COMPUTONE CORPORATION
10KSB40, 1999-07-02
COMPUTER COMMUNICATIONS EQUIPMENT
Previous: COMPUTONE CORPORATION, NT 10-K, 1999-07-02
Next: MALEX INC, 8-K/A, 1999-07-02




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

                                   FORM 10-KSB

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

                    For the fiscal year ended April 2, 1999

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

     For the transition period from _________________ to _________________

                             SEC file number 0-16172

                              COMPUTONE CORPORATION
                 (Name of small business issuer in its charter)

             Delaware                                            23-2472952
- -------------------------------                               ----------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

1060 Windward Ridge Parkway, Suite 100, Alpharetta, Georgia         30005
- -----------------------------------------------------------       ----------
         (Address of principal executive offices)                 (Zip code)

Registrant's telephone number:   (770) 625-0000

Securities registered under Section 12(b) of the Act: None.

Securities registered under Section 12(g) of the Act: Common Stock,
                                                      $.01 par value

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act  during the  preceding  12 months (or for such
shorter  period that the  registrant  was required to file such reports) and (2)
has  been  subject  to  such  filing  requirements for the past 90 days. Yes [X]
No [ ]

Check  if no  disclosure  of  delinquent  filers  in  response  to  Item  405 of
Regulation S-B is contained in this form,  and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [X]

The issuer's revenues for the fiscal year ended April 2, 1999 were $10,181,000.

On June 25, 1999,  the aggregate  market value (based on the closing sales price
on that date) of the voting stock held by  non-affiliates  of the Registrant was
$9,518,444.

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common equity,  as of the latest  practicable  date:  8,471,674 shares of Common
Stock outstanding on June 25, 1999.

                      DOCUMENTS INCORPORATED BY REFERENCE:

Portion  of  Registrant's  definitive  proxy  statement  relating  to its annual
meeting of stockholders to be held August 12, 1999 are  incorporated in Part III
of this Form 10-KSB.

Transitional Small Business Disclosure Format (Check one): Yes [ ]  No [X]

<PAGE>

                              COMPUTONE CORPORATION

                              INDEX TO FORM 10-KSB
                                                                            Page
                                                                            ----
PART I.

Item 1.   Description of Business.                                             3

Item 2.   Description of Property.                                             8

Item 3.   Legal Proceedings.                                                   8

Item 4.   Submission of Matters to a Vote of Security Holders.                 9


PART II.

Item 5.   Market for  Common Equity and Related Stockholder Matters.           9

Item 6.   Management's Discussion and Analysis or Plan of Operation.          10

Item 7.   Consolidated Financial Statements.                                  14

Item 8.   Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure.                                14


PART III.

Item 9.   Directors, Executive Officers, Promoters and Control Persons;
          Compliance With Section 16(a) of the Exchange Act.                  15

Item 10.  Executive Compensation.                                             15

Item 11.  Security Ownership of Certain Beneficial Owners and Management.     15

Item 12.  Certain Relationships and Related Transactions.                     15

Item 13.  Exhibits and Reports on Form 8-K.                                   15

          Signatures                                                          17

                                       2
<PAGE>

                                     PART I

Item 1.   Description of Business.
- -------   ------------------------

     (a)  General Development of Business.
          --------------------------------

     Computone  Corporation  (the  "Company")  was  incorporated  as a  Delaware
corporation  in 1987  under  the name CPX,  Inc.  In August  1987,  the  Company
acquired certain operating divisions of Computone Systems Incorporated  pursuant
to an order of the United States  Bankruptcy Court for the Northern  District of
Georgia, and simultaneously  changed its name to Computone Systems Incorporated.
In May 1988, the Company  changed its name to World-Wide  Technology Inc. In May
1991, the Company changed its name from World-Wide  Technology Inc. to Computone
Corporation.

     On June  5,  1998,  the  Company  entered  into an  Agreement  and  Plan of
Reorganization (the "Agreement") with Ladia Communications Technologies, Inc., a
newly-formed  subsidiary  of the Company,  New  Computone  Corporation,  a newly
formed  subsidiary  of the  Company,  Ladia,  L.L.C.,  a  Massachusetts  limited
liability  company and  heretofore  an unrelated  third party  ("Ladia") and the
members of Ladia.  A copy of the  Agreement is included as Exhibit 10.81 to this
Form  10-KSB  Annual  Report and  reference  is made to such  exhibit for a full
statement of the terms and conditions of the  transactions  contemplated  by the
Agreement.  On December 3, 1998 the Company and Ladia  agreed in  principle on a
renegotiation of certain terms of the Agreement.  However,  on May 26, 1999, the
Company  announced that the Agreement,  as amended in principle,  with Ladia had
been terminated.

     (b)  Financial Information about Industry Segments.
          ----------------------------------------------

     The Company is of the  opinion  that all of its  operations  are within one
industry  segment and that no  information  as to industry  segments is required
pursuant to  Statement  of Financial  Accounting  Standards  ("SFAS") No. 131 or
Regulation S-B.

     (c)  Narrative Description of Business.
          ----------------------------------

     Current Business
     ----------------

     The  Company  designs,  manufactures  and  markets  hardware  and  software
communications  connectivity  products for business and industrial systems using
personal  computers,  servers  and  workstations.  The Company is involved in an
industry  that is  characterized  by rapid  technological  advances and evolving
industry  standards.  Industry  participants  can affect the market  through new
product  introductions  and marketing  activities.  The Company competes against
other  companies  with many of the same  product  types.  Customers  base  their
purchasing  decisions on product  performance,  support,  quality,  reliability,
price  and  availability.  Many of these  competitors  have  greater  financial,
technological,   manufacturing,  marketing  and  personnel  resources  than  the
Company.

     During fiscal 1997,  the Company  introduced  products that provide  remote
access  communications  to  corporate  Local  Area  Networks  ("LANs")  and  the
Internet.  These communication server products address the fast-growing Internet
connectivity  market  as  well  as the  remote  communications  requirements  of
corporations  with  multiple  offices,   remote  and  traveling   personnel  and
telecommuting.  Other principal  Company products are multi-port  communications
adapters  ("subsystems")  that manage the flow of data  between  serial  devices
(e.g.,  terminals,  printers and modems) and the central processing unit ("CPU")
of a host computer.  Neither product area is date sensitive and will not require
adaptation to comply with Year 2000 requirements.

     Based on management's assessment of its current product line versus that of
its competition, the Company believes that it has a good reputation for reliable
products  and has  consistently  been among the first to market with  innovative
technology  and  enhancements.   The  Company's  remote  access  and  multi-user
connectivity  products  are the result of a balanced  approach to  hardware  and
software development. High performance hardware is enhanced by software that has
been field proven for over 12 years.

     The remote access market is a dynamic  segment of the expanding  networking
industry.  According to Forrester Research,  over 75% of companies worldwide are
now deploying or plan to deploy remote  access  solutions.  According to

                                       3
<PAGE>

Gartner Group, 55 million employees work outside the traditional  office setting
and these numbers are anticipated to grow to more than 100 million  employees by
2002. In addition, the Yankee Group estimates the remote assess market will grow
from $4.1 billion in 1997 to $12.4 billion in 2000. Companies have realized that
in order to stay competitive in the global marketplace, they must adopt a remote
access  solution.  Universal  remote access addresses the needs of both Internet
and Intranet users. The Internet is the interconnected  public global network of
separate  networks that are capable of passing  information  via a common set of
Internet  protocols.  An  Intranet  is a  private  network  based on these  same
Internet protocols but is protected from the public Internet by a firewall.  The
firewall  is  intended to prevent  any  unwanted  intrusion  into the network by
persons outside the firewall.

     Both the communication server products and traditional  multi-port products
of the Company address remote access markets. The communication server products,
the  IntelliServer  family,  provide a workstation  caliber hardware platform by
incorporating  a high  performance  RISC CPU, large system memory and high-speed
serial communication  devices.  IntelliServer  software incorporates a UNIX-like
operating  system  and LAN remote  access  and  network  protocol  support.  The
IntelliServer  supports  industry standard TCP/IP network protocols and includes
Radius, the de facto security utility.

     The majority of the Company's  multi-port  systems are intelligent  devices
that incorporate on-board processors,  memory chips and related circuitry, which
allows the multi-port  subsystem to manage  efficiently  the flow of data to and
from the host computer,  relieving the host computer's CPU of most  input/output
("I/O")  functions and enhancing  overall  performance.  In short, the Company's
products   enable   multiple   devices  to  be  connected  to  a  single  PC  or
microprocessor.

     The Company's multi-port products are now available on today's most popular
computer   platforms   (new  PCI  compatible   systems,   ISA  systems  (IBM  PC
AT-compatible),  and  EISA-compatible  systems).  In addition,  the products are
compatible  with and  support  a large  number  of  industry-standard  operating
systems (SCO UNIX, Unixware, Solaris, UNIX derivatives, Microsoft WindowsNT, IBM
OS/2, DOS and Multi-User DOS, Novell Netware and Linux).

     The Company  currently  offers four  families of  multi-port  products with
widespread industry name recognition:  ValuePort, IntelliPort II, IntelliPort II
Expandable and the high speed PowerRack Port solution. These products,  combined
with the IntelliServer  communication server products, are currently marketed to
distributors,  systems  integrators,  value added  resellers  ("VARs") and large
volume  end-users.  Products  are also sold and  licensed to  selected  original
equipment manufacturers ("OEMs").

     The Company has also developed  several  products that address the needs of
users  who need to  connect  to LANs and  enterprise-wide  area  networks.  This
product group now consists of a wide range of software-based data communications
solutions that give users access to worldwide.

Manufacturing
- -------------

     The Company  subcontracts  with  independent  contract  manufacturers  that
specialize in product  manufacturing to procure most parts and services involved
in the production of a majority of its products.  The Company believes that this
approach  to  manufacturing  is  advantageous  because  of the  reduced  capital
requirements, production flexibility, reduced equipment and facilities needs and
reduced headcount requirements.

Technology
- ----------

     Communication Servers
     ---------------------

     Historically,   the  Company's   terminal  server  products  and  multiport
controllers  were used in  multi-user  UNIX  environments.  There  are  numerous
applications  and  markets for the  products  including  point of sale,  factory
automation,  office automation, health care and remote access. The IntelliServer
product line provides remote communication to LANs (known as "remote access") so
that users of networks  can access  services  and  computers  on  networks  from
anywhere  in the  world.  Network  users can work  anywhere  and gain  access to
corporate  networks for Internet access,  remote client access,  multi-user host
access and remote  office  access.  Standardized  protocols are used so that the
IntelliServer  is  independent  of  the  different  operating  systems  used  on
networked  computers.  The IntelliServer  provides  transparent remote access to
Ethernet  LAN's,  provides  easy access to Internet  services and routes  TCP/IP
traffic using the industry  standard PPP protocol.

                                       4
<PAGE>

For remote / branch offices,  the IntelliServer is an easy to use dial-up router
for serial connection to a home office,  Internet services or dial-in / dial-out
modem accesses.

     The  IntelliServer  products  utilize  workstation  caliber  hardware and a
sophisticated  UNIX-like  operating system and industry standard Ethernet TCP/IP
networking  protocols.  Ethernet  TCP/IP  networks are the standard for Unix and
Internet  networking.  Internet  access,  remote access and network  routing are
among the faster  growing  network  market  segments.  In addition to remote and
Internet access, the IntelliServer  allows  traditional serial devices,  such as
those used with the Company's multi-port products,  to interface and communicate
over LANs.

