DIGITAL LINK CORP
10-Q, 1996-11-14
COMPUTER COMMUNICATIONS EQUIPMENT
Previous: SUPERIOR NATIONAL INSURANCE GROUP INC, NT 10-Q, 1996-11-14
Next: MCNEIL REAL ESTATE FUND XXVII LP, 10-Q, 1996-11-14




                               
                            FORM 10-Q
                   SECURITIES AND EXCHANGE COMMISSION
                      Washington, DC  20549

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

For the quarterly period ended September 30, 1996

                               OR

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

For the transition period from

to Commission File Number:  0-23110

                    DIGITAL LINK CORPORATION
  (Exact name of registrant as specified in its charter)
                             
   California                               77-0067742
(State or other jurisdiction of         (I.R.S. Employer
incorporation or organization)        Identification Number)

         217 Humboldt Court, Sunnyvale, California 94089
      (Address of principal executive offices, including zip
                                  code)
  
                      (408) 745-6200
   (Registrant's telephone number, including area code)

                             

Indicate by check mark whether the registrant (1) has
filed all reports required to be filed by Sections 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 at November 13, 1996 was 9,167,905.

                    DIGITAL LINK CORPORATION

                       INDEX TO FORM 10-Q








PART I - FINANCIAL INFORMATION:

ITEM 1 - Financial Statements                             Page

Consolidated Balance Sheets as of September 30, 1996       3
and December 31, 1995

Consolidated Statements of Income for the quarters         4
and nine months ended September 30, 1996 and
September 30, 1995

Consolidated Statements of Cash Flows for                  5
the nine months ended September 30, 1996 and
September 30, 1995

Notes to Consolidated Financial Statements                 6

ITEM 2 - Management's Discussion and                       9 
Analysis of Financial Condition and Results of
Operations

PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings                                19

ITEM 2 - Changes in Securities                            19

ITEM 3 - Defaults Upon Senior Securities                  19

ITEM 4 - Submission of Matters to a Vote of               19   
Security Holder

ITEM 5 - Other Information                                19

ITEM 6 - Exhibits and Reports on Form 8-K                 19 

SIGNATURE(S)                                              21

<TABLE>
<CAPTION>
                 PART I.   FINANCIAL INFORMATION 

ITEM 1.   Financial Statements
            DIGITAL LINK CORPORATION AND SUBSIDIARIES 
                  CONSOLIDATED BALANCE SHEETS
          (Amounts in thousands, except share amounts)


                                       September 30,   December 31, 
                                           1996            1995
                                       (Unaudited)
ASSETS
CURRENT ASSETS:
<S>                                       <C>           <C>
Cash and cash equivalents                 $ 1,644       $ 2,639
Short-term marketable securities           15,243        16,726
Accounts receivable, net                    5,901         7,690
Inventories, net                            5,604         4,603
Prepaid and other current assets            2,847         2,807
     Total current assets                  31,239        34,465

Property and equipment at cost, net         1,839         1,608
Long-term marketable securities            25,739        18,244
Other assets                                  696           438
     TOTAL ASSETS                         $59,513        54,755

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                          $ 1,917       $ 1,371
Accrued payroll expense                     1,748         1,433
Other accrued expenses                      3,768         2,751
Income taxes payable                        1,289         1,427
     Total current liabilities              8,722         6,982

SHAREHOLDERS' EQUITY:
Common stock, no par value:
  Authorized:  25,000,000 shares;
  Issued and outstanding:  9,161,530
  shares in 1996 and  9,000,500 shares
  in 1995                                  29,778        29,283
Unrealized gain on marketable securities      189           555
Retained earnings                          20,824        17,935
     Total shareholders' equity            50,791        47,773
     TOTAL LIABILITIES AND SHAREHOLDERS'
     EQUITY                               $59,513       $54,755









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




<TABLE>
<CAPTION>

         DIGITAL LINK CORPORATION AND SUBSIDIARIES
       
        CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
             FOR THE QUARTERS AND NINE MONTHS ENDED
                   SEPTEMBER 30, 1996 AND 1995
       (Amounts in thousands, except per share amounts)
 

                                 Quarter Ended    Nine Months Ended
                                  September 30,      September 30,
                                 1996      1995     1996      1995

<S>                           <C>        <C>       <C>       <C>
Net sales                     $14,127    $12,500   $36,355   $34,324
Cost of sales                   5,666      4,687    14,869    12,471
   Gross profit                 8,461      7,813    21,486    21,853

EXPENSES:
Research and development        2,749      2,405     7,135     6,923
Selling, general and
administrative                  4,206      3,550    11,934    10,400
   Total expenses               6,955      5,955    19,069    17,323

   Operating income             1,506      1,858     2,417     4,530
Other income                      625        573     1,832     1,706
   Income before provision for
   income taxes                 2,131      2,431     4,249     6,236
Provision for income taxes        650        753     1,359     1,933
   NET INCOME                  $1,481     $1,678    $2,890    $4,303

NET INCOME PER SHARE           $ 0.16     $ 0.18    $ 0.31    $ 0.45
Shares used in computing per
share amounts                   9,451      9,483     9,417     9,470










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

</TABLE>

<TABLE>
<CAPTION>
            DIGITAL LINK CORPORATION AND SUBSIDIARIES
        CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
     FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                     (Amounts in thousands)

                                           Nine Months Ended
                                             September 30,
                                          1996          1995
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                    <C>             <C>
Net Income                             $  2,890        $4,303
Adjustments to reconcile net income to
   net cash flows provided by operating 
   activities:
Depreciation and amortization               898         1,204
Provision (reduction in provision) for               
doubtful accounts                          (282)          130
Provision for excess and obsolete 
inventories                                 357           123
Changes in assets and liabilities:
   Accounts receivable                    2,071        (1,286)
   Inventories                           (1,357)       (1,329)
   Prepaid and other assets                (298)         (426)
   Accounts payable                         546          (417)
   Accrued payroll and other accrued
   expenses                               1,332           176
   Income taxes payable                    (138)        2,004
     Net cash flows provided by
     operating activities                 6,019         4,482

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of marketable securities      (31,971)      (27,749)
Maturities of marketable securities      25,593        21,176
Acquisition of property and equipment    (1,131)       (1,088)
   Net cash flows used in investing
   activities                            (7,509)       (7,661)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock
options and employee stock
purchases                                   495           496  
    Net cash flows provided by          
    financing activities                    495           496

Net decrease in cash and cash             
equivalents                                (995)       (2,683)
Cash and cash equivalents at beginning
of year                                   2,639         4,638
Cash and cash equivalents at end of        
period                                  $ 1,644        $1,955  

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
INFORMATION:
Cash paid during the period for income   
taxes                                   $ 1,443         $ 405

SUPPLEMENTAL SCHEDULE OF NONCASH
INVESTING AND FINANCING ACTIVITIES:
Unrealized gain (loss) on securities     
carried at market                       $  (366)        $ 515  





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

</TABLE>

         DIGITAL LINK CORPORATION AND SUBSIDIARIES
                             
        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             
                             
1.   BASIS OF PRESENTATION
     The accompanying consolidated financial statements 
     have been prepared  by  the  Company without audit in
     accordance  with generally   accepted  accounting
     principles   for interim financial
     information and pursuant to rules and
     regulations of  the  Securities and Exchange Commission. In
     the opinion of  management, all adjustments (consisting of
     only  normal recurring  adjustments)  considered necessary
     for  a  fair representation   have   been included.
     These financial statements should be read in conjunction with the
     Company's consolidated financial  statements   and   notes
     thereto contained in the Company's Annual Report on Form 10-K,
     which was  filed  with the Securities and Exchange
     Commission  on March 28, 1996.
     
     The  year-end balance sheet at December 31, 1995 was
     derived from audited financial statements, but does
     not include  all disclosures    required  by
     generally accepted   accounting principles.

     Operating  results for the nine months ended
     September 30, 1996 may not necessarily be indicative of the
     results to  be expected for any other interim period or for
     the full year.

2.   COMPUTATION OF NET INCOME PER SHARE
     Net  income per share is computed using the weighted
     average number  of  common  and  dilutive common
     equivalent  shares outstanding  during the period.
     Dilutive common  equivalent shares  consist  of stock
     options using the  treasury  stock method for all
     periods presented.

