DIGITAL LINK CORP
10-Q, 1998-05-14
COMPUTER COMMUNICATIONS EQUIPMENT
Previous: MARITRANS INC /DE/, 10-Q, 1998-05-14
Next: MCNEIL REAL ESTATE FUND XXVII LP, 10-Q, 1998-05-14




                                    FORM 10-Q

                                  UNITED STATES
                       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 March 31, 1998

                                       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                           (IRS Employer
  incorporation or organization)                       Identification Number)


                     217 Humboldt Court, Sunnyvale, CA 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 as of May 13,
1998, was 9,472,978 shares.



<PAGE>



                            DIGITAL LINK CORPORATION

                               INDEX TO FORM 10-Q



                                                                         Page
PART I - FINANCIAL INFORMATION:

ITEM 1 - Financial Statements

       Consolidated Balance Sheets as of March 31, 1998                    3
       and December 31, 1997

       Consolidated Statements of Income and Comprehensive Income
       for the three months ended March 31, 1998 and March 31, 1997        4


       Consolidated Statements of Cash Flows for the three                 5
       months ended March 31, 1998 and March 31, 1997

       Notes to Consolidated Financial Statements                          6

ITEM 2 - Management's Discussion and Analysis of                          10
         Financial Condition and Results of Operations

ITEM 3 - Quantitative and Qualitative Disclosures About                   17
         Market Risk

PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings                                                18

ITEM 2 - Changes in Securities and Use of Proceeds                        18

ITEM 3 - Defaults Upon Senior Securities                                  18

ITEM 4 - Submission of Matters to a Vote of Security Holders              18

ITEM 5 - Other Information                                                18

ITEM 6 - Exhibits and Reports on Form 8-K                                 18


SIGNATURE(S)                                                              20


<PAGE>



                          PART I. FINANCIAL INFORMATION

ITEM 1.  Financial Statements
- -------  --------------------
                    DIGITAL LINK CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                  (Amounts in thousands, except share amounts)
- ---------------------------------------------------------------------------- 
<TABLE>
<CAPTION>
                                                                        March 31,         December 31,
                                                                          1998                1997
                                                                      -------------      --------------
                                                                       (Unaudited)
ASSETS
CURRENT ASSETS:
<S>                                                                       <C>               <C>    
Cash and cash equivalents .............................................   $ 7,824           $ 2,504
Short-term marketable securities ......................................     9,838            18,026
Accounts receivable, less allowance for doubtful accounts of $534 at
     3/31/98 and $517 at 12/31/97 .....................................     6,802             5,193
Inventories ...........................................................     6,984             8,163
Prepaid and other current assets ......................................     1,413             1,433
Deferred income taxes .................................................     2,304             2,304
                                                                          -------           -------
         Total current assets .........................................    35,165            37,623

Property and equipment at cost, net ...................................     3,281             3,325
Long-term marketable securities .......................................    24,799            21,899
Deferred income taxes .................................................     2,062             2,062
Other assets ..........................................................     1,149             1,147
                                                                          -------           -------
         TOTAL ASSETS .................................................   $66,456           $66,056
                                                                          =======           =======

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable ......................................................   $ 3,510           $ 2,407
Accrued payroll expense ...............................................     2,600             2,344
Other accrued expenses ................................................     3,254             3,785
Income taxes payable ..................................................     1,167               186
                                                                          -------           -------
         Total current liabilities ....................................    10,531             8,722
                                                                          -------           -------

CONTINGENCIES (Note 4)
SHAREHOLDERS' EQUITY:
Preferred stock, no par value:
     Authorized:  5,000,000 shares;
     Issued and outstanding:  None
Common stock, no par value:
     Authorized:  25,000,000 shares;
     Issued and outstanding:  9,314,006 shares at 3/31/98 and 9,427,306
     shares at 12/31/97 ...............................................    34,195            34,609
Unrealized gain on marketable securities ..............................        32               107
Retained earnings .....................................................    21,698            22,618
                                                                          -------           -------
         Total shareholders' equity ...................................    55,925            57,334
                                                                          -------           -------

         TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ...................   $66,456           $66,056
                                                                          =======           =======

</TABLE>



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


<PAGE>



                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                  (Unaudited)
                           FOR THE THREE MONTHS ENDED
                             MARCH 31, 1998 AND 1997
                (Amounts in thousands, except per share amounts)
- --------------------------------------------------------------------------------


                                                   Three Months Ended
                                                        March 31,
                                                  --------------------
                                                    1998        1997
                                                    ----        ----
REVENUES:
Net sales .....................................   $ 14,519    $ 16,038
Cost of sales .................................      7,204       6,816
                                                  --------    --------
       Gross profit ...........................      7,315       9,222
                                                  --------    --------

EXPENSES:
Research and development ......................      2,822       3,032
Selling, general and administrative ...........      5,023       4,916
                                                  --------    --------
       Total operating expenses ...............      7,845       7,948
                                                  --------    --------
       Operating income (loss) ................       (530)      1,274
Other income ..................................        601         641
                                                  --------    --------
       Income before provision for income taxes         71       1,915
Provision for income taxes ....................         22         583
                                                  --------    --------
       NET INCOME .............................   $     49    $  1,332
                                                  ========    ========

COMPREHENSIVE INCOME ..........................   $    (26)   $  1,216
                                                  ========    ========

