NATIONAL DATACOMPUTER INC
8-K, 1997-03-03
ELECTRONIC COMPUTERS
Previous: LINCOLN NATIONAL GLOBAL ASSET ALLOCATION FUND INC, NSAR-B, 1997-03-03
Next: PEGASUS FUNDS, 24F-2NT, 1997-03-03




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(D) OF THE
                   SECURITIES EXCHANGE ACT OF 1934, AS AMENDED



                          Date of Report: March 3, 1997



                           NATIONAL DATACOMPUTER, INC.
             ------------------------------------------------------
               (Exact Name of Registrant as Specified in Charter)



         Delaware                       0-15885                     04-2942832
- ----------------------------         -------------               ---------------
(State or Other Jurisdiction          (Commission                 (IRS Employer
     of Incorporation)                File Number)                Identification
                                                                      Number)



         900 Middlesex Turnpike, Bldg. 5, Billerica, Massachusetts 01821
       -------------------------------------------------------------------
                    (Address of Principal Executive Offices)


                                 (508) 663-7677
               ---------------------------------------------------
               (Registrant's Telephone Number Including Area Code)








                                TABLE OF CONTENTS

                                    FORM 8-K

                                  March 3, 1997



         Item                                             Page
         ----                                             ----
Item 5.  Other Events                                      1
         ------------
Item 7.  Exhibits                                          1
         --------
Signatures                                                 2







ITEM 5.  OTHER EVENTS

         On January 23, 1997, the Registrant raised $1,500,000 through a private
equity placement (the "Placement")  involving the issuance of nine hundred (900)
shares  of  Series  C  Convertible  Preferred  Stock  and  a  six  percent  (6%)
Convertible Promissory Note in the principal amount of $600,000.

         On February 25, 1997,  the Placement was amended to involve an issuance
of nine hundred (900) shares of Series C  Convertible  Preferred,  Stock,  three
hundred fifty (350) shares of Series D Convertible  Preferred  Stock,  and a six
percent (6%) Convertible Promissory Note in the principal amount of $250,000.

         Filed  herewith  as  Exhibit  99c  are  certain   unaudited   financial
statements  of the  Registrant as of December 29, 1996.  Also filed  herewith as
Exhibit 99d are certain unaudited  financial  statements of the Registrant as of
January 26, 1997, which reflect the Placement, as amended.

ITEM 7.  EXHIBITS

         The following exhibits are filed herewith:

         Exhibit
           No.                             Title
         -------                           -----

         99a               Statement  of  Designation  of  Series C  Convertible
                           Preferred Stock of the Registrant,  as filed with the
                           Secretary  of the State of Delaware on March 3, 1997.

         99b               Statement  of  Designation  of  Series D  Convertible
                           Preferred Stock of the Registrant,  as filed with the
                           Secretary  of the State of Delaware on March 3, 1997.

         99c               Unaudited  Balance  Sheet  of  the  Registrant  as of
                           December 29, 1996,  Unaudited Statement of Operations
                           of  the   Registrant  for  the  twelve  months  ended
                           December  29,  1996,  Statement  of Cash Flows of the
                           Registrant  for the twelve months ended  December 29,
                           1996,  and  Statement of  Stockholders'  Equity as of
                           December 29, 1996.

         99d               Unaudited  Balance  Sheet  of  the  Registrant  as of
                           January 26, 1997,  Unaudited  Statement of Operations
                           of the Registrant for the one month ended January 26,
                           1997,  Statement of Cash Flows of the  Registrant for
                           the one month ended  January 26, 1997,  and Statement
                           of Stockholders' Equity as of January 26, 1997.




                                       1






                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.

                                                     NATIONAL DATACOMPUTER, INC.



                                                     By: /s/ Malcolm M. Bibby
                                                        ------------------------
                                                        Malcolm M. Bibby, Ph.D.
                                                        President

Date:  March 3, 1997



                                       2




                                  EXHIBIT INDEX


Exhibit                                                                    Page 
  No.                        Title                                          No. 
- -------                      -----                                         ----
                                                                           
 99a        Statement of  Designation  of Series C  Convertible  Preferred 
            Stock of the  Registrant,  as filed with the  Secretary of the
            State of Delaware on March 3, 1997.

 99b        Statement of  Designation  of Series D  Convertible  Preferred
            Stock of the  Registrant,  as filed with the  Secretary of the
            State of Delaware on March 3, 1997.

 99c        Unaudited  Balance Sheet of the  Registrant as of December 29,
            1996,  Unaudited Statement of Operations of the Registrant for
            the twelve months ended  December 29, 1996,  Statement of Cash
            Flows of the  Registrant  for the twelve months ended December
            29, 1996, and Statement of Stockholders' Equity as of December
            29, 1996.

 99d        Unaudited  Balance  Sheet of the  Registrant as of January 26,
            1997,  Unaudited Statement of Operations of the Registrant for
            the one month ended January 26, 1997,  Statement of Cash Flows
            of the  Registrant  for the one month ended  January 26, 1997,
            and Statement of Stockholders' Equity as of January 26, 1997.




                                       3






                            STATEMENT OF DESIGNATION

                                       OF

                      SERIES C CONVERTIBLE PREFERRED STOCK

                           NATIONAL DATACOMPUTER, INC.



         NATIONAL DATACOMPUTER, INC., a corporation organized and existing under
and  by  virtue  of  the  General  Corporation  Law of  the  State  of  Delaware
(hereinafter the "Corporation"), DOES HEREBY CERTIFY:

         That  by  unanimous  written  consent,  dated  January  23,  1997,  the
directors of the Corporation adopted the following  resolution setting forth the
designations,  powers,  preferences  and  rights  of its  Series  C  Convertible
Preferred Stock:

         RESOLVED:      That the designations, powers, preferences and rights of
                        the Series C Convertible  Preferred Stock be, and hereby
                        are, as set forth below:

         1. NUMBER OF SHARES OF SERIES C  CONVERTIBLE  PREFERRED  STOCK.  Of the
50,000 shares of authorized and unissued  Preferred  Stock,  $.001 par value per
share ("Preferred Stock") of the Corporation, nine hundred (900) shares shall be
designated and known as "Series C Convertible Preferred Stock."

         2. VOTING.

                  (a) Each holder of outstanding  shares of Series C Convertible
Preferred Stock at each meeting of stockholders of the Corporation  (and written
actions of stockholders in lieu of meetings) with respect to any and all matters
presented  to  the   stockholders   of  the  Corporation  for  their  action  or
consideration  shall be  entitled  to the number of votes equal to the number of
whole shares of Common Stock, as hereinafter  defined,  into which the shares of
Series C Convertible  Preferred Stock held by such holder are convertible on the
record  date  established  for such  meeting.  Except as provided by law, by the
provisions of  Subparagraph  2(b) below, or by the provisions  establishing  any
other series of Preferred Stock, holders of Series C Convertible Preferred Stock
shall  vote  together  with the  holders  of all  other  classes  and  series of
securities of the Corporation as a single class.

                  (b) The  Corporation  shall not  amend,  alter or  repeal  the
preferences,  special  rights  or  other  powers  of the  Series  C  Convertible
Preferred  Stock so as to affect  adversely the Series C  Convertible  Preferred
Stock,  without the  written  consent or  affirmative  vote of the holders of at
least a  majority  of the  then  outstanding  shares  of  Series  C  Convertible
Preferred  Stock to be affected by  amendment,  alteration  or repeal,  given in
writing  or by vote at a  meeting,  consenting  or  voting  (as the case may be)
separately as a class. For this purpose, without limiting the generality of the







foregoing,  the  authorization or issuance of any series of Preferred Stock with
preference or priority over the Series C Convertible  Preferred  Stock as to the
right to receive either  dividends or amounts  distributable  upon  liquidation,
dissolution or winding up of the Corporation shall be deemed to affect adversely
the  designated  class  of  Series  C  Convertible   Preferred  Stock,  and  the
authorization  or  issuance  of any series of  Preferred  Stock on a parity with
Series C Convertible Preferred Stock as to the right to receive either dividends
or amounts  distributable  upon  liquidation,  dissolution  or winding up of the
Corporation  shall not be deemed to affect  adversely  the Series C  Convertible
Preferred  Stock.  The number of  authorized  shares of  Preferred  Stock may be
increased or decreased (but not below the number of shares then  outstanding) by
the affirmative vote of the holders of a majority of the then outstanding shares
of all other  classes  or series of stock of the  Corporation  entitled  to vote
thereon, voting as a single class.

         3. DIVIDENDS.

                  (a) The  holders of shares of Series C  Convertible  Preferred
Stock shall be entitled to receive,  before any cash dividend  shall be declared
and paid  upon or set  aside  for the  Common  Stock in any  fiscal  year of the
Corporation,  only when,  as and if  declared by the Board of  Directors  of the
Corporation  out of the funds  legally  available  for that  purpose,  dividends
payable  in cash or Common  Stock in an amount  per share for such  fiscal  year
equal to the product of (i) the per share  amount,  if any, of the cash dividend
declared,  paid or set aside for the  Common  Stock  during  such  fiscal  year,
multiplied  by (ii) the number of whole  shares of Common  Stock into which each
such  share of  Series C  Convertible  Preferred  Stock is then  convertible  as
determined by Paragraph 7 below.

                  (b) The Corporation  shall not declare or pay any dividends or
any other  distributions of property or assets on shares of Common Stock,  other
than dividends payable solely in cash or Common Stock, without the prior written
consent or  affirmative  vote of the  holders of at least a majority of the then
outstanding  shares of Series C Preferred Stock given in writing or by vote at a
meeting, voting as a single class.

         4. ADDITIONAL PAYMENTS.

                  (a) In addition to any  dividends  for which holders of shares
of Series C Convertible Preferred Stock shall be entitled to receive pursuant to
Subparagraph  3(a) above,  holders of shares of Series C  Convertible  Preferred
Stock shall be entitled to receive  interest equal to six percent (6%) per annum
of the stated value (the "Stated Value") of such Series C Convertible  Preferred
Stock. The Stated Value for all of the shares of Series C Convertible  Preferred
Stock  as of the  Original  Issuance  Date  (defined  below)  is  $900,000  (the
"Original  Aggregate Stated Value") and the Stated Value of each share of Series
C Convertible  Preferred Stock is $1,000. Such interest accrue from the Original
Issuance  Date,  and shall be payable,  in cash or Common Stock,  on a quarterly
basis,   as  described  in   Subparagraph   4(b)  below,   commencing  with  the
Corporation's  fiscal  quarter  ending  March 31,  1997.  In the event  that the
Corporation decides to make payment of such interest in Common Stock, the amount
of shares of Common Stock to be issued to make such

                                       -2-





payment  shall be that number of shares  equal to (i) the amount of interest due
and payable,  divided by (ii) the Average Closing Price (defined in Subparagraph
7(a) below) of the Common Stock, as reported by the Nasdaq SmallCap Market or in
the "Pink Sheets" during the ten trading days immediately  preceding the date of
delivery  to the  holders of the  Series C  Convertible  Preferred  Stock of the
Common  Stock as required by  Subparagraph  4(b) as payment for the interest due
hereunder.