3.   INVENTORIES
     Inventories  are  valued at the lower  of  cost
     (determined using   the   first-in,   first-out
     method) or  market. Inventories
     consisted of (in thousands):
                
                           September  30, 1996      December 31, 1995
                              (Unaudited)

          Raw materials          $ 2,210                $1,838
          Work-in-process          2,226                 1,965
          Finished goods           1,168                   800
                                 $ 5,604                $4,603 

4.  CONTINGENCY

     Certain  third  parties  have expressed  their  belief
     that certain of the Company's products may infringe
     patents  held by them and have suggested that the Company
     acquire licenses to such patents.  The Company believes
     that licenses, to the extent  required, will be available;
     however,  no  assurance can be given that the terms of any
     offered licenses would be favorable  to  the  Company.
     Management, after  review  and consultation  with counsel,
     believes  that  the   ultimate
     resolution of these allegations are uncertain and there
     can be  no  assurance  that these assertions  will  be
     resolved without costly litigation or in a manner that
     is not adverse to  the Company.  Accordingly, while
     the Company has accrued certain  amounts for these
     matters, the ultimate  resolution of  these matters
     could result in payments in excess of  the amounts
     accrued in the accompanying financial statements and
     require royalty payments in the future which could
     adversely impact gross margins.
     
     As discussed under "Legal Proceedings" in Part II
     hereof, in April  1996, a class action complaint was
     filed against the Company  and  certain of its
     officers and directors in  the Santa  Clara  Superior
     Court of the  State  of California, alleging
     violations of the California Corporations Code  and
     California Civil Code. In October 1996, a similar
     parallel lawsuit against the Company and the same
     individuals in  the State  Court action was filed in
     the United States  District Court for  the  Northern
     District of  California  alleging violations of the
     federal securities laws.  The class period in  both
     of these  lawsuits runs from September 12,  1994
     through December 29, 1995, and both complaints allege
     that the defendants  concealed  and/or misrepresented
     material adverse   information  about the  Company
     and   that the individual  defendants sold shares of
     the  Company's stock based  upon  material nonpublic
     information.  The complaints seek  unspecified  monetary
     damages. The Company  believes that  both  actions are
     without merit and intends to  defend both actions 
     vigorously.  However, litigation is subject  to inherent
     uncertainties and, thus, there can be no assurance
     that these  lawsuits will  be resolved  favorably  to
     the Company or that they will not have a material adverse  
     affect on the Company's  financial  condition  and  results
     of operations.   Accordingly, no provision  for  any
     liability that  may  result  upon adjudication has
     been made  on  the accompanying financial statements.

5.   CHANGE IN DEPRECIATION METHOD
     Effective January 1, 1996, the Company adopted the
     straightline  method of depreciation for all property
     and equipment placed  in  service after that date.
     Property and equipment placed  in service prior to
     January 1, 1996 continue  to  be depreciated using the
     double-declining balance method.
     The estimated useful lives under either method ranges
     from 3 to 5  years.   Management  believes that the
     change  from the double-declining balance method to
     the straight-line method provides  a better matching
     of costs and revenues over  the lives  of  its
     property and  equipment  and conforms
     to  predominant  industry  practice.  Use of  the
     straight line method  of depreciation on assets placed
     in service in  1996 versus  the double-declining
     balance method resulted  in  no material  difference
     on the pre-tax income or net income  in the nine
     months ended September 30, 1996.

6.   RECENT ACCOUNTING PRONOUNCEMENT
     During  October  1995,  the Financial  Accounting
     Standards Board  issued Statement No. 123 (SFAS No.
     123), "Accounting for  Stock-Based  Compensation,"
     which establishes  a  fair value   based   method   of
     accounting   for   stock-based compensation  plans.
     The Company intends  to  continue  to account for
     employee stock options under APB Opinion No. 25,
     "Accounting  for Stock Issued to Employees."   SFAS
     123 is effective for fiscal years beginning after
     December 15, 1995 and  will require  certain
     additional disclosures  in  the financial statements
     for the year ending December 31, 1996.
     
                 DIGITAL LINK CORPORATION
                             
ITEM 2.    Management's  Discussion  And  Analysis  of
     Financial Condition and  Results of Operations
     
RESULTS OF OPERATIONS

Except for the historical statements contained herein, this
Form 10-Q  contains forward looking statements within the
meaning  of Section  21E of the Securities Exchange Act of
1934, as  amended. These  forward looking statements
involve a number of  risks  and uncertainties,  such  as
the impact of competitive  products  and pricing,  the loss
of, or differences in actual from  anticipated levels  of
purchases from the Company's  major  customers,  the
Company's timely development of new products, including its
W/ATM GateWay product, and their acceptance by the market,
and  other risks which are described throughout the
Company's reports filed with the Securities and Exchange
Commission, including its  Form 10K  for  the  year  ended
December 31, 1995,  and within  this "Management's
Discussion and Analysis of Financial Condition and Results
of Operations," including under the title "Other Factors
That  May  Affect Future Operating Results."  The actual
results that  the Company achieves may differ materially
from any forward looking statements  due  to such
risks and  uncertainties.  The Company  has  identified  by an 
asterisk (*)  various paragraphs within  this  "Management's 
Discussion and Analysis of  Financial Condition and Results of
Operations," which contain such  forward looking
statements.  Actual results could differ materially  from
such  forward  looking statements as a result  of  the
factors discussed in such paragraphs and those factors
discussed  in  the sections referenced above and in other
sections of this and other documents filed with the
Securities and Exchange Commission. In
addition,  when used in this Form 10-Q, words such as
"believes," "anticipates,"  "expects," "intends" and
similar expressions  are intended to identify forward
looking statements, but are not  the exclusive  means  of
identifying such statements.   The  Company undertakes no
obligation to revise any forward looking statements in
order to reflect events or circumstances that may arise
after the date of this report.

Net Sales

Net  sales  for  the  third  quarter of  1996  increased
13% to $14,127,000  from $12,500,000 for the same period of
the prior year.   Net  sales for the nine months ended
September 30,  1996 increased 6% to $36,355,000 from
$34,324,000 for the same  period of  the  prior year.
These increases were primarily attributable to   an
increase  in  unit  sales  of  both  narrowband  (i.e.,
transmission  rates up to T1/E1) products in the  Encore
product family and domestic broadband (i.e., transmission
rates in excess of  T1/E1)  products.  These increases were
offset in  part  by decreased  unit  sales  of the
Company's broadband  SMDS  access products  primarily sold
in Europe and decreased average  selling prices  on
certain  of  the Company's narrowband  and  broadband
products.

*The  Company  believes that the decrease in sales  of
broadband SMDS access products is due in part to the
continuing effects  of earlier  delays  in  Europe,  and in
particular in  the  United Kingdom,  in  the  deployment of
SMDS networks due  to  technical problems  within  the
networks and to earlier  market  confusion among  Frame
Relay,  SMDS  and ATM technologies.   The  Company
anticipates  that it will continue to experience the
effects of these  earlier conditions through at least the
remainder of 1996, which  would  result in  lower levels of
annual sales  of  its broadband  SMDS access products in
1996 as compared  to  annual sales in 1995.

*Narrowband  sales  in  absolute dollars  increased  by
13% and remained  flat as a percentage of net sales at 53%
in the third quarter  of  1996,  as  compared to the third
quarter of  1995. Broadband sales increased in absolute
dollars by 13% and remained flat as a percentage of net
sales at 47% in the third quarter  of 1996  as  compared to
the third quarter of 1995.  For  the  third quarter  of
1996, as compared to the same  quarter  last  year,
narrowband sales and broadband sales as a percentage of net
sales remained  flat notwithstanding lower sales in Europe
of broadband products  which were offset by higher
broadband sales to  certain domestic carrier customers and
Internet Service Providers (ISPs). Narrowband sales  in
absolute dollars  increased  by  22%  and increased as a
percentage of net sales to 59% for the nine months ended
September 30, 1996, as compared to 51% for the first  nine
months of 1995. Broadband sales decreased in absolute
dollars by 11%  and  decreased as a percentage of net sales to 41%
for the first nine months of 1996, as compared to 49% for the
first nine months of the prior year.  For the first nine
months of 1996,  as compared to the first nine months of
1995, broadband sales  as  a percentage of net sales
decreased as a result of lower  SMDS  net sales  in
Europe, which was slightly offset by higher  broadband
sales  to certain  domestic carrier customers  and  ISPs.
The Company anticipates that the mix of products sold may
change  to include  a  higher percentage of narrowband
products which would adversely affect the Company's gross
margins.