     Both  SlimLine and  PowerRack  models are  available  in the  IntelliServer
product family.  The PowerRack provides high performance with the convenience of
a rack  mount/table top enclosure.  Serial port bit rates up to 921,600 bits per
second on all serial  channels  meet and exceed  the most  demanding  throughput
requirements  using V.34  modems  and/or  ISDN  links.  The  SlimLine  offers an
attractive  table top or wall mount  enclosure.  Both models are expandable from
the initial 16 ports up to a total of 64 serial ports, can be connected directly
to a Ethernet TCP/IP LAN or can be booted  independently and operated as a stand
alone  unit.  The recent  introduction  of  automated  set up has  resulted in a
significant increase in the use of the IntelliServer  product among the Internet
Service Provider ("ISP") community.

     Asynchronous (Serial) Multi-Port I/O Subsystems
     -----------------------------------------------

     The   Company's   multi-port   subsystems   provide   remote   access   and
multi-user/multi-port  solutions. They allow multiple serial devices (terminals,
printers, plotters, modems, Point-of-Sale,  data acquisition, bar code scanners,
etc.) to be connected to a PCI, PC AT ("ISA"), EISA "host" computer.  Multi-port
subsystems  can be either  non-intelligent  (placing  the burden of managing I/O
functions  on the host  computer's  CPU) or  intelligent  (off  loading the host
computer of  I/O-related  tasks and  increasing  overall  throughput  within the
system).

The Company's multi-port products currently consist of:

     o    ValuePort - economical 4-port solutions for ISA/EISA computers.

     o    IntelliPort II - high-performance 4-port and 8-port solutions for ISA,
          EISA and Micro Channel computers.

     o    IntelliPort  Plus  -   high-performance   921Kbps  on  all  ports  ISA
          Controller.

     o    IntelliPort II EXpandable - scaleable  high-performance  16 to 64 port
          subsystems for PCI, ISA, and EISA computers.

     o    IntelliPort  III - PowerRack  Port - scaleable  rack  mounted 16 to 64
          port  subsystem  providing one of the  industry's  highest  throughput
          speeds of up 921 Kbps on all 64 ports.

     All of the Company's multi-port  subsystems are intelligent  devices,  with
the  exception  of the  ValuePort  line.  The  ValuePort  line is intended as an
economical  solution  for users who wish to  connect a limited  number of serial
devices to their system. ValuePort configurations are 4-port models for ISA/EISA
systems  offering  serial line speeds up to 460,000  bits per second with an I/O
mapped host interface using industry standard 16C550 and 16C650 UART devices.

     The IntelliPort II and IntelliPort II EXpandable  products  include several
features  that are  popular  with  users.  These  features  include  menu-driven
installation  and  configuration  for UNIX  systems;  200,000  bits  per  second
throughput;  non-EXpandable  4-port  and 8-port  models;  a modular 8 or 16-port
model  that can be  expanded  up to  64-ports;  support  for  PCI,  ISA and EISA
compatible  systems;  downloadable  "firmware"  software  for easy  upgrades and
software  device  drivers for a large  number of  different  operating  systems,
including:

     o    SCO UNIX
     o    UNIX System V.3.2 and derivatives (AT&T, Interactive, etc.)
     o    UNIX SVR4 and derivatives (AT&T, UnixWare, Solaris, etc.)
     o    DOS and Multi-User DOS variants (Concurrent Controls DOS, THEOS, etc.)
     o    Microsoft WindowsNT
     o    IBM OS/2 and CITRIX
     o    Novell Netware
     o    Linux

                                       5
<PAGE>

IntelliPort  II and  IntelliPort  II  EXpandable  software  drivers  include the
following IntelliFeatures Productivity Suite:

     IntelliView - allows a  terminal  with  multi-page  memory to display up to
          eight  different  screens,  letting  users  instantly  toggle from one
          screen to another.  This  feature  gives users added  flexibility  and
          increases overall productivity.

     IntelliPrint  - allows  users  to route  data  transparently  to a  printer
          connected to a terminal's "AUX"  (auxiliary)  port.  Printing does not
          interfere with active host sessions on the terminal.

     IntelliSet - allows  users to select  data rate,  flow  control and similar
          hardware  related  features  that are not  directly  supported  by the
          operating  system or device  drivers.  Users can "lock in"  individual
          parameters,  or specify  them as  defaults  that can  subsequently  be
          changed.

     IntelliTools - software enables users to monitor, diagnose and administer a
          Computone multi-port installation from a remote location, saving users
          time and money.

     The  Intelliport  Plus,  a new product  desigh  first sold in fiscal  1999,
offers higher performance at a lower costs.

     The IntelliPort III PowerRack port includes all features  included with the
IntelliPort II family plus the option of a rack mountable  chassis and increased
throughput  speeds of 921 Kbps on all 64 ports.  Drivers that are currently used
with the IntelliPort II products can be used with the IntelliPort III products.

     The  PowerGate is a low-cost,  high-speed  serial card for a PCI-bus.  This
product  is  specifically  designed  to address  the needs of the remote  access
market. The Company believes by providing a more efficient,  better solution and
by providing a comprehensive communications solution that leverages the tools of
Microsoft's  Windows NT, the Company  can  capture a  significant  share in this
explosive growth market.

     The new TotalAccess  DCS-5000 is a high performance Ethernet Digital remote
access  server.  The DCS-5000 is a digital  communication  server  geared toward
larger ISP's and  enterprise  type  organizations.  The higher end  concentrator
market is a several  billion dollar market with annual growth rates projected in
excess of 40%.  The  DCS-5000  was  designed  to meet the demands of many of the
Company's current ISP customers.  It will facilitate higher bandwidth,  multiple
T1 transmissions  and offer "Hot Swappable"  redundant power supplies.  The unit
will  operate in a  heterogeneous  environment  and  terminate  both digital and
analog calls.

Marketing
- ---------

     To accommodate the evolving computer systems  marketplace,  the Company has
established sales channels through distributors,  VARs, ISPs, dealers,  computer
systems  integrators,  sophisticated  end  users,  OEM's  and  major  government
agencies.  These distribution  channels make the Company's products available to
the entire computer marketplace.

     Customers  for the  Company's  products are located  throughout  the world.
During  the  Company's  1999 and 1998  fiscal  years,  approximately  82% of the
Company's revenues were generated in the United States.

     The  development  of product  testing and customer  services is an on-going
program for the Company.  Through its product testing staff,  the Company offers
product specification  programs,  compatibility testing with computers and other
peripherals,  operating  systems and  applications  software,  beta  testing and
competitive  product  testing.  Through its customer  service staff, the Company
continues to build its program  which  responds to customer  needs with accurate
solutions in a timely manner.  The customer may receive  updates or revisions of
operating system device drivers from this department or may obtain them from the
Company's INTERNET ftp site.

                                       6
<PAGE>

Competition
- -----------

     The  growing  market for  products  of the type  offered by the  Company is
highly competitive. The Company is involved in an industry that is characterized
by rapid  technological  advances  and  evolving  industry  standards.  Industry
participants  can  affect the  market  through  new  product  introductions  and
marketing activities.  The Company competes against other companies with many of
the same  product  types while  customers  base their  purchasing  decisions  on
product performance, support, quality, reliability, price and availability. Many
of these  competitors  have  greater  financial,  technological,  manufacturing,
marketing and personnel resources than the Company.

     The Company  believes its share of this market is currently  less than 10%.
More than 20 other  companies  are  manufacturing  and  selling  products  which
compete with the products sold by the Company in the  multi-user  segment of the
microcomputer  industry,  and  approximately  25 additional  companies  have the
capacity to offer  competitive  products.  Digi  International,  Specialix,  Bay
Networks and Equinox  frequently compete with the Company for the same customers
in the United States market. In the European market, Digi  International,  Chase
Research Limited,  Specialix,  Cisco and Livingston are the Company's  principal
competitors.

     The  Company's  competition  comes from (i) other  manufacturers  of remote
access and communications  servers,  (ii) other  manufacturers of I/O subsystems
and  multi-port  serial  controllers  and (iii) LAN  device  manufacturers.  The
products  manufactured  by the  Company and by each of its  competitors  vary in
capability,  function and performance.  Trends in new microcomputer  technology,
especially  with  regard to a  process  known as memory  caching,  a  relatively
inexpensive  method of faster  access to greater  amounts of  internal  computer
memory, thus maximizing overall performance, have rendered many of the Company's
(as  well  as  its  competitors')  older  products   incompatible  with  certain
configurations  of new  computers  coming  into the  market.  In response to the
changing  technology,  the Company  implemented a design and production  program
addressing  full  compatibility  with  this  new  technology,  resulting  in the
production  of  its  "I/O-mapped"  architecture,   ValuePort,   IntelliPort  II,
IntelliPort II Expandable,  and  Intelliport  Plus products.  In response to the
current trend of telecommuting and having remote access to a corporate  network,
the Company  implemented the IntelliServer  product line. The latest addition to
its line,  the PowerRack  version,  meets and exceeds the  requirements  for the
latest remote access  technology  with serial port bit rates up to 921.6 kbps on
each of its 64 lines.

     The Company  expects its  competitors to continue to improve the design and
performance of their products. As is typical with the Company's competitors, the
Company does not hold any patents on its products and relies  principally on its
ability to innovate to remain competitive.  However, the Company has embarked on
an aggressive program to lower the cost of its products and prevent unauthorized
duplication  by creating and  integrating  new  application-specific  integrated
circuit  ("ASIC")  high-density  chips for use in current  and future  products.
Although the Company believes that it offers products with price and performance
characteristics  competitive with, and in certain instances,  superior to, those
offered by its  competitors,  there can be no assurance the Company will be able
to develop  enhanced  products or new  technology  to maintain  its  competitive
position.

Export Sales
- ------------

     The  Company's  sales from  customers  located  outside the United  States,
primarily in Europe,  Central and South America approximated 18% of net revenues
for the 1999 and 1998 fiscal years.  All of the Company's  foreign  transactions
are negotiated, invoiced and paid in US dollars.

Significant Customers
- ---------------------

     The Company had three  customers  whose  purchases  exceeded 10% of product
sales in fiscal 1999.  These customers are Wal-Mart  ($1,582,000 or 16%),  Lowes
Companies / Maxnet  Systems  ($1,496,000  or 15%) and Tech Data  ($1,337,000  or
12%). In fiscal 1998,  purchases by Wal-Mart  were  $2,925,000 or 25% of product
sales.

Research and Development
- ------------------------

     During fiscal years 1999 and 1998, the Company's  research and  development
expenditures  were $1,947,000 and  $1,288,000,  respectively.  In addition,  for
fiscal  years 1999 and 1998,  the Company  capitalized  $198,000 and $168,000 of
software development costs.

                                       7
<PAGE>

Trademarks and Licenses
- -----------------------

     Due to rapidly changing  technology in the computer  industry,  the Company
believes its success depends primarily on the engineering, marketing and support
skills of its personnel rather than on patent  protection.  Although the Company
may seek patents where appropriate,  at present,  none of the Company's products
are patented. The Company relies primarily on the copyright, trademark and trade
secret laws to protect its proprietary rights in its products.

Employees
- ---------

     At April 2, 1999,  the  Company  had 55  full-time  employees.  None of the
Company's  employees are  represented by a labor union and the Company has never
experienced  a work  stoppage,  slowdown or strike.  The Company  considers  its
relations with its employees to be good.