                  (b)  Interest  hereunder  shall accrue and be  calculated  and
payable with respect to (i) those shares of Series C Convertible Preferred Stock
that  remain  issued  and  outstanding  at the end of each of the  Corporation's
fiscal quarters (ii) and any shares of Series C Convertible Preferred Stock that
are converted during a fiscal quarter for which interest is calculated and paid.
With respect to those shares of Series C Convertible Preferred Stock that remain
issued and outstanding at the end a fiscal quarter, interest shall be calculated
based on the Stated Value of such  remaining  issued and  outstanding  shares of
Series C Convertible  Preferred Stock as set forth in the  Corporation's  Annual
Reports on Form 10-K(SB) or Quarterly  Reports on Form 10-Q(SB) to be filed with
the Securities and Exchange  Commission  ("SEC").  With respect to any shares of
Series C Convertible Preferred Stock that are converted during a fiscal quarter,
interest shall be calculated  based on the Stated Value of such shares up to and
including the Conversion Date (defined in Subparagraph 7(f)).

                  (c) Payment of interest  due  hereunder  with respect to those
shares  of  Series  C  Convertible   Preferred  Stock  that  remain  issued  and
outstanding  at the end of each of the  Corporation's  fiscal  quarters shall be
made  within 15 business  days after the filing  with the SEC of the  applicable
report. Payment of interest due hereunder with respect to any shares of Series C
Convertible  Preferred Stock that are converted during a fiscal quarter shall be
calculated  and  made  within  30 days of the  Conversion  Date of such  shares.
Payment of interest upon such converted shares of Series C Convertible Preferred
Stock shall be accompanied by the Company's calculation of the interest.

                  (d) With respect to the payment of interest due hereunder upon
those  shares of Series C  Convertible  Preferred  Stock that remain  issued and
outstanding at the end of a fiscal  quarter,  the  Corporation  shall notify the
holders of the Series C Convertible  Preferred Stock in writing not less than 10
days prior to the end of such fiscal  quarter of whether the  Corporation  shall
pay the interest  due  hereunder  in cash or Common  Stock.  With respect to the
payment of interest  due  hereunder  upon those  shares of Series C  Convertible
Preferred  Stock that are converted  during a fiscal  quarter,  the  Corporation
shall notify the holders of the Series C Convertible  Preferred Stock in writing
not less than 10 days after the Conversion  Date whether the  Corporation  shall
pay the interest due hereunder in cash or Common Stock.

         5. LIQUIDATION. In the event of a voluntary or involuntary dissolution,
liquidation, or winding up of the Corporation, the holders of shares of Series C
Convertible  Preferred  Stock  shall be entitled to receive out of the assets of
the  Corporation  legally  available for  distribution to holders of its capital
stock,  before any  payment or  distribution  shall be made to holders of Common
Stock or any  other  class of  stock  ranking  junior  to  Series C  Convertible
Preferred Stock, an amount per

                                       -3-





share equal to the Stated Value of such shares of Series C Convertible Preferred
Stock plus all dividends  which have accrued and are unpaid and therefore are in
arrears. If upon such liquidation, dissolution or winding up of the Corporation,
whether voluntary or involuntary, the assets to be distributed among the holders
of Series C Convertible  Preferred Stock shall be insufficient to permit payment
to  the  holders  of  Series  C  Convertible   Preferred  Stock  of  the  amount
distributable  as aforesaid,  then the entire assets of the Corporation to be so
distributed  shall  be  distributed  ratably  among  the  holders  of  Series  C
Convertible  Preferred Stock. Upon any such liquidation,  dissolution or winding
up of the Corporation, after the holders of Series C Convertible Preferred Stock
shall have been paid in full the  amounts to which they shall be  entitled,  the
remaining net assets of the  Corporation  may be  distributed  to the holders of
stock ranking on liquidation junior to the Series C Convertible Preferred Stock.
Written notice of such liquidation, dissolution or winding up, stating a payment
date,  the  amount  of  the  liquidation  payments  and  the  place  where  said
liquidation payments shall be payable,  shall be given by mail, postage prepaid,
or by telex to  non-U.S.  residents,  not less than 10 days prior to the payment
date stated therein, to the holders of record of Series C Convertible  Preferred
Stock,  such notice to be  addressed to each such holder at its address as shown
by the records of the Corporation.  For purposes hereof,  the Common Stock shall
rank on liquidation junior to the Series C Convertible Preferred Stock.

         6.  RESTRICTIONS.  At any time  when  shares  of  Series C  Convertible
Preferred Stock are outstanding, except where the vote or written consent of the
holders of a greater  number of shares of the  Corporation is required by law or
by the  Corporation's  Certificate  of  Incorporation,  as amended,  without the
approval of the holders of at least a majority of the then outstanding shares of
Series C Convertible  Preferred  Stock given in writing or by vote at a meeting,
consenting  or  voting  (as  the  case  may  be)  separately  as a  series,  the
Corporation will not create or authorize the creation of any additional class or
series  of  shares  of  stock  unless  the same  ranks  junior  to the  Series C
Convertible Preferred Stock as to the distribution of assets on the liquidation,
dissolution or winding up of the Corporation;  or increase the authorized amount
of the Series C Convertible Preferred Stock or increase the authorized amount of
any  additional  class or series of shares of stock unless the same ranks junior
to the Series C Convertible  Preferred Stock as to the distribution of assets on
the  liquidation,  dissolution  or winding up of the  Corporation;  or create or
authorize  any  obligation  or  security  convertible  into  shares  of Series C
Convertible Preferred Stock as to the distribution of assets on the liquidation,
dissolution  or  winding  up of the  Corporation,  whether  any  such  creation,
authorization  or increase  shall be by means of amendment to the  Corporation's
Certificate of Incorporation or by merger, consolidation or otherwise.

         7. OPTIONAL  CONVERSION.  The holders of shares of Series C Convertible
Preferred Stock shall have the following conversion rights:

                  (a) Right to Convert;  Conversion Price. Subject to the terms,
conditions,  and  restrictions  of this  Paragraph 7, the holder of any share or
shares of Series C Convertible  Preferred  Stock shall have the right to convert
each such share of Series C  Convertible  Preferred  Stock (except that upon any
liquidation of the  Corporation,  the right of conversion shall terminate at the
close  of  business  on the  business  day  fixed  for  payment  of  the  amount
distributable on the Series C

                                       -4-





Convertible  Preferred  Stock) into an amount of shares of Common Stock equal to
the Stated Value of such share or shares of Series C Convertible Preferred Stock
divided by $3.20.

                  (b)  Restrictions  on  Conversion.  The holder of any share or
shares of Series C  Convertible  Preferred  Stock  may not  convert  any of such
shares for a period of at least three hundred  sixty-five  (365) days  following
the date upon  which the Series C  Convertible  Preferred  Stock was  originally
issued (the "Original Issuance Date").

                  (c) Notice of  Conversion.  The right of  conversion  shall be
exercised  by the  holder  thereof by giving  written  notice  (the  "Conversion
Notice") to the Corporation that the holder elects to convert a specified number
of shares of Series C  Convertible  Preferred  Stock  representing  a  specified
Stated Value  thereof into Common  Stock and by  surrender of a  certificate  or
certificates  for  the  shares  so to be  converted  to the  Corporation  at its
principal  office  (or such  other  office or agency of the  Corporation  as the
Corporation  may  designate  by notice in writing to the holders of the Series C
Convertible  Preferred Stock) at any time during its usual business hours on the
date set forth in the Conversion  Notice,  together with a statement of the name
or names (with address) in which the certificate or  certificates  for shares of
Common Stock shall be issued.  The Conversion  Notice shall include  therein the
Stated Value of shares of Series C Convertible  Preferred Stock to be converted,
and the number of shares of Common  Stock to be issued in  connection  with such
conversion.  The  Corporation  shall have the right to review  the  calculations
included in the Conversion  Notice,  and shall provide notice of any discrepancy
or dispute therewith within three business days of the receipt thereof.

                  (d)  Issuance  of  Certificates;   Time  Conversion  Effected.
Promptly,  but in no event more than ten business days, after the receipt of the
Conversion  Notice  referred  to in  Subparagraph  7(e)  and  surrender  of  the
certificate  or  certificates  for the share or  shares of Series C  Convertible
Preferred  Stock to be converted,  the Corporation  shall issue and deliver,  or
cause to be issued and  delivered,  to the  holder,  registered  in such name or
names as such holder may direct, a certificate or certificates for the number of
whole  shares of Common  Stock into which  such  shares of Series C  Convertible
Preferred Stock are converted.  To the extent  permitted by law, such conversion
shall be deemed to have been  effected  as of the close of  business on the date
(the "Conversion Date") on which such Conversion Notice shall have been received
by the Corporation and the certificate and certificates for such share or shares
shall have been  surrendered  as  aforesaid,  and at such time the rights of the
holder of such share or shares of Series C  Convertible  Preferred  Stock  shall
cease,  and the  person or persons  in whose  name or names any  certificate  or
certificates  for shares of Common Stock shall be issuable upon such  conversion
shall be deemed to have  become  the  holder or  holders of record of the shares
represented thereby.

                  (e)  Fractional  Shares;  Dividends;  Partial  Conversion.  No
fractional  shares  shall be issued  upon  conversion  of  Series C  Convertible
Preferred  Stock  into  Common  Stock.  In case the number of shares of Series C
Convertible  Preferred  Stock  represented by the  certificate  or  certificates
surrendered   pursuant  to  Subparagraph  7(a)  exceeds  the  number  of  shares
converted,  the Corporation shall, upon such conversion,  execute and deliver to
the holder, at the expense of the Corporation, a

                                       -5-





new certificate or certificates for the number of shares of Series C Convertible
Preferred Stock represented by the certificate or certificates surrendered which
are not to be converted.