*International sales represented 18% of net sales  in  the
third quarter of 1996 as compared to 21% in the third
quarter of  1995, and 15% of net sales for the nine months
ended September 30, 1996 as compared to 30% for the same 
period of the prior  year.  The decreases for the quarter
and nine month periods ending September 30,  1996 were 
primarily due to a decrease in unit sales of  SMDS products
in Europe.  For the reasons discussed
above, the Company anticipates  that  international sales
will remain  at  similar levels  during the remainder of
1996, as compared to 1995,  which would result in a
decrease in international sales as a percentage of  net
sales  for 1996. International sales  are  subject  to
inherent  risks, including difficulties in homologating
products in other countries, difficulties in staffing and
managing foreign operations, greater difficulty in accounts
receivable collection, unexpected  changes in regulatory
requirements and tariffs,  and potentially  adverse tax
consequences, which may in  the  future contribute   to
fluctuations  in the Company's  business
and operating results.

*During the third quarter of 1996, sales to MCI accounted
for 16% of  the  Company's net sales.  During the first
nine months  of 1996,  MCI and BBN Planet Corporation
accounted for 16% and  15%, respectively of the Company's
net sales. The Company anticipates that  sales  to  BBN
Planet Corporation will  decrease  as   a percentage of net
sales in the fourth quarter of 1996 as a result of
fluctuations in activities associated with the build  out
of its  Internet infrastructure.   A  significant  portion
of  the Company's business is derived from substantial
orders placed  by large end users and telephone companies,
and the timing of  such orders   could  cause  material
fluctuations  in  the Company's business  and  operating
results.  For example, in the  fourth quarter  of  1995,
the Company had lower operating results  than expected  due
in  part  to a weaker than expected  demand  from certain
domestic carrier customers, as well as the slow down  of
sales of its SMDS access products.

During the third quarter of 1996, net sales through direct
sales, value  added  resellers (VARs), and OEMs were 53%,
38%, and  9%, respectively, compared to 55%, 33%, and 12%
in the third  quarter of  1995.  Net sales through direct
sales, VARs, and OEMs for the nine  months  ending
September 30, 1996, were 59%, 32%,  and  9%, respectively,
compared to 48%, 32%, and 20% for the  same  period of
1995.  These increases in the percentage of direct sales were
primarily  a result of selling directly to BBN Planet Corporation
during 1996 compared to 1995 when sales to BBN Planet Corporation
were made through a VAR. The decreases in the percentage of  OEM
sales  were primarily a result of decreased sales in SMDS
access products primarily sold in Europe.

Gross Profit

Gross  profit  increased  8% in the  third  quarter  of
1996 to $8,461,000 from $7,813,000 for the same period of
the prior year. Gross margin decreased to 59.9% of net
sales in the third quarter of  1996 as compared to 62.5% in
the third quarter of 1995.  This decrease  in  gross margin
was primarily due to price  reductions made  since the
second half of 1995 with respect to some  of  the Company's
access products.  Gross profit decreased 2% in the nine
months ended September 30, 1996 to $21,486,000 from
$21,853,000 for the same period of the prior year.  Gross
margin decreased to 59.1%  of net sales for the first nine
months of 1996 as compared to 63.7% for the same period of
the prior year. This decrease in gross margin reflects the
above referenced price reductions and a shift  in the  mix
of products sold to include  more  narrowband products,
which generally have lower gross margins than broadband
products.   The  Company anticipates that this increased
pricing pressure will continue during at least the
remainder of 1996.

*Gross  margins  may vary significantly from quarter  to
quarter depending  on  factors  such  as competitive  pricing
pressures, changes  in  the  mix of products sold and the
channels  through which  they are distributed, the timing
of orders and the  timing of  new  product  introductions
by the Company. A  significant portion  of  the  Company's
business is very  price  competitive, which  has in the past
and will in the future require the Company to  lower  its
prices, resulting in fluctuations in the Company's business
and operating results.  For  example,  periodically
throughout 1995, and the first nine months of 1996, the
Company reduced  the prices  on some of its access products  
to  address competitive pricing  pressures,  which  adversely 
affected the Company's gross margins during 1995 and 1996.  In
addition,  the Company anticipates that the mix of products
sold may change  to include   a  higher  percentage  of
narrowband  products which generally  have lower gross margins 
and would therefore adversely affect the Company's overall gross 
margins.

Research and Development

Research  and  development  ("R&D")  expenses  increased
14% to $2,749,000  in the third quarter of 1996 from
$2,405,000 in the third  quarter  of    1995.  This
increase was due primarily to  an increase  in  consulting 
fees primarily related to the Company's W/ATM  GateWay product, 
offset by a decrease in personnel-related expenses  and  
professional services.  As  a percentage  of  net sales,  R&D 
expenses were 19.5% in the third quarter of 1996  as compared to
19.2% in the third quarter of 1995.   This  slight
increase  as a percentage of net sales is primarily  due
to the faster rate of growth in consulting fees during the
third quarter of  1996  relative to the rate of growth in
net sales during  the same  period  of  the prior year.
R&D expenses increased  3%  to $7,135,000  in  the  nine
months ended September  30,  1996  from $6,923,000  for
the  same  period of  the  prior  year.   As  a percentage
of net sales, R&D expenses were    19.6% for  the  first
nine  months of 1996 as compared to 20.2% for the same period  
of the  prior year.  The absolute dollar increase for the 
nine-month period  is primarily  attributable  to  higher  
consulting  fees related to  the  Company's W/ATM GateWay 
product,  offset by  a decrease  in professional services, 
material costs for prototype products,  and  personnel-related 
expenses. The decrease  as  a percentage  of  net sales was primarily
the result  of  operating efficiencies from higher sales
volume during the period.

*The  Company  anticipates that its R&D expenses  in  the
fourth quarter  of 1996, especially consulting expenses
related to  its W/ATM GateWay product, will increase in
absolute dollars and  may increase  as a percentage of net
sales as compared to  the  third quarter  of  1996, subject
to, among other factors set  forth  or referenced  in  "Net
Sales" above and "Other  Factors  That  May Affect Future
Operating Results" below, the Company's ability  to
accelerate  or  defer operating expenses, achieve revenue
levels and hire new personnel during the remainder of 1996.
*All of the Company's R&D expenditures to date have been
expensed as  incurred.  In the future, the Company may  be  
required  to capitalize  a portion of its software development 
costs pursuant to   Statement   of  Financial  Accounting
Standards No.  86, "Accounting for Costs of Computer 
Software to be Sold, Leased or Otherwise Marketed."

Selling, General and Administrative

Selling,  general and administrative ("SG&A") expenses
increased 18%  in  the  third quarter of 1996 to $4,206,000
from $3,550,000 for  the same period of the prior year.  As
a percentage  of  net sales,  SG&A expenses were 29.8% in
the third quarter of 1996  as compared  to 28.4% in the third 
quarter of 1995.  These increases were primarily due to higher  
personnel-related expenses, primarily  within  the  sales  and
marketing organizations,  an increase in promotional
activities and higher evaluation  product expenses.  SG&A
expenses increased 15% for the nine months  ended September
30, 1996 to $11,934,000 from $10,400,000 for  the  same
period  of  the prior year.  As a percentage of net  sales,
SG&A expenses were 32.8% for the first nine months of 1996
as compared to  30.3% for the same period of the prior
year. These increases were primarily  a  result of higher
personnel related  expenses, primarily within the sales and
marketing organization, and higher evaluation product and
promotional expenses.

*The Company has in the past hired more of its SG&A
personnel and incurred  increased  expenses related to
trade  shows and other promotional  activities  during  the
first  half of the  year. Accordingly,  SG&A  expenses as a
percentage of net  sales  are generally  higher  during the
first half of the  year,  and  the Company  anticipates
that this will be true for the remainder  of 1996.   The
Company anticipates that  its  SG&A  expenses  will
increase in absolute dollars during the fourth quarter of
1996 as compared  to the third quarter of 1996 as a result, in
part, of increases  in legal expenses associated with its
defense of  the recently filed  class  action  lawsuits  
against  the  Company.  However, any such decrease is subject 
to, among other factors set forth or referenced in "Net Sales" 
above and "Other Factors That May Affect Future Operating Results"
below, the Company's ability to  accelerate  or defer
operating expenses and achieve  revenue levels during such
periods.

Other Income

Net  other  income increased 9% in the third quarter of
1996 to $625,000  from  $573,000 for the same period of the
prior year. For  the  nine months ended September 30, 1996,
net other income increased 7% to $1,832,000 from $1,706,000
for the same period of the  prior  year. These increases
were primarily  due to  higher interest  income  from
higher cash  and marketable  securities balances.

