DIGITAL LINK CORP
10-Q, 1998-11-16
COMPUTER COMMUNICATIONS EQUIPMENT
Previous: MT OLYMPUS ENTERPRISES INC /UT/, 10-Q, 1998-11-16
Next: MCNEIL REAL ESTATE FUND XXVII LP, 10-Q, 1998-11-16



                                    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 September 30, 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 November
11, 1998 was 8,973,672 shares.


<PAGE>


                            DIGITAL LINK CORPORATION

                               INDEX TO FORM 10-Q



                                                                            Page
                                                                            ----
PART I - FINANCIAL INFORMATION:

ITEM 1 - Financial Statements

       Consolidated Balance Sheets as of September 30, 1998                    3
       and December 31, 1997

       Consolidated Statements of Operations for the quarters                  4
       and nine months ended September 30, 1998 and 1997

       Consolidated Statements of Cash Flows for the nine                      5
       months ended September 30, 1998 and 1997

       Notes to Consolidated Financial Statements                              6

ITEM 2 - Management's Discussion and Analysis of                              11
         Financial Condition and Results of Operations

ITEM 3 - Quantitative and Qualitative Disclosure About                        19
         Market Risk

PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings                                                    20


ITEM 2 - Changes in Securities and Use of Proceeds                            20

ITEM 3 - Defaults Upon Senior Securities                                      20

ITEM 4 - Submission of Matters to a Vote of Security Holders                  20

ITEM 5 - Other Information                                                    20

ITEM 6 - Exhibits and Reports on Form 8-K                                     20


SIGNATURE(S)                                                                  21


                                        2
<PAGE>


                          PART I. FINANCIAL INFORMATION

ITEM 1.  Financial Statements

<TABLE>
                                              DIGITAL LINK CORPORATION AND SUBSIDIARIES
                                                     CONSOLIDATED BALANCE SHEETS
                                            (Amounts in thousands, except share amounts)
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
                                                                                                      September 30,    December 31,
                                                                                                           1998            1997
                                                                                                      -------------    ------------
                                                                                                       (Unaudited)
<S>                                                                                                       <C>              <C>    
ASSETS                                                                         
CURRENT ASSETS:
Cash and cash equivalents                                                                                 $ 6,105          $ 2,504
Short-term marketable securities                                                                           11,805           18,026
Accounts receivable, less allowance for doubtful accounts of $437 at
9/30/98 and $517 at 12/31/97                                                                                4,857            5,193
Inventories                                                                                                 5,411            8,163
Prepaid and other current assets                                                                            1,072            1,433
Income taxes receivable                                                                                     2,150                0
Deferred income taxes                                                                                       2,773            2,304
                                                                                                          -------          -------
         Total current assets                                                                              34,173           37,623

Property and equipment at cost, net                                                                         2,821            3,325
Long-term marketable securities                                                                            18,565           21,899
Deferred income taxes                                                                                       2,992            2,062
Other assets                                                                                                  390            1,147
                                                                                                          -------          -------
         TOTAL ASSETS                                                                                     $58,941          $66,056
                                                                                                          =======          =======

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                                                                          $ 4,305          $ 2,407
Accrued payroll expense                                                                                     2,032            2,344
Other accrued expenses                                                                                      4,980            3,785
Income taxes payable                                                                                            0              186
                                                                                                          -------          -------
         Total current liabilities                                                                         11,317            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:  9,066,678 shares at 09/30/98 and
     9,427,306 shares at 12/31/97                                                                          35,587           34,609
Other comprehensive income -unrealized gain on marketable securities                                           87              107
Retained earnings                                                                                          11,950           22,618
                                                                                                          -------          -------
              Total shareholders' equity                                                                   47,624           57,334
                                                                                                          -------          -------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                                $58,941          $66,056
                                                                                                          =======          =======

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

                                                                 3
<PAGE>

<TABLE>
                                              DIGITAL LINK CORPORATION AND SUBSIDIARIES

                                          CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
                                               FOR THE QUARTERS AND NINE MONTHS ENDED
                                                     SEPTEMBER 30, 1998 AND 1997
                                          (Amounts in thousands, except per share amounts)
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                              Quarter Ended                    Nine Months Ended
                                                                              September 30,                      September 30,
                                                                      --------------------------          --------------------------
                                                                          1998              1997              1998             1997
                                                                          ----              ----              ----             ----
<S>                                                                   <C>               <C>               <C>               <C>     
REVENUES:                                                                      
Net sales                                                             $ 13,271          $ 18,529          $ 40,587          $ 51,600
Cost of sales                                                           10,168             7,948            24,203            21,620
                                                                      --------          --------          --------          --------
       Gross profit                                                      3,103            10,581            16,384            29,980
                                                                      --------          --------          --------          --------