Backlog
- -------

     At April 2, 1999, the Company's backlog was approximately  $2,573,000.  The
Company  anticipates  that a substantial  portion of its backlog will be shipped
during the first quarter of the 2000 fiscal year.

Other
- -----

     Compliance with federal, state or local provisions regulating the discharge
of materials into the  environment,  or otherwise  relating to the protection of
the  environment,  has not had any material  effect upon  capital  expenditures,
earnings or the competitive position of the Company.

Item 2.   Description of Property.
- -------   ------------------------

     The Company's  production and research and design  facilities are currently
located in a 22,400 square foot building in  Alpharetta,  Georgia,  which it has
occupied since October 1997. The principal  lease for those  facilities  expires
September  30,  2007 and has an average  annual  rent  expense of  approximately
$178,000.  The Company  believes  that its  facilities  and  equipment  are well
maintained, in good operating order and sufficient for its current needs.

Item 3.   Legal Proceedings.
- -------   ------------------

     Since March 1996, the Company has been the subject of an  investigation  by
the Securities and Exchange Commission and, on November 21, 1996, the SEC issued
a Formal  Order of Private  Investigation  relating to the  Company.  Since that
date,  certain former and current  officers of the Company have testified in the
investigation.  On June 22, 1998,  the Company was advised by the SEC's  Atlanta
District  Office of the SEC's  intention  to  recommend  an  enforcement  action
against  the  Company for alleged  violations  of the federal  securities  laws.
Specifically,  the SEC intends to recommend the filing of a complaint in federal
court,  seeking a permanent injunction against the Company for violating Section
17(a) of the Securities Act of 1933 and Sections 10(b),  13(a),  13(b)(2)(B) and
13(b)(5) of the  Securities  Exchange Act of 1934 and Rules  10(b)-5,  12(b)-20,
13(a)-1, 13(a)-13 and 13(b)2-1 thereunder. The alleged violations arise from the
Company's  reporting of certain  revenues in  violation  of  generally  accepted
accounting  principles in periodic filings made by the Company for the following
fiscal  periods:  Form 10-KSB Annual Reports for the fiscal years ended April 1,
1994,  April 7, 1995,  April 5, 1996 and April 4, 1997 and Form 10-QSB Quarterly
Reports for the fiscal quarters ended October 1, 1993,  January 7, 1994, July 1,
1994,  October 7, 1994,  January 6, 1995, July 7, 1995, October 6, 1995, January
5,  1996,  January  3, 1997 and  October 3, 1997.  The  Company  has  proposed a
settlement  to the SEC  pursuant  to which  the  Company  would  agree,  without
admission or monetary  penalty,  to the entry of a permanent order enjoining the
Company from future violation of certain reporting  provisions of the Securities
Exchange  Act of 1934 and the Company  would  further  agree to restate  certain
financial  statements  filed with the SEC.  As of June 30,  1999 the Company has
restated three quarterly reports on Form 10-QSB with respect to fiscal 1998. The
SEC has not,  to date,  responded  to this  settlement  proposal.  At this  time
management  cannot  determine the ultimate  outcome or effect in regards to this
matter.

     During  the  Company's  1999  fiscal  year,  the  Company  settled  pending
litigation with Marshall Industries,  Inc., Capella Worldwide Networking,  Inc.,
The Software Group, Ltd. and a former employee. See Note 13 of the Notes to the

                                       8
<PAGE>

Company's  Consolidated  Financial  Statements for the year ended April 2, 1999,
which is incorporated by reference in Item 3.

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

     Not applicable.


                                     PART II

Item 5.   Market for Common Equity and Related Stockholder Matters.
- -------   ---------------------------------------------------------

     (a)  Market Information.
          -------------------

     The following  table sets forth for each period  indicated the high and low
closing sale prices for the Company's  Common Stock, as reported by the National
Association of Securities  Dealers,  Inc. (the "NASD") prior to December 3, 1998
and the OTC Bulletin Board since December 3, 1998.

                   Year ended April 2, 1999             Year ended April 3, 1998
                   ------------------------             ------------------------

                    High              Low                High              Low
                    ----              ---                ----              ---
1st Quarter        $ 8.13            $ 4.25             $ 5.63            $ 3.13
2nd Quarter          4.88              4.00               5.50              3.13
3rd Quarter          3.63              2.00               6.50              3.00
4th Quarter          3.25              1.50               6.75              3.00

As of June 25, 1999, the closing price for the Company's  common stock was $1.50
per share.

     On July 22, 1998, the Company was notified by the Nasdaq Stock Market, Inc.
("NASDAQ")  that effective  July 29, 1998,  the Company's  Common Stock would be
delisted from the Nasdaq SmallCap Market. On July 27, 1998, the Company filed an
appeal with the Nasdaq Stock Market,  Inc. On September 17, 1998,  the Company's
appeal was heard by a Nasdaq  Listing  Qualifications  Panel (the  "Panel").  On
October 22, 1998, the Panel  determined to continue the listing of the Company's
Common Stock on the Nasdaq  SmallCap  Market subject to the condition that on or
before  November 30, 1998 the Company must make a public filing with the SEC and
NASDAQ  evidencing a minimum of $3,000,000 in net tangible assets. A copy of the
October 22, 1998  determination by the Panel was included as Exhibit 99.1 to the
Company's  October 2, 1998 Form 10-QSB Quarterly Report and reference is made to
the text of the  Panel's  determination  for a full  statement  of the terms and
conditions of the exception  granted.  On December 2, 1998, the Company's Common
Stock was delisted  from the Nasdaq  SmallCap  Market for failure to satisfy the
NASDAQ  requirement  that the Company  maintain net tangible  assets of not less
than $3  million.  The  Company's  Common  Stock is now being  traded on the OTC
Bulletin  Board.  On  December  3,  1998,  the  Company  issued a press  release
reporting  the  delisting,  a copy of which was  included as Exhibit 99.1 to the
Company's January 1, 1999 Form 10-QSB Quarterly Report.

     (b)  Holders.
          --------

     As of April 2, 1999, the Company had approximately  1,700 holders of record
of the 8,321,674 shares of Common Stock then outstanding.

     (c)  Dividends.
          ----------

     The Company has never declared or paid dividends on its Common Stock.

                                       9
<PAGE>

Item 6.   Management's Discussion and Analysis or Plan of Operation.
- -------   ----------------------------------------------------------

Results of Operations
- ---------------------

     During  fiscal  1999,  the  Company  incurred a net loss of  $4,086,000  on
revenues  of  $10,181,000  compared to a loss in fiscal  1998 of  $3,466,000  on
revenues  of  $11,894,000.   The  operating  results  during  fiscal  1999  were
unfavorably affected by depressed sales volume and increased product development
costs, but were offset by increased  margins on sales and decreased  general and
administrative  expenses.  As was the case in fiscal 1998,  sales volume  during
fiscal 1999 was unfavorably affected by internal delays in releasing new product
into the market and external delays in receiving product delivery from suppliers
due to the Company's cash shortages. Product development expenses increased as a
result of  additional  staffing  expenses  necessary to complete  the  Company's
product  release  dates for the  upcoming  fiscal year.  Margins were  favorably
affected by a lower  percentage of sales made to the Company's  largest customer
(representing 16% of aggregate  revenues) at reduced margins,  a change in sales
mix reflecting the  discontinuation  of low margin sales of third party products
that were bundled with the Company's  remote access  products,  and increases on
sales to the  Company's  other  customers at higher gross  margins.  General and
administrative expenses were favorably affected by decreases in occupancy costs,
advertising costs and the Company's  provision for uncollectible  accounts.  The
Company  also  sustained a $700,000  writedown of  advances.  These  matters are
discussed more fully below.

     As noted previously,  the Company suffered throughout the year from working
capital and cash shortages.  The Company experienced  disappointing sales volume
in fiscal  1999.  During  the fall of 1998,  as a result of the  foregoing,  the
Company  was placed on credit  hold with its  principal  contract  manufacturing
supplier. These payment issues were resolved during the fourth quarter, however,
due to long lead times for certain  components  the  supplier was unable to make
significant   deliveries   during  fiscal  1999.   This  delay   resulted  in  a
significantly  higher backlog at April 2, 1999 of approximately  $2,573,000 than
otherwise would be expected.  The Company  anticipates that substantially all of
this  backlog  will be shipped  during the first  quarter of the current  fiscal
year.

     As a result of the new product  delivery  delays,  along with the  delivery
delays from the  contract  manufacturers,  the Company  experienced  significant
decreases in its net sales  through both its  domestic and  international  sales
channels.  During  fiscal 1999  compared to fiscal 1998,  net sales  through the
domestic   distribution   channel,   including  net  VAR  sales,   decreased  by
approximately   $1,681,000,   or  31%,  and  sales  through  the   international
distribution channel decreased approximately $349,000, or 17%.

     The Company has continued to make the  transition of its sales focus toward
the higher growth opportunities in the Internet and Intranet marketplace and, as
a result,  was able to  secure a number  of  significant  orders  directly  from
domestic  distributors and major corporations.  During the 1998 fiscal year, the
Company bundled sales of its remote access  products with products  manufactured
by third  parties in an effort to provide  customers  with a complete  solution.
Margins  associated with the sale of third party products are considerably  less
than those margins  attainable through sales of the Company's  products.  During
the 1998 fiscal year,  the Company  sold  approximately  $758,000,  or 6% of net
revenues,  of third party remote access products at an approximate  gross margin
of 21%.  During the 1999 fiscal year,  the Company  discontinued  sales of these
third party products.

     Management believes that the release of the Company's  TotalAccess DCS-5000
will have a  significant  impact on the  Company's  sales  growth.  This product
combines the  features of a high  performance  Ethernet  digital  remote  access
server with up to 12 DSP 24-channel  modem cards. It is intended for use by ISPs
and medium to large companies that require high-density  connectivity,  allowing
remote  users and  locations  access to the Internet  and  corporate  Intranets.
Management  believes that it can be sold at a considerable  margin.  The Company
currently has several customers testing or evaluating this product.

     During fiscal 1999, net sales to major accounts  increased by approximately
$396,000, or 12%, to $3,635,000 from $3,239,000 in fiscal 1998. This increase is
attributable to sales of  approximately  $1,496,000 or 15% of net revenue to the
Company's second largest customer. Sales to OEM accounts increased during fiscal
1999 to approximately $969,000 from

                                       10
<PAGE>

approximately  $891,000  during  fiscal  1998,  an increase  of $79,000,  or 9%.
Management  believes that sales to major accounts and OEMs will continue to be a
significant part of the Company's sales mix.

     Cost of products sold for fiscal 1999 totaled  $6,940,000 or 68% of product
sales (32% gross margin) in fiscal 1999 compared to $9,240,000 or 78% of product
sales (22% gross margin) for fiscal 1998. This decrease in cost of goods sold as
a percentage  of product  sales can be  attributed  primarily to the decrease in
reduced margin sales of third party  products  along with the lower sales,  as a
percentage of net revenues,  to one major  customer.  The remaining  increase in
margin can be  attributed  to the Company's net increase in sales to other major
customers.