EARNINGS PER SHARE (Basic)
Net income (loss) per share ...................   $   0.01    $   0.14
                                                  ========    ========
Shares used in computing per share amounts ....      9,383       9,190
                                                  ========    ========
EARNINGS PER SHARE (Diluted)
Net income (loss) per share ...................   $   0.01    $   0.14
                                                  ========    ========
Shares used in computing per share amounts ....      9,436       9,577
                                                  ========    ========

















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


<PAGE>


                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
              FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997
                             (Amounts in thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 Three Months Ended
                                                                      March 31,
                                                              -----------------------
                                                                 1998          1997
                                                                 ----          ----
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                            <C>         <C>     
Net income .................................................   $     49    $  1,332
Adjustments to reconcile net income to net cash flows
provided by operating activities:
   Depreciation and amortization ...........................        428         323
   Amortization of goodwill ................................         28           0
   Provision for doubtful accounts .........................         18          62
   Provision for excess and obsolete inventories ...........         33          58
         Accounts receivable ...............................     (1,627)        127
         Inventories .......................................      1,146        (116)
         Prepaid and other assets ..........................        (10)       (516)
         Accounts payable ..................................      1,103       1,026
         Accrued payroll and other accrued expenses ........       (275)       (107)
         Income taxes payable ..............................        981         475
                                                               --------    --------
             Net cash flows provided by operating activities      1,874       2,664
                                                               --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of marketable securities .........................     (9,487)     (1,030)
Maturities of marketable securities ........................     14,700       4,340
Acquisition of property and equipment ......................       (384)       (485)
                                                               --------    --------
             Net cash flows provided by investing activities      4,829       2,825
                                                               --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options ....................         42         138
Repurchase of common stock .................................     (1,425)     (1,946)
                                                               --------    --------
             Net cash used in financing activities .........     (1,383)     (1,808)
                                                               --------    --------
                  Net increase in cash and cash equivalents       5,322       3,681

Cash and cash equivalents at beginning of year .............      2,504       2,043
                                                               --------    --------

Cash and cash equivalents at end of period .................   $  7,824    $  5,724
                                                               ========    ========


</TABLE>












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


<PAGE>



                    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
         26, 1998.

         The  year-end  balance  sheet at December  31,  1997 was  derived  from
         audited  financial  statements,  but does not include  all  disclosures
         required by generally accepted accounting principles.

         Operating  results  for the three  months  ended March 31, 1998 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

         Basic and  diluted  income per share is computed  in  accordance  with
         Statement of Financial  Accounting Standards No. 128 ("SFAS No. 128").
         All per share amounts have been  restated in accordance  with SFAS No.
         128.
<TABLE>
<CAPTION>
                                                                          Quarter Ended
                                                                  March 31,           March 31,
                                                                    1998                1997
                                                                    ----                ----
           Basic                                             (in thousands, except per share data)

          <S>                                                     <C>                <C>
           Weighted average common shares outstanding for
           the period ..........................................    9,383              9,191

           Shares used in computing per share amounts ..........    9,383              9,191
                                                                   ======             ======

           Net income ..........................................   $   49             $1,332
                                                                   ------             ------
           Net income per share ................................   $ 0.01             $ 0.14
                                                                   ======             ======

</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                                                                           Quarter Ended
                                                                   March 31,          March 31,
                                                                    1998                1997
                                                                    ----                ----
           Diluted                                            (in thousands, except per share data)

          <S>                                                      <C>               <C> 
           Weighted average number of shares outstanding for
           the period ...........................................    9,383             9,191

           Common equivalent shares from conversion of stock
           options under treasury stock method ..................       53               386
                                                                    ------            ------

           Shares used in computing per share amounts ...........    9,436             9,577
                                                                    ======            ======

           Net income ...........................................   $   49            $1,332
                                                                    ------            ------
           Net income per share .................................   $ 0.01            $ 0.14
                                                                    ======            ======
</TABLE>


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):

                                         March 31, 1998      December 31, 1997
                                         --------------      -----------------
                                           (Unaudited)

               Raw materials                 $2,698                $2,952
               Work-in-process                2,455                 2,275
               Finished goods                 1,831                 2,936
                                             ------                ------
                                             $6,984                $8,163
                                             ======                ======

4.       CONTINGENCIES

         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  is  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.  While the  Company  has  accrued
         certain  amounts  for these  matters in prior  years,  it is  currently
         unable to estimate the possible loss or range of loss  regarding  these
         matters.  Therefore,  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.




<PAGE>


         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 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.  To date, the Superior
         Court has  dismissed  portions of  plaintiff's  state  court  complaint
         without leave to amend.  The Superior  Court also dismissed five of the
         individual  defendants  without  leave to amend and another  individual
         defendant  with leave to amend.  The Superior Court also denied motions
         to dismiss  filed by the  Company and two other  individual  defendants
         with respect to the remaining portions of the complaint.  Plaintiff has
         filed a third  amended  complaint  that  names  the  Company  and three
         individual defendants.  Discovery to date has been limited in the state
         court  action,  and the  Superior  Court has not set a trial  date.  On
         September 11, 1997,  the Court granted the Company's  motion to dismiss
         the federal  complaint with leave to amend,  and plaintiff has filed an
         amended  complaint.  The  Company  has  moved to  dismiss  the  amended
         complaint.  There has been no discovery in the federal  action,  and no
         trial date has been set.