                  (f)  Reorganization  or   Reclassification.   If  any  capital
reorganization or reclassification of the capital stock of the Corporation shall
be  effected  in such a way that  holders of Common  Stock  shall be entitled to
receive  stock,  securities  or assets with respect to or in exchange for Common
Stock, then, as a condition of such reorganization or  reclassification,  lawful
and adequate  provisions  shall be made whereby each holder of a share or shares
of  Series C  Convertible  Preferred  Stock  shall  thereupon  have the right to
receive,  upon the basis and upon the terms and conditions  specified herein and
in lieu of the shares of Common Stock  immediately  theretofore  receivable upon
the conversion of such share or shares of Series C Convertible  Preferred Stock,
such  shares of stock,  securities  or assets as may be issued or  payable  with
respect to or in  exchange  for a number of  outstanding  shares of such  Common
Stock equal to the number of shares of such Common Stock immediately theretofore
receivable upon such conversion had such reorganization or reclassification  not
taken  place,  and in any such case  appropriate  provisions  shall be made with
respect  to the  rights  and  interests  of  such  holder  to the end  that  the
provisions hereof (including  without  limitation  provisions for adjustments of
the conversion  rights) shall thereafter be applicable,  as nearly as may be, in
relation to any shares of stock,  securities  or assets  thereafter  deliverable
upon the exercise of such conversion rights.

                  (g) Adjustments for Splits, Combinations,  etc. The Conversion
Price  and the  number  of  shares of  Common  Stock  into  which  the  Series C
Convertible Preferred Stock shall be convertible shall be adjusted appropriately
for stock splits,  combinations,  or other  similar  events (other than employee
benefit  plans and  stock  option  plans for  employees  or  consultants  to the
Company). Additionally, an adjustment will be made in the case of an exchange of
Common  Stock,  consolidation  or merger  of the  Company  with or into  another
corporation or sale of all or substantially  all of the assets of the Company in
order to enable the holder of Series C  Convertible  Preferred  Stock to acquire
the kind and the  number  of  shares of stock or other  securities  or  property
receivable in such event by a holder of the Series C Convertible Preferred Stock
of the  number of shares  that  might  otherwise  have been  purchased  upon the
conversion of the Series C  Convertible  Preferred  Stock.  No adjustment to the
Conversion  Price will be made for dividends  (other than stock  dividends),  if
any, paid on the Common Stock or for securities  issued  pursuant to exercise of
the currently  outstanding options,  warrants, or options that may be granted or
shares  issued in connection  with the  acquisition  of another  business by the
Company.

         8. MANDATORY CONVERSION.

                  (a)  Mandatory  Conversion  Date.  If at January 24, 2000 (the
"Mandatory Conversion Date"), there remains issued and outstanding any shares of
Series C Convertible  Preferred Stock, then the Corporation shall be entitled to
require  all (but not less than all)  holders of shares of Series C  Convertible
Preferred Stock then outstanding to convert their shares of Series C Convertible
Preferred Stock into shares of Common Stock pursuant to  Subparagraph  7(a). The
Corporation shall provide written notice (the "Mandatory  Conversion Notice") to
the holders of

                                       -6-





shares of Series C Convertible Preferred Stock of such mandatory conversion. The
Mandatory  Conversion  Notice  shall  include the Stated  Value of the shares of
Series C Convertible  Preferred Stock to be converted,  and the number of shares
of the Corporation's Common Stock to be issued upon such mandatory conversion.

                  (b)  Surrender  of  Certificates.  On or before the  Mandatory
Conversion  Date, each holder of shares of Series C Convertible  Preferred Stock
shall surrender his, her or its certificate or certificates  for all such shares
to the Corporation at the place designated in such Mandatory  Conversion Notice,
and shall  thereafter  receive  certificates  for the number of shares of Common
Stock to which such holder is entitled.  On the Mandatory  Conversion  Rate, all
rights with respect to the Series C  Convertible  Preferred  Stock so converted,
including the rights,  if any, to receive notices and vote, will terminate.  All
certificates  evidencing shares of Series C Convertible Preferred Stock that are
required to be  surrendered  for  conversion in accordance  with the  provisions
hereof,  from and after the Mandatory  Conversion  Date, shall be deemed to have
been  retired and  cancelled  and the shares of Series C  Convertible  Preferred
Stock  represented  thereby  converted  into  Common  Stock  for  all  purposes,
notwithstanding  the failure of the holder or holders  thereof to surrender such
certificates  on or prior to such date. The Corporation may thereafter take such
appropriate  action  as may be  necessary  to  reduce  the  authorized  Series C
Convertible Preferred Stock accordingly.

         9. REDEMPTION OF SERIES C CONVERTIBLE PREFERRED STOCK.

                  (a) Right to Redeem Series C Convertible  Preferred  Stock. At
any time, and from time to time, on and after the expiration of the restrictions
of conversion  contained in  Subparagraph  7(b), if the closing bid price of the
Company's Common Stock as reported by the Nasdaq SmallCap Market or in the "Pink
Sheets"  equals or exceeds  $20.00 for 20  consecutive  trading  days,  then the
Corporation may, in its sole discretion,  but shall not be obligated to, redeem,
in  whole or in part,  the  then  issued  and  outstanding  shares  of  Series C
Convertible  Preferred  Stock,  at a price of $1,000 per share of such  Series C
Convertible  Preferred Stock (the "Redemption Price"),  subject to adjustment as
provided in Paragraph 7.

                  (b) Notice of Redemption.  The Corporation  shall provide each
holder of record of the Series C Convertible Preferred Stock with written notice
of redemption (the "Redemption  Notice") not less than 30 days prior to any date
stipulated  by the  Corporation  for the  redemption of the Series C Convertible
Preferred Stock (the "Redemption Date"). The Redemption Notice shall contain (i)
the Redemption Date, (ii) the number of shares of Series C Convertible Preferred
Stock to be redeemed from the holder to whom the Redemption Notice is delivered,
(iii)  instructions  for  surrender to the  Corporation  of the  certificate  or
certificates  representing the shares of Series C Convertible Preferred Stock to
be redeemed,  and (iv)  instructions as to how to specify to the Corporation the
number of  shares of Series C  Convertible  Preferred  Stock to be  redeemed  as
provided in this  Paragraph 9, and the number of shares of Series C  Convertible
Preferred Stock to be converted into Common Stock pursuant to Paragraph 7.


                                       -7-





                  (c) Right to Convert Series C Convertible Preferred Stock upon
Receipt of  Redemption  Notice.  Upon  receipt  of the  Redemption  Notice,  the
recipient  thereof shall have the option,  at is sole election,  to specify what
portion of the Series C Convertible Preferred Stock called for redemption in the
Redemption Notice shall be redeemed as provided in this Paragraph 8 or converted
into Common  Stock in the manner  provided in  Paragraph 7. If the holder of the
Series C Convertible  Preferred  Stock called for  redemption  elects to convert
such shares,  then such conversion  shall take place on the Redemption  Date, in
accordance with the terms of Paragraph 7.

                  (d) Surrender of Certificates; Payment of Redemption Price. On
or before the Redemption Date, each holder of the shares of Series C Convertible
Preferred  Stock to be redeemed  shall  surrender  the required  certificate  or
certificates  representing such shares to the Corporation,  in the manner and at
the place designated in the Redemption Notice, and upon the Redemption Date, the
Redemption  Price for such shares shall be paid by the  Corporation via check to
the order of the person whose name appears on such  certificate or  certificates
as the owner thereof,  and each such surrendered  certificate  shall be canceled
and  retired.  If a  certificate  is  surrendered  and all the shares  evidenced
thereby are not being redeemed,  the Corporation shall issue new certificates to
be  registered  in the names of the  person(s)  whose  name(s)  appear(s) as the
owners on the respective  surrendered  certificates and deliver such certificate
to such person(s).

                  (e) Deposit of Redemption  Price.  On the  Redemption  Date in
respect to any shares of Series C Convertible Preferred Stock, or prior thereto,
the Corporation shall deposit with any bank or trust company (the  "Depository")
having a capital  and  surplus of at least  $50,000,000,  a sum equal to (i) the
aggregate  Redemption Price of all such shares called for redemption,  less (ii)
the  aggregate  Redemption  Price  for  those  shares  of  Series C  Convertible
Preferred Stock in respect of which the Corporation has received notice from the
holder thereof of its election, pursuant to Subparagraph 8(c), to convert shares
of Series C Convertible Preferred Stock into Common Stock. The Corporation shall
provide  instructions  and  authority to the  Depository to pay, on or after the
Redemption  Date,  the  Redemption  Price  to the  respective  holders  upon the
surrender of their share  certificates.  The deposit of the Redemption  Price by
the Corporation with the Depository shall constitute full payment for the shares
of Series C Convertible Preferred Stock to be redeemed,  and from and after that
date of the deposit,  the redeemed shares shall be deemed to be no longer issued
and outstanding,  and the holders thereof shall cease to be holders with respect
to such shares and shall have no rights with respect  thereto,  except the right
to  receive  from  the  Depository  payment  of the  Redemption  Price,  without
interest,  upon surrender of their certificates therefor. Any funds so deposited
and unclaimed at the end of one year from the Redemption  Date shall be released
and delivered to the  Corporation,  after which the former  holders of shares of
Series C Convertible  Preferred Stock called for redemption shall be entitled to
receive payment of the Redemption Price in respect of their shares only from the
Corporation.