Provision for Income Taxes 

The Company's effective tax rate decreased to 30.5% for the
third quarter of 1996 compared to 31.0% for the same period
last  year. This  decrease  is due primarily to the use of
the Company's  R&D tax  credit.  The Company's effective
tax rate increased to 32.0% for  the  nine months ended
September 30, 1996 compared to  31.0% for  the  same period
last year. This increase is due  to  lower foreign  sales
and lower R&D tax credit.  The Company anticipates that
its  effective tax rate during the fourth quarter  of  1996
will  remain at levels similar to that experienced in  the
third quarter of 1996.

LIQUIDITY AND CAPITAL RESOURCES

The  Company had working capital of $22.5 million and cash,
cash equivalents  and  marketable  securities  of  $42.6
million at September 30, 1996.  Net cash provided by operating
activities was $6.0 million for the first nine months of
1996, primarily  as a  result of a net income before
depreciation and amortization, a decrease  in  accounts
receivable and  an increase  in  accrued payroll and other
accrued expenses, offset to some extent  by  an increase
in inventories.  This compares to net cash provided  by
operating activities of $4.5 million for the first nine
months of 1995, primarily as a result of net income before
depreciation and amortization and an increase in income
taxes payable,  offset  by an increase in accounts receivable 
and inventories.  Cash used in investing  activities during the 
first nine months of  1996 was primarily from net purchases of 
marketable securities and, to  a lesser  extent,  leasehold
improvements  and  capital equipment additions of
$1,131,000 in cash flow as compared to $1,088,000 in the
first  nine months of 1995.  In October 1996,  the  Company
approved  the repurchase of up to 500,000 shares of common
stock for  cash from time-to-time at market prices and as
market  and business conditions warrant, in open market,
negotiated, or block transactions.   Net  cash provided by
financing activities  was $495,000  in  the first nine
months of 1996 from the exercise  of stock  options  and
issuance under the employee  stock  purchase plan, as
compared to $496,000 in the first nine months of
1995.

*The  Company  believes that existing cash and  cash  flows
from operations  will  be  sufficient to  meet  its
anticipated  cash requirements for working capital and
capital expenditures for  at least the next 12 months.

OTHER FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

As indicated above, there are a number of factors that may
affect the Company's future operating results.

*The Company believes that changes in the product mix sold
toward narrowband  products that yield lower gross margins
have in  the past  and  could  in the future affect
operating results.   Other factors  that  may cause
fluctuations in the Company's  operating results  include
the gain or loss of significant  customers,  the timing  of
new  product introductions by  the  Company  and  its
competitors, seasonal capital spending patterns of large
domestic customers, completion  of  the build  out  of  carrier  
and  ISP infrastructures, changes in sales volumes through  the
Company's distribution  channels,  market acceptance  of
new or  enhanced versions  of  the Company's products,
availability and  cost  of components  from the Company's
suppliers (some of which  are  in short  supply  and  are
key  to new  product development),  and economic conditions
generally or in various geographic areas.  In addition, the
Company's expense levels are based in part  on  its
expectations  of future revenue. The Company typically
operates with  limited  order backlog, and a substantial
majority  of  its revenues  in  each  quarter result from
orders  booked  in  that quarter.   The Company has
occasionally recognized a  substantial portion of its
revenues in a given quarter from sales booked  and shipped
in the last month of that quarter.  If revenue levels are
below expectations, the Company may be unable to adjust
spending in a  timely  manner  which  could  adversely
affect  operating results.

*The  market  for  the Company's products is highly
competitive. The  Company  expects competition to increase
in the future  from existing competitors and from other
companies that may enter  the Company's  existing  or
future markets. The Company  anticipates that it will face
competition from internetworking equipment  and other
telecommunications equipment manufacturers, certain of whom
are  including  a direct WAN interface in their  products.
For example, in 1995, the Company signed an OEM agreement
with Cisco Systems,  Inc.  ("Cisco") pursuant to which the
Company supplies DSU  cards  for  inclusion in one of
Cisco's key product  lines. Increased  sales to Cisco or
other internetworking equipment  and telecommunications
equipment manufacturers could adversely affect the
Company's  gross margins, as sales to OEMs  generally  have
higher discounts than sales to end users.  Further, to the
extent that internetworking   equipment,   such   as
routers, and telecommunications  equipment,  such  as  switches,
successfully develop  a  direct WAN interface for inclusion
in their products, overall demand for the Company's
products would be reduced, which would  have  a material adverse 
affect on the Company's business and operating results.  As 
discussed above, increased competition has  also  placed increasing
pressures on  the pricing  of  the Company's   products,
which  has resulted in  lower  operating results.   The
Company anticipates that this  increased  pricing pressure
will continue during at least the remainder of 1996.
*The  Company's  future  prospects will depend  in  part
on its ability  to enhance the functionality of its
existing WAN access products in a timely manner and to
identify, develop and achieve market  acceptance of new
products that address new technologies and meet customer
needs in the WAN access market. Any failure by the Company
to anticipate or to respond adequately to competitive
solutions, technological developments in its industry,
changes in customer requirements, or changes in regulatory
requirements  or industry standards, or any significant
delays in the development, introduction  or shipment of
products,  could have  a  material adverse  affect on the
Company's business and operating  results. For  example,
the Company has experienced decreased sales of  its SMDS
and ATM access products, which the Company believes is  due
in part to delays in the further deployment of SMDS
networks due to technical problems within the networks and
to market confusion in  Europe  among Frame Relay, SMDS and
ATM technologies.   There can  be  no  assurance  that  the
Company's  product  development efforts  will result in
commercially successful products or  that product  delays
will not result in missed market  opportunities. In
addition, customers  could  refrain  from  purchasing
the Company's  existing  products  in  anticipation  of
new product introductions  by the Company or its
competitors. New products could  also  render  certain of
the Company's existing  products obsolete.   Either  of  
these events could materially  adversely affect the Company's 
business and operating results.

*The  Company  is  currently developing and  may  in  the
future develop   products  with  which  the  Company  has
only limited experience and/or that are targeted at
emerging market segments, including the Company's W/ATM
GateWay product. The W/ATM  GateWay product has not been
deployed to any end user customers, and  the Company  has
experienced delays  in  the development  of  this product,
in  part related to technical problems  which  required
some software to be redesigned.  The Company has entered into
an agreement with an OEM to market this product once its
development has been completed, but such agreement does not
obligate the OEM to  purchase  any  minimum number of
products.  In  addition, an agreement  with AT&T Network
Systems to market the W/ATM GateWay under  that company's
name expired in September 1995. According to the Company's
current plan, this product is not anticipated to be
available  for customer evaluation before December  of
1996. Given its complexity, there can be no assurance that
this product will  not encounter further technical or other
difficulties which could  significantly delay its
deployment or acceptance or  could result  in  the
termination of the development program  for  this product.
If  this product becomes available, there  can  be  no
assurance  that  markets for the W/ATM GateWay will
continue to develop,  that the Company will receive orders
for this product, that  the  W/ATM GateWay will meet the
needs of the emerging  ATM market  or that products
currently under development  by  others will not be
introduced that would directly compete with the W/ATM
GateWay  product,  any  of which could have  a  material
adverse affect on the Company's business and operating
results.

*The  Company  believes that its future success  will
depend in large  part  upon the continued contributions of
members of the Company's senior management and other key
personnel, and upon its ability   to   attract  and  retain
highly skilled managerial, engineering,  sales,  marketing
and operations personnel,  the competition for whom is intense.  
Certain of the Company's senior management  have only recently 
joined the Company.  For example, in  September  1996, Alan Fraser 
joined the Company as President and Chief Executive Officer, replacing
Vinita Gupta, who  remains as  Chairperson  of  the Board
of Directors. There  can  be  no assurance  that the
Company will be successful in attracting  and retaining
skilled personnel to  hold  important   management
positions.