         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.  No provision  for any  liability  that may
         result upon  adjudication has been made in the  accompanying  financial
         statements.


5.       RECENT ACCOUNTING PRONOUNCEMENTS

         The Company  has  adopted the  provisions  of  Statement  of  Financial
         Accounting  Standards  No.  130,  "Reporting   Comprehensive   Income,"
         effective  January 1, 1998.  This statement  requires the disclosure of
         comprehensive   income   and   its   components   in  a  full   set  of
         general-purpose  financial statements.  Comprehensive income is defined
         as net income plus  revenues,  expenses,  gains and losses that,  under
         generally accepted accounting principles, are excluded from net income.
         The  component  of  comprehensive  income,  which is excluded  from net
         income,  is the change in the unrealized gain or loss on securities and
         has been included in the computation of comprehensive income.

         In June 1997, the Financial Accounting Standards Board issued Statement
         of Financial Accounting Standards No. 131,  "Disclosures About Segments
         of  an  Enterprise  and  Related   Information"   ("SFAS  131"),  which
         supersedes  Statement of  Financial  Accounting  Standards,  "Financial
         Reporting for Segments of a Business  Enterprise" ("SFAS 14"). SFAS 131
         changes current  practice under SFAS 14 by establishing a new framework
         on which to base segment  reporting and also requires interim reporting
         of segment  information.  This  statement is effective for fiscal years
         beginning  after December 15, 1997. The statement's  interim  reporting
         disclosures  are not  required  until  the  first  quarter  immediately
         subsequent to the fiscal year in which SFAS 131 is effective.

     6. ACQUISITION OF ASSETS OF SEMAPHORE COMMUNICATIONS CORPORATION

         On April 3, 1998, the Company entered into an Asset Sale Agreement (the
         "Agreement")  with  Semaphore  Communications  Corporation,  a Delaware
         corporation ("Semaphore"),  to acquire substantially all of Semaphore's
         non-cash assets (excluding furniture and fixtures) (the "Assets"). This
         acquisition of assets (the "Asset  Acquisition")  was consummated as of
         such date.  Semaphore is a supplier of security  management and virtual
         private  network  solutions  for   Internet/intranet  and  Frame  relay
         applications.

         The Assets  acquired  pursuant to the  Agreement  include  intellectual
         property, inventory, trade receivables and rights under certain assumed
         contracts. Under the terms of the Agreement, the Company issued 291,182
         shares of the  Company's  Common  Stock (the  "Shares")  to  Semaphore,
         valued  at  approximately  $3,200,000,  on  April 3,  1998 and  assumed
         certain  liabilities  (the  "Liabilities").   The  Liabilities  include
         certain   obligations   under  assumed   contracts  and  under  various
         outstanding  purchase orders as well as certain  warranty  obligations.
         The  Company  received  $182,000  from  Semaphore  with  respect to the
         assumption of certain of such Liabilities.  In addition,  in connection
         with the Asset Acquisition,  approximately 20 of Semaphore's  employees
         currently located in Semaphore's Santa Clara,  California  headquarters
         are expected to become employees of the Company.

<PAGE>


                            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 (the  "Exchange  Act").  These forward  looking
statements involve a number of risks, known and unknown, and uncertainties, such
as the loss of, or  difference  in actual from  anticipated  levels of purchases
from, the Company's  major  customers,  the impact of  competitive  products and
pricing,  the ability to retain and attract key  personnel and other risks which
are described  throughout  the Company's  reports filed with the  Securities and
Exchange  Commission,  including  its Form 10-K for the year ended  December 31,
1997, and within  "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  Digital  Link
Corporation  (the "Company" or "Digital  Link")  achieves may differ  materially
from any forward looking statements due to such risks and uncertainties.

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.
Readers are urged to carefully review and consider the various  disclosures made
by the  Company  in this  report  and in the  Company's  reports  filed with the
Securities and Exchange  Commission that attempt to advise interested parties of
the risks and factors that may affect the Company's business.

Due to all the foregoing  factors,  the Company  believes that  period-to-period
comparisons  of its results of operations  are not  necessarily  meaningful  and
should not be relied upon as an  indication  of future  performance.  Similarly,
past performances are not necessarily indicative of future results. It is likely
that, in some future quarters, the Company's operating results will be below the
expectations of stock market analysts and investors. In such event, the price of
the  Company's  Common  Stock would  likely be  materially  adversely  affected.
Consequently,  the purchase or holding of the Company's Common Stock involves an
extremely high degree of risk.

Net Sales

Net  sales  for the first  quarter  of 1998  decreased  9% to  $14,519,000  from
$16,038,000  for the same period of the prior year.  This  decrease in net sales
was  primarily  attributable  to a decrease  in unit sales of  broadband  (i.e.,
transmission rates in excess of T1/E1) products,  primarily as a result of lower
sales to  certain  domestic  carrier  customers  and a decrease  in the  average
selling  prices on certain  broadband  products as a result of price  reductions
made in 1997.  The  Company  anticipates  that lower  sales to certain  domestic
carrier  customers  will continue for at least the second  quarter of 1998.  The
Company  does not believe that the  percentage  change in net sales in the first
quarter of 1998 as compared to the same period of the prior year is  necessarily
indicative of the  percentage  change in net sales to be expected for the entire
fiscal year.