         10. NOTICES. In case at any time:

                  (a) the Corporation shall declare any dividend upon its Common
Stock  payable in cash or stock or make any other pro rata  distribution  to the
holders of its Common Stock; or

                                       -8-





                  (b) the Corporation  shall offer for  subscription pro rata to
the holders of its Common Stock any  additional  shares of stock of any class or
other rights; or

                  (c)   there   shall   be   any   capital   reorganization   or
reclassification of the capital stock of the Corporation,  or a consolidation or
merger of the Corporation  with or into, or a sale of all or  substantially  all
its assets to, another entity or entities; or

                  (d) there shall be a  voluntary  or  involuntary  dissolution,
liquidation or winding up of the Corporation;

then,  in any one or more of said cases,  the  Corporation  shall give, by first
class mail,  postage prepaid,  or by telex to non-U.S.  residents,  addressed to
each holder of any shares of Series C Convertible Preferred Stock at the address
of such holder as shown on the books of the  Corporation,  (i) at least 10 days'
prior to written notice of the date on which the books of the Corporation  shall
close or a record shall be taken for such dividend, distribution or subscription
rights or for determining rights to vote in respect of any such  reorganization,
reclassification,  consolidation,  merger,  sale,  dissolution,  liquidation  or
winding  up and (ii) in the case of any such  reorganization,  reclassification,
consolidation, merger, sale, dissolution, liquidation or winding up, at least 10
days'  prior  written  notice of the date when the same shall take  place.  Such
notice in accordance  with the foregoing  clause (i) shall also specify,  in the
case of any such dividend,  distribution  or  subscription  rights,  the date on
which the holders of Common Stock shall be entitled  thereto and (ii) shall also
specify  the date on which the  holders of Common  Stock  shall be  entitled  to
exchange their Common Stock for securities or other  property  deliverable  upon
such reorganization, reclassification, consolidation, merger, sale, dissolution,
liquidation or winding up, as the case may be.

         11. STOCK TO BE RESERVED.  The Corporation,  upon the effective date of
this Statement of Designation, has a sufficient number of shares of Common Stock
available to reserve for issuance upon the conversion of all outstanding  shares
of Series C  Convertible  Preferred  Stock.  The  Corporation  will at all times
reserve and keep  available out of its authorized  Common Stock,  solely for the
purpose of issuance upon the conversion of Series C Convertible  Preferred Stock
as herein  provided,  such  number of  shares of Common  Stock as shall  then be
issuable upon the conversion of all  outstanding  shares of Series C Convertible
Preferred. The Corporation covenants that all shares of Common Stock which shall
be so issued shall be duly and validly  issued.  The  Corporation  will take all
such  action as may be so issued  without  violation  of any  applicable  law or
regulation, or of any requirement of any national securities exchange upon which
the Common Stock may be listed.  The Corporation  will not take any action which
results in any adjustment of the conversion rights if the total number of shares
of Common  Stock issued and issuable  after such action upon  conversion  of the
Series C Convertible  Preferred Stock would exceed the total number of shares of
Common Stock then authorized by the Corporation's  Certificate of Incorporation,
as amended.

         12. NO REISSUANCE OF SERIES C CONVERTIBLE  PREFERRED  STOCK.  Shares of
Series C Convertible  Preferred  Stock which are converted into shares of Common
Stock as provided herein shall not be reissued.

                                       -9-





         13. ISSUE TAX. The issuance of certificates  for shares of Common Stock
upon  conversion of Series C Convertible  Preferred  Stock shall be made without
charge to the holder thereof for any issuance tax in respect  thereof,  provided
that the  Corporation  shall not be required to pay any tax which may be payable
in  respect  of any  transfer  involved  in the  issuance  and  delivery  of any
certificate  in a name other than that of the holder of the Series C Convertible
Preferred Stock which is being converted.

         14.  CLOSING  OF  BOOKS.  The  Corporation  will at no time  close  its
transfer books against the transfer of any Series C Convertible  Preferred Stock
or of any shares of Common Stock issued or issuable  upon the  conversion of any
shares of Series C Convertible  Preferred  Stock in any manner which  interferes
with the timely conversion of such Series C Convertible  Preferred Stock, except
as may otherwise be required to comply with applicable securities laws.

         15.   DEFINITION  OF  COMMON  STOCK.  As  used  in  this  Statement  of
Designation,  the term "Common  Stock" shall mean and include the  Corporation's
authorized Common Stock, $.08 par value per share, as constituted on the date of
filing of these terms of the Series C  Convertible  Preferred  Stock,  and shall
also  include  any  capital  stock of any  class of the  Corporation  thereafter
authorized  which shall  neither be limited to a fixed sum or  percentage of par
value in  respect  of the  rights  of the  holders  thereof  to  participate  in
dividends  nor entitled to a preference in the  distribution  of assets upon the
voluntary  or  involuntary  liquidation,   dissolution  or  winding  up  of  the
Corporation; provided that the shares of Common Stock receivable upon conversion
of shares of Series C  Convertible  Preferred  Stock shall  include  only shares
designated  as  Common  Stock of the  Corporation  on the date of filing of this
instrument, or in case of any reorganization,  reclassification,  or stock split
of the outstanding shares thereof, the stock,  securities or assets provided for
in Subparagraph 7(f).

         16. AMENDMENTS. No provision of these terms of the Series C Convertible
Preferred  Stock may be amended,  modified or waived without the written consent
or  affirmative  vote  of the  holders  of at  least  a  majority  of  the  then
outstanding shares of Series C Convertible Preferred Stock.

         RESOLVED:      That the  President  and  Secretary  be, and hereby are,
                        authorized  and directed to execute and file a Statement
                        of Designation with the Delaware Secretary of State.



                                      -10-




         IN WITNESS HEREOF, the said National Datacomputer,  Inc. has caused its
corporate  seal to be hereunto  affixed and this  Statement of Designation to be
signed by  Malcolm M.  Bibby,  its  President  and  Secretary,  this 24th day of
January, 1997.

                                                  NATIONAL DATACOMPUTER, INC.



                                                  By:/s/ Malcolm M. Bibby, Ph.D.
                                                     ---------------------------
                                                     Malcolm M. Bibby, Ph.D.
                                                     President



/s/ Malcolm M. Bibby, Ph.D.
- -----------------------------
Malcolm M. Bibby, Ph.D.
Secretary


[SEAL]


                                      -11-



                            STATEMENT OF DESIGNATION

                                       OF

                      SERIES D CONVERTIBLE PREFERRED STOCK

                           NATIONAL DATACOMPUTER, INC.



         NATIONAL DATACOMPUTER, INC., a corporation organized and existing under
and  by  virtue  of  the  General  Corporation  Law of  the  State  of  Delaware
(hereinafter the "Corporation"), DOES HEREBY CERTIFY:

         That by  unanimous  written  consent,  dated  February  25,  1997,  the
directors of the Corporation adopted the following  resolution setting forth the
designations,  powers,  preferences  and  rights  of its  Series  D  Convertible
Preferred Stock:

         RESOLVED:         That the designations, powers, preferences and rights
                           of the Series D Convertible  Preferred  Stock be, and
                           hereby are, as set forth below:

         1. NUMBER OF SHARES OF SERIES D  CONVERTIBLE  PREFERRED  STOCK.  Of the
50,000 shares of authorized and unissued  Preferred  Stock,  $.001 par value per
share ("Preferred  Stock") of the Corporation,  three hundred fifty (350) shares
shall be designated and known as "Series D Convertible Preferred Stock."

         2. VOTING.

                  (a) Each holder of outstanding  shares of Series D Convertible
Preferred Stock at each meeting of stockholders of the Corporation  (and written
actions of stockholders in lieu of meetings) with respect to any and all matters
presented  to  the   stockholders   of  the  Corporation  for  their  action  or
consideration  shall be  entitled  to the number of votes equal to the number of
whole shares of Common Stock, as hereinafter  defined,  into which the shares of
Series D Convertible  Preferred Stock held by such holder are convertible on the
record  date  established  for such  meeting.  Except as provided by law, by the
provisions of  Subparagraph  2(b) below, or by the provisions  establishing  any
other series of Preferred Stock, holders of Series D Convertible Preferred Stock
shall  vote  together  with the  holders  of all  other  classes  and  series of
securities of the Corporation as a single class.

                  (b) The  Corporation  shall not  amend,  alter or  repeal  the
preferences,  special  rights  or  other  powers  of the  Series  D  Convertible
Preferred  Stock so as to affect  adversely the Series D  Convertible  Preferred
Stock,  without the  written  consent or  affirmative  vote of the holders of at
least a  majority  of the  then  outstanding  shares  of  Series  D  Convertible
Preferred  Stock to be affected by  amendment,  alteration  or repeal,  given in
writing  or by vote at a  meeting,  consenting  or  voting  (as the case may be)
separately as a class. For this purpose, without limiting the generality of the







foregoing,  the  authorization or issuance of any series of Preferred Stock with
preference or priority over the Series D Convertible  Preferred  Stock as to the
right to receive either  dividends or amounts  distributable  upon  liquidation,
dissolution or winding up of the Corporation shall be deemed to affect adversely
the  designated  class  of  Series  D  Convertible   Preferred  Stock,  and  the
authorization  or  issuance  of any series of  Preferred  Stock on a parity with
Series D Convertible Preferred Stock as to the right to receive either dividends
or amounts  distributable  upon  liquidation,  dissolution  or winding up of the
Corporation  shall not be deemed to affect  adversely  the Series D  Convertible
Preferred  Stock.  The number of  authorized  shares of  Preferred  Stock may be
increased or decreased (but not below the number of shares then  outstanding) by
the affirmative vote of the holders of a majority of the then outstanding shares
of all other  classes  or series of stock of the  Corporation  entitled  to vote
thereon, voting as a single class.

         3. DIVIDENDS.

                  (a) The  holders of shares of Series D  Convertible  Preferred
Stock shall be entitled to receive,  before any cash dividend  shall be declared
and paid  upon or set  aside  for the  Common  Stock in any  fiscal  year of the
Corporation,  only when,  as and if  declared by the Board of  Directors  of the
Corporation  out of the funds  legally  available  for that  purpose,  dividends
payable  in cash or Common  Stock in an amount  per share for such  fiscal  year
equal to the product of (i) the per share  amount,  if any, of the cash dividend
declared,  paid or set aside for the  Common  Stock  during  such  fiscal  year,
multiplied  by (ii) the number of whole  shares of Common  Stock into which each
such  share of  Series D  Convertible  Preferred  Stock is then  convertible  as
determined by Paragraph 7 below.

                  (b) The Corporation  shall not declare or pay any dividends or
any other  distributions of property or assets on shares of Common Stock,  other
than dividends payable solely in cash or Common Stock, without the prior written
consent or  affirmative  vote of the  holders of at least a majority of the then
outstanding  shares of Series D Preferred Stock given in writing or by vote at a
meeting, voting as a single class.