*As  discussed  under "Legal Proceedings" in Part II
hereof, in April  1996,  a  class  action complaint was
filed against the Company  and certain of its officers and
directors in  the Santa Clara  Superior  Court  of  the
State  of  California, alleging violations  of  the
California Corporations Code  and California Civil  Code.
In October 1996, a similar parallel lawsuit against the
Company and the same individuals in the State Court  action
was filed  in the United States District Court for the
Northern District  of  California  alleging violations  of
the federal securities laws.  The class period in both of these
lawsuits runs from  September  12,  1994 through December
29,  1995, and  both complaints   allege   that   the
defendants concealed   and/or misrepresented material
adverse information about the Company and that the
individual defendants sold shares of the Company's stock
based  upon material nonpublic information.  The complaints
seek unspecified  monetary damages.  The Company  believes
that both actions  are without  merit and intends to defend  both 
actions vigorously. However,  litigation  is   subject   to
inherent uncertainties  and,  thus, there can be no assurance  
that these lawsuits  will be resolved favorably to the Company
or that  they will  not  have  a  material  adverse  affect
on the  Company's financial condition and results of
operations.

*The   telecommunications  industry  is  characterized   by
the existence  of  a large number of patents and frequent
litigation based  on  allegations of patent infringement.
For example,  a third  party  has expressed its belief on
several occasions  that certain  of  the Company's
products, including its CSU/DSUs,  may infringe  upon six
patents held by it and has suggested  on  such occasions
that  the Company acquire a license to  such  patents. There  
can be no assurance that these assertions will be resolved without
costly litigation or in a manner that is not adverse  to
the Company.  The Company believes that a license, to the
extent required, will be available; however, no assurance
can  be given that  the terms of any offered license would
be favorable to  the Company. Should a license be
unavailable, the Company could  be required to discontinue
the sale of or to redesign certain of its products.  In
addition, Larscom, a competitor of the Company, has
continued  to  express  its belief that  the Company's
inverse multiplexer  products may infringe a patent
jointly  owned  by Larscom  and  a third party and has
suggested that  the  Company acquire a license to the
patent. There can be no assurance  that other third parties
will not assert infringement claims  against the  Company
in the future, that any such claims will not result in
costly  litigation or that the Company will prevail  in
such litigation or be able to license any valid and
infringed  patents from  third parties  on  commercially
reasonable  terms.  The Company's management,
after review and consultation with counsel, believes  that
the ultimate resolution of these allegations  are uncertain
and  there can be no assurance that these  assertions will
be resolved without costly litigation or in a manner that
is not adverse to the Company.  Accordingly, while the
Company  has accrued   certain  amounts  for  these
matters,   the ultimate resolution of these matters could result 
in payments in excess of the  amounts  accrued in the Company's 
financial statements and require  royalty  payments in the future
which  could adversely impact gross margins.

*The  risks  outlined herein are difficult  for  the
Company to forecast,  and these or other factors can
materially affect the Company's operating results and stock
price for one quarter or  a series  of  quarters.  Further,
in recent years the stock market has  experienced extreme
price and volume fluctuations that  have particularly
affected the market prices of securities  of  many high
technology companies, for reasons frequently  unrelated  to
the operating  performance  of the specific  companies.
These fluctuations, as well as general economic, political
and market conditions, may materially adversely affect the
market price  of the Company's common stock.

*During  October  1995, the Financial Accounting Standards
Board issued  Statement No. 123 (SFAS No. 123), "Accounting
for StockBased  Compensation," which establishes a fair
value based method of  accounting for stock-based
compensation plans.   The Company intends  to continue to
account for employee stock options  under APB  Opinion  No.
25, "Accounting for Stock Issued to Employees." SFAS  123
is effective for fiscal years beginning after December 15,
1995 and will require certain additional disclosures in
the financial statements for the year ending
December 31, 1996.

PART II.  OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS
In  April  1996, a class action complaint was filed
against the Company  and certain of its officers and
directors in the Santa Clara  Superior  Court  of  the
State  of California, alleging violations  of  the
California Corporations Code  and California Civil  Code.
In October 1996, a similar parallel lawsuit against the
Company  and the same individuals in the State Court
action was  filed in the United States District Court for
the  Northern District  of  California  alleging violations
of  the federal securities laws.  The class period in both
of these lawsuits runs from  September  12, 1994 through
December 29, 1995,  and  both complaints   allege that
the  defendants concealed   and/or misrepresented material
adverse information about the Company and that the
individual defendants sold shares of the Company's stock
based upon material nonpublic information.  The complaints
seek unspecified  monetary damages.  The Company  believes
that both actions  are  without  merit and intends to defend
both actions vigorously. However,  litigation  is   subject   
to inherent uncertainties  and,  thus, there can be no assurance  
that these lawsuits  will be resolved favorably to the Company
or that  they will  not  have  a  material  adverse  affect
on the  Company's financial condition and results of
operations. 

ITEM    2.   CHANGES IN SECURITIES

Not applicable.

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY
HOLDERS

Not applicable.

ITEM 5.   OTHER INFORMATION

In  September  1996, Alan Fraser joined the Company as
President and Chief Executive Officer, replacing Vinita
Gupta, who  remains as  Chairperson of the Board of Directors.  
Mr. Fraser is also a member of the Company's Board of Directors.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
(a)  Exhibits
      10.18  Employment Agreement between Registrant and 
             Alan Fraser dated September 5, 1996.
      10.19  Security Agreement between Registrant and 
             Alan Fraser dated September 30, 1996.
      10.20  Secured  Promissory Note from Alan Fraser
             dated September 30, 1996.

    11.01    Statement of Computation of Net
             Income Per Share.

     27.01   Financial Data Schedule

(b)  Reports on Form 8-K

  There  were no reports on Form 8-K filed during the
  quarter ended September 30, 1996.
                

                         SIGNATURES
                            
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.

                              DIGITAL LINK CORPORATION

Date:  November  14, 1996      \s\ Alan I. Fraser
                              Alan I. Fraser
                              Chief Executive Officer



Date:  November  14, 1996      \s\ Stanley E. Kazmierczak
                              Stanley E. Kazmierczak
                              Chief Financial Officer
                              
                              
                         EXHIBIT INDEX


Exhibits

10.18           Employment Agreement between Registrant
                and Alan Fraser dated September 5, 1996.
10.19           Security  Agreement between Registrant
                and Alan Fraser dated September 30, 1996.
10.20           Secured  Promissory Note from Alan
                Fraser dated September 30, 1996.

11.01          Statement of Computation of Net Income
               Per Share. 

27.01          Financial Data Schedule




















                                                Exhibit 11.01

<TABLE>
<CAPTION>
                    DIGITAL LINK CORPORATION
       STATEMENT OF COMPUTATION OF NET INCOME PER SHARE
       (In thousands, except per share data, unaudited)
                               
                              
                              Quarter  Ended     Nine Months Ended
                               September 30,        September 30
                              1996      1995      1996       1995

Primary:

<S>                          <C>       <C>       <C>       <C>
Net  income                  $1,481    $1,678    $2,890    $ 4,303

Weighted average number of
    shares from:
      Common shares 
      outstanding             9,149     8,800     9,080      8,736
     Common equivalent shares
          from stock options
          outstanding           302       683       337        734

Common and common equivalent
    shares used in computing per
    share amounts             9,451     9,483     9,417      9,470

Net income per share         $ 0.16    $ 0.18    $ 0.31    $  0.45


Note:  There is no material difference in the computation of
net income per share on  a fully diluted basis.

</TABLE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated balance sheet, consolidated statement of operations and
consolidated statement of cash flows included in the Company's Form 10-Q for the
period ending September 30, 1996, and is qualified in its entirety by reference
to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           1,644
<SECURITIES>                                    15,243
<RECEIVABLES>                                    6,463
<ALLOWANCES>                                       562
<INVENTORY>                                      5,604
<CURRENT-ASSETS>                                31,239
<PP&E>                                           7,198
<DEPRECIATION>                                   5,359
<TOTAL-ASSETS>                                  59,513
<CURRENT-LIABILITIES>                            8,722
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        29,778
<OTHER-SE>                                      21,013
<TOTAL-LIABILITY-AND-EQUITY>                    59,513
<SALES>                                         36,355
<TOTAL-REVENUES>                                36,355
<CGS>                                           14,869
<TOTAL-COSTS>                                   33,938
<OTHER-EXPENSES>                               (1,832)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  4,249
<INCOME-TAX>                                     1,359
<INCOME-CONTINUING>                              2,890
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,890
<EPS-PRIMARY>                                     0.31
<EPS-DILUTED>                                     0.31
        

</TABLE>

                                               Exhibit 10.18

September 5, 1996


Mr. Alan I. Fraser
14403 Donna Lane
Saratoga, CA  95070

Dear Alan:

On behalf of Digital Link Corporation (the "Company") Board of
Directors, I am extremely pleased to offer you the position of
President and Chief Executive Officer of  the Company.  The
terms offered are as follows:

1.   Your biweekly salary will be $11,538.47 and will be
subject to an annual review starting January, 1998.  Starting next 
year you will be eligible to earn up to 35% of your base salary as
an annual bonus based on targets.  Generally eighty per cent
(80%) of this bonus is based upon meeting the fiscal years
Company targeted revenues and operating income and 20% is at
the Board's discretion.  The structure and criterion of bonus
may be changed at any time by the Compensation Committee.
Executive bonuses are payable after the first Board of
Directors' meeting following the close of the fiscal year which
is the calendar year.  You must be an employee of Digital Link
at the time the bonus is paid. You will not qualify for any
bonus for the remainder of 1996.  You will also be eligible to
participate in the regular health insurance and other employee
benefit plans established by the Company for its employees from
time to time.  A brief summary of the benefits currently
offered by the company, entitled Flexible Benefit Program, is
attached.