EXPENSES:
Research and development                                                 3,856             2,602            10,245             8,229
Selling, general and administrative                                      4,413             5,859            14,401            16,542
Purchased research and development                                           0             3,651             2,299             3,651
Restructuring charges                                                    2,506                 0             2,506                 0
                                                                      --------          --------          --------          --------
       Total operating expenses                                         10,775            12,112            29,451            28,422
                                                                      --------          --------          --------          --------
       Operating income / (loss)                                        (7,672)           (1,531)          (13,067)            1,558
Other income                                                               551               646             1,619             1,924
                                                                      --------          --------          --------          --------
Income / (loss) before provision for income taxes                       (7,121)             (885)          (11,448)            3,482
Provision / (benefit)  for income taxes                                 (2,848)             (270)           (4,538)            1,061
                                                                      --------          --------          --------          --------
       NET INCOME / (LOSS)                                            $ (4,273)         $   (615)         $ (6,910)         $  2,421
                                                                      ========          ========          ========          ========

COMPREHENSIVE INCOME / (LOSS)                                         $ (4,252)         $   (639)         $ (6,930)         $  2,323
                                                                      ========          ========          ========          ========

EARNINGS PER SHARE (Basic)
Net income  / (loss) per share                                        $  (0.47)         $  (0.07)         $  (0.74)         $   0.26
Shares used in computing per share amounts                               9,129             9,240             9,311             9,206
                                                                      ========          ========          ========          ========
EARNINGS PER SHARE (Diluted)
Net income / (loss) per share                                         $  (0.47)         $  (0.07)         $  (0.74)         $   0.25
Shares used in computing per share amounts                               9,129             9,240             9,311             9,585
                                                                      ========          ========          ========          ========

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

                                                                 4
<PAGE>

<TABLE>
                                              DIGITAL LINK CORPORATION AND SUBSIDIARIES

                                          CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                                       FOR THE NINE MONTHS ENDED SEPTEMBER 30 , 1998 AND 1997
                                                       (Amounts in thousands)
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                                                                                             Nine Months Ended
                                                                                                               September 30,
                                                                                                       ----------------------------
                                                                                                         1998                 1997
                                                                                                         ----                 ----
<S>                                                                                                    <C>                 <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:                        
Net income / (loss)                                                                                    $ (6,910)           $  2,421
Adjustments to reconcile net income / (loss)  to net cash flows
provided by operating activities:
   Depreciation and amortization                                                                          2,759                 865
   Provision / (reduction in allowance) for doubtful accounts                                               (76)                 30
   Provision / (reduction in allowance) for excess and obsolete
   Inventories                                                                                            2,944                 259
   Purchased research and development                                                                     2,299               3,651
   Deferred tax on acquisition                                                                           (1,399)             (1,115)
   Changes in:
     Accounts receivable                                                                                    613              (1,580)
     Inventories                                                                                            256              (1,581)
     Prepaid and other assets                                                                               629                (332)
     Accounts payable                                                                                     1,898               2,129
     Accrued payroll and other accrued expenses                                                             263               1,094
     Income taxes (receivable) / payable                                                                 (2,336)                 59
                                                                                                       --------            --------
         Net cash flows provided by operating activities                                                    940               5,900
                                                                                                       --------            --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of marketable securities                                                                      (25,664)            (10,025)
Maturities of marketable securities                                                                      35,199              13,117
Acquisition of Performance Telecom Corporation assets                                                         0              (5,000)
Payment in connection with Acquisition of Semaphore Corporation                                             182                   0
Acquisition of property and equipment                                                                    (1,075)             (1,749)
                                                                                                       --------            --------
         Net cash flows provided by /  (used in) investing activities                                     8,642              (3,657)
                                                                                                       --------            --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options                                                                     421               1,692
Repurchase of common stock                                                                               (6,402)             (2,424)
                                                                                                       --------            --------
         Net cash flows used in financing activities                                                     (5,981)               (732)
                                                                                                       --------            --------
   Net increase in cash and cash  equivalents                                                             3,601               1,511

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

Cash and cash equivalents at end of period                                                             $  6,105            $  3,554
                                                                                                       ========            ========

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

                                                                 5
<PAGE>

                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS OF PRESENTATION

         The accompanying  consolidated  financial statements have been prepared
         by Digital Link  Corporation  (the "Company" or "Digital Link") 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 presentation 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 for the year ended  December 31,
         1997,  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 and nine months ended September
         30,  1998  may not  necessarily  be  indicative  of the  results  to be
         expected for any other interim period or for the full year.