         4. ADDITIONAL PAYMENTS.

                  (a) In addition to any  dividends  for which holders of shares
of Series D Convertible Preferred Stock shall be entitled to receive pursuant to
Subparagraph  3(a) above,  holders of shares of Series D  Convertible  Preferred
Stock shall be entitled to receive  interest equal to six percent (6%) per annum
of the stated value (the "Stated Value") of such Series D Convertible  Preferred
Stock. The Stated Value for all of the shares of Series D Convertible  Preferred
Stock  as of the  Original  Issuance  Date  (defined  below)  is  $350,000  (the
"Original  Aggregate Stated Value") and the Stated Value of each share of Series
D Convertible  Preferred Stock is $1,000. Such interest accrue from the Original
Issuance  Date,  and shall be payable,  in cash or Common Stock,  on a quarterly
basis,   as  described  in   Subparagraph   4(b)  below,   commencing  with  the
Corporation's  fiscal  quarter  ending  March 31,  1997.  In the event  that the
Corporation decides to make payment of such interest in Common Stock, the amount
of shares of Common Stock to be issued to make such

                                       -2-





payment  shall be that number of shares  equal to (i) the amount of interest due
and payable,  divided by (ii) the Average Closing Price (defined in Subparagraph
7(a) below) of the Common Stock, as reported by the Nasdaq SmallCap Market or in
the "Pink Sheets" during the ten trading days immediately  preceding the date of
delivery  to the  holders of the  Series D  Convertible  Preferred  Stock of the
Common  Stock as required by  Subparagraph  4(b) as payment for the interest due
hereunder.

                  (b)  Interest  hereunder  shall accrue and be  calculated  and
payable with respect to (i) those shares of Series D Convertible Preferred Stock
that  remain  issued  and  outstanding  at the end of each of the  Corporation's
fiscal quarters (ii) and any shares of Series D Convertible Preferred Stock that
are converted during a fiscal quarter for which interest is calculated and paid.
With respect to those shares of Series D Convertible Preferred Stock that remain
issued and outstanding at the end a fiscal quarter, interest shall be calculated
based on the Stated Value of such  remaining  issued and  outstanding  shares of
Series D Convertible  Preferred Stock as set forth in the  Corporation's  Annual
Reports on Form 10-K(SB) or Quarterly  Reports on Form 10-Q(SB) to be filed with
the Securities and Exchange  Commission  ("SEC").  With respect to any shares of
Series D Convertible Preferred Stock that are converted during a fiscal quarter,
interest shall be calculated  based on the Stated Value of such shares up to and
including the Conversion Date (defined in Subparagraph 7(f)).

                  (c) Payment of interest  due  hereunder  with respect to those
shares  of  Series  D  Convertible   Preferred  Stock  that  remain  issued  and
outstanding  at the end of each of the  Corporation's  fiscal  quarters shall be
made  within 15 business  days after the filing  with the SEC of the  applicable
report. Payment of interest due hereunder with respect to any shares of Series D
Convertible  Preferred Stock that are converted during a fiscal quarter shall be
calculated  and  made  within  30 days of the  Conversion  Date of such  shares.
Payment of interest upon such converted shares of Series D Convertible Preferred
Stock shall be accompanied by the Company's calculation of the interest.

                  (d) With respect to the payment of interest due hereunder upon
those  shares of Series D  Convertible  Preferred  Stock that remain  issued and
outstanding at the end of a fiscal  quarter,  the  Corporation  shall notify the
holders of the Series D Convertible  Preferred Stock in writing not less than 10
days prior to the end of such fiscal  quarter of whether the  Corporation  shall
pay the interest  due  hereunder  in cash or Common  Stock.  With respect to the
payment of interest  due  hereunder  upon those  shares of Series D  Convertible
Preferred  Stock that are converted  during a fiscal  quarter,  the  Corporation
shall notify the holders of the Series D Convertible  Preferred Stock in writing
not less than 10 days after the Conversion  Date whether the  Corporation  shall
pay the interest due hereunder in cash or Common Stock.

         5. LIQUIDATION. In the event of a voluntary or involuntary dissolution,
liquidation, or winding up of the Corporation, the holders of shares of Series D
Convertible  Preferred  Stock  shall be entitled to receive out of the assets of
the  Corporation  legally  available for  distribution to holders of its capital
stock,  before any  payment or  distribution  shall be made to holders of Common
Stock or any  other  class of  stock  ranking  junior  to  Series D  Convertible
Preferred Stock, an amount per

                                       -3-





share equal to the Stated Value of such shares of Series D Convertible Preferred
Stock plus all dividends  which have accrued and are unpaid and therefore are in
arrears. If upon such liquidation, dissolution or winding up of the Corporation,
whether voluntary or involuntary, the assets to be distributed among the holders
of Series D Convertible  Preferred Stock shall be insufficient to permit payment
to  the  holders  of  Series  D  Convertible   Preferred  Stock  of  the  amount
distributable  as aforesaid,  then the entire assets of the Corporation to be so
distributed  shall  be  distributed  ratably  among  the  holders  of  Series  D
Convertible  Preferred Stock. Upon any such liquidation,  dissolution or winding
up of the Corporation, after the holders of Series D Convertible Preferred Stock
shall have been paid in full the  amounts to which they shall be  entitled,  the
remaining net assets of the  Corporation  may be  distributed  to the holders of
stock ranking on liquidation junior to the Series D Convertible Preferred Stock.
Written notice of such liquidation, dissolution or winding up, stating a payment
date,  the  amount  of  the  liquidation  payments  and  the  place  where  said
liquidation payments shall be payable,  shall be given by mail, postage prepaid,
or by telex to  non-U.S.  residents,  not less than 10 days prior to the payment
date stated therein, to the holders of record of Series D Convertible  Preferred
Stock,  such notice to be  addressed to each such holder at its address as shown
by the records of the Corporation.  For purposes hereof,  the Common Stock shall
rank on liquidation junior to the Series D Convertible Preferred Stock.

         6.  RESTRICTIONS.  At any time  when  shares  of  Series D  Convertible
Preferred Stock are outstanding, except where the vote or written consent of the
holders of a greater  number of shares of the  Corporation is required by law or
by the  Corporation's  Certificate  of  Incorporation,  as amended,  without the
approval of the holders of at least a majority of the then outstanding shares of
Series D Convertible  Preferred  Stock given in writing or by vote at a meeting,
consenting  or  voting  (as  the  case  may  be)  separately  as a  series,  the
Corporation will not create or authorize the creation of any additional class or
series  of  shares  of  stock  unless  the same  ranks  junior  to the  Series D
Convertible Preferred Stock as to the distribution of assets on the liquidation,
dissolution or winding up of the Corporation;  or increase the authorized amount
of the Series D Convertible Preferred Stock or increase the authorized amount of
any  additional  class or series of shares of stock unless the same ranks junior
to the Series D Convertible  Preferred Stock as to the distribution of assets on
the  liquidation,  dissolution  or winding up of the  Corporation;  or create or
authorize  any  obligation  or  security  convertible  into  shares  of Series D
Convertible Preferred Stock as to the distribution of assets on the liquidation,
dissolution  or  winding  up of the  Corporation,  whether  any  such  creation,
authorization  or increase  shall be by means of amendment to the  Corporation's
Certificate of Incorporation or by merger, consolidation or otherwise.

         7. OPTIONAL  CONVERSION.  The holders of shares of Series D Convertible
Preferred Stock shall have the following conversion rights:

                  (a) Right to Convert;  Conversion Price. Subject to the terms,
conditions,  and  restrictions  of this  Paragraph 7, the holder of any share or
shares of Series D Convertible  Preferred  Stock shall have the right to convert
each such share of Series D  Convertible  Preferred  Stock (except that upon any
liquidation of the  Corporation,  the right of conversion shall terminate at the
close  of  business  on the  business  day  fixed  for  payment  of  the  amount
distributable on the Series D

                                       -4-





Convertible  Preferred  Stock) into an amount of shares of Common Stock equal to
the Stated Value of such share or shares of Series D Convertible Preferred Stock
divided by $2.74.

                  (b)  Restrictions  on  Conversion.  The holder of any share or
shares of Series D  Convertible  Preferred  Stock  may not  convert  any of such
shares for a period of at least three hundred  sixty-five  (365) days  following
the date upon  which the Series D  Convertible  Preferred  Stock was  originally
issued (the "Original Issuance Date").

                  (c) Notice of  Conversion.  The right of  conversion  shall be
exercised  by the  holder  thereof by giving  written  notice  (the  "Conversion
Notice") to the Corporation that the holder elects to convert a specified number
of shares of Series D  Convertible  Preferred  Stock  representing  a  specified
Stated Value  thereof into Common  Stock and by  surrender of a  certificate  or
certificates  for  the  shares  so to be  converted  to the  Corporation  at its
principal  office  (or such  other  office or agency of the  Corporation  as the
Corporation  may  designate  by notice in writing to the holders of the Series D
Convertible  Preferred Stock) at any time during its usual business hours on the
date set forth in the Conversion  Notice,  together with a statement of the name
or names (with address) in which the certificate or  certificates  for shares of
Common Stock shall be issued.  The Conversion  Notice shall include  therein the
Stated Value of shares of Series D Convertible  Preferred Stock to be converted,
and the number of shares of Common  Stock to be issued in  connection  with such
conversion.  The  Corporation  shall have the right to review  the  calculations
included in the Conversion  Notice,  and shall provide notice of any discrepancy
or dispute therewith within three business days of the receipt thereof.

                  (d)  Issuance  of  Certificates;   Time  Conversion  Effected.
Promptly,  but in no event more than ten business days, after the receipt of the
Conversion  Notice  referred  to in  Subparagraph  7(e)  and  surrender  of  the
certificate  or  certificates  for the share or  shares of Series D  Convertible
Preferred  Stock to be converted,  the Corporation  shall issue and deliver,  or
cause to be issued and  delivered,  to the  holder,  registered  in such name or
names as such holder may direct, a certificate or certificates for the number of
whole  shares of Common  Stock into which  such  shares of Series D  Convertible
Preferred Stock are converted.  To the extent  permitted by law, such conversion
shall be deemed to have been  effected  as of the close of  business on the date
(the "Conversion Date") on which such Conversion Notice shall have been received
by the Corporation and the certificate and certificates for such share or shares
shall have been  surrendered  as  aforesaid,  and at such time the rights of the
holder of such share or shares of Series D  Convertible  Preferred  Stock  shall
cease,  and the  person or persons  in whose  name or names any  certificate  or
certificates  for shares of Common Stock shall be issuable upon such  conversion
shall be deemed to have  become  the  holder or  holders of record of the shares
represented thereby.