     Selling,  general  and  administrative  expenses  for fiscal  1999  totaled
approximately $4,648,000 compared to approximately $4,914,000 for fiscal 1998, a
decrease of $266,000 or 5% from the prior  fiscal  year.  This  decrease  can be
attributed  to a $165,000  decrease  in  relocation  costs  expenses,  a $98,000
decrease in bad debt  expenses and a $80,000  decrease in  advertising/marketing
costs. These decreases were partially offset by an increase of $294,000 in legal
expenses,  primarily  related  to the SEC's  investigation,  the  settlement  of
pending litigation and the (now cancelled) merger transaction with Ladia.

     Product  development  costs  charged to expense  for  fiscal  1999  totaled
approximately  $1,947,000,  or 19% of product sales,  compared to  approximately
$1,288,000,  or 11%, of product sales for fiscal 1998. This fiscal 1999 increase
of $659,000, or 51%, is attributed primarily to a $640,000 increase in costs for
personnel  costs for  development  of new products and  enhancement  of existing
products.

     During fiscal 1999, the Company,  in conjunction  with the (now  cancelled)
merger  transaction,  made advances to Ladia in the amount of $700,000 (See Item
1.  Description of Business).  On June 24, 1999 the Company assigned its rights,
effective  March 31,  1999,  (i) to $450,000 of these  advances to  Pennsylvania
Merchant  Group,  ("PMG"),  an  affiliated  entity,  in exchange  for a $450,000
reduction  in notes  payable by the Company to PMG and (ii) to $250,000 of these
advances to a major  shareholder in exchange for a $250,000 note  receivable due
on demand no earlier than October 1, 1999. For financial reporting purposes, the
Company  recorded a $700,000  writedown  for  uncollectibility  on the  advances
against the results of operations and recorded a $450,000  capital  contribution
during the fourth quarter.  Further, the Company expects to record an additional
$250,000 capital contribution when the note receivable is collected.

Liquidity and Capital Resources
- -------------------------------

     The Company's  consolidated  financial  statements  have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
settlement of  liabilities  in the normal  course of business.  During the years
ended April 2, 1999 and April 3, 1998,  the Company has  suffered  net losses of
$4.1 million and $3.5 million,  respectively,  and has suffered  operating  cash
deficiencies of $1,521,000 and $2,096,000, respectively. Further the Company has
a net working capital deficiency of $614,000 and minimal shareholders' equity at
April 2, 1999.  These matters raise  substantial  doubt about the ability of the
Company to continue as a going  concern.  Management's  plans in regard to these
matters are  discussed  below.  The  consolidated  financial  statements  do not
include any adjustments that might result from the outcome of this uncertainty.

     As noted previously,  the Company suffered throughout the year from working
capital  and cash  shortages.  During  the fall of 1998,  as a result of working
capital  shortages,  the Company  was placed on credit  hold with its  principal
contract manufacturing  supplier.  These payment issues were resolved during the
fourth  quarter,  however,  due to long lead times for  certain  components  the
supplier was unable to make  significant  deliveries  during  fiscal 1999.  This
delay  resulted  in  a  significantly   higher  backlog  at  April  2,  1999  of
approximately $2,573,000.

     On June 20, 1997, the Company entered into a financing  arrangement  with a
lender  which  provided  for a term loan in the amount of  $254,000 at a rate of
prime plus  1.50%,  which was  collateralized  by the  Company's  inventory.  In
addition,  a  line  of  credit  agreement  existed  with  the  lender  for up to
$2,500,000  and was based on the  available  borrowing  base, at a rate of prime
plus 1.25% which was collateralized by the Company's accounts receivable.

     On  September  8, 1998,  the  Company  received  notice that the lender had
accelerated  all sums due under the  financing  agreement  and made  demand  for
payment of all outstanding balances due to the Company's violation of the

                                       11
<PAGE>

minimum  net  worth  covenant.  The  Company  and  the  lender  entered  into  a
forbearance agreement while the Company sought to find another lender.

     On November 17, 1998, the Company and a new lender entered into a financing
arrangement  which  provides for a line of credit up to  $1,650,000  ($1,049,000
outstanding at April 2, 1999) and is based on the available  borrowing  base, at
the prime rate plus 2.00%.  A portion of the  proceeds  from this line of credit
was used to  retire  the  debt  borrowed  under  the  June  20,  1997  financing
agreement.  The line of  credit is  primarily  collateralized  by the  Company's
accounts receivable and inventory.  The financing  arrangement  contains various
affirmative  and negative  covenants and, as of January 1, 1999, the Company was
in violation  of the minimum  consolidated  tangible net worth  covenant and the
minimum net working  capital  covenant.  The company  obtained from the lender a
waiver  through March 31, 1999  regarding  compliance  with these two covenants.
Effective March 31, 1999, the financing  arrangement was amended and the Company
was in compliance with these two covenants.  This financing  arrangement expires
in November 1999.

     During the fourth  quarter of fiscal  1999 and the first  quarter of fiscal
2000,  the  Company  believes  that  significant   progress  has  been  made  in
stabilizing its financial condition and eliminating  substantial  contingencies,
as follows: (i) Sales during the first quarter of fiscal 2000 are expected to be
in the range of $4.5 million,  a 70+% increase over the fourth quarter of fiscal
1999,  (ii) The  Company  expects to report  net income in the first  quarter of
fiscal 2000 and  believes  that cash flow is being  generated  from  operations,
(iii) The  financing  agreement  with our  primary  lender  has been  amended to
eliminate  the  Company's  non-compliance  with two  covenants.  The Company has
borrowing  availability of over $600,000 on this $1.65 million line of credit as
of June 30,  1999,  (iv) The Company has  eliminated  substantial  contingencies
related to  lawsuits  against the Company  (see Note 13),  (v) Credit  terms are
being  reestablished  with our major vendors,  and (vi) As of June 30, 1999, the
order backlog was approximately $1.4 million.

     By adding sales personnel,  both domestically and  internationally,  and by
leveraging the distribution channel, the Company continues to seek opportunities
to expand sales volume.

     The Company will continue to seek additional equity capital,  however,  the
Company  believes  that  such  funds  are not  mandatory  in  order  to fund its
operations  in fiscal  2000.  Funds  raised  will be used to finance  additional
marketing programs on new products and to reduce debt.

     No  assurances  can be  given  that  the  Company  will  be  successful  in
maintaining profitable operations or in raising additional equity capital.

Fiscal 1999 Compared to Fiscal 1998
- -----------------------------------

     In order to meet the Company's  liquidity  needs arising from the operating
losses, the Company raised $1,582,000 of equity capital by offering for sale, to
accredited investors, shares of the Company's common stock under Regulation D of
the Securities Act of 1993. In addition, funds were provided under the Company's
new  financing  arrangement  and from a  reduction  in accounts  receivable  and
inventory.

     On November 17, 1998, the Company and a new lender entered into a financing
arrangement  which  provides for a line of credit up to  $1,650,000  ($1,049,000
outstanding at April 2, 1999) and is based on the available  borrowing  base, at
rate of prime plus 2.00%. The line of credit is primarily  collateralized by the
Company's accounts receivable and inventory.

     Cash used in operating activities amounted to $1,521,000 during fiscal 1999
compared to cash used in operating  activities of $2,096,000 during fiscal 1998.
A portion of the cash consumed by operating  losses in fiscal 1999 was offset by
cash provided by a decrease in accounts receivable and inventories.

     Cash used in investing activities amounted to an outflow of $387,000 during
fiscal 1999 compared  with an outflow of $607,000 for fiscal 1998.  The decrease
in net cash outflow in fiscal 1999  compared to fiscal 1998  resulted  primarily
from a decrease in capital expenditures of $324,000.

     Cash provided by financing  activities amounted to $1,780,000 during fiscal
1999 versus cash provided by financing  activities  of $2,761,000  during fiscal
1998. The Company had a decrease in net borrowings of $203,000 against its line

                                       12
<PAGE>

of credit.  The Company  raised  $1,582,000  through  private  placements and an
additional $545,000 through a shareholder loan. The Company repaid approximately
$188,000 in debt during the 1999 fiscal year.

     Working capital amounted to a deficit of $614,000 at April 2, 1999 compared
to a surplus of $875,000 at April 3, 1998, a decrease of  $1,489,000.  The ratio
of  current  assets  to  current  liabilities  at April 2, 1999 was 0.87 to 1.00
compared to 1.15 to 1.00 at April 3, 1998.  The decrease in working  capital was
attributable to the loss from operations.

     The  Company's  primary cash  commitments  in fiscal 2000 include  payments
under  non-cancelable  operating  leases  ($293,000),  notes payable and current
maturities  of  long-term  debt  ($722,000)  and  investments  in  research  and
development  ($1,947,000  in fiscal  1999).  With  respect to notes  payable and
current maturities of long-term debt,  approximately $590,000 of the $722,000 is
due to related  parties,  the payment terms of which the Company believes can be
extended  as needed.  With  respect to  research  and  development,  the Company
believes that its  expenditures in fiscal 2000 will approximate the expenditures
made in fiscal 1999.

Outlook for Fiscal Year 2000
- ----------------------------

     The  Company  expects to report net income for the first  quarter of fiscal
year 2000.

     Management  believes  that new or  redesigned  products  will  enhance  the
Company's  ability  to  increase  its sales in  fiscal  2000.  The Total  Access
DCS-5000  combines the features of a high  performance  Ethernet  digital remote
access server with up to 12 DSP 24-channel modem cards. The DCS-5000 is intended
for  use by ISPs  and  medium  to  large  companies  that  require  high-density
connectivity,  allowing  remote users and  locations  access to the Internet and
corporate Intranets.  The new Powergate family of products are high performance,
cost effective PCI controller products  specifically  designed to meet the needs
of the remote  access  market.  The  Powerrack  RAS-2000  is a  redesign  of the
Powerrack  family of products and will add additional  features such as Ethernet
"Plug `n Play" connectivity.

Capital Expenditures
- --------------------

     The Company does not plan any major capital expenditures in the foreseeable
future.

Impact of Inflation
- -------------------

     Management  believes that  inflation  has not had a material  effect on the
Company's operations.

New Accounting Pronouncements
- -----------------------------

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments".  SFAS 133  establishes  accounting  and  reporting  standards  for
derivative  instruments  and for hedging  activities.  SFAS 133 requires that an
entity  recognize all  derivatives as either assets or  liabilities  and measure
those instruments at fair market value. Under certain  circumstances,  a portion
of the derivative's  gain or loss is initially  reported as a component of other
comprehensive  income  and  subsequently   reclassified  into  income  when  the
transaction  affects  earnings.  For a derivative  not  designated  as a hedging
instrument,  the gain of loss is  recognized  in income in the period of change.
Presently,  the Company does not use  derivative  instruments  either in hedging
activities or as investments. Accordingly, the Company believes that adoption of
FASB 133 will have no impact on its financial position or results of operations.

     In December 1998, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 134,  "Accounting  for  Mortgage-Backed  Securities  Retained after the
Securization of Mortgage Loans Held for Sale by a Mortgage Banking  Enterprise".
SFAS No. 134  requires  that an entity  engaged in mortgage  banking  activities
classify certain mortgage  securities as trading  securities.  Implementation of
this  disclosure  standard will not affect the Company's  financial  position or
results of operations.

     In May 1999,  the FASB issued SFAS No. 135,  "Rescission of SFAS No. 75 and
Technical  Corrections".  SFAS No. 135 establishes financial reporting standards
for  defined  benefit  pension  plans  and for  the  notes  to the  consolidated
financial

                                       13
<PAGE>

statements  of  defined  contribution  plans of  state  and  local  governmental
entities.  Implementation  of this  disclosure  standard  will  not  affect  the
Company's financial position or results of operations.