<TABLE>
2.       COMPUTATION OF NET INCOME / (LOSS) PER SHARE

         Basic and diluted  income / (loss) 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.

<CAPTION>
                                                                                  Quarter Ended                 Nine Months Ended
                                                                                  September 30,                   September 30,
                                                                                1998         1997                1998        1997
                                                                                ----         ----                ----        ----
Basic                                                                         (in thousands, except            (in thousands, except
                                                                                 per share data)                  per share data)
                                                                         
<S>                                                                            <C>             <C>             <C>             <C>  
Weighted average common shares outstanding for the period                      9,129           9,240           9,311           9,206

Shares used in computing per share amounts                                     9,129           9,240           9,311           9,206

Net income / (loss)                                                          $(4,273)        $  (615)        $(6,910)        $ 2,421
Net income  / (loss) per share                                               $ (0.47)        $ (0.07)        $ (0.74)        $  0.26
</TABLE>

                                       6
<PAGE>


<TABLE>
<CAPTION>
                                                                                  Quarter Ended                 Nine Months Ended   
                                                                                  September 30,                   September 30,     
                                                                                1998         1997                1998        1997   
                                                                                ----         ----                ----        ----   
Diluted                                                                       (in thousands, except            (in thousands, except
- -------                                                                          per share data)                  per share data)   
                                                      
<S>                                                                         <C>              <C>              <C>              <C>  
Weighted average number of shares outstanding for                           9,129            9,240            9,311            9,206
the period

Common equivalent shares from conversion of stock                                                                                379
options under treasury stock method

Shares used in computing per share amounts                                  9,129            9,240            9,311            9,585

Net income / (loss)                                                       $(4,273)         $  (615)         $(6,910)         $ 2,421
Net income / (loss) per share                                             $ (0.47)         $ (0.07)         $ (0.74)         $  0.25
</TABLE>

In the above computations, common equivalent shares totaling 13,360, 432,031 and
86,829 for the quarters ended September 30, 1998, and September 30, 1997 and the
nine months ended  September  30,  1998,  respectively,  are  excluded  from the
diluted calculation as their effect is anti-dilutive.

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

                  Raw materials              $2,079                   $2,952
                  Work-in-process             1,588                    2,275
                  Finished goods              1,744                    2,936
                                             ------                   ------
                                             $5,411                   $8,163
                                             ======                   ======

4.       RESTRUCTURING CHARGES

         The Company  incurred an expense of $2.5  million in the quarter  ended
         September 30, 1998 related to the termination of its DL7100 and Virtual
         Private  Network  product  lines  including  termination  of 25 project
         employees  and  abandonment  of a leased  facility.  Since the products
         included  use of, or planned  integration  of,  technologies  and other
         assets  acquired  through the Company's  acquisitions  of Semaphore and
         Performance  Telecom, the Company also evaluated those acquired assets,
         which  had  no   alternative   future  use,  for   realizability.   The
         restructuring  expense of $2.5 million consisted primarily of severance
         costs of $0.5 million, legal and lease commitment costs of $0.5 million
         and the write-off of goodwill and fixed assets of $1.5 million  related
         to the  aforementioned  acquisitions.  In  addition  to these costs the
         Company  reflected $3.2 million of restructuring  related costs in cost
         of sales for inventory write-downs and warranty reserves.

                                       7
<PAGE>

         All 25 project employees were notified of their  termination  severance
         benefits by September 30, 1998 and 64% of these  benefits were actually
         paid by the end of October 1998. The Company's  leased facility will be
         exited   during   the  first   quarter  of  1999.   Remaining   accrued
         restructuring charges amounted to $2.4 million at September 30, 1998.

5.       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 deemed probable for these matters in prior years, it is
         currently unable to estimate the ultimate range of loss regarding these
         matters.  Therefore,  the ultimate  resolution  of these  matters could
         result in payments in excess of, or less than,  the amounts  accrued in
         the accompanying  financial  statements and require royalty payments in
         the future which could adversely impact gross margins.