2.   Digital Link will pay a car allowance of  $250.00 per
month plus $.20 per mile for actual business related auto travel.

3.   The Company will pay you a $45,000 sign-on bonus on the
date you begin employment with the Company.  This bonus is non
refundable as long as you stay as an active employee of the
Company for at least 90 days.

4.   The Board of Directors of the Company will grant you an
option to purchase up to 370,000 shares of common stock of the
Company under the 1992 Equity Incentive Plan at the current
fair market value of the Company's common stock.  The shares
you will be given the opportunity to purchase will vest at the
rate of 25% one year from the date of the grant, and then
ratably over the following 36 months as long as you remain
employed by the Company.  You also qualify for additional stock
options under annual review starting January 1998.

5.   The Company will loan you $250,000 on the date you begin
employment, to be repaid at the end of 36 months along with the
entire interest payment, except as provided below.  The per
annum interest rate will be the IRS related party interest rate
on the date of the loan.

     If you sell any shares of Digital Link common stock prior
to the end of the 36 months period, the proceeds of the sales
must first be applied to the repayment of the loan.  Your
options and shares (upon exercise) will be the collateral for
repayment of the loan.  You will have to sign a separate full
recourse promissory note and security agreement to document
these obligations.

6.  As the CEO,  you will be elected to the Company's Board of
Directors as of your first date of employment.

7.   As an employee of the Company, you will have access to
certain Company confidential information and you may, during the 
course of your employment, develop or have access to information or 
inventions which will be the property of the Company.  To protect the
interests of the Company, you will be required to sign the
Company's standard Invention Assignment and Proprietary
Information Agreement as a condition of your employment.  A
copy of this agreement is attached  for your review.  We wish
to remind you not to  bring with you any confidential or
proprietary material of any former employer or violate any
other obligations you may have to your former employers.

8.   While we look forward to a long and profitable
relationship, should you decide to accept our offer, you will
be an at-will employee of the Company, which means that the
employment relationship may be terminated by either of us for
any reason at any time.  Any statements or representations to
the contrary (and, indeed, any statements contradicting any
provision of this letter) should be regarded by you as
ineffective.  unless written and signed by the Chairperson of
the Board.  Participation in any Company benefit program is not
to be regarded as an assurance of continued employment for any
particular period of time.

9.   In the event of termination by Digital Link of your active
services with Digital Link other than for cause (cause or other
than cause to be determined by the Board of Directors of the
Company) you will have a consulting contract with the Company
for up to the next twelve months. During these twelve months
you will be a consultant and will be paid full base salary and
benefits and the stock options will continue to vest.  In the
event that you are employed elsewhere during the period, your
salary will discontinue upon start of alternate work but your
stock vesting will be continued.  You in return agree not to
compete with the Company for the twelve month consulting period
after termination of your active employment with the Company.

10.  In the event your position is eliminated due to the
Company being acquired by another company, you will have a
consulting contract with the acquirer, for up to the next
twelve months after termination. During these twelve months you
will be a consultant and will be paid full base salary and
benefits and the stock options will continue to vest.  In the
event that you are employed elsewhere during the period, your
salary will stop upon start of alternate work but your stock
vesting will be continued. You in return agree not to compete
with the Company or its acquirer for the twelve month
consulting period after termination of your active employment
with the acquirer.

11.  The Immigration Reform and Control Act of 1986 requires
you, within three business days of hire, to present
documentation demonstrating that you have authorization to work
in the United States.  Acceptable documentation is shown on the
enclosed form titled Employment Eligibility Verification (Form
I-9).  Please bring this form to work along with the
appropriate documentation. If you have questions about this
requirement, which applies to U.S. citizens and non-U.S.
citizens alike, please contact our Human Resources department.

12.  You and the Company agree that any dispute or claim of any
nature arising between us, other than claims for worker's
compensation or unemployment benefits, shall be submitted to
final and binding arbitration before a single neutral
arbitrator. The arbitrator shall be selected according to the
commercial arbitrator selection procedures of the American Arbitration
Association, and his or her fees shall be shared equally by the
parties.  The arbitrator shall decide any such claim and may
grant any relief authorized by law.  The arbitrator shall issue
a written award and opinion.  Nothing contained herein shall
preclude you or the Company from seeking a temporary injunction
or other provisional relief where appropriate.  This agreement
is governed by the California arbitration statute, Code of
Civil Procedure 1280 et seq.

13.  As an acceptance of the offer, please sign below and
return a copy of this letter to myself by September 12, 1996,
after which date this offer will expire, unless extended in
writing by the Company. Your signature will acknowledge that
you have read, understood and agree to the terms and conditions
of this offer. We would like your first day of employment be no
later than September 30, 1996.

I have received and had access to all the information I need to
make an informed decision in respect to employment by the
Company.  I accept the offer of employment stated in this
letter and expect to begin employment on September 30, 1996.

 \s\ Alan Fraser                    September 10, 1996
Signature                           Date

We look forward to welcoming you to the Company.

Sincerely,





\s\ Vinita Gupta

Vinita Gupta
Chairperson of the Board





                                             Exhibit 10.19
                      
                    SECURITY AGREEMENT

This Security Agreement (this "Agreement") is made and entered
into effective as of September 30, 1996 (the "Effective Date")
by and between Alan I. Fraser ("Borrower") and Digital Link
Corporation, a California corporation ("Lender").

                           RECITALS
                               
          A.   Borrower has borrowed the principal amount of
$250,000.00 from Lender pursuant to the terms of a certain
Secured Promissory Note of Borrower to Lender dated of even
date herewith (the "Note").

          B.   The parties have agreed that Borrower's
obligations under the Note will be secured by Borrower's grant
to Lender of a security interest in and to certain collateral,
pursuant to the terms and conditions of this Agreement.

          NOW, THEREFORE,  in consideration of loans made or to
be made by Lender under the Note, the parties' agreements
herein, and for other good and valuable consideration, the
parties hereby agree as follows:

          1.   Security.  The payment and performance of
Borrower's obligations under the Note (hereinafter collectively
referred to as the "Obligations") will at all times be secured
as follows:

               (a)  Grant of Security Interest.  As security
for the due performance and payment of the Obligations, Lender
hereby grants to Lender a security interest in the "Collateral"
as defined in Section 1(b).

               (b)  Collateral Defined.  As used in this
Agreement, the term "Collateral" means, collectively, the
assets described in Exhibit A attached hereto and all proceeds
thereof. Borrower shall deposit the Collateral with Lender and
Lender shall keep the Collateral at Lender's principal place of
business for the term of this Agreement.

               (c)  Financing Statements.  So long as Borrower
is indebted to Lender under the Note, Borrower will promptly
execute and deliver to Lender such assignments, notices,
financing statements, or other documents and papers as Lender
may reasonably require in order to perfect and maintain the
security interest in the Collateral granted to Lender hereby
and to give any third party notice of Lender's interest in the
Collateral. Borrower will pay to Lender all expenses incurred
by Lender in filing such assignments, notices, financing
statements or other documents or papers (and any continuation
statements or amendments thereto).  Upon the full and final
discharge of all of Borrower's Obligations, Lender will execute
and deliver such documents as may be reasonably necessary and
requested by Borrower to release the Collateral from the
security interest granted to Lender in this Agreement.