Narrowband sales in absolute dollars decreased by 2% and increased to 60% of net
sales in the first  quarter of 1998 as compared  to 56% in the first  quarter of
1997.  Broadband sales  decreased in absolute  dollars by 19% and decreased as a
percentage  of net sales to 40% in the first  quarter of 1998 as compared to 44%
in the first  quarter of 1997.  The changes in  narrowband  sales and  broadband
sales  as a  percentage  of net  sales  were  primarily  due to  lower  sales of
broadband products to certain domestic carrier customers.

International  sales (including sales in Canada) represented 19% of net sales in
the first  quarter  of 1998 as  compared  to 14% in the first  quarter of fiscal
1997.  This increase was primarily due to an increase in unit sales in Europe of
the Company's narrowband and broadband products. 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.

Gross Profit

Gross  profit  decreased  21% in the first  quarter of 1998 to  $7,315,000  from
$9,222,000  for the same period of the prior year.  Gross  margin  decreased  to
50.4% of net  sales in the first  quarter  of 1998 as  compared  to 57.5% in the
first  quarter of 1997.  This  decrease in gross margin is primarily a result of
decreased sales volumes and the above mentioned price reductions.  Gross margins
may vary  significantly  from  quarter  to  quarter  depending  on many  factors
including competitive pricing pressures and changes in the mix of products sold.
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.  The
Company  anticipates that this increased pricing pressure will continue at least
throughout  1998. In addition,  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

The primary  types of expenses  included in  research  and  development  ("R&D")
expenses  are  personnel,   consulting,  prototype  materials  and  professional
services.  R&D expenses  decreased 7% to $2,822,000 in the first quarter of 1998
from  $3,032,000 in the first quarter of 1997. This decrease is primarily due to
lower consulting fees and material cost for prototype  products,  offset to some
extent by  higher  personnel  related  costs  related  to the  Company's  DL7100
product.  As a percentage  of net sales,  R&D  expenses  were 19.4% in the first
quarter of 1998 as compared to 18.9% in the first quarter of 1997. This increase
as a percentage  of net sales was primarily the result of lower net sales in the
first  quarter of 1998 as  compared  to the first  quarter of 1997.  The Company
anticipates  that its R&D expenses,  excluding  purchased  R&D, for at least the
remainder  of 1998 will  continue  to  increase  in  absolute  dollars  and as a
percentage  of sales as a  result  of the  Company's  acquisition  of  Semaphore
Communications  Corporation  ("Semaphore") and the expected on-going development
with the  Semaphore  technology.  However,  actual  results  could vary from the
foregoing  forward  looking  statement  due to, among other factors set forth or
referenced in "Other Factors That May Affect Future  Operating  Results," below,
the Company's ability to accelerate or defer operating expenses, achieve revenue
levels during such periods and hire new personnel.

In  addition,  the Company  will  expense,  in the range of $1.8 million to $2.5
million,  purchased  R&D in the  second  quarter  of  1998  as a  result  of the
acquisition of Semaphore.  See Note 6 to  Consolidated  Financial  Statements in
Part I of this Form 10-Q.

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

The primary types of expenses  included in selling,  general and  administrative
(SG&A) expenses are personnel,  advertising,  other promotional,  and travel and
entertainment.  SG&A  expenses  increased  2% in the  first  quarter  of 1998 to
$5,023,000  from  $4,916,000 for the same period of the prior year. The increase
in  absolute  dollars  was  primarily  the  result of  higher  personnel-related
expenses, primarily within the sales and marketing organization. As a percentage
of net sales,  SG&A  expenses  increased to 34.6% in the first quarter of fiscal
1998 as compared to 30.7% in the first quarter of fiscal 1997. The increase as a
percentage of net sales was primarily the result of lower sales volumes.

Other Income

Other income includes  primarily  interest income.  Other income decreased 6% in
the first  quarter of 1998 to $601,000  from $641,000 for the same period of the
prior year.  This  decrease was primarily  due to lower  interest  income due to
lower interest rates.

Provision for Income Taxes

The  Company's  effective  tax rate  increased to 30.5% for the first quarter of
1998 compared to 30.4% for the first quarter of 1997.

LIQUIDITY AND CAPITAL RESOURCES

The Company had working capital of $24.6 million and cash, cash  equivalents and
marketable  securities of $42.5 million at March 31, 1998.  Net cash provided by
operating  activities  was $1.9  million  for the  first  three  months of 1998,
primarily  as a result of a decrease  in  inventories,  an  increase in accounts
payable  and  income  taxes  payable  and net  income  before  depreciation  and
amortization, offset by an increase in accounts receivable. This compares to net
cash provided by operating activities of $2.7 million for the first three months
of  1997,   primarily  as  a  result  of  net  income  before  depreciation  and
amortization  and an increase in accounts  payable,  offset to some extent by an
increase in prepaid and other  expenses.  Cash provided by investing  activities
during  the  first  three  months of 1998 was  primarily  from the  maturity  of
marketable  securities of $14.7 million  offset by additional  purchases of $9.5
million.  Cash provided by investing activities during the first three months of
1997 was primarily  from the maturity of  marketable  securities of $4.3 million
offset by  additional  purchases of $1.0  million.  Leasehold  improvements  and
capital  equipment  additions  were  $384,000  in the first  quarter  of 1998 as
compared to $485,000 in the first quarter of 1997.