         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.  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. In the federal
         action,  the Court granted the Company's  motion to dismiss the federal
         complaint  with leave to amend on September 11, 1997, and plaintiff has
         filed an  amended  complaint.  The  Company  has moved to  dismiss  the
         amended  complaint.  A hearing  on the motion to  dismiss  the  amended
         complaint  is  scheduled  for  December  4,  1998.  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 effect on the Company's financial condition
         and results of  operations.  No provision  for any  liability  that may
         result upon  adjudication has

                                       8
<PAGE>

         been made in the accompanying financial statements.

6.       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 by the Company
         from  net  income  is the  change  in the  unrealized  gain  or loss on
         securities,   and  thus  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  No.  14,
         "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.

7.       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).  Semaphore is a
         supplier of security  management and Virtual Private Network  solutions
         for Internet/intranet and Frame relay applications. The acquisition was
         accounted for as a purchase. The results of operations of Semaphore has
         been included since April 3, 1998.

         The assets  acquired  pursuant  to the  Agreement  include  technology,
         including in-process research and development,  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  to  Semaphore,   valued  at
         approximately  $3,200,000 and assumed certain liabilities  amounting to
         $212,000.  The liabilities  assumed include certain  obligations  under
         assumed contracts and under various outstanding purchase orders as well
         as certain warranty obligations. Goodwill related to the acquisition is
         being amortized over five years.

         In September  of 1998,  the Company  discontinued  and  terminated  the
         Semaphore product line. In addition, the Company has terminated all the
         Semaphore employees hired by the Company in April of 1998 and abandoned
         the  integration  of  and  potential  use of  the  acquired  in-process
         technology.  See  "Management's  Discussion  and  Analysis of Financial
         Condition and Results of Operations" below.

                                       9
<PAGE>

         The  following  unaudited  pro  forma  condensed  combined  results  of
         operations  information  has  been  presented  to  give  effect  to the
         purchase as if such  transaction  had occurred at the beginning of each
         of the periods  presented.  The historical  results of operations  have
         been  adjusted  to reflect  additional  depreciation  and  amortization
         expense  based  on  the  value  allocated  to  assets  acquired  in the
         purchase.  In-process  research and development  costs in the amount of
         $2,299,000,  which were written off immediately  after the purchase was
         completed, have been included in the results of both periods presented.
         The pro forma  results  of  operations  information  is  presented  for
         informational  purposes only and is not  necessarily  indicative of the
         operating  results that would have  occurred had the  acquisition  been
         consummated  as of the  beginning of the periods  presented,  nor is it
         necessarily indicative of future operating results.

          Unaudited Pro Forma Condensed Combined Results of Operations
                  (amounts in thousands except per share data)

                                                 Nine Months Ended September 30,
                                                       1998             1997
                                                       ----             ----
Revenue                                            $ 41,073         $ 53,485
Net loss                                             (8,295)          (4,493)

EARNINGS PER SHARE (BASIC)
Net loss per share                                 $  (0.86)        $  (0.47)
Shares used in per share calculation                  9,602(1)         9,497(1)

EARNINGS PER SHARE (DILUTED)
Net loss per share                                 $  (0.86)        $  (0.47)
Shares used in per share calculation                  9,602(1)         9,497(1)


(1) Shares used in the per share calculation  reflect Digital Link shares issued
to  Semaphore  as if they were  outstanding  from the  beginning  of each period
presented and existing Digital Link shares.

Shares used in pro forma income (loss) per share basic and diluted  calculations
for the nine months ended September 30,1998 are as follows (in thousands):

         Digital Link shares issued in asset acquisition                 291(2)
         Existing Digital Link shares                                  9,311
                                                                       -----
                                                                       9,602
                                                                       -----

Share used in pro forma income  (loss) per share basic and diluted  calculations
for the nine months ended September 30, 1997 are as follows (in thousands):

                                       10
<PAGE>

         Digital Link shares issued in asset acquisition                 291(2)
         Existing Digital Link shares                                  9,206
                                                                       -----
                                                                       9,497
                                                                       -----

(2) The  number  of shares  issued  was  determined  by  dividing  $3,200 by the
volume-weighted  average  price per share (as  reported by  Bloomberg  Financial
Services) at which Digital  Link's common stock traded on the five business days
immediately preceding the execution of the Asset Sale Agreement by the parties.