          2.   Representations and Warranties of Borrower.
Borrower represents and warrants to Lender that:

               (a)  Authority.  Borrower has all right, power
and authority necessary to make, enter into and perform its
obligations under this Agreement and to grant Lender the
security interest in the Collateral granted in Section 1 above,
without the need for the consent or approval of any other
person or entity.  Borrower has taken all necessary action to
make this Agreement the legal, valid, binding and enforceable
obligation of Borrower that it purports to be.

               (b)  No Legal Obstacle to Agreement.  To the
best of Borrower's knowledge, neither the execution and
delivery of this Agreement nor the consummation of any
transaction contemplated hereby, nor the fulfillment of the
terms of this Agreement or of any other agreement or instrument
referred to herein, has constituted or resulted in, or will
constitute or result in, a breach of the provisions of any
instrument, contract or agreement to which Borrower is a party
or by which Borrower and/or the Collateral is bound, or the
violation of any law, judgment, decree or governmental or
administrative order, rule or regulation applicable to
Borrower, or has resulted in or will result in the creation of
any lien or claim upon any of the Collateral.  No consent of
any other person (including without limitation any creditor of
Borrower) is required in connection with the execution,
delivery, performance, validity or enforceability of this
Agreement.
               (c)  Title; No Liens or Claims in Collateral.
Borrower owns all right, title and interest in and to the
Collateral and no other person or entity has any right, title
or interest in or to the Collateral, except for statutory liens
for the payment of current taxes that are not yet delinquent.
All of the Collateral is (and until the Note has been paid in
full and all the Obligations are fully satisfied will be) free
and clear of all liens, security interests, mortgages, claims,
rights, encumbrances and restrictions of any kind except for
statutory tax liens and the security interest granted to Lender
under this Agreement.
               (d)  No Bankruptcy.  Borrower is not subject to
any bankruptcy case or insolvency proceedings before any court
in any jurisdiction.  In the ninety (90) days preceding the
effective date hereof, Borrower has not received any threat
from any third party to subject Borrower to any involuntary
bankruptcy or insolvency proceeding.
          3.   Covenants of Borrower.  Borrower hereby
covenants and agrees with Lender as follows:

               (a)  Taxes.  Borrower will pay all taxes due and
owing by Borrower at such time as they become due.  Borrower
will keep the Collateral in good condition and repair
continuously for so long as Borrower has Obligations to Lender
under the Note.

               (b)  Maintenance of Records.  Borrower will keep
and maintain at its own cost and expense satisfactory and
complete records of the Collateral belonging to it.  For
Lender's further security, Lender will have a security interest
in all of the books and records of Borrower pertaining to the
Collateral.

               (c)  Notice to Account Debtors.  Upon the
request of Lender at any time after the occurrence and during
the continuance of an Event of Default (as defined below),
Borrower shall notify account debtors on all Borrower's
accounts that such accounts have been assigned to Lender and
that payments in respect thereof shall be made directly to
Lender.

               (d)  Moving of Collateral.  Borrower will not
move or relocate any or all of the Collateral that remains
owned by Borrower to any location outside the State of California
without Lender's prior written consent, which may be withheld
in Lender's sole discretion.  Any notice provided by Borrower
relating to the movement of Collateral shall indicate in detail
the description of the Collateral to be moved or relocated and
the location(s) and address(es) to which such Collateral is to
be moved.

               (e)  Sale of Collateral.  Borrower will not,
without Lender's prior written consent, which may be withheld
in Lender's sole discretion:  (i) sell, lease, assign, transfer
or otherwise dispose of the Collateral, any part thereof or any
interest therein, or any of Borrower's rights therein, to any
person, entity or party other than Lender.

          4.   Lender' Rights and Remedies Upon Event of
Default.

               (a)  General Remedies.  In the event of an
occurrence of any Event of Default (as that term is defined in
the Note, in addition to exercising any other rights or
remedies Lender may have under the Note, at law or in equity,
or pursuant to the provisions of the California Commercial
Code, Lender may, at its option, and without demand first made,
exercise any one or all of the following rights and remedies:
(i) collect the Collateral and its proceeds; (ii) take
possession of the Collateral wherever it may be found, using
all reasonable means to do so, or require Borrower to assemble
the Collateral and make it available to Lender at a place
designated by Lender which is reasonably convenient to
Borrower; (iii) proceed with the foreclosure of the security
interest in the Collateral granted herein and the sale or
endorsement and collection of the proceeds of the Collateral in
any manner permitted by law or provided for herein; (iv) sell,
lease or otherwise dispose of the Collateral at public or
private sale, with or without having the Collateral at the
place of sale; (v) institute a suit or other action against
Borrower for recovery on the Note; (vi) exercise any rights and
remedies of a secured party under the California Commercial
Code; and/or  (vii) offset, against any payment due from
Borrower to Lender, the whole or any part of any indebtedness
of Lender to Borrower.

               (b)  No Election of Remedies.  The election by
Lender of any right or remedy will not prevent Lender from
exercising any other right or remedy against Borrower.

               (c)  Proceeds.  If an Event of Default occurs,
all proceeds and payments with respect to the Collateral will
be retained by Lender (or if received by Borrower will be held
in trust and will be forthwith delivered by Borrower to Lender
in the original form received, endorsed in blank) and held by
Lender as part of the Collateral or applied by Lender to the
payment of the Obligations.

               (d)  Sales of Collateral.  Any item of
Collateral may be sold for cash or other value at public or
private sale or other disposition and the proceeds thereof
collected by or for Lender.  Borrower agrees to promptly
execute and deliver, or promptly cause to be executed and
delivered, such instruments, documents, assignments, waivers,
certificates and affidavits and supply or cause to be supplied
such further information and take such further action as Lender
may require in connection with any such sale or disposition.
Lender will have the right upon any such public sale or sales,
and, to the extent permitted by law, upon any such private sale
or sales, to purchase the whole or any part of the Collateral
so sold, free of any right or equity of redemption in Borrower,
which right or equity is hereby waived or released.  If any
notice of a proposed sale, lease, license or
other disposition of Collateral shall be required by law, such
notice shall be deemed reasonable and proper if given at least
ten (10) days before such sale, lease, license or other
disposition.  Lender agrees to give Borrower ten (10) days
prior written notice of any sale, lease, license or other
disposition of Collateral (or any part thereof) by Lender.

               (e)  Application of Proceeds.  The proceeds of
all sales and collections in respect of the Collateral, the
application of which is not otherwise specifically herein
provided for, will be applied as follows:  (i) first, to the
payment of the costs and expenses of such sale or sales and
collections and the attorneys' fees and out-of-pocket expenses
incurred by Lender relating to costs of collection; (ii)
second, any surplus then remaining will be applied first, to
the payment of all unpaid interest accrued under the Note, and
then to the payment of unpaid principal under the Note; and
(iii) third, any surplus then remaining will be paid to
Borrower.

          5.   Notices.  Any notice required or permitted
hereunder will be given in writing and will be deemed
effectively given upon personal delivery, three days after
deposit in the United States mail by first class mail, one (1)
business day after its deposit with any express courier
(prepaid), or one (1) business day after transmission by
telecopier, in each case addressed to the other party at such
party's address (or facsimile number, in the case of
transmission by telecopier) as shown below its signature to
this Agreement, or to such other address as such party may
designate in writing from time to time to the other party.

          6.   Jurisdiction; Venue.  Borrower, by its execution
hereof hereby, irrevocably submits to the in personam
jurisdiction of the state courts of the State of California and
of the United States District Court for the Northern District
of California that are located in Santa Clara County,
California, for the purpose of any suit, action or other
proceeding arising out of or based upon this Agreement.

          7.   Termination.  When all Obligations have been
paid and performed in full and discharged, this Agreement and the
security interest granted to Lender under this Agreement will
terminate.

          8.   Amendments and Waivers.  No amendment or
modification of this Agreement may be made or be effective
unless and until it is set forth in writing and signed by all
parties hereto.  No waiver of any right under this Agreement
will be effective unless expressly set forth in a writing
signed by each party against whom such waiver is asserted.  No
course of dealing between the parties will operate as a waiver
of any party's rights under this Agreement.  A waiver on any
one occasion will not be construed as a bar to or waiver of any
right or remedy on any future occasion.  Borrower acknowledges
that the giving by Lender of any notice or information to
Borrower, or the securing of any consent by Borrower, not
required by the express terms hereof to be given or secured,
will not by implication constitute an amendment to or waiver or
modification of any provision hereof, or impose upon Lender any
duty to give any such notice or information or to secure any
such consent on any future occasion.

