,778,383
            votes in favor and 146,047 votes withheld.  Continuing as
            directors are John B. Arnold, Robert H. B. Baldwin, Dixon R. Doll,
            DuWayne J. Peterson, Jr., Frank S. Vigilante and Hans A. Wolf; and
            (2) approve amendments to the Company's 1993 Stock Option Plan 
            concerning the Non-Employee Director Automatic Stock Option Grant 
            Program as follows:  13,178,262 votes in favor, 2,664,366 votes 
            against, and 81,802 votes abstaining.


Item 6.     Exhibits and Reports on Form 8-K

            (a)   Exhibits

                  Exhibit 11:  Statement re: Computation of Primary and Fully 
                  Diluted Earnings Per Share.

            (b)   Reports on Form 8-K

                  No report on Form 8-K was filed by the Company during its 
                  fiscal quarter ended September 25, 1994.


<PAGE 11>

                                  SIGNATURE


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


(REGISTRANT)                   NETWORK EQUIPMENT TECHNOLOGIES, INC.

BY (SIGNATURE)                 /s/ Craig M. Gentner

(NAME AND TITLE)               Craig M. Gentner
                               Senior Vice President and Chief Financial
                               Officer and Secretary
                               (Principal Financial and Accounting Officer)

(DATE)                         November 7, 1994

<PAGE>

                                                                EXHIBIT 11

                     NETWORK EQUIPMENT TECHNOLOGIES, INC.
         Computation of Primary and Fully Diluted Earnings Per Share
             (in thousands, except per share amounts - unaudited)

<TABLE>
<CAPTION>
                                                                       Quarter Ended        Six Months Ended
                                                                   Sept. 25,  Sept. 26    Sept. 25,  Sept. 26,
                                                                      1994       1993        1994       1993
                                                                   --------   --------    --------   --------
<S>                                                                <C>        <C>         <C>        <C>
Primary
    Earnings:
       Net income (loss)                                           $  2,919   $ (1,545)   $  4,346   $ (2,554)

       Interest expense during the period on convertible
         subordinated debentures, net of tax  (1)                       -          -            84        -
                                                                   --------   --------    --------   --------
                                                                   $  2,919   $ (1,545)   $  4,430   $ (2,554)
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------

    Shares:
       Weighted average number of common shares outstanding          17,398     16,695      17,265     16,650

       Number of common equivalent shares assuming
          exercise of dilutive stock options and warrants               845        -           723        -
                                                                   --------   --------    --------   --------
                                                                     18,243     16,695      17,988     16,650
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------

    Primary earnings (loss) per share                              $    .16   $   (.09)   $    .25   $   (.15)
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------

Fully Diluted
    Earnings:
       Net income (loss)                                           $  2,919   $ (1,545)   $  4,346   $ (2,554)
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------

    Shares:
       Weighted average number of common shares outstanding          17,398     16,695      17,265     16,650

       Number of common equivalent shares assuming
          exercise of dilutive stock options and warrants             1,327        -         1,343        -

       Number of common equivalent shares assuming
          conversion of convertible securities (2)                      -          -           -          -
                                                                   --------   --------    --------   --------
                                                                     18,725     16,695      18,608     16,650
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------

    Fully diluted earnings (loss) per share                        $    .16   $   (.09)   $    .23   $   (.15)
                                                                   --------   --------    --------   --------
                                                                   --------   --------    --------   --------
</TABLE>
_____________
(1)  This amount represents interest on repurchased debentures resulting from 
     the 20% limitation of common stock repurchases under the modified 
     treasury stock method.

(2)  The assumed exercise of these common stock equivalents were excluded as 
     they were anti-dilutive.

<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1994
<PERIOD-END>                               SEP-25-1994
<CASH>                                          26,118
<SECURITIES>                                    26,420
<RECEIVABLES>                                   51,954
<ALLOWANCES>                                   (3,408)
<INVENTORY>                                     30,719
<CURRENT-ASSETS>                               139,276
<PP&E>                                         112,996
<DEPRECIATION>                                (84,293)
<TOTAL-ASSETS>                                 184,098
<CURRENT-LIABILITIES>                           47,967
<BONDS>                                         68,625
<COMMON>                                       102,568
                                0
                                          0
<OTHER-SE>                                    (35,390)
<TOTAL-LIABILITY-AND-EQUITY>                   184,098
<SALES>                                         84,660
<TOTAL-REVENUES>                               128,389
<CGS>                                           35,200
<TOTAL-COSTS>                                   65,904
<OTHER-EXPENSES>                                55,907
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,602
<INCOME-PRETAX>                                  4,346
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              4,346
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,346
<EPS-PRIMARY>                                      .25
<EPS-DILUTED>                                      .23
        

</TABLE>


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