8.       DEFERRED TAX ASSET

     The Company has recorded a deferred  tax asset of $5.8  million  reflecting
     the benefit of $0.9 million in loss carryforwards,  which expire in varying
     amounts  between  2003 and 2019.  Deferred  tax asset  also  includes  $2.6
     million in  depreciation  and  amortization,  and $2.3 million in reserves.
     Realization is dependent on generating  sufficient  taxable income prior to
     expiration of the loss carryforwards.  Although realization is not assured,
     management believes it is more likely than not that all of the deferred tax
     asset will be realized.  The amount of the  deferred  tax asset  considered
     realizable,  however,  could be  reduced in the near term if  estimates  of
     future taxable income during the carryforward period are reduced.

                            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 the Company 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

                                       11
<PAGE>

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 third  quarter  of 1998  decreased  28% to  $13,271,000  from
$18,529,000 for the same period of the prior year. Net sales for the nine months
ended September 30, 1998 decreased 21% to $40,587,000  from  $51,600,000 for the
same  period of the prior  year.  These  decreases  in net sales were  primarily
attributable to a decrease in unit sales of broadband (i.e.,  transmission rates
in excess of T1/E1)  products,  as a result of lower  sales to certain  domestic
carrier  customers,  including MCI, 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  remainder  of  1998.  In  addition,  the  Company
anticipates  that  this  increased   pricing  pressure  will  continue  for  the
foreseeable  future.  However,  actual  results  could  vary from the  foregoing
forward  looking  statements  in the prior two  sentences  due to,  among  other
factors  set  forth or  referenced  in "Other  Factors  That May  Affect  Future
Operating  Results" below, 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 and other risks described throughout this Form
10-Q.

Narrowband  sales  decreased in absolute  dollars by 18% but increased to 65% of
net sales in the third  quarter of 1998 as compared to 56% in the third  quarter
of 1997. Broadband sales decreased in absolute dollars by 42% and decreased as a
percentage  of net sales to 35% in the third  quarter of 1998 as compared to 44%
in the third quarter of 1997.  Narrowband sales in absolute dollars decreased by
8% but  increased  to 62% of net  sales  in the  first  nine  months  of 1998 as
compared to 52% in the first nine months of 1997.  Broadband  sales decreased in
absolute dollars by 36% and decreased as a percentage of net sales to 38% in the
first nine months of 1998 as  compared  to 48% for the same period in 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, including MCI.

International sales, including Canada, represented 20% of net sales in the third
quarter of 1998 as compared to 19% in the third quarter of 1997,  and 22% of net
sales for the first nine  months of 1998 as  compared to 18% for the same period
of the prior year.  These  increases were primarily due to sales of the products
developed by Semaphore Communications  Corporation ("Semaphore") acquired by the
Company in connection  with the  acquisition  of Semaphore in April 1998.  These
increases in net sales relating to the Semaphore  product will not continue as a
result of the Company's discontinuation and termination of the Semaphore product
lines. 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, and unexpected changes in regulatory requirements and tariffs, which
may in the future  contribute  to  fluctuations  in the  Company's  business and
results.

Gross Profit



                                       12
<PAGE>

Gross  profit  decreased  71% in the third  quarter of 1998 to  $3,103,000  from
$10,581,000 for the same period of the prior year. Gross profit decreased to 23%
of net  sales in the  third  quarter  of 1998 as  compared  to 57% in the  third
quarter of 1997.  Gross profit  decreased 45% in the nine months ended September
30, 1998 to $16,384,000  from $29,980,000 for the same period of the prior year.
Gross profit  decreased to 40% of net sales for the first nine months of 1998 as
compared to 58% for the same period of the prior year.  These decreases in gross
profit are primarily a result of  restructuring  related  charges related to the
termination of the Company's  DL7100 and VPN product lines.  The charges related
to the  restructuring  that were  included  in cost of goods  sold  amounted  to
approximately  $3.2  million  in the third  quarter of 1998 as  discussed  under
"Restructuring  Charges"  below.  These  restructuring  charges  were  primarily
related to the write-down of inventory due to the discontinuation or de-emphasis
of certain product lines. To a lesser extent, gross profit decreased as a result
of decreased  sales  volumes and the above  mentioned  price  reductions.  Gross
profits 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 for the
foreseeable future. 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
profits.