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.
During the first  three  months of 1998,  the  Company  repurchased  on the open
market a total of 131,000  shares of common stock at a price ranging from $10.50
to $11.50 a share.  This stock has subsequently  been retired.  Net cash used in
financing  activities  was $1.4 million and $1.8 million,  respectively  for the
first three months of 1998 and 1997 due mainly to the repurchase of common stock
as discussed  above,  offset in part by the proceeds  from the exercise of stock
options.

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

In addition to the factors set forth above in the  "Management's  Discussion and
Analysis of Financial  Conditions and Results of Operations," there are a number
of other factors that may affect the Company's future operating results.

The Company  believes that the loss of, or difference in actual from anticipated
levels of purchases  from,  the Company's  major  customers  could in the future
affect operating  results.  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, including the completion of the build
out of carrier and ISP infrastructures, could cause material fluctuations in the
Company's business and operating results.  For example, in the fourth quarter of
1997,  the Company had lower  operating  results than  expected due in part to a
weaker than  expected  demand from certain  domestic  carrier  customers.  Other
factors that may cause fluctuations in the Company's  operating results include,
but are not limited to,  seasonal  capital  spending  patterns of large domestic
customers, changes in the product mix sold toward narrowband products that yield
lower  gross   margins,   completion  of  the  build  out  of  carrier  and  ISP
infrastructures,  the timing of new product  announcements  and introductions by
the Company and its competitors,  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 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  operates  with  limited  order  backlog,  and  a
substantial  majority of its revenues in each quarter  result from orders booked
in that quarter.  If revenue levels are below  expectations,  the Company may be
unable to adjust  spending  in a timely  manner  which  would  adversely  affect
operating  results.  The  Company's  industry has in the last several years been
characterized  by declining  prices on existing  products,  therefore  continual
improvement of manufacturing  efficiencies and enhancements to existing products
are required to maintain gross margins.

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.  In addition,
the Company faces competition from suppliers of internetworking  equipment, such
as routers,  and telephone  equipment,  such as switches,  which are including a
direct WAN  interface in certain of their  products.  An  increased  reliance by
customers on such suppliers for WAN access would reduce demand for the Company's
products,  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 pricing
pressure will continue at least through 1998.

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  key  management
personnel have only recently joined the Company and certain  personnel have only
limited experience in the Company's industry.  In February 1998, Alan I. Fraser,
the Company's  President and Chief Executive  Officer,  resigned to pursue other
interests.  Vinita Gupta, Chairman of the Board, assumed the responsibilities of
President  and Chief  Executive  Officer upon Mr.  Fraser's  departure,  and the
Company  recently  began  searching  for an  individual  to succeed Ms. Gupta as
President and Chief Executive Officer. In addition, the Company is searching for
a Vice  President,  Sales.  The Company is also  currently  attempting to hire a
number of sales and engineering  personnel and has experienced delays in filling
such  positions.  The current  availability  of qualified  sales and engineering
personnel is quite limited,  and competition  among companies for such personnel
is intense.  There can be no assurance  that the Company will be  successful  in
attracting and retaining skilled personnel to hold these important positions.

The Company completed an acquisition of Performance Telecom in the third quarter
of 1997 and an  acquisition of  substantially  all of the assets of Semaphore in
the  second  quarter of 1998 and may  complete  additional  acquisitions  in the
future.  The process of  integrating  an acquired  company's  business  into the
Company's  operations  may  result  in  unforeseen  operating  difficulties  and
expenditures  and  may  absorb  significant   management  attention  that  would
otherwise be available for the ongoing  development  of the Company's  business.
Moreover,  there  can  be no  assurance  that  the  anticipated  benefits  of an
acquisition will be realized. In addition,  acquisitions involve numerous risks,
including  difficulties in managing  diverse  geographic  sales and research and
development operations, risks of entering markets in which the Company has no or
limited  direct  prior  experience,  difficulties  in  the  assimilation  of the
technologies  and products of the acquired  companies and the potential  loss of
key employees of the acquired company. The inability of the Company's management
to respond to changing business  conditions  effectively,  including the changes
associated with its recent acquisitions, could have a material adverse affect on
the Company's business, financial condition and results of operations.

The Company's future prospects will depend in part on its ability to enhance the
functionality of its existing WAN access products and DL7100 products  (formerly
known as the W/ATM GateWay 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
effect  on  the  Company's  business  and  operating  results.  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  DL7100 product.  The Company
has experienced delays in the development of the DL7100 product, in part related
to technical problems that required some software to be redesigned.  This became
available  for revenue  shipments  in the second  half of 1997.  The Company has
experienced very limited customer interest to date in this product.  The Company
does not  anticipate  that  revenue  from  shipments of the DL7100 will become a
significant  portion of the  Company's  revenue  until at least 1999, if at all.
Given its  complexity,  there can be no  assurance  that this  product  will not
encounter further technical or other difficulties that could significantly delay
its  deployment  or  acceptance  or  could  result  in  the  termination  of the
development program for this product.  There can be no assurance that the market
for ATM infrastructure  products will continue to develop,  that the DL7100 will
meet the needs of the emerging ATM market or any other market or, that  products
currently  available  or under  development  by  competitors  will not  directly
compete with the DL7100  product.  The  occurrence  of any of these events could
have a material adverse affect on the Company's business and operating results.