Securities Litigation Reform Act
- --------------------------------

     Safe Harbor Statement under the Private Securities Litigation Reform Act of
1995:  Except for the  historical  information  contained  herein,  the  matters
discussed in this Form 10-KSB are forward-looking  statements that involve risks
and  uncertainties,  including  but not  limited to (i)  economic,  competitive,
governmental  and  technological  factors  affecting the  Company's  operations,
markets, products,  services and prices, and (ii) other factors discussed in the
Company's filings with the SEC,  including the pending SEC investigation and the
Company's ability to obtain adequate working capital.

Year 2000 Risks
- ---------------

     The year 2000 issue relates to computer programs and systems that recognize
dates using two digit year data  rather than four digit year data.  As a result,
such programs and systems may fail or provide  incorrect  information when using
dates after December 31, 1999.

     The Company  believes that its current  product  line,  including its Value
Port, Intelliport II, Intelliport Plus,  Intelliport II Expandable,  Intelliport
III and IntelliServer product families,  does not create, access, or depend upon
absolute date information and is, therefore, year 2000 compliant.

     The Company is  continuing  a  comprehensive  program  designed to identify
internal computer and information systems, manufacturing and delivery equipment,
and facilities  equipment to determine  their year 2000  readiness.  The process
includes replacing  equipment that does not meet year 2000 readiness  standards.
In order to improve  operating  effeciencies,  the  Company is in the process of
implementing a new financial and  manufacturing  software  package.  The Company
believes the functions of this software package relating to critical  operations
such as accounting, order entry, purchasing, inventory, production, shipping and
billing are year 2000 compliant. This implementation is expected to be completed
by September 1999.

     The Company is currently  contacting its suppliers,  service  providers and
other business  associates to evaluate their year 2000  readiness.  In the event
any of these  businesses  are unlikely to resolve  their year 2000  issues,  the
Company's  contingency plans include seeking  alternative  sources of supply for
products and services.

     The Company cannot reasonably  estimate the costs or related  contingencies
that could be incurred if the year 2000 issue results in significant operational
difficulties.

     Many of the factors that would  guarantee  year 2000  compliance are beyond
the control of the Company.  These factors  include the  availability  of vendor
compliant products and services, interface system partner compliance, government
activity   and   suppliers   in  areas   such  as   utilities,   communications,
transportation and other services. Because of the technological  interdependence
of  commercial   activities,   the  Company  cannot   realistically   offer  any
certifications,  representations  or guarantees  of total year 2000  compliance.
Although the Company is  optimistic  that it will be able to timely  address any
year 2000 issues that it  identifies,  there can be no  assurance  that  certain
factors relating to year 2000 compliance issues, including litigation,  will not
have a material adverse effect on the Company's business,  financial  condition,
cash flows or results of operations.

Item 7.   Consolidated Financial Statements.
- -------   ----------------------------------

     The consolidated  financial  statements and supplementary  data required by
this Item are set forth at the pages  indicated in Part IV, Item 13(a),  of this
Form 10-KSB Annual Report.

Item 8.   Changes  In and  Disagreements  With  Accountants  On  Accounting  and
- -------   ----------------------------------------------------------------------
          Financial Disclosure.
          ---------------------

          N/A.

                                       14
<PAGE>

                                    PART III

Item 9.   Directors,   Executive   Officers,   Promoters  and  Control  Persons;
- -------   ----------------------------------------------------------------------
          Compliance with Section 16 (a) of the Exchange Act.
          ---------------------------------------------------


     The response to this item is  incorporated  by  reference to the  Company's
definitive proxy statement  relating to its annual meeting of stockholders to be
held August 12, 1999 under the caption  "Election of Directors"  and "Section 16
(a) Beneficial Ownership Reporting Compliance".

Item 10.  Executive Compensation.
- --------  -----------------------

         The response to this item is incorporated by reference to the Company's
definitive proxy statement  relating to its annual meeting of stockholders to be
held August 12, 1999 under the caption "Executive Compensation".

Item 11.  Security Ownership of Certain Beneficial Owners and Management.
- --------  ---------------------------------------------------------------

     The response to this item is  incorporated  by  reference to the  Company's
definitive proxy statement  relating to its annual meeting of stockholders to be
held August 12, 1999 under the caption "Beneficial Ownership of Common Stock".

Item 12.  Certain Relationships and Related Transactions.
- --------  -----------------------------------------------

     The response to this item is  incorporated  by  reference to the  Company's
definitive proxy statement  relating to its annual meeting of stockholders to be
held  August  12,  1999  under the  caption  "Executive  Compensation  - Certain
Transactions".

Item 13.  Exhibits and Reports on Form 8-K
- --------  --------------------------------

     (a)  The following documents are filed as part of this Form 10-KSB Report:

                                                                            Page
                                                                            ----
          (1)  Consolidated Financial Statements:

               Report of Independent Certified Public Accountants             18

               Consolidated Balance Sheets                                    19

               Consolidated Statements of Operations                          20

               Consolidated Statements of Cash Flows                          21

               Consolidated Statements of Stockholders' Equity                22

               Notes to Consolidated Financial Statements                     23

          (2)  Consolidated Financial Statement Schedule:

               Schedule II - Valuation and Qualifying Accounts                34

     (c)  Exhibits

Exhibit
Number         Description of Exhibit
- ------         ----------------------

3.1(I)         Certificate   of  Amendment  of   Registrant's   Certificate   of
               Incorporation and amendments thereto

3.1(ii)        By-laws of Registrant, as amended

                                       15
<PAGE>

4.3            Certificate of Designation  for  Registrant's  Series D Preferred
               Stock

10.71          Registrant's  Amended and  Restated  Equity  Incentive  Plan Plan
               (Incorporated  by  reference  to Exhibit 4.1 to the  Registrant's
               Form S-8 filed April 1, 1999)

10.81          Agreement and Plan of Reorganization  dated as of June 5, 1998 by
               and among Computone Corporation, Ladia Communications Technology,
               New  Computone  Corporation,  Ladia,  L.L.C.  and the  members of
               Ladia, L.L.C.  (Incorporated by reference to Exhibit 10.81 to the
               Registrant's  Annual  Report on Form  10-KSB  for the year  ended
               April 3, 1998)

10.82          June 9,  1998  press  release  issued  by  Computone  Corporation
               (Incorporated  by reference to Exhibit 10.82 to the  Registrant's
               Annual Report on Form 10-KSB for the year ended April 3, 1998)

10.83          Separation  Agreement  dated as of April  30,  1998  between  the
               Company and Thomas J.  Anderson  (Incorporated  by  reference  to
               Exhibit  10.83 to the  Registrant's  Annual Report on Form 10-KSB
               for the year ended April 3, 1998)

10.84          Separation  Agreement  dated  as of July  27,  1998  between  the
               Company and Gregory A. Alba (Incorporated by reference to Exhibit
               10.84 to the  Registrant's  Annual  Report on Form 10-KSB for the
               year ended April 3, 1998)

10.85          Employment  Agreement  dated  as of July  31,  1998  between  the
               Company and Perry J.  Pickerign  (Incorporated  by  reference  to
               Exhibit  10.85 to the  Registrant's  Annual Report on Form 10-KSB
               for the year ended April 3, 1998)

10.86          Lease dated March 28, 1997 between MacDonald  Development and the
               Company  for  certain  premises  located at 1060  Windward  Ridge
               Parkway,  Alpharetta,   Georgia  (Incorporated  by  reference  to
               Exhibit  10.86 to the  Registrant's  Annual Report on Form 10-KSB
               for the year ended April 3, 1998)

10.87          1997 Equity Incentive Plan  (Incorporated by reference to Exhibit
               10.87 to the  Registrant's  Annual  Report on Form 10-KSB for the
               year ended April 3, 1998)

10.88          The  Company's  1998  Equity  Incentive  Plan   (Incorporated  by
               reference to Exhibit 4.3 to the Registrant's Form S-8 filed April
               1, 1999)

10.89          Employment  Agreement  dated as of February  1, 1999  between the
               Company and Keith H. Daniel

21             Subsidiaries of Registrant

23             Consent of Independent  Certified Public Accountants with respect
               to the Company's Stock Option Plan

                                       16
<PAGE>

                                   SIGNATURES
                                   ----------

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                              COMPUTONE CORPORATION


                              BY  /s/ Perry J. Pickerign
                                  -------------------------------------
                                  President and Chief Executive Officer
                                  (principal executive officer)

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.

       Signatures                       Capacity                      Date
       ----------                       --------                      ----

/s/ John D. Freitag             Chairman of the Board            July 2, 1999
- --------------------------
John D. Freitag

/s/ Keith H. Daniel              Chief Financial Officer         July 2, 1999
- --------------------------       (principal financial and
Keith H. Daniel                  accounting officer)

/s/ Richard A. Hansen            Director                        July 2, 1999
- --------------------------
Richard A. Hansen

/s/ Perry J. Pickerign           Director                        July 2, 1999
- --------------------------
Perry J. Pickerign

                                       17
<PAGE>

Report of Independent Certified Public Accountants

Board of Directors
Computone Corporation

We have  audited  the  accompanying  consolidated  balance  sheets of  Computone
Corporation  and  Subsidiaries  (the  Company)  as of April 2, 1999 and April 3,
1998,  and the related  consolidated  statements  of  operations,  stockholders'
equity  and cash  flows for the years  then  ended.  We have  also  audited  the
accompanying  schedule of valuation and qualifying accounts.  These consolidated
financial  statements  and  schedule  are the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements and schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable  assurance about whether the  consolidated  financial  statements and
schedule are free of material  misstatement.  An audit includes examining,  on a
test basis,  evidence  supporting  amounts and  disclosures in the  consolidated
financial  statements  and  schedule.  An  audit  also  includes  assessing  the
accounting  principles used and significant estimates made by management as well
as evaluating the overall presentation of the consolidated  financial statements
and  schedule.  We believe that our audits  provide a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial  position  of  Computone
Corporation and Subsidiaries at April 2, 1999 and April 3, 1998, and the results
of their operations and their cash flows for the years then ended, in conformity
with generally accepted accounting principles.

Also, in our opinion,  the schedule presents fairly,  in all material  respects,
the information set forth therein.