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 increased 48% to $3,856,000 in the third quarter of 1998
from $2,602,000 in the third quarter of 1997. This increase was due primarily to
an increase in  personnel-related  expenses  associated  with the acquisition of
Semaphore and to a lesser  extent,  consulting  expenses  associated  with other
product  development  projects.  As a percentage of net sales, R&D expenses were
29% in the third  quarter  of 1998 as  compared  to 14% in the third  quarter of
1997.  R&D  expenses  increased  24% to  $10,245,000  for the nine months  ended
September 30, 1998 from  $8,229,000  for the same period of the prior year. As a
percentage of net sales, R&D expenses increased to 25% for the first nine months
of 1998 as compared to 16% for the same period of the prior year.  The  absolute
dollar   increase  for  the  nine-month   period  is   attributable   to  higher
personnel-related  expenses including  personnel-related expense associated with
the  acquisition of Semaphore.  The increases in R&D expenses as a percentage of
net sales is due primarily to lower sales  volumes  during the third quarter and
first  nine  months of 1998.  The  Company  anticipates  that its R&D  expenses,
excluding  purchased  R&D, for at least the  remainder of 1998 will  decrease in
absolute dollars and as a percentage of sales from the levels experienced in the
third quarter of 1998 as a result of the Company's  restructuring related to the
termination  of the DL7100  and  Virtual  Private  Network  (VPN)  developments.
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,"  including the Company's  ability to achieve
revenue levels during such period.

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

                                       13
<PAGE>

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  decreased  25% in the third  quarter  of 1998 to
$4,413,000  from  $5,859,000  for  the  same  period  of the  prior  year.  As a
percentage of net sales, SG&A expenses  increased to 33% in the third quarter of
1998 from 32% in the third quarter of 1997. SG&A expenses  decreased 13% for the
nine months ended  September 30, 1998 to $14,401,000  from  $16,542,000  for the
same period of the prior  year.  As a  percentage  of net sales,  SG&A  expenses
increased  to 35% for the first nine months of 1998 from 32% for the same period
of the prior year.  The  decreases  in SG&A  expenses in absolute  dollars  were
primarily due to lower personnel-related  expenses and travel and entertainment,
primarily within the sales  organization,  and a decrease in consulting fees and
promotional  expenses.  The  increases in SG&A  expenses as a percentage  of net
sales were  primarily the result of lower sales volumes during the third quarter
and the first nine months of 1998.

Purchased Research and Development

The Company  incurred an expense of $2.3 million  related to purchased  research
and development for which technological feasibility had not been achieved in the
second quarter of 1998 related to the acquisition of Semaphore.  Such in-process
technology was valued, along with other acquired assets, using a discounted cash
flow analysis with separate cash flow  projections  for existing and  in-process
technology.   The  value  of  in-process   technology  for  which  technological
feasibility has not been  established and for which there was no alternative use
was expensed upon acquisition in accordance with Financial  Accounting Standards
No. 2, "Accounting for Research and Development  Costs". See Note 7 of "Notes to
Consolidated  Financial  Statements" above. Such acquired in-process  technology
was subsequently abandoned in September 1998 as discussed below.

Restructuring Charges

The Company  incurred an expense of $2.5 million in the quarter ended  September
30, 1998 related to the  termination of its DL7100 and Virtual  Private  Network
product lines including termination of 25 project employees and abandonment of a
leased facility.  Since the products included use of, or planned integration of,
technologies  and other assets  acquired  through the Company's  acquisitions of
Semaphore and  Performance  Telecom,  the Company also evaluated  those acquired
assets,   which  had  no  alternative   future  use,  for   realizability.   The
restructuring  expense of $2.5 million consisted primarily of severance costs of
$0.5 million, legal and lease commitment costs of $0.5 million and the write-off
of  goodwill  and fixed  assets of $1.5  million  related to the  aforementioned
acquisitions.  In addition to these costs the Company  reflected $3.2 million of
restructuring  related  costs in cost of sales  for  inventory  write-downs  and
warranty reserves.

All 25 project employees were notified of their termination  severance  benefits
by September 30, 1998 and 64% of these benefits were actually paid by the end of
October 1998. The Company's

                                       14
<PAGE>

leased  facility  will be exited  during the first  quarter  of 1999.  Remaining
accrued restructuring charges amounted to $2.4 million at September 30, 1998.

Other Income

Other income primarily  includes interest income.  Other income decreased 15% in
the third  quarter of 1998 to $551,000  from $646,000 for the same period of the
prior year. For the nine months ended September 30, 1998, other income decreased
16% to $1,619,000 from  $1,924,000 for the same period of the prior year.  These
decreases  were  primarily due to lower  interest  income due to lower  interest
rates and lower cash balances.

Provision / Benefit for Income Taxes

The  Company's  effective  tax rate  increased to 40% for the third  quarter and
first nine months of 1998  compared to 30.5% for the same periods in 1997.  This
increase is due primarily to the higher rate available  assuming a carry-back of
current year losses compared to the effective tax rate applicable if the Company
were profitable.