                  (e)  Fractional  Shares;  Dividends;  Partial  Conversion.  No
fractional  shares  shall be issued  upon  conversion  of  Series D  Convertible
Preferred  Stock  into  Common  Stock.  In case the number of shares of Series D
Convertible  Preferred  Stock  represented by the  certificate  or  certificates
surrendered   pursuant  to  Subparagraph  7(a)  exceeds  the  number  of  shares
converted,  the Corporation shall, upon such conversion,  execute and deliver to
the holder, at the expense of the Corporation, a

                                       -5-





new certificate or certificates for the number of shares of Series D Convertible
Preferred Stock represented by the certificate or certificates surrendered which
are not to be converted.

                  (f)  Reorganization  or   Reclassification.   If  any  capital
reorganization or reclassification of the capital stock of the Corporation shall
be  effected  in such a way that  holders of Common  Stock  shall be entitled to
receive  stock,  securities  or assets with respect to or in exchange for Common
Stock, then, as a condition of such reorganization or  reclassification,  lawful
and adequate  provisions  shall be made whereby each holder of a share or shares
of  Series D  Convertible  Preferred  Stock  shall  thereupon  have the right to
receive,  upon the basis and upon the terms and conditions  specified herein and
in lieu of the shares of Common Stock  immediately  theretofore  receivable upon
the conversion of such share or shares of Series D Convertible  Preferred Stock,
such  shares of stock,  securities  or assets as may be issued or  payable  with
respect to or in  exchange  for a number of  outstanding  shares of such  Common
Stock equal to the number of shares of such Common Stock immediately theretofore
receivable upon such conversion had such reorganization or reclassification  not
taken  place,  and in any such case  appropriate  provisions  shall be made with
respect  to the  rights  and  interests  of  such  holder  to the end  that  the
provisions hereof (including  without  limitation  provisions for adjustments of
the conversion  rights) shall thereafter be applicable,  as nearly as may be, in
relation to any shares of stock,  securities  or assets  thereafter  deliverable
upon the exercise of such conversion rights.

                  (g) Adjustments for Splits, Combinations,  etc. The Conversion
Price  and the  number  of  shares of  Common  Stock  into  which  the  Series D
Convertible Preferred Stock shall be convertible shall be adjusted appropriately
for stock splits,  combinations,  or other  similar  events (other than employee
benefit  plans and  stock  option  plans for  employees  or  consultants  to the
Company). Additionally, an adjustment will be made in the case of an exchange of
Common  Stock,  consolidation  or merger  of the  Company  with or into  another
corporation or sale of all or substantially  all of the assets of the Company in
order to enable the holder of Series D  Convertible  Preferred  Stock to acquire
the kind and the  number  of  shares of stock or other  securities  or  property
receivable in such event by a holder of the Series D Convertible Preferred Stock
of the  number of shares  that  might  otherwise  have been  purchased  upon the
conversion of the Series D  Convertible  Preferred  Stock.  No adjustment to the
Conversion  Price will be made for dividends  (other than stock  dividends),  if
any, paid on the Common Stock or for securities  issued  pursuant to exercise of
the currently  outstanding options,  warrants, or options that may be granted or
shares  issued in connection  with the  acquisition  of another  business by the
Company.

         8. MANDATORY CONVERSION.

                  (a)  Mandatory  Conversion  Date. If at February 26, 2000 (the
"Mandatory Conversion Date"), there remains issued and outstanding any shares of
Series D Convertible  Preferred Stock, then the Corporation shall be entitled to
require  all (but not less than all)  holders of shares of Series D  Convertible
Preferred Stock then outstanding to convert their shares of Series D Convertible
Preferred Stock into shares of Common Stock pursuant to  Subparagraph  7(a). The
Corporation shall provide written notice (the "Mandatory  Conversion Notice") to
the holders of

                                       -6-





shares of Series D Convertible Preferred Stock of such mandatory conversion. The
Mandatory  Conversion  Notice  shall  include the Stated  Value of the shares of
Series D Convertible  Preferred Stock to be converted,  and the number of shares
of the Corporation's Common Stock to be issued upon such mandatory conversion.

                  (b)  Surrender  of  Certificates.  On or before the  Mandatory
Conversion  Date, each holder of shares of Series D Convertible  Preferred Stock
shall surrender his, her or its certificate or certificates  for all such shares
to the Corporation at the place designated in such Mandatory  Conversion Notice,
and shall  thereafter  receive  certificates  for the number of shares of Common
Stock to which such holder is entitled.  On the Mandatory  Conversion  Rate, all
rights with respect to the Series D  Convertible  Preferred  Stock so converted,
including the rights,  if any, to receive notices and vote, will terminate.  All
certificates  evidencing shares of Series D Convertible Preferred Stock that are
required to be  surrendered  for  conversion in accordance  with the  provisions
hereof,  from and after the Mandatory  Conversion  Date, shall be deemed to have
been  retired and  cancelled  and the shares of Series D  Convertible  Preferred
Stock  represented  thereby  converted  into  Common  Stock  for  all  purposes,
notwithstanding  the failure of the holder or holders  thereof to surrender such
certificates  on or prior to such date. The Corporation may thereafter take such
appropriate  action  as may be  necessary  to  reduce  the  authorized  Series D
Convertible Preferred Stock accordingly.

         9. REDEMPTION OF SERIES D CONVERTIBLE PREFERRED STOCK.

                  (a) Right to Redeem Series D Convertible  Preferred  Stock. At
any time, and from time to time, on and after the expiration of the restrictions
of conversion  contained in  Subparagraph  7(b), if the closing bid price of the
Company's Common Stock as reported by the Nasdaq SmallCap Market or in the "Pink
Sheets"  equals or exceeds  $20.00 for 20  consecutive  trading  days,  then the
Corporation may, in its sole discretion,  but shall not be obligated to, redeem,
in  whole or in part,  the  then  issued  and  outstanding  shares  of  Series D
Convertible  Preferred  Stock,  at a price of $1,000 per share of such  Series D
Convertible  Preferred Stock (the "Redemption Price"),  subject to adjustment as
provided in Paragraph 7.

                  (b) Notice of Redemption.  The Corporation  shall provide each
holder of record of the Series D Convertible Preferred Stock with written notice
of redemption (the "Redemption  Notice") not less than 30 days prior to any date
stipulated  by the  Corporation  for the  redemption of the Series D Convertible
Preferred Stock (the "Redemption Date"). The Redemption Notice shall contain (i)
the Redemption Date, (ii) the number of shares of Series D Convertible Preferred
Stock to be redeemed from the holder to whom the Redemption Notice is delivered,
(iii)  instructions  for  surrender to the  Corporation  of the  certificate  or
certificates  representing the shares of Series D Convertible Preferred Stock to
be redeemed,  and (iv)  instructions as to how to specify to the Corporation the
number of  shares of Series D  Convertible  Preferred  Stock to be  redeemed  as
provided in this  Paragraph 9, and the number of shares of Series D  Convertible
Preferred Stock to be converted into Common Stock pursuant to Paragraph 7.


                                       -7-





                  (c) Right to Convert Series D Convertible Preferred Stock upon
Receipt of  Redemption  Notice.  Upon  receipt  of the  Redemption  Notice,  the
recipient  thereof shall have the option,  at is sole election,  to specify what
portion of the Series D Convertible Preferred Stock called for redemption in the
Redemption Notice shall be redeemed as provided in this Paragraph 8 or converted
into Common  Stock in the manner  provided in  Paragraph 7. If the holder of the
Series D Convertible  Preferred  Stock called for  redemption  elects to convert
such shares,  then such conversion  shall take place on the Redemption  Date, in
accordance with the terms of Paragraph 7.

                  (d) Surrender of Certificates; Payment of Redemption Price. On
or before the Redemption Date, each holder of the shares of Series D Convertible
Preferred  Stock to be redeemed  shall  surrender  the required  certificate  or
certificates  representing such shares to the Corporation,  in the manner and at
the place designated in the Redemption Notice, and upon the Redemption Date, the
Redemption  Price for such shares shall be paid by the  Corporation via check to
the order of the person whose name appears on such  certificate or  certificates
as the owner thereof,  and each such surrendered  certificate  shall be canceled
and  retired.  If a  certificate  is  surrendered  and all the shares  evidenced
thereby are not being redeemed,  the Corporation shall issue new certificates to
be  registered  in the names of the  person(s)  whose  name(s)  appear(s) as the
owners on the respective  surrendered  certificates and deliver such certificate
to such person(s).

                  (e) Deposit of Redemption  Price.  On the  Redemption  Date in
respect to any shares of Series D Convertible Preferred Stock, or prior thereto,
the Corporation shall deposit with any bank or trust company (the  "Depository")
having a capital  and  surplus of at least  $50,000,000,  a sum equal to (i) the
aggregate  Redemption Price of all such shares called for redemption,  less (ii)
the  aggregate  Redemption  Price  for  those  shares  of  Series D  Convertible
Preferred Stock in respect of which the Corporation has received notice from the
holder thereof of its election, pursuant to Subparagraph 8(c), to convert shares
of Series D Convertible Preferred Stock into Common Stock. The Corporation shall
provide  instructions  and  authority to the  Depository to pay, on or after the
Redemption  Date,  the  Redemption  Price  to the  respective  holders  upon the
surrender of their share  certificates.  The deposit of the Redemption  Price by
the Corporation with the Depository shall constitute full payment for the shares
of Series D Convertible Preferred Stock to be redeemed,  and from and after that
date of the deposit,  the redeemed shares shall be deemed to be no longer issued
and outstanding,  and the holders thereof shall cease to be holders with respect
to such shares and shall have no rights with respect  thereto,  except the right
to  receive  from  the  Depository  payment  of the  Redemption  Price,  without
interest,  upon surrender of their certificates therefor. Any funds so deposited
and unclaimed at the end of one year from the Redemption  Date shall be released
and delivered to the  Corporation,  after which the former  holders of shares of
Series D Convertible  Preferred Stock called for redemption shall be entitled to
receive payment of the Redemption Price in respect of their shares only from the
Corporation.