The Company has  assessed  and  continues  to assess the impact of the Year 2000
issue on its  operations,  including the  development of cost estimates for, and
the extent of  programming  changes  required to address,  this issue.  Although
final cost  estimates have yet to be  determined,  it is anticipated  that these
Year 2000 costs will not be  material to the  Company  expenses  during 1998 and
1999.  The Company does not currently have any  information  concerning the Year
2000 compliance status of its suppliers and customers.  In the event that any of
the  Company's  significant  suppliers or customers  does not  successfully  and
timely achieve Year 2000 compliance,  the Company's business or operations could
be adversely affected.

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  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.  To date,  the  Superior  Court  has  dismissed  portions  of
plaintiff's  state court  complaint  without leave to amend.  The Superior Court
also  dismissed  five of the  individual  defendants  without leave to amend and
another individual defendant with leave to amend. The Superior Court also denied
motions to dismiss filed by the Company and two other individual defendants with
respect to the remaining portions of the complaint.  Plaintiff has filed a third
amended  complaint  that  names the  Company  and three  individual  defendants.
Discovery to date has been limited in the state court  action,  and the Superior
Court has not set a trial date.  On September  11, 1997,  the Court  granted the
Company's  motion to dismiss  the  federal  complaint  with leave to amend,  and
plaintiff has filed an amended  complaint.  The Company has moved to dismiss the
amended  complaint.  There has been no discovery in the federal  action,  and no
trial date has been set.

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.  No
provision for any liability that may result upon  adjudication  has been made in
the accompanying financial statements.

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 on several occasions expressed its
belief that certain of the  Company's  products,  including  its  CSU/DSUs,  may
infringe  upon patents held by it and has suggested on such  occasions  that the
Company acquire a license to such patents.  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.  The
Company  does not believe that there is merit to  Larscom's  claim.  Management,
after  review  and  consultation  with  counsel,   believes  that  the  ultimate
resolution of both these  allegations is 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.  While the Company  accrued  certain amounts
for these  matters  in prior  years,  it is  currently  unable to  estimate  the
possible loss or range of loss regarding these matters.  Therefore, 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. 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 any such  litigation or be able to license any valid
and infringed patents from third parties on commercially reasonable terms.

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.



<PAGE>


ITEM 3.  Quantitative and Qualitative Disclosures About Market Risk
- -------  ----------------------------------------------------------

Not Applicable.



<PAGE>



PART II. OTHER INFORMATION
- -------- -----------------

ITEM 1.  LEGAL PROCEEDINGS
- -------  -----------------

The Company and certain of its  officers  and  directors  are parties to various
lawsuits  described  in  paragraphs  two  and  three  in  Note  4  of  Notes  to
Consolidated Financial Statements in Part I of this Form 10-Q.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS
- -------  -----------------------------------------

On April  3,  1998,  the  Company  entered  into an Asset  Sale  Agreement  (the
"Agreement") with Semaphore Communications  Corporation,  a Delaware corporation
("Semaphore"),  to acquire  substantially  all of  Semaphore's  non-cash  assets
(excluding  furniture and fixtures) (the "Assets").  This  acquisition of assets
(the "Asset  Acquisition")  was consummated as of such date. The Assets acquired
pursuant  to the  Agreement  include  intellectual  property,  inventory,  trade
receivables and rights under certain assumed  contracts.  Under the terms of the
Agreement,  the Company issued 291,182 shares of the Company's Common Stock (the
"Shares"), valued at approximately $3,200,000, to Semaphore on April 3, 1998 and
assumed certain liabilities (the "Liabilities"). The Liabilities include certain
obligations  under  assumed  contracts and under  various  outstanding  purchase
orders as well as certain warranty  obligations.  The Company received  $182,000
from Semaphore  with respect to the  assumption of certain of such  Liabilities.
The Shares issued to Semaphore in the Asset Acquisition were issued in a private
placement  pursuant to the exemption from registration  under the Securities Act
of 1933, as amended, under Section 4(2) of such Act.

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

Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
- -------  --------------------------------

(a)  Exhibits

      2.01  Asset Sale Agreement between Registrant and Semaphore Communications
            Corporation dated April 3, 1998.  (1)

      4.01  Registration Rights Agreement between Registrant and Semaphore  
            Communications  Corporation dated April 3, 1998.  (1)

     10.22  Separation  Agreement  between  Registrant  and  Jack A.  Musgrove 
            dated March 16, 1998.

     27.01  Financial Data Schedule
     -----

      (1)   Filed as an exhibit to Registrant's Form 8-K filed on April 17, 1998
            and incorporated herein by reference.

(b)  Reports on Form 8-K

         There were no reports on Form 8-K filed during the quarter  ended March
31, 1998. After the end of such quarter,  the Company filed a report on Form 8-K
on April 17, 1998 in connection with the Semaphore acquisition.




<PAGE>





                                   SIGNATURES
                                   ----------

Pursuant to the  requirements  of the  Securities  and 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:   May 13, 1998                 /s/ Stanley E. Kazmierczak
                                   ----------------------------
                                   Stanley E. Kazmierczak
                                   Vice President, Finance and Administration, 
                                   Chief Financial Officer and Secretary
                                   (Duly Authorized Officer and Principal 
                                   Financial Officer)



<PAGE>



                                  EXHIBIT INDEX
                                  -------------


Exhibits
- --------

       2.01   Asset Sale Agreement between Registrant and Semaphore 
              Communications  Corporation dated April 3, 1998.  (1)

       4.02   Registration Rights Agreement between Registrant and Semaphore
              Communications Corporation dated April 3, 1998.  (1)

      10.22   Separation Agreement between Registrant and Jack A. Musgrove
              dated March 16, 1998.

      27.01   Financial Data Schedule
      -----

       (1)    Filed as an exhibit to  Registrant's  Form 8-K filed on April 17,
              1998 and  incorporated herein by reference.