LIQUIDITY AND CAPITAL RESOURCES

The Company had working capital of $22.9 million and cash, cash  equivalents and
marketable  securities of $36.5 million at September 30, 1998. Net cash provided
by operating activities was $940,000 for the first nine months of 1998 primarily
due to an increase in  inventory,  a write-off of purchased  R&D,  depreciation,
amortization and an increase in accounts  payable,  offset to some extent by net
loss and income taxes  payable.  Net cash provided by operating  activities  was
$5.9  million  for the first nine months of 1997,  primarily  as a result of net
income, a write-off of purchased R&D and an increase in accounts payable, offset
by an increase  in accounts  receivable  and an  increase in  inventories.  Cash
provided  by  investing  activities  during  the first  nine  months of 1998 was
primarily from the maturity of marketable  securities of $35.2 million offset by
additional  purchases of marketable  securities of $25.2  million.  Cash used in
investing  activities  during the first nine months of 1997 was  primarily  from
purchases of  marketable  securities  of $10.8  million and the  acquisition  of
Performance Telecom assets of $5.0 million, offset by the maturity of marketable
securities  of $13.1  million.  Leasehold  improvements  and  capital  equipment
additions were $1.1 million in the first nine months of 1998 as compared to $1.7
million in the first nine months of 1997.

In  May  1998,  the  Company  approved  the  repurchase  of up to an  additional
1,000,000 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.  On October 17, 1996, the Company previously announced its initial
intentions to repurchase up to 500,000 shares of Common Stock, which shares have
been repurchased since that announcement.  Net cash used in financing activities
was  $6.0  million  in the  first  nine  months  of 1998,  primarily  due to the
repurchase  of common  stock,  offset by the proceeds from the exercise of stock
options  and  employee  stock  purchase  rights.  Net  cash  used  in  financing
activities  was  $732,000 in the first nine months of 1997,  primarily  from the
repurchase  of common stock  offset by the  proceeds  from the exercise of stock
options and  employee  stock  purchase  rights.  During the first nine months of
1998,  the Company  repurchased  on the open market a total of 715,000 shares of
common  stock at prices  ranging  from  $4.13 to $11.50 a share.  This stock has
subsequently been retired.

                                       15
<PAGE>

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  Condition and Results of Operations,"  there are a number
of other factors that may affect the Company's future operating results. Most of
the following discussion consists of forward looking statements and accompanying
risks.

The Company  believes that the loss of, or difference in actual from anticipated
levels  of  purchases  from,  the  Company's  major  customers  have in the past
adversely  affected  the  Company  and  could  in the  future  adversely  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  network   service   providers'   infrastructures,   could  cause   material
fluctuations in the Company's  business and operating results.  For example,  in
the fourth  quarter of 1997 and in the second  quarter of 1998,  the Company had
lower  operating  results than  expected  due in part to a weaker than  expected
demand from certain  domestic  carrier  customers,  including MCI. 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, 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 for the foreseeable future.

The Company's future prospects will depend in part on its ability to enhance the
functionality  of

                                       16
<PAGE>

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
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  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 is 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. There can be no assurance that the Company will be successful
in attracting and retaining skilled personnel to hold these important positions.

The Company utilizes management information systems and software technology that
may be affected by Year 2000 issues throughout its businesses.  During 1998, the
Company began to implement  plans for certain of its  operations to ensure those
systems continue to meet its internal and external  requirements.  The Year 2000
compliance efforts will encompass:

o        All  Digital   Link   products.   The  cost  of  this  effort  will  be
         approximately $250,000 and will be financed through working capital and
         the use of internal engineering resources.

o        All  Digital  Link major  operational  systems  (including  ASK MANMAN,
         databases,  spreadsheets,  word processing, and CAD). The cost of these
         initiatives will be approximately  $150,000. The Company has contracted
         with a third party to perform the MANMAN compliance work and will use a
         combination  of  consultants  and  internal  resources  to address  the
         compliance issues with other operational systems.

The  remaining  initiatives  to  address  vendor  and  customer  compliance  are
estimated to be complete by the end of June 1999.  In addition,  the Company has
developed  questionnaires  and contacted  key suppliers and customers  regarding
their  Year 2000  compliance  to  determine  any  impact on its  operations.  In
general,  the Company's  suppliers and customers  have advised it that they have
developed or are in the process of developing plans to address Year 2000 issues.
The Company will  continue to monitor and evaluate the progress of its suppliers
and  customers  on this  critical  matter.  The  Company is also  reviewing  its
non-information  technology  systems to determine the extent of any changes that
may be necessary and believes that there will be minimal  changes  necessary for
compliance.