          9.   Attorneys' Fees.  If any party hereto commences
or maintains any action at law or in equity (including
counterclaims or cross-complaints) against the other party
hereto by reason of the breach or claimed breach of any term or
provision of this Agreement, then the prevailing party in said
action will be entitled to recover its reasonable attorney's fees 
and court costs incurred therein.
          
          10.  Successors and Assigns.  The provisions of this
Agreement will inure to the benefit of, and be binding on, each
party's respective heirs, successors and assigns.

          11.  Miscellaneous.  The invalidity or
unenforceability of any term or provision of this Agreement
will not affect the validity or enforceability of any other
term or provision hereof. The headings in this Agreement are
for convenience of reference only and will not alter or
otherwise affect the meaning of this Agreement.  This Agreement
and the Note and the exhibits thereto, together constitute the
entire agreement and understanding of the parties regarding the
subject matter hereof and supersede any and all prior
understandings and agreements between the parties with respect
to such subject matter.

          12.  Governing Law.  This Agreement will be governed
by and construed exclusively in accordance with the internal
laws of the State of California as applied to agreements
between residents thereof and to be performed entirely within
such State, without reference to that body of law relating to
conflict of laws or choice of law.

          13.  Execution in Counterparts.  This Agreement may
be executed in any number of counterparts, which together will
constitute one instrument.

     IN WITNESS WHEREOF, the parties have caused this Agreement
to be executed and delivered as of the Effective Date.

BORROWER:                          LENDER:
\s\ Alan I. Fraser                 \s\ Stanley E. Kazmierczak
Alan I. Fraser                      Stanley E. Kazmierczak

Address: 14403 Donna Lane          Title: Chief Financial Officer
Saratoga, CA 95070                 Address: 217 Humboldt Court
Fax No.                                     Sunnyvale, CA 94089
                                   Fax No.:  (408) 745-6250


[The remainder of this page has been intentionally left blank]
                               
                               
                           EXHIBIT A

                    DESCRIPTION OF COLLATERAL

     Option granted to Alan I. Fraser to purchase 370,000 shares of
Common Stock of Digital Link Corporation and shares of Common Stock
issuable upon exercise of such option.












    
                                               Exhibit  10.20
                   SECURED PROMISSORY NOTE
                    Sunnyvale, California

$250,000.00                                    September 30, 1996

    1.     Obligation.    The  undersigned,   Alan   I.
Fraser ("Borrower") hereby promises to pay to the order of
Digital Link Corporation, a California corporation,
("Lender" or "Holder")  on or  before
September 30, 1999, at Lender's  principal  place  of
business at 217 Humboldt Court, Sunnyvale, California
94089,  or at  such other place as Holder may direct, the
principal  sum  of Two  Hundred Fifty Thousand Dollars
($250,000.00), together  with all  interest accrued on
unpaid principal, at a rate of  six  and two  one
hundredths percent (6.02%) per annum (calculated on  the
basis of a 360day year), compounded annually, which rate
is  not less than   the  minimum  rate established
pursuant  to Section 1274(d) of the Internal Revenue Code of 1986, 
as amended, as  of the  date  hereof.   As
used herein,  the  term  "Holder"  shall
initially mean Lender, and shall subsequently mean each
person or entity to whom this Note is duly assigned.

If  any  payment of principal or interest under this Note
becomes due  and  payable  on a day other than a business
day  then  the maturity  of such payment will be extended
to the next succeeding business  day,  and  with respect
to the payment  of  principal, interest  thereon  will be
payable at the rate set  forth  herein during the period
of such extension.

   2.    Prepayment.   Prepayment of  unpaid  principal
and/or interest  due  under this Note may be made at  any  time
without penalty.      Unless  otherwise agreed in  writing
by  Holder,  all payments  will be made in lawful tender of the United
States and will  be  applied (a) first, to the payment of
accrued interest, and (b) second, (to the extent that the
amount of such prepayment exceeds  the amount of all such
accrued interest), to the payment of principal.

   3.    Security.   Payment  of this  Note  is  secured
by  a security  interest in assets and properties of  Borrower
granted pursuant  to  the  terms and conditions of a
Security  Agreement dated  of even date herewith among
Borrower and Lender,  as  such may be amended from time to
time (the "Security Agreement").

   4.    Default; Acceleration of Obligation.  Borrower
will be deemed  to  be  in  default under this Note and  the
outstanding unpaid principal balance of this Note, together with all
interest accrued thereon, will immediately become due and
payable in full, without  the need for any further action
on the part  of  Holder, upon  the  occurrence  of any of
the following  events  (each  an "Event  of
Default"):  (a) upon Borrower's failure to  make  any
payment when due under this Note; (b) upon any sale,
transfer  or other  disposition of the Collateral by
Borrower;  (c)  upon  the filing  by   or
against Borrower of any voluntary or  involuntary
petition  in  bankruptcy or any petition  for  relief
under the federal bankruptcy code or any other state or
federal law for the relief  of debtors;  provided,  however,  with  
respect  to an involuntary  petition in bankruptcy, such petition has
not been dismissed  within  thirty  (30) days after  the
filing of  such petition; (d) upon the execution by
Borrower of an assignment for the  benefit  of  creditors
or the appointment  of  a  receiver, custodian,
trustee  or  similar  party  to  take  possession  of
Borrower's assets or property; or (e) upon any breach,
default or violation   by  Borrower  of  any  term,  condition,
obligation, representation or covenant of the Security Agreement.

    5.    Remedies On Default; Acceleration.  Upon any
Event  of Default, Holder will have, in addition to its rights and
remedies under  this  Note,  full  recourse against  any
real,  personal, tangible  or  intangible assets of
Borrower, and may  pursue  any legal or equitable remedies
that are available to Holder, and may declare  the entire
unpaid principal amount of this Note and  all unpaid
accrued interest under this Note to be immediately due and
payable in full.

     6.    Waiver and Amendment.  Any provision of this
Note may be  amended or modified only by a writing signed by both
Borrower and Holder.  Except as provided below with
respect to waivers  by Borrower, no waiver or consent with
respect to this Note will  be binding or effective unless
it is set forth in writing and signed by  the party
against whom such waiver is asserted.  No course of
dealing  between Borrower and Holder will operate as a
waiver  or modification  of any  party's rights or
obligations  under  this Note.   No delay  or  failure on
the part  of  either  party  in exercising any right or
remedy under this Note will operate as  a waiver  of such
right or any other right.  A waiver given on  one occasion
will not be construed as a bar to, or as a  waiver  of,
any right or remedy on any future occasion.

    7.     Waivers   of   Borrower.   Borrower   hereby
waives presentment, notice of non-payment, notice of dishonor,
protest, demand and diligence.  This Note may be amended
only by a writing executed by Borrower and Holder.

     8.    Governing  Law.   This Note will be  governed
by and construed  in accordance with the internal laws of the
State  of California as applied to agreements between
residents thereof  to be  performed  entirely within such
State, without  reference  to that body of law relating to
conflict of laws or choice of law.

     9.      Severability;   Headings.    The
invalidity    or unenforceability of any term or
provision of this Note  will not affect  the  validity
or enforceability of  any  other term  or provision
hereof.  The headings in this Note are
for convenience of  reference  only  and will not alter
or otherwise  affect  the meaning of this Note.

     10.   Jurisdiction; Venue.  Borrower, by  its
execution  of this  Note,  hereby  irrevocably   submits  to  the  in
personam jurisdiction  of the state courts of the State of
California  and of  the United States District Court for the
Northern District of California  that  are located in Santa
Clara County,  California, for  the  purpose of any suit,
action or other proceeding arising out of or based upon this
Note.

     11.  Attorneys' Fees.  If suit is brought for collection
of this  Note  or  enforcement of the Security Agreement,
Borrower agrees to pay all reasonable expenses, including
attorneys' fees, incurred  by Holder in connection therewith
whether or  not  such suit is prosecuted to judgment.

     12.   Assignment.   This  Note is  freely  transferable
and assignable  by  Holder, provided that such transfer  is made
in compliance with all applicable state and federal securities
laws. Any  reference to Holder herein will be deemed to  refer
to  any subsequent  transferee  of  this Note  at  such  time
as   such transferee  holds this Note. This Note may not be
assigned  or delegated  by  Borrower,
whether  by  voluntary  assignment
or transfer, operation of law, merger or otherwise.

     IN  WITNESS WHEREOF, Borrower has executed this Note
as  of the date and year first above written.

                              BORROWER
                          \s\ Alan I. Fraser
                          Alan I. Fraser





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