The  accompanying  consolidated  financial  statements  and  schedule  have been
prepared assuming the Company will continue as a going concern.  As discussed in
Note 2 to the  consolidated  financial  statements,  the  Company  has  suffered
recurring  losses and  operating  cash  deficiencies  and has a working  capital
deficit and minimal  stockholders' equity. These matters raise substantial doubt
about the ability of the Company to  continue as a going  concern.  Management's
plans in regard to these matters are also discussed in Note 2. The  consolidated
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


                                                        BDO SEIDMAN, LLP

Atlanta, Georgia
June 30,  1999

                                       18
<PAGE>

                     Computone Corporation and Subsidiaries
                           Consolidated Balance Sheets
                        (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                  April 2, 1999      April 3, 1998
                                                                  -------------      -------------
ASSETS
Current assets:
<S>                                                                 <C>                <C>
    Cash and cash equivalents                                       $       18         $      146
    Receivables, net of allowance for doubtful accounts
       of $489 at April 2, 1999 and $668 at April 3, 1998                1,963              2,540
    Inventories, net                                                     2,197              3,752
    Prepaid expenses and other                                              63                102
                                                                    ----------         ----------
Total current assets                                                     4,241              6,540

Property, equipment and improvements, net                                  591                594

Intangible assets, net                                                     438                506

Other                                                                       38                 27
                                                                    ----------         ----------

TOTAL ASSETS                                                        $    5,308         $    7,667
                                                                    ==========         ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable, trade                                         $    2,143         $    2,600
    Accrued liabilities:
         Payroll                                                            83                 97
         Prepaid sales                                                     229                523
         Professional fees                                                 109                153
         Other                                                             520                504
   Line of credit                                                        1,049              1,252
   Notes payable to stockholders                                           590                485
   Current maturities of long-term debt                                    132                 51
                                                                    ----------         ----------
Total current liabilities                                                4,855              5,665

Notes payable to stockholders                                               --                 10

Long-term debt, less current maturities                                    347                116
                                                                    ----------         ----------

Total liabilities                                                        5,202              5,791

Stockholders' equity
  Convertible redeemable preferred stock, $.01 par value;
      10,000,000 shares authorized; no shares issued                        --                 --
  Common stock, $.01 par value; 25,000,000 shares
      authorized; 8,321,674 and 7,382,622 shares outstanding                83                 74
  Additional paid-in capital                                            47,369             45,062
  Accumulated deficit                                                  (47,346)           (43,260)
                                                                    ----------         ----------
Total stockholders' equity                                                 106              1,876
                                                                    ----------         ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                          $    5,308         $    7,667
                                                                    ==========         ==========
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                       19
<PAGE>

                     Computone Corporation and Subsidiaries
                      Consolidated Statements of Operations
                        (in thousands, except share data)

                                                       Year Ended
                                             ------------------------------
                                             April 2, 1999    April 3, 1998
                                             -------------    -------------
Revenues:
     Product sales                              $ 10,181         $ 11,894
                                                --------         --------
Expenses:
     Cost of products sold                         6,940            9,240
     Selling, general and administrative           4,648            4,914
     Product development                           1,947            1,288
                                                --------         --------
                                                  13,535           15,442
                                                --------         --------

Operating loss                                    (3,354)          (3,548)

Other income (expense):
     Other income (expense)                          114              240
     Writedown of advances                          (700)              --
     Interest expense - affiliates                   (44)             (50)
     Interest expense - other                       (102)            (108)
                                                --------         --------

Loss before income taxes                          (4,086)          (3,466)

Provision for income taxes                            --               --
                                                --------         --------

Net loss                                        $ (4,086)        $ (3,466)
                                                ========         ========

Loss per common share:
            Basic                               $  (0.52)        $  (0.49)
                                                ========         ========
            Diluted                             $  (0.52)        $  (0.49)
                                                ========         ========

        See accompanying notes to the consolidated financial statements.

                                       20
<PAGE>

                     Computone Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                  Year Ended
                                                                        -------------------------------
                                                                        April 2, 1999     April 3, 1998
                                                                        -------------     -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                      <C>               <C>
  Net loss                                                               $  (4,086)        $  (3,466)
  Adjustments to reconcile income (loss) from operations
     to net cash used in operations:
       Settlement of litigation in exchange for common stock, net              (14)               --
       Writeoff of advance                                                     700                --
       Depreciation and amortization                                           447               501
       Provision for uncollectible accounts                                    140               344
       Provision for inventory reserve                                         243               462
       Changes in current assets and current liabilities:
          Accounts receivable                                                  437            (1,248)
          Inventories                                                        1,312               526
          Prepaid expenses and other                                            39                68
          Accounts payable and accrued liabilities                            (739)              717
                                                                         ---------         ---------

Net cash used in operations                                                 (1,521)           (2,096)
                                                                         ---------         ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Decrease (increase) in other assets                                         (11)               63
   Capitalized software development costs                                     (198)             (168)
   Capital expenditures                                                       (178)             (502)
                                                                         ---------         ---------

Net cash used in investing activities                                         (387)             (607)
                                                                         ---------         ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings from affiliates                                                   545               100
  Repayment to affiliates                                                       --               (75)
  Incurrence of debt                                                            --               167
  Repayment of debt                                                           (188)             (503)
  Net borrowings (repayments) under lines of credit                           (203)            1,252
  Exercise of common stock options and warrants                                 44                45
  Issuance of common stock                                                   1,582             1,775
                                                                         ---------         ---------

Net cash provided by financing activities                                    1,780             2,761
                                                                         ---------         ---------

Net increase (decrease) in cash and cash equivalents                          (128)               58
Cash and cash equivalents, beginning of period                                 146                88
                                                                         ---------         ---------
Cash and cash equivalents, end of period                                 $      18         $     146
                                                                         =========         =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
    Cash paid during the year for:
        Interest                                                         $     102         $     142

SUPPLEMENTAL DISCLOSURES OF NON-CASH ACTIVITIES:
       Stock issued in settlement of litigation                          $     240         $      --
       Conversion of debt to equity                                            450               218
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                       21
<PAGE>

                     Computone Corporation and Subsidiaries
                 Consolidated Statements of Stockholders' Equity
                      (in thousands, except share amounts)

<TABLE>
<CAPTION>
                                            Preferred Stock            Common Stock           Additional
                                          ------------------        -------------------        Paid-In    Accumulated  Stockholders'
                                          Shares      Amount        Shares       Amount        Capital      Deficit        Equity
                                          ------      ------        ------       ------        -------      -------        ------

<S>                                     <C>          <C>          <C>           <C>          <C>          <C>           <C>
Balance, April 4, 1997                           0            0    6,712,074            67       43,031      (39,794)        3,304

   Exercise of common stock options             --           --       41,495             0           45           --            45
   Issuance of common stock                     --           --      574,055             7        1,768           --         1,775
   Conversion of debt to common stock           --           --       55,000             0          218           --           218
   Cancellation of common stock                 --           --           (2)            0            0           --             0
   Net loss                                     --           --           --            --           --       (3,466)       (3,466)
                                        ----------   ----------   ----------    ----------   ----------   ----------    ----------

Balance, April 3, 1998                           0   $        0    7,382,622    $       74   $   45,062   $  (43,260)   $    1,876

   Exercise of common stock options             --           --       38,655             0           44           --            44
   Conversion of debt to equity                 --           --           --            --          450           --           450
   Issuance of common stock                     --           --      900,397             9        1,813           --         1,822
   Net loss                                     --           --           --            --           --       (4,086)       (4,086)
                                        ----------   ----------   ----------    ----------   ----------   ----------    ----------

Balance, April 2, 1999                           0   $        0    8,321,674    $       83   $   47,369   $  (47,346)   $      106
                                        ==========   ==========   ==========    ==========   ==========   ==========    ==========
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                       22
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS

     The  Company  designs,  manufactures  and  markets  hardware  and  software
communications  connectivity  products for business and industrial systems using
personal  computers,  servers  and  workstations.  The Company is involved in an
industry  that is  characterized  by rapid  technological  advances and evolving
industry  standards.  Industry  participants  can affect the market  through new
product   introductions   and  marketing   activities.   The  Company   produces
communications subsystems under the Computone name and markets its products to a
broad  range  of  worldwide  distributors,   systems  integrators,  value  added
resellers and original equipment manufacturers.

PRINCIPLES OF CONSOLIDATION

     The consolidated  financial  statements include the accounts of the Company
and its subsidiaries. There were no material intercompany accounts to eliminate.

FISCAL YEAR END

     The  Company's  fiscal year ends on the first  Friday in April.  The fiscal
years  ended  April 2, 1999 and the fiscal  year ended April 3, 1998 each had 52
weeks. For fiscal 2000, the Company is changing its fiscal year end to March 31.
Additionally,  the  Company's  interim  fiscal  quarters  will  end on the  last
calendar day of the third, sixth and ninth month of the year.

CASH EQUIVALENTS

     The Company  considers  all highly  liquid  instruments  purchased  with an
original maturity of three months or less to be cash equivalents.

REVENUE RECOGNITION

     Product sales are generally  recognized,  net of an allowance for estimated
sales returns and allowances,  when the related products are shipped.  Beginning
with the fourth  quarter of the fiscal  year ended  April 3, 1998,  the  Company
modified the application of its revenue  recognition policy to defer recognition
of revenue on sales to customers who are not end users of the Company's products
until such time as the product has been sold through to the end user.

     A  warranty  reserve  of less  than one  percent  of  sales,  to cover  the
estimated  costs  of  correcting  product  defects,  is  accrued  at the date of
shipment.  The Company generally provides a warranty of five years on all of its
products sold.

INVENTORIES

     Inventories are valued at the lower of cost or market, with cost determined
on the first-in, first-out method.

     Raw materials that have no planned  production  life or exceed 18 months of
anticipated  supply are deemed excess and are fully reserved.  Reserves are also
established,   as  management  deems  appropriate,   for  obsolete,  excess  and
non-salable inventories, including finished goods inventories.

     Inventories are net of a reserve for obsolete, excess and non-salable items
of $908,000 and $851,000 at April 2, 1999 and April 3, 1998, respectively.

                                       23
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PROPERTY AND EQUIPMENT

     Property and equipment are carried at cost.  Depreciation  and amortization
are provided by charges to operations  using the  straight-line  method based on
estimated  useful  lives  (shorter  of asset  life or lease  term for  leasehold
improvements).   Expenditures   for  maintenance  and  repairs  are  charged  to
operations  as  incurred,   while  renewals  and  betterments  are  capitalized.
Depreciation and amortization charged to operations for the years ended April 2,
1999 and April 3, 1998 amounted to $181,000 and $188,000, respectively.

SOFTWARE DEVELOPMENT COSTS

     Software development costs are capitalized upon establishing the respective
technological feasibility of a product and are amortized on a product-by-product
basis  beginning on the date the  particular  product is  available  for general
release to customers  based on the  estimated  revenues to be realized  from the
related products or on a straight-line  basis over the estimated  product lives.
The  amortization  of such costs is included in the  Company's  cost of products
sold.

     Amortization expense during the years ended April 2, 1999 and April 3, 1998
was $266,000 and $313,000,  respectively;  software  development  costs totaling
$198,000 and $168,000, respectively, were capitalized during such years.

VALUATION OF LONG-LIVED ASSETS

     Long-lived assets are reviewed for impairment whenever events or changes in
circumstances  indicate that the carrying amount may not be recoverable.  If the
sum of the  expected  future  undiscounted  cash flows is less than the carrying
amount of the asset, a loss is recognized  for the  difference  between the fair
value and carrying value of the asset.

RESEARCH AND DEVELOPMENT COSTS

     Research and  development  costs are expensed when  incurred.  Research and
development  amounted to $1,947,000 and $1,288,000  during the years ended April
2, 1999 and April 3, 1998, respectively.

INCOME TAXES

     Income  taxes  are  calculated  using the  liability  method  specified  by
Statement of Financial  Accounting  Standards  ("SFAS") No.109,  "Accounting for
Income Taxes".  Management  provides a valuation  allowance against its deferred
tax assets to the extent that  management  concludes that it is more likely than
not that the Company  will  benefit from the  utilization  of such  deferred tax
assets.

SIGNIFICANT RISKS UNCERTAINTIES AND USE OF ESTIMATES

     The  preparation of  consolidated  financial  statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and liabilities at the date of the consolidated
financial statements. Actual results could be different from these estimates.

     Certain  estimates  used by  management  are  particularly  susceptible  to
significant  changes in the economic  environment.  These  include  estimates of
inventory obsolescence,  provisions for sales returns and allowances,  allowance
for uncollectible accounts, and deferred tax assets. Each of these estimates, as
well as the related amounts reported in the consolidated  financial  statements,
are  sensitive to near term  changes in the factors  used to  determine  them. A
significant change in any one of those factors could result in the determination
of  amounts  different  from  those  reported  in  the  consolidated   financial
statements  and the effect of such  differences  could be  material.  Management
believes  that,  as of April 2, 1999,  the  estimates  used in the  consolidated
financial statements are adequate based on the information currently available.

                                       24
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  Company  believes  that the  estimated  fair  values of its  financial
instruments  approximates  the carrying values of such financial  instruments in
all material respects. The fair value of cash and cash equivalents,  receivables
and short term  borrowings  approximate  their carrying value due to their short
term  maturities.  The fair value of long-term  debt  approximates  its carrying
value based on the current rates offered to the Company for similar debt.

ADVERTISING COSTS

     The  Company  expenses  advertising  costs when the  advertisement  occurs.
Advertising  costs are included in the statement of operations as a component of
selling, general and administrative  expenses.  During fiscal 1999 and 1998, the
Company incurred advertising expenses of $126,000 and $204,000, respectively.

NEW ACCOUNTING PRONOUNCEMENTS

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments".  SFAS 133  establishes  accounting  and  reporting  standards  for
derivative  instruments  and for hedging  activities.  SFAS 133 requires that an
entity  recognize all  derivatives as either assets or  liabilities  and measure
those instruments at fair market value. Under certain  circumstances,  a portion
of the derivative's  gain or loss is initially  reported as a component of other
comprehensive  income  and  subsequently   reclassified  into  income  when  the
transaction  affects  earnings.  For a derivative  not  designated  as a hedging
instrument,  the gain of loss is  recognized  in income in the period of change.
Presently,  the Company does not use  derivative  instruments  either in hedging
activities or as investments. Accordingly, the Company believes that adoption of
FASB 133 will have no impact on its financial position or results of operations.

     In December 1998, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 134,  "Accounting  for  Mortgage-Backed  Securities  Retained after the
Securization of Mortgage Loans Held for Sale by a Mortgage Banking  Enterprise".
SFAS No. 134  requires  that an entity  engaged in mortgage  banking  activities
classify certain mortgage  securities as trading  securities.  Implementation of
this  disclosure  standard will not affect the Company's  financial  position or
results of operations.

     In May 1999,  the FASB issued SFAS No. 135,  "Rescission of SFAS No. 75 and
Technical  Corrections".  SFAS No. 135 establishes financial reporting standards
for  defined  benefit  pension  plans  and for  the  notes  to the  consolidated
financial  statements  of  defined  contribution  plans of the  state  and local
governmental  entities.  Implementation  of this  disclosure  standard  will not
affect the Company's financial position or results of operations.

RECLASSIFICATION

     Certain  amounts have been  reclassified  in the prior year's  consolidated
financial statements to conform to the current year.

2.   GOING CONCERN UNCERTAINTY AND FUTURE OPERATIONS

     The Company's  consolidated  financial  statements  have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
settlement of  liabilities  in the normal  course of business.  During the years
ended April 2, 1999 and April 3, 1998,  the Company has  suffered  net losses of
$4.1 million and $3.5 million,  respectively,  and has suffered  operating  cash
deficiencies of $1,521,000 and $2,096,000,  respectively.  Further,  the Company
has a net  working  capital  deficiency  of $614,000  and minimal  stockholders'
equity at April 2, 1999. These matters raise substantial doubt about the ability
of the Company to continue as a going concern.  Management's  plans in regard to
these matters are discussed below. The consolidated  financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

                                       25
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

2.   GOING CONCERN UNCERTAINTY AND FUTURE OPERATIONS (CONTINUED)

     The Company  suffered  throughout  the year from  working  capital and cash
shortages.  During the fall of 1998, as a result of working  capital  shortages,
the Company was placed on credit hold with its principal contract  manufacturing
supplier. These payment issues were resolved during the fourth quarter, however,
due to long lead times for certain  components  the  supplier was unable to make
significant   deliveries   during  fiscal  1999.   This  delay   resulted  in  a
significantly higher backlog at April 2, 1999 of approximately $2,573,000.

     During the fourth  quarter of fiscal  1999 and the first  quarter of fiscal
2000,  the  Company  believes  that  significant   progress  has  been  made  in
stabilizing its financial condition and eliminating  substantial  contingencies,
as follows: (i) Sales during the first quarter of fiscal 2000 are expected to be
in the range of $4.5 million,  a 70+% increase over the fourth quarter of fiscal
1999,  (ii) The  Company  expects to report  net income in the first  quarter of
fiscal 2000 and  believes  that cash flow is being  generated  from  operations,
(iii) The  financing  agreement  with our  primary  lender  has been  amended to
eliminate  the  Company's  non-compliance  with two  covenants.  The Company has
borrowing  availability of over $600,000 on this $1.65 million line of credit as
of June 30,  1999,  (iv) The Company has  eliminated  substantial  contingencies
related to  lawsuits  against the Company  (see Note 13),  (v) Credit  terms are
being  reestablished  with our major vendors,  and (vi) As of June 30, 1999, the
order backlog was approximately $1.4 million.

     By adding sales personnel,  both domestically and  internationally,  and by
leveraging the distribution channel, the Company continues to seek opportunities
to expand sales volume.

     The Company will continue to seek additional equity capital,  however,  the
Company  believes  that  such  funds  are not  mandatory  in  order  to fund its
operations  in fiscal  2000.  Funds  raised  will be used to finance  additional
marketing programs on new products and to reduce debt.

     No  assurances  can be  given  that  the  Company  will  be  successful  in
maintaining profitable operations or in raising additional equity capital.

3.   OTHER BALANCE SHEET INFORMATION (IN THOUSANDS)

                                                    APRIL 2,       APRIL 3,
                                                     1999            1998
                                                    ------          ------
Inventories:
   Finished goods                                   $  165          $1,414
   Work in process                                     877             533
   Raw materials                                     1,155           1,805
                                                    ------          ------
                                                    $2,197          $3,752
                                                    ======          ======
Property and equipment:
   Equipment                                        $3,533          $3,356
   Furniture and fixtures                              488             487
   Leasehold improvements                              229             229
                                                    ------          ------
                                                    $4,250          $4,072
Less accumulated depreciation
     and amortization                                3,659           3,478
                                                    ------          ------
                                                    $  591          $  594
                                                    ======          ======
Intangible assets:
   Software costs                                   $2,741          $2,543
Less accumulated amortization                        2,303           2,037
                                                    ------          ------
                                                    $  438          $  506
                                                    ======          ======

                                       26
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

4.   LONG-TERM DEBT AND LINE OF CREDIT

     (a)  Long-term debt consists of the following (in thousands):

<TABLE>
<CAPTION>
                                                                APRIL 2,    APRIL 3,
                                                                  1999        1998
                                                                --------    --------
<S>                                                             <C>         <C>
Prime plus one and one-half percent note payable to
  lender, payable in thirty-six monthly payments of
  principal plus interest, commencing on July 1,
  1997, collateralized by accounts receivable,
  inventory and equipment (See Note 4b)                         $     --    $    167

10% note payable to a major stockholder in December 1999             300         350

10% note payable to a major stockholder due in December 1999          25          --

10% note payable to a stockholder due in December 1999               100          --

7% note payable to a major stockholder due on demand                 145         125

7% notes payable to two major stockholders, $10,000 due
  April 2, 1999, $10,000 due December 31, 1999                        20          20

Non-interest bearing note payable in monthly installments
  through October 2001                                               479          --
                                                                --------    --------
                                                                   1,069         662
Less current maturities                                              722         536
                                                                --------    --------
                                                                $    347    $    126
                                                                ========    ========
</TABLE>

Future maturities of long-term debt are as follows (See Note 4b) (in thousands):

      2000              $   722
      2001                  193
      2002                  154
      2003                   --
      2004                   --
      Thereafter             --
                        -------
                        $ 1,069
                        =======

     (b) On June 20, 1997, the Company entered into a financing arrangement with
a lender  which  provided for a term loan in the amount of $254,000 at a rate of
prime plus  1.50%,  which was  collateralized  by the  Company's  inventory.  In
addition,  a  line  of  credit  agreement  existed  with  the  lender  for up to
$2,500,000  and was based on the  available  borrowing  base, at a rate of prime
plus 1.25% which was collateralized by the Company's accounts receivable.

     On  September  8, 1998,  the  Company  received  notice that the lender had
accelerated  all sums due under the  financing  agreement  and made  demand  for
payment  of all  outstanding  balances  due to the  Company's  violation  of the
minimum  net  worth  covenant.  The  Company  and  the  lender  entered  into  a
forbearance agreement while the Company sought to find another lender.

     On November 17, 1998, the Company and a new lender entered into a financing
arrangement  which  provides for a line of credit up to  $1,650,000  ($1,049,000
outstanding at April 2, 1999) and is based on the available  borrowing  base, at
the prime rate plus 2.00%.  A portion of the  proceeds  from this line of credit
was used to  retire  the  debt  borrowed  under  the  June  20,  1997  financing
agreement.  The line of  credit is  primarily  collateralized  by the  Company's
accounts receivable and inventory.  The financing  arrangement  contains various
affirmative and negative covenants and, as of January 1, 1999, the

                                       27
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

4.   LONG-TERM DEBT AND LINE OF CREDIT (CONTINUED)

Company was in violation of the minimum consolidated tangible net worth covenant
and the minimum net working  capital  covenant.  The company  obtained  from the
lender a waiver  through  March 31,  1999  regarding  compliance  with these two
covenants.  Effective March 31, 1999, the financing  arrangement was amended and
the  Company  was  in  compliance  with  these  two  covenants.  This  financing
arrangement expires in November 1999.

5.   COMMITMENTS

     Rent payable under  noncancelable  long-term  operating leases for real and
personal property is as follows (in thousands):

                    2000                    $   293
                    2001                        284
                    2002                        222
                    2003                        211
                    Thereafter                  884
                                            -------
                                            $ 1,894
                                            =======

     Rent  expense was  $192,000  and $276,000 for the years ended April 2, 1999
and April 3, 1998, respectively.

6.   INCOME TAXES

     The Company has  available  net  operating  and capital loss  carryforwards
amounting to approximately $50 million,  including preacquisition operating loss
carryforwards which relate to a predecessor company,  which expire in 2014. As a
result of  several  ownership  changes,  which  have  occurred  since the losses
started  to  accumulate,  statutory  provisions  will  substantially  limit  the
Company's future use of the loss carryforwards.

     Deferred income taxes reflect the net tax effects of temporary  differences
between the carrying amount of assets and  liabilities  for financial  reporting
purposes and the amount used for income tax purposes.

     The components of deferred tax  liabilities  and deferred tax assets are as
follows (in thousands):

                                       1999         1998
                                     --------     --------
Deferred tax liabilities:
  Software costs                     $    105     $    141
  Depreciation                             28            0
                                     --------     --------
Total deferred tax liabilities       $    133     $    141
                                     ========     ========

Deferred tax assets:
 Allowance for doubtful accounts     $     85     $    152
 Depreciation                               0           44
 Inventory reserves                       345          324
 Other accrued expenses                   194          407
 Net operating loss carryforwards      12,039       10,590
 Valuation allowance                  (12,530)     (11,376)
                                     --------     --------
Total deferred tax assets            $    133     $    141
                                     ========     ========

                                       28
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

6.   INCOME TAXES (CONTINUED)

The statutory  federal  income tax rate  differed from the effective  income tax
rate as follows:

                                                          1999       1998
                                                         ------     ------

Statutory tax rate                                          34%       34%
State tax rate, net of federal tax benefit                   4         4
Effect of utilization of net operating losses
and in deferred tax asset valuation allowance              (38)      (38)
                                                         ------    ------
                                                           -- %      -- %
                                                         ======    ======

7.   EARNINGS PER SHARE

     Basic EPS  excludes  dilution  and is computed by  dividing  income  (loss)
available to common shareholders by the weighted average number of common shares
outstanding  for the period.  Diluted EPS reflects the  potential  dilution that
could  occur  if  securities  or other  contracts  to issue  common  stock  were
exercised or converted  into common stock.  For purposes of computing  basic and
diluted EPS, the net loss for each period presented (the numerator)  ($4,086,000
for  fiscal  1999 and  $3,466,000  for fiscal  1998) is divided by the  weighted
average  number of common shares  outstanding  (the  denominator)  (7,798,000 in
fiscal 1999 and 7,088,000 in fiscal 1998)  resulting in basic and diluted EPS of
($0.52) for fiscal 1999 and ($0.49) for fiscal  1998.  For purposes of computing
diluted  EPS,  the Company  excluded  the effects of  outstanding  common  stock
options and warrants because they were anti-dilutive.

8.   STOCK OPTIONS AND WARRANTS

     The  Company  has a  non-qualified  equity  incentive  plan,  under which a
committee  of the Board of  Directors  is  authorized  to grant  key  employees,
including  officers  and  directors,  options to purchase the  Company's  Common
Stock.  Options are exercisable at prices ranging from $1.13 to $6.00 per share.
The  options  generally  become  exercisable  33 1/3% per year over a three year
period  from the date of the grant and the options  generally  expire five years
from the date of the grant.  500,000  shares of Common Stock have been  reserved
for issuance under the equity incentive plan.

     The following tables summarize activity on stock options and warrants:

<TABLE>
<CAPTION>
                                                  Stock Options                     Warrants
                                                  -------------                     --------
                                            Number of  Weighted average    Number of  Weighted average
                                             Shares     Exercise Price      Shares     Exercise Price
                                             ------     --------------      ------     --------------
<S>                                          <C>            <C>             <C>            <C>
     Outstanding at April 4, 1997            429,788                        388,680

     Granted                                  50,333        $ 3.64               --             --
     Exercised                               (41,495)         1.13               --             --
     Forfeited or canceled                    (1,748)         1.13          (16,667)       $ 10.50
                                             -------                        -------

     Outstanding at April 3, 1998            436,878                        372,013
     Granted                                 418,000        $ 1.67          360,000        $  2.10
     Exercised                               (38,655)         1.13               --             --
     Forfeited or canceled                   (50,719)         2.54          (74,243)          2.08
                                             -------                        -------

     Outstanding at April 2, 1999            765,504                        657,770
                                             =======                        =======
</TABLE>

                                       29
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

8.   STOCK OPTIONS AND WARRANTS (CONTINUED)

     Options and warrants exercisable at:

<TABLE>
<CAPTION>
                                                  Stock Options                     Warrants
                                                  -------------                     --------
                                            Number of  Weighted average    Number of  Weighted average
                                             Shares     Exercise Price      Shares     Exercise Price
                                             ------     --------------      ------     --------------

<S>                                          <C>            <C>             <C>             <C>
     April 3, 1998                           382,128        $ 1.62          372,013         $ 2.58
     April 2, 1999                           421,837        $ 1.61          657,770         $ 2.34
</TABLE>

     The weighted  average per share fair value of options and warrants  granted
during the fiscal years 1999 and 1998 are as follows:

                         Options       Warrants
                         -------       --------
     April 3, 1998       $   2.83       $   --
     April 2, 1999       $   3.10       $ 2.01

     The weighted average remaining life of options outstanding at April 2, 1999
was 3.5 years.  The weighted average  remaining life of warrants  outstanding at
April 2, 1999 was 5.2 years.

     The Company has adopted  the  disclosure-only  provisions  of SFAS No. 123,
"Accounting for Stock-Based  Compensation,"  but applies  Accounting  Principles
Board Opinion No. 25 and related  interpretations  in  accounting  for its stock
option  plans.  Compensation  expense was  immaterial  for fiscal years 1999 and
1998.  If the Company had elected to  recognize  compensation  cost based on the
fair  value at the grant  dates for  options  issued  under the plans  described
above,  consistent  with  the  method  prescribed  by SFAS  No.  123,  net  loss
applicable to common  shareholders and loss per share would have been changed to
the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                             Year ended       Year ended
(in thousands, except per share data)                       April 2, 1999    April 3, 1998
                                                            -------------    -------------

<S>                                                            <C>              <C>
Net loss applicable to common shareholders:  as reported       $(4,086)         $(3,466)
                                             pro forma          (5,054)          (3,662)

Loss per common share, basic and diluted:    as reported       $ (0.52)         $ (0.49)
                                             pro forma           (0.65)           (0.52)
</TABLE>

     The fair  value of stock  options  used to  compute  pro forma  net  income
applicable  to  common  shareholders  and  loss  per  share  disclosures  is the
estimated  present  value at grant date using the  Black-Scholes  option-pricing
model with the following weighted average  assumptions for fiscal 1999 and 1998;
Dividend  yield was  excluded  from the  computation  for both  years;  expected
volatility  of 86.4% for  fiscal  1999 and 80.6% for  fiscal  1998;  a risk free
interest rate of 5.61% for fiscal 1999 and 5.75% for fiscal 1998 and an expected
option life of 5.0 years for both fiscal 1999 and 1998.

9.   EQUITY TRANSACTIONS

YEAR ENDED APRIL 3, 1998
- ------------------------

     On May 2, 1997,  the Company made a direct sale of 55,555  shares of common
stock at a price of $4.50 per share.  On July 4,  1997,  the  Company  exchanged
55,000  shares of its common  stock for the  forgiveness  of  $218,000  of debt.
During the period of August 28,  1997  through  October  16,  1997,  the Company
raised  a total  of  approximately  $1,523,000,  net of cash  offering  costs of
$93,600 through a private  placement.  A total of 518,500 shares were sold at an
offering price of $3.12 per share.

YEAR ENDED APRIL 2, 1999
- ------------------------

     During the period of June 24, 1998 through  January 28,  1999,  the Company
raised $1,073,000 through a private placement.  A total of 510,940 shares of its
common stock were sold at an average offering price of $2.10. On February 5,

                                       30
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

9.   EQUITY TRANSACTIONS (CONTINUED)

1999, the Company issued 50,000 shares of its common stock at the price of $2.10
in settlement of litigation (See Note 13). On March 15, 1999, the Company issued
69,880 shares of its common stock in  settlement  of  litigation  (See Note 13).
Also during the fourth quarter, the Company raised $500,000 through the issuance
of 238,096 shares of its common stock to two major shareholders.

10.  OTHER RELATED PARTY TRANSACTIONS

     The Company  incurred  interest expense totaling $44,000 and $50,000 during
the fiscal  years  ended April 2, 1999 and April 3, 1998 on  obligations  due to
stockholders.

     The Company  utilized the services of Alexis Travel,  a full service travel
agency,  for its corporate travel needs.  Alexis Travel is 20% owned by a former
director of the Company. During the 1999 and 1998 fiscal years, the Company made
purchases of $9,000 and $87,000,  respectively,  at rates not in excess of those
charged to other persons in arms' length transactions.

     On June  5,  1998,  the  Company  entered  into an  Agreement  and  Plan of
Reorganization (the "Agreement") with Ladia Communications Technologies, Inc., a
newly-formed  subsidiary  of the Company,  New  Computone  Corporation,  a newly
formed  subsidiary  of the  Company,  Ladia,  L.L.C.,  a  Massachusetts  limited
liability  company and  heretofore  an unrelated  third party  ("Ladia") and the
members of Ladia.  A copy of the  Agreement is included as Exhibit 10.81 to this
Form  10-KSB  Annual  Report and  reference  is made to such  exhibit for a full
statement of the terms and conditions of the  transactions  contemplated  by the
Agreement.  On December 3, 1998 the Company and Ladia  agreed in  principle on a
renegotiation of certain terms of the Agreement.  However,  on May 26, 1999, the
Company  announced that the Agreement,  as amended in principle,  with Ladia had
been terminated.

     During fiscal 1999, the Company,  in conjunction  with the (now  cancelled)
merger  transaction,  made advances to Ladia in the amount of $700,000 (See Item
1.  Description of Business).  On June 24, 1999 the Company assigned its rights,
effective  March 31,  1999,  (i) to $450,000 of these  advances to  Pennsylvania
Merchant  Group,  ("PMG"),  an  affiliated  entity,  in exchange  for a $450,000
reduction  in notes  payable by the Company to PMG and (ii) to $250,000 of these
advances to a major  shareholder in exchange for a $250,000 note  receivable due
on demand no earlier than October 1, 1999. For financial reporting purposes, the
Company  recorded a $700,000  writedown  for  uncollectibility  on the  advances
against the results of operations and recorded a $450,000  capital  contribution
during the fourth quarter.  Further, the Company expects to record an additional
capital $250,000 contribution when the note receivable is collected.

11.  FOREIGN SALES AND MAJOR CUSTOMERS

     The Company's revenues include approximately $1,850,000 and $2,115,000 from
foreign  customers  (principally  in Europe,  South Africa and Central and South
America) for the years ended April 2, 1999 and April 3, 1998, respectively.

     The Company had three  customers  whose  purchases  exceeded 10% of product
sales in fiscal 1999.  These customers are Wal-Mart  ($1,582,000 or 16%),  Lowes
Companies / Maxnet  Systems  ($1,496,000  or 15%) and Tech Data  ($1,337,000  or
12%). In fiscal 1998,  purchases by Wal-Mart  were  $2,925,000 or 25% of product
sales.

12.  EMPLOYEE BENEFIT PLAN

     The  Company  has a savings  and profit  sharing  plan  pursuant to Section
401(k) of the Internal Revenue Code (the "Code"), whereby eligible employees may
contribute up to 15% of their earnings,  not to exceed amounts allowed under the
Code. In addition,  the Company may make  contributions at the discretion of the
Board of Directors.  During the 1999 and 1998 fiscal years,  the Company made no
such contributions to the plan.

                                       31
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

13.  LITIGATION

     Since March 1996, the Company has been the subject of an  investigation  by
the SEC and,  on November  21,  1996,  the SEC issued a Formal  Order of Private
Investigation  relating  to the  Company.  Since that date,  certain  former and
current officers of the Company have testified in the investigation. On June 22,
1998,  the Company was advised by the SEC of the SEC's Atlanta  District  Office
(the "SEC") of the SEC's  intention to recommend an  enforcement  action against
the Company for alleged violations of the federal securities laws. Specifically,
the SEC intends to recommend the filing of a complaint in federal court, seeking
a permanent  injunction  against the Company for violating  Section 17(a) of the
Securities Exchange Act of 1933 and Sections 10(b