         10. NOTICES. In case at any time:

                  (a) the Corporation shall declare any dividend upon its Common
Stock  payable in cash or stock or make any other pro rata  distribution  to the
holders of its Common Stock; or

                                       -8-





                  (b) the Corporation  shall offer for  subscription pro rata to
the holders of its Common Stock any  additional  shares of stock of any class or
other rights; or

                  (c)   there   shall   be   any   capital   reorganization   or
reclassification of the capital stock of the Corporation,  or a consolidation or
merger of the Corporation  with or into, or a sale of all or  substantially  all
its assets to, another entity or entities; or

                  (d) there shall be a  voluntary  or  involuntary  dissolution,
liquidation or winding up of the Corporation;

then,  in any one or more of said cases,  the  Corporation  shall give, by first
class mail,  postage prepaid,  or by telex to non-U.S.  residents,  addressed to
each holder of any shares of Series D Convertible Preferred Stock at the address
of such holder as shown on the books of the  Corporation,  (i) at least 10 days'
prior to written notice of the date on which the books of the Corporation  shall
close or a record shall be taken for such dividend, distribution or subscription
rights or for determining rights to vote in respect of any such  reorganization,
reclassification,  consolidation,  merger,  sale,  dissolution,  liquidation  or
winding  up and (ii) in the case of any such  reorganization,  reclassification,
consolidation, merger, sale, dissolution, liquidation or winding up, at least 10
days'  prior  written  notice of the date when the same shall take  place.  Such
notice in accordance  with the foregoing  clause (i) shall also specify,  in the
case of any such dividend,  distribution  or  subscription  rights,  the date on
which the holders of Common Stock shall be entitled  thereto and (ii) shall also
specify  the date on which the  holders of Common  Stock  shall be  entitled  to
exchange their Common Stock for securities or other  property  deliverable  upon
such reorganization, reclassification, consolidation, merger, sale, dissolution,
liquidation or winding up, as the case may be.

         11. STOCK TO BE RESERVED.  The Corporation,  upon the effective date of
this Statement of Designation, has a sufficient number of shares of Common Stock
available to reserve for issuance upon the conversion of all outstanding  shares
of Series D  Convertible  Preferred  Stock.  The  Corporation  will at all times
reserve and keep  available out of its authorized  Common Stock,  solely for the
purpose of issuance upon the conversion of Series D Convertible  Preferred Stock
as herein  provided,  such  number of  shares of Common  Stock as shall  then be
issuable upon the conversion of all  outstanding  shares of Series D Convertible
Preferred. The Corporation covenants that all shares of Common Stock which shall
be so issued shall be duly and validly  issued.  The  Corporation  will take all
such  action as may be so issued  without  violation  of any  applicable  law or
regulation, or of any requirement of any national securities exchange upon which
the Common Stock may be listed.  The Corporation  will not take any action which
results in any adjustment of the conversion rights if the total number of shares
of Common  Stock issued and issuable  after such action upon  conversion  of the
Series D Convertible  Preferred Stock would exceed the total number of shares of
Common Stock then authorized by the Corporation's  Certificate of Incorporation,
as amended.

         12. NO REISSUANCE OF SERIES D CONVERTIBLE  PREFERRED  STOCK.  Shares of
Series D Convertible  Preferred  Stock which are converted into shares of Common
Stock as provided herein shall not be reissued.

                                       -9-





         13. ISSUE TAX. The issuance of certificates  for shares of Common Stock
upon  conversion of Series D Convertible  Preferred  Stock shall be made without
charge to the holder thereof for any issuance tax in respect  thereof,  provided
that the  Corporation  shall not be required to pay any tax which may be payable
in  respect  of any  transfer  involved  in the  issuance  and  delivery  of any
certificate  in a name other than that of the holder of the Series D Convertible
Preferred Stock which is being converted.

         14.  CLOSING  OF  BOOKS.  The  Corporation  will at no time  close  its
transfer books against the transfer of any Series D Convertible  Preferred Stock
or of any shares of Common Stock issued or issuable  upon the  conversion of any
shares of Series D Convertible  Preferred  Stock in any manner which  interferes
with the timely conversion of such Series D Convertible  Preferred Stock, except
as may otherwise be required to comply with applicable securities laws.

         15.   DEFINITION  OF  COMMON  STOCK.  As  used  in  this  Statement  of
Designation,  the term "Common  Stock" shall mean and include the  Corporation's
authorized Common Stock, $.08 par value per share, as constituted on the date of
filing of these terms of the Series D  Convertible  Preferred  Stock,  and shall
also  include  any  capital  stock of any  class of the  Corporation  thereafter
authorized  which shall  neither be limited to a fixed sum or  percentage of par
value in  respect  of the  rights  of the  holders  thereof  to  participate  in
dividends  nor entitled to a preference in the  distribution  of assets upon the
voluntary  or  involuntary  liquidation,   dissolution  or  winding  up  of  the
Corporation; provided that the shares of Common Stock receivable upon conversion
of shares of Series D  Convertible  Preferred  Stock shall  include  only shares
designated  as  Common  Stock of the  Corporation  on the date of filing of this
instrument, or in case of any reorganization,  reclassification,  or stock split
of the outstanding shares thereof, the stock,  securities or assets provided for
in Subparagraph 7(f).

         16. AMENDMENTS. No provision of these terms of the Series D Convertible
Preferred  Stock may be amended,  modified or waived without the written consent
or  affirmative  vote  of the  holders  of at  least  a  majority  of  the  then
outstanding shares of Series D Convertible Preferred Stock.

         RESOLVED:      That the  President  and  Secretary  be, and hereby are,
                        authorized  and directed to execute and file a Statement
                        of Designation with the Delaware Secretary of State.



                                      -10-




         IN WITNESS HEREOF, the said National Datacomputer,  Inc. has caused its
corporate  seal to be hereunto  affixed and this  Statement of Designation to be
signed by  Malcolm M.  Bibby,  its  President  and  Secretary,  this 26th day of
February, 1997.

                                                 NATIONAL DATACOMPUTER, INC.



                                                 By: /s/ Malcolm M. Bibby, Ph.D.
                                                     --------------------------
                                                    Malcolm M. Bibby, Ph.D.
                                                    President



/s/ Malcolm M. Bibby, Ph.D.
- -----------------------------
Malcolm M. Bibby, Ph.D.
Secretary


[SEAL]


                                      -11-



                                                                    EXHIBIT 99-C

<TABLE>
<CAPTION>

NATIONAL DATACOMPUTER, INC.
BALANCE SHEET
AS OF DECEMBER 29, 1996


                                                                                                              (Unaudited)

<S>                                                                                                              <C>
Assets
Current Assets:
     Cash and cash equivalents                                                                         $             722,285
     Accounts receivable, less allowance for doubtful accounts                                                       621,037
     Inventories                                                                                                   1,479,153
     Other current assets                                                                                            143,741
                                                                                                       ----------------------

         Total current assets                                                                                      2,966,216

Property and equipment, net                                                                                          244,530
                                                                                                       ----------------------

                                                                                                       $           3,210,746
                                                                                                       ======================

Liabilities and stockholders' equity (deficit)
Current Liabilities:
     Accounts payable                                                                                  $             125,454
     Accrued payroll and related taxes                                                                               171,104
     Accrued commissions                                                                                              34,695
     Accrued expenses                                                                                                556,631
     Deferred revenues, current portion                                                                              486,228
     Capital lease, current portion                                                                                   21,424
                                                                                                       ----------------------

         Total current liabilities                                                                     $           1,395,536

Capital Lease                                                                                                        114,828
Deferred revenues                                                                                                    267,540
                                                                                                       ----------------------

                                                                                                       $           1,777,904
                                                                                                       ----------------------

Stockholders' equity (deficit)
     Common Stock                                                                                      $              99,052
     Preferred Stock                                                                                               3,685,206
     Additional Paid in Capital                                                                                    9,673,059
     Stock Compensation                                                                                             (124,769)
     Notes receivable - employees                                                                                   (351,269)
     Accumulated deficit                                                                                          (9,505,847)
     Y.T.D. Net Loss (1996)                                                                                       (2,042,590)
                                                                                                       ----------------------

         Total stockholders' equity (deficit)                                                          $           1,432,842
                                                                                                       ----------------------

                                                                                                       $           3,210,746
                                                                                                       ======================
</TABLE>

<TABLE>
<CAPTION>

NATIONAL DATACOMPUTER, INC.
STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 29, 1996



                                                                                          (Unaudited)
<S>                                                                                          <C> 
Revenues
       Net product revenue                                                          $           4,003,376
       Service and other revenue                                                                1,028,638
                                                                                    ----------------------

                                                                                                5,032,014

Cost of sales and services                                                                      2,445,911
                                                                                    ----------------------

                                                                                                2,586,103
                                                                                    ----------------------

Operating expenses:
       Research and development                                                                 1,302,678
       Selling, general and administrative                                                      3,333,966
                                                                                    ----------------------

                                                                                                4,636,644
                                                                                    ----------------------

Income (loss) from operation                                                        $          (2,050,541)

Other income (expense):
       Interest income                                                                             33,865
       Interest expense                                                                           (25,914)
                                                                                    ----------------------

Net loss                                                                            $          (2,042,590)
                                                                                    ======================

Adjusted net loss  per share                                                        $               (1.86)
                                                                                    ======================

Weighted average shares and dilutive
       shares equivalent outstanding                                                            1,207,026
                                                                                    ======================
</TABLE>

<TABLE>
<CAPTION>

NATIONAL DATACOMPUTER, INC.
STATEMENT OF CASH FLOWS
INCREASE (DECREASE) IN CASH
FOR THE 12 MONTHS ENDED DECEMBER 29, 1996


                                                                                                (Unaudited)

<S>                                                                                                  <C> 
Cash flows from operating activities:
     Net income (loss)                                                                     $        (2,042,590)
     Adjustments to reconcile net income (loss) to net
          cash provided by (used for) operating activities:
          Depreciation and amortization                                                                 83,973
          Stock compensation                                                                            31,192
          Gain on sale of property and equipment                                                        (1,780)
          Changes in assets and liabilities:
              (Increase) decrease in accounts receivable                                               577,857
              (Increase) decrease in inventories                                                      (206,229)
              (Increase) decrease in other current assets                                             (126,609)
              (Decrease) increase in accounts payable                                                 (208,537)
              (Decrease) increase in accrued expenses
                   and deferred compensation                                                          (567,463)
              (Decrease) increase in deferred revenues                                                (122,344)
                                                                                           --------------------

     Net cash provided by (used for) operating activities                                           (2,582,530)
                                                                                           --------------------

Cash flow from investing activities:
     Purchase of property and equipment                                                                (24,294)
     Proceeds from sale of property and equipment                                                        5,650
                                                                                           --------------------

     Net cash used for investing activities                                                           ($18,644)
                                                                                           --------------------