                                       17
<PAGE>

Based on the  progress the Company has made in  addressing  its Year 2000 issues
and the  Company's  plan and timeline to complete its  compliance  program,  the
Company  does not  foresee  significant  risks  associated  with  its Year  2000
compliance  at this time. As the  Company's  plan is to address its  significant
Year  2000  issues  prior to being  affected  by them,  it has not  developed  a
comprehensive  contingency plan. However, if the Company identifies  significant
risks  related to its Year 2000  compliance  or its progress  deviates  from the
anticipated  timeline,  the Company  will  develop  contingency  plans as deemed
necessary at that time.

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

                                       18
<PAGE>

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  deemed  probable  for  these  matters  in prior  years,  it is
currently unable to estimate the ultimate range of loss regarding these matters.
Therefore,  the ultimate resolution of these matters could result in payments in
excess of, or less than,  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 Company has  recorded a deferred tax asset of $5.8  million  reflecting  the
benefit of $0.9 million in loss  carryforwards,  which expire in varying amounts
between  2003 and 2019.  Deferred  tax  asset  also  includes  $2.6  million  in
depreciation  and  amortization,  and $2.3 million in reserves.  Realization  is
dependent on  generating  sufficient  taxable  income prior to expiration of the
loss carryforwards.  Although realization is not assured, management believes it
is more likely than not that all of the deferred tax asset will be realized. The
amount  of the  deferred  tax asset  considered  realizable,  however,  could be
reduced  in the near term if  estimates  of future  taxable  income  during  the
carryforward period are reduced.

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.

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 No. 14, "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.


ITEM 3.           Quantitative and Qualitative Disclosure About Market Risk

                                       19
<PAGE>

Not Applicable.

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.  See also the
Company's  Forms 10-Q for the periods ended June 30, 1998 and March 31, 1998 and
its Form 10-K for the period ended  December  31, 1997 for previous  disclosures
about such lawsuits.

ITEM 2.  Changes In Securities and USE OF PROCEEDS

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

Not applicable.

ITEM 6.  Exhibits And Reports On Form 8-K

(a)      Exhibits

         27.01             Financial Data Schedule.

(b)      Reports on Form 8-K

         The  Company  filed a report on Form 8-K on April 17, 1998 and a report
         on Form 8-K/A on June 16, 1998 in connection  with the  acquisition  of
         assets of Semaphore Communications  Corporation.  The Form 8-K provided
         information  under  Items  2  and  7  with  respect  to  the  Semaphore
         acquisition and the Form 8-K/A provided  information  under Item 7 with
         respect to such acquisition,  including audited financial statements of
         Semaphore as of December 31, 1996 and 1997 and for the years then ended
         and unaudited pro forma condensed combined Statements of Operations for
         the year ended  December  31, 1997 and the three months ended March 31,
         1998 and an unaudited pro forma condensed  combined Balance Sheet as of
         March 31, 1998.

                                       20
<PAGE>

                                   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 16, 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)

                                       21

<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 September 30, 1998, and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   SEP-30-1998
<CASH>                                            6,105
<SECURITIES>                                     11,805
<RECEIVABLES>                                     4,857
<ALLOWANCES>                                        437
<INVENTORY>                                       5,411
<CURRENT-ASSETS>                                 34,173
<PP&E>                                           10,766
<DEPRECIATION>                                    7,945
<TOTAL-ASSETS>                                   58,941
<CURRENT-LIABILITIES>                            11,317
<BONDS>                                               0
                                 0
                                           0
<COMMON>                                         35,587
<OTHER-SE>                                       12,037
<TOTAL-LIABILITY-AND-EQUITY>                     58,941
<SALES>                                          40,587
<TOTAL-REVENUES>                                 40,587
<CGS>                                            24,203
<TOTAL-COSTS>                                    53,654
<OTHER-EXPENSES>                                (1,619)
<LOSS-PROVISION>                                      0
<INTEREST-EXPENSE>                                    0
<INCOME-PRETAX>                                (11,448)
<INCOME-TAX>                                    (4,538)
<INCOME-CONTINUING>                             (6,910)
<DISCONTINUED>                                        0
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                    (6,910)
<EPS-PRIMARY>                                    (0.74)
<EPS-DILUTED>                                    (0.74)
                                               

</TABLE>


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