                                                             Exhibit 10.22



March 16, 1998



Mr. Jack Musgrove
33206 Falcon Drive
Fremont, CA 94555

Re:  Separation Terms

Dear Jack,

This letter  confirms the terms of your  separation  from your  employment  with
Digital Link Corporation.

1.  Termination  Date. Your employment with the Company is terminated  effective
March 16, 1998.

2.  Acknowledge of Payment of Wages. We herewith deliver to you a final paycheck
for all accrued wages, salary,  bonuses,  accrued but unused PTO and any similar
payments due and owing to you from the Company as of the  termination  date. You
also have 10,000 shares of the Company's Common Stock available to purchase from
stock option grant # 1458 pursuant to the terms and condition of the grant.  You
have no other  vested  options.  Your rights  under ESPP will be governed by the
provisions of the plan.

3. COBRA  Coverage.  Your health  coverage  expires March 31, 1998. You have the
option, at your own expense,  to extend the health insurance  coverage currently
provided by the  Company for a period of 18 months from March 31, 1998  pursuant
to the terms and conditions of COBRA. You have 60 days from the termination date
to  notify  the  Company  in  writing  of  your  election  to so  continue  your
continuation  coverage.  You will receive a packet,  by certified mail, from the
Company providing additional information regarding your COBRA benefits.

4.  Payment.  In addition,  it has been agreed that you will receive  additional
compensation  for 6 months of base pay as  severance  pay. The Company will also
pay an amount equal to your current health insurance  benefits for a period of 6
months  beginning  April 1, 1998. In addition,  the Company will pay $15,000 for
documented outplacement services for assistance in finding new employment. These
severance  benefits  are in addition to any amounts due you from the Company and
are  given  as  consideration  for the  release  set  forth  below.  All  normal
withholding will be applied to the 6 months of severance pay.

If you  choose to sign  this  agreement,  you will then be given  seven (7) days
after  you  sign  the  agreement  to  revoke  it and the  agreement  will not be
effective  until after this seven-day  period has lapsed.  You also  acknowledge
that the Company will not begin your  severance  benefits  until seven days from
the time you sign this agreement has expired.

5. Return of Company  Property.  You hereby represent and warrant to the Company
that you will return to the Company any and all  property or data of the Company
of any type whatsoever that may have been in your possession or control by March
20, 1998.

6.  Proprietary  Information.  You hereby  acknowledge that you are bound by the
attached Employee  Invention  Assignment and  Confidentiality  Agreement,  dated
September  18, 1995,  that as a result of your  employment  with the Company you
have had access to the Proprietary Information (as defined in such agreement) of
the Company,  that you will hold all such  Proprietary  Information in strictest
confidence and that you may not make any use of such Proprietary  Information on
behalf of any third party.  You further  confirm that you have  delivered to the

<PAGE>

Company all  documents  and data of any nature  containing or pertaining to such
Proprietary  Information  and that you have not take with you any such documents
or data or any reproduction thereof.

7. Waiver of Claims. The payments and agreements set forth in this Agreement are
in  full  satisfaction  of any and all  accrued  salary,  PTO  pay,  bonus  pay,
profit-sharing,  termination  benefits or other compensation to which you may be
entitled by virtue of your  employment  with the Company or your  termination of
employment. You hereby release and waive any and all claims you may have against
the  Company  or  any  of  their  officers,  directors,   employees,   managers,
shareholders,   partners,  agents,  attorneys,  subsidiaries,   successors,  and
assigns,  including without limitation claims for any additional compensation or
benefits  arising  out of the  termination  of your  employment,  any  claims of
wrongful  termination,  breach of  contract  or  discrimination  under  state or
federal  law,  and any  claims  you  may  have  based  on age or  under  the Age
Discrimination  in Employment Act or Older Workers Benefit  Protection Act. This
section 7 shall  remain in full  force and  effect  even if there is a breach of
this Agreement by either party.

You hereby expressly waive any benefits of Section 1542 of the Civil Code of the
State of California, or any other state law of similar effect, which provides as
follows:

         " A GENERAL  RELEASE DOES NOT EXTEND TO CLAIMS WHICH THE CREDITOR  DOES
         NOT KNOW OR SUSPECT TO EXIST IN HER FAVOR AT THE TIME OF EXECUTING  THE
         RELEASE,  WHICH  IF  KNOWN BY HER MUST  HAVE  MATERIALLY  AFFECTED  HER
         SETTLEMENT WITH THE DEBTOR."

8. Review of Severance Agreement You acknowledge your understanding that you may
take up to  twenty-one  (21) days to consider  this  Agreement and that you have
been advised to consult with an attorney prior to executing this Agreement.  You
further  acknowledge  that you  understand  that you may revoke  your  agreement
within  seven  (7)  days of  your  execution  of  this  document  and  that  the
consideration to be paid to you pursuant to paragraph 4 above for your agreement
will be paid only at the end of that seven (7) day revocation period.

9.  Nondisparagement.  You agree that you will not  disparage the Company or its
products, services, agents,  representatives,  directors, officers, shareholder,
attorneys, employees, vendors, affiliates,  successors or assigns, or any person
acting by,  through,  under or in concert with any of them,  with any written or
oral statement.

10.  Legal and  Equitable  Remedies.  You agree that the Company  shall have the
right  to  enforce  this  Agreement  and any of its  provisions  by  injunction,
specific  performance or other equitable  relief without  prejudice to any other
rights or  remedies  the Company may have at law or in equity for breach of this
Agreement.

11. Attorney's Fees. If any action at law or in equity is brought to enforce the
terms of the Agreement,  the  prevailing  party shall be entitled to recover its
reasonable attorneys' fees, costs and expenses from the other party, in addition
to any other relief to which such prevailing party may be entitled.

12. Confidentiality.  The contents,  terms and conditions of the Agreement shall
be kept  confidential by you and shall not be disclosed except to your attorneys
or  pursuant  to subpoena  or court  order.  Any breach of this  confidentiality
provision shall be deemed a material breach of this Agreement.

13. No Admission of Liability. This Agreements is not and shall not be construed
or  contended  by you to be an  admission  or  evidence  of  any  wrongdoing  or
liability on the part of the Company,  its  representatives,  heirs,  executors,
attorneys,  agents,  partners,  officers,  shareholders,  directors,  employees,
subsidiaries, affiliates, divisions, successors or assigns. This Agreement shall
be afforded the maximum  protection  allowable  under  California  Evidence Code
Section 1152 and/or any other state or Federal provisions of similar effect.

<PAGE>

14. Entire  Agreement.  This Agreement  constitutes the entire agreement between
you and the Company with respect to the subject  material  hereof and supersedes
all prior negotiations and agreements, whether written or oral, relating to such
subject  matter.  You  acknowledge  that  neither  the Company nor its agents or
attorneys, have made any promise,  representation or warranty whatsoever, either
express or implied,  written or oral,  which is not contained in this  Agreement
for the purpose of inducing you to execute the  Agreement,  and you  acknowledge
that you have  executed  this  Agreement  in reliance  only upon such  promises,
representations and warranties as are contained herein.

15. Modification. It is expressly agreed that this Agreement may not be altered,
amended, modified, or otherwise changed in any respect except by another written
agreement  that  specifically  refers  to  this  Agreement,   duly  executed  by
authorized representatives of each the parties hereto.

If this  letter  accurately  sets  forth the terms of your  separation  from the
Company,  please  sign  the  attached  copy  and  return  it to the  undersigned
postmarked no later than April 6, 1998.

Very truly yours,



/s/ Vinita Gupta

Vinita Gupta

Chairman and Chief Executive Officer


READ, UNDERSTOOD, AND AGREED




/s/ Jack A. Musgrove               3/26/98
- -----------------------          ------------
Signature                         Date


 Jack A. Musgrove
- ------------------
Print Name


<PAGE>



March 25, 1998



Mr. Jack Musgrove
33206 Falcon Drive
Fremont, CA 94555

Re:  Addendum to Separation Term Letter Dated March 16, 1998

Dear Jack,

Item number 2 was incorrect in our letter,  dated March 16, 1998,  regarding the
status of your stock options.  As the attached document  indicates,  you do have
5,208 shares vested in stock option grant  #000627.  In addition to the benefits
listed  under item number 4, we will  provide you $5,000 in lieu of an extra six
months of vesting on stock option grant #000627.

You will receive this benefit, in addition to the benefits listed in item number
4, as  consideration  for the release set forth in the letter.  If you decide to
execute the March 16, 1998 letter you will receive the  additional  $5,000 seven
days following the date you sign the agreement.

If you have any questions regarding the terms stated above please call.

Regards,



/s/ Dianne Mastilock

Dianne Mastilock
Vice President, Human Resources



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
consolidated  balance sheet,  consolidated  statement of income and consolidated
statement  of cash  flows  included  in the  Company's  Form 10-Q for the period
ending  March 31,  1998,  and is  qualified in its entirety by reference to such
financial statements.
</LEGEND>
<CIK>                         0000810467
<NAME>                        Digital Link Corporation
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-Mos
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   MAR-31-1998
<EXCHANGE-RATE>                                1.000
<CASH>                                         7,824
<SECURITIES>                                   9,838
<RECEIVABLES>                                  6,802
<ALLOWANCES>                                   534
<INVENTORY>                                    6,984
<CURRENT-ASSETS>                               35,165
<PP&E>                                         10,447
<DEPRECIATION>                                 7,166
<TOTAL-ASSETS>                                 66,456
<CURRENT-LIABILITIES>                          10,531
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       34,195
<OTHER-SE>                                     21,730
<TOTAL-LIABILITY-AND-EQUITY>                   66,456
<SALES>                                        14,519
<TOTAL-REVENUES>                               14,519
<CGS>                                          7,204
<TOTAL-COSTS>                                  15,049
<OTHER-EXPENSES>                               (601)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                71
<INCOME-TAX>                                   22
<INCOME-CONTINUING>                            49
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   22
<EPS-PRIMARY>                                  0.01
<EPS-DILUTED>                                  0.01
        


</TABLE>


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