Cash flow from financing activities:
     Proceeds from Series B  preferred stock, net of issuance costs                                  3,685,206
     Repayment of borrowings                                                                          (456,102)
     Proceeds from issuance of stock                                                                    50,000
     Investment receivable                                                                              50,268
     Stock offering cost                                                                                (6,383)
                                                                                           --------------------

     Net cash provided by (used for) finincing activities                                            3,322,989
                                                                                           --------------------

Net increase (decrease) in cash and cash equivalent                                                    721,815
Cash at beginning of year                                                                                  470
                                                                                           --------------------

Cash and cash equivalent  at end of period                                                 $           722,285
                                                                                           ====================
</TABLE>







<TABLE>
<CAPTION>

NATIONAL DATACOMPUTER, INC.
STATEMENT OF STOCKHOLDERS'  EQUITY
AS OF DECEMBER 29, 1996

                                                                              NOTES                                      (UNAUDITED)
                                                                            RECEIVABLE           STOCK                      TOTAL
                                                                              FROM     STOCK  SUBSCRIPTION  ACCUMULATED
                             PREFERRED STOCK           COMMON STOCK         EMPLOYEES   COMP   RECEIVABLE     DEFICIT
                           -------------------  --------------------------  ---------- -----  ------------  -----------  -----------
<S>                         <C>       <C>         <C>      <C>       <C>       <C>      <C>        <C>          <C>          <C>
                                  NET ISSUANCE             PAR       APIC
                           SHARES    PRICE      SHARES     VALUE



Balance at 12/31/95                            4,677,743  $93,555 $9,438,978 ($351,269)        ($50,268)   ($9,297,847)   ($166,851)
- ------------------------------------------------------------------------------------------------------------------------------------
Net loss                                                                                                    (2,042,590) ($2,042,590)
- ------------------------------------------------------------------------------------------------------------------------------------
Cost for previous placem                                            ($6,383)                                                ($6,383)
- ------------------------------------------------------------------------------------------------------------------------------------
Payment                                                                                         $50,268                     $50,268
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of preferred      4,200  $3,685,206                                                                             $3,685,206
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of shares                               260,612   $5,212  $200,749      $0   ($124,769)                            $81,192
- ------------------------------------------------------------------------------------------------------------------------------------
Accr interest on preferred                                                                                   ($208,000)   ($208,000)
- ------------------------------------------------------------------------------------------------------------------------------------
Payment of interest                               14,230     $285   $39,715                                                 $40,000
- ------------------------------------------------------------------------------------------------------------------------------------
Adj                                                   31                                                                         $0
- ------------------------------------------------------------------------------------------------------------------------------------
Reverse stock split                           (3,714,462)                                                                        $0
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Balance 12/29/96          4,200  $3,685,206    1,238,154  $99,052 $9,673,059 ($351,269) ($124,769)  $0    ($11,548,437)  $1,432,842
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




                                                                    EXHIBIT 99-D


<TABLE>
<CAPTION>
NATIONAL DATACOMPUTER, INC.
BALANCE SHEET
AS OF JANUARY 26, 1997

                                                                                  ORIGINAL         SUBSEQUENT              ADJUSTED
                                                                                 (UNAUDITED)         EVENT               (UNAUDITED)
<S>                                                                                  <C>              <C>                    <C> 
Assets
Current Assets:
     Cash and cash equivalents                                              $        2,058,843                   $        2,058,843
     Accounts receivable, less allowance for doubtful accounts                         829,582                              829,582
     Inventories                                                                     1,487,884                            1,487,884
     Other current assets                                                              149,589                              149,589
                                                                            -------------------  --------------  -------------------

         Total current assets                                                        4,525,898                            4,525,898

Property and equipment, net                                                            243,288                              243,288
                                                                            -------------------  --------------  -------------------

                                                                            $        4,769,186                   $        4,769,186
                                                                            ===================  ==============  ===================

Liabilities and stockholders' equity (deficit)
Current Liabilities:
     Accounts payable                                                       $          199,030                   $          199,030
     Accrued payroll and related taxes                                                 170,726                              170,726
     Accrued commissions                                                                18,786                               18,786
     Accrued expenses                                                                  701,038                              701,038
     Deferred revenues, current portion                                                532,587                              532,587
     Capital lease, current portion                                                     17,290                               17,290
                                                                            -------------------  --------------  -------------------

         Total current liabilities                                          $        1,639,457                   $        1,639,457

Convertible Debt                                                                       600,000        (350,000)             250,000
Capital Lease                                                                          114,828                              114,828
Deferred revenues                                                                      267,540                              267,540
                                                                            -------------------  --------------  -------------------

                                                                            $        2,621,825        (350,000)  $        2,271,825
                                                                            -------------------  --------------  -------------------

Stockholders' equity (deficit)
     Common Stock                                                           $           99,052                   $           99,052
     Preferred Stock                                                                 4,585,206         350,000            4,935,206
     Additional Paid in Capital                                                      9,673,059                            9,673,059
     Stock Compensation                                                               (124,769)                            (124,769)
     Notes receivable - employees                                                     (351,269)                            (351,269)
     Accumulated deficit                                                           (11,576,437)                         (11,576,437)
     Y.T.D. Net Loss (1997)                                                           (157,481)                            (157,481)
                                                                            -------------------  --------------  -------------------

         Total stockholders' equity (deficit)                               $        2,147,361         350,000   $        2,497,361
                                                                            -------------------  --------------  -------------------

                                                                            $        4,769,186                   $        4,769,186
                                                                            ===================  ==============  ===================
</TABLE>






<TABLE>
<CAPTION>
NATIONAL DATACOMPUTER, INC.
STATEMENT OF OPERATIONS
FOR THE ONE MONTH ENDED JANUARY 26, 1997



                                                                                          (Unaudited)
<S>                                                                                           <C>
Revenues
       Net product revenue                                                          $             295,551
       Service and other revenue                                                                   91,467
                                                                                    ----------------------

                                                                                                  387,018

Cost of sales and services                                                                        184,578
                                                                                    ----------------------

                                                                                                  202,440
                                                                                    ----------------------

Operating expenses:
       Research and development                                                                   124,677
       Selling, general and administrative                                                        233,830
                                                                                    ----------------------

                                                                                                  358,507
                                                                                    ----------------------

Income (loss) from operation                                                        $            (156,067)

Other income (expense):
       Interest income
       Interest expense                                                                            (1,414)
                                                                                    ----------------------

Net loss                                                                            $            (157,481)
                                                                                    ======================

Adjusted net loss  per share                                                        $               (0.15)
                                                                                    ======================

Weighted average shares and dilutive
       shares equivalent outstanding                                                            1,238,154
                                                                                    ======================
</TABLE>


<TABLE>
<CAPTION>
NATIONAL DATACOMPUTER, INC.
STATEMENT OF CASH FLOWS
INCREASE (DECREASE) IN CASH
FOR THE 1 MONTH ENDED JANUARY 26, 1997


                                                                                                (Unaudited)

<S>                                                                                                 <C> 
Cash flows from operating activities:
     Net income (loss)                                                                     $          (157,481)
     Adjustments to reconcile net income (loss) to net
          cash provided by (used for) operating activities:
          Depreciation and amortization                                                                  6,633
          Changes in assets and liabilities:
              (Increase) decrease in accounts receivable                                              (208,545)
              (Increase) decrease in inventories                                                        (8,731)
              (Increase) decrease in other current assets                                               (5,848)
              (Decrease) increase in accounts payable                                                   73,576
              (Decrease) increase in accrued expenses
                   and deferred compensation                                                           100,120
              (Decrease) increase in deferred revenues                                                  46,359
                                                                                           --------------------

     Net cash provided by (used for) operating activities                                             (153,917)
                                                                                           --------------------

Cash flow from investing activities:
     Purchase of property and equipment                                                                 (5,391)
     Proceeds from sale of property and equipment                                              
                                                                                           --------------------

     Net cash used for investing activities                                                            ($5,391)
                                                                                           --------------------

Cash flow from financing activities:
     Proceeds from Series C  preferred stock                                                         1,500,000
     Repayment of borrowings                                                                            (4,134)
     Proceeds from issuance of stock                                                           
     Investment receivable                                                                     
     Stock compensation                                                                        
     Stock offering cost                                                                       
                                                                                           --------------------

     Net cash provided by (used for) finincing activities                                            1,495,866
                                                                                           --------------------

Net increase (decrease) in cash and cash equivalent                                                  1,336,558
Cash at beginning of year                                                                              722,285
                                                                                           --------------------

Cash and cash equivalent  at end of period                                                 $         2,058,843
                                                                                           ====================
</TABLE>



<TABLE>
<CAPTION>
NATIONAL DATACOMPUTER, INC.
STATEMENT OF STOCKHOLDERS'  EQUITY
AS OF JANUARY 26, 1997


                                                                                   NOTES                               (UNAUDITED)  
                                                                                 RECEIVABLE                               TOTAL
                                                                                   FROM       STOCK     ACCUMULATED
                               PREFERRED STOCK            COMMON STOCK           EMPLOYEES     COMP       DEFICIT
                           ---------------------  ---------------------------    ----------  --------   -------------  ------------
<S>                         <C>         <C>         <C>      <C>       <C>          <C>        <C>         <C>              <C>
                                    NET ISSUANCE              PAR       APIC
                           SHARES      PRICE       SHARES     VALUE


Balance 12/29/96           4,200     $3,685,206  1,238,154   $99,052 $9,673,059  ($351,269) ($124,769) ($11,548,437)     $1,432,842
- ------------------------------------------------------------------------------------------------------------------------------------
Net loss                                                                                                   (157,481)      ($157,481)
- ------------------------------------------------------------------------------------------------------------------------------------
Issuance of preferred        900     $900,000                                                                              $900,000
- ------------------------------------------------------------------------------------------------------------------------------------
Subsequent Event             350     $350,000                                                                              $350,000
- ------------------------------------------------------------------------------------------------------------------------------------
Accr interest on preferred                                                                                 ($28,000)       ($28,000)
- ------------------------------------------------------------------------------------------------------------------------------------
Payment of interest                                                                                                              $0
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                 $0
- ------------------------------------------------------------------------------------------------------------------------------------
Balance 1/26/97            5,450     $4,935,206  1,238,154   $99,052 $9,673,059  ($351,269) ($124,769) ($11,733,918)     $2,497,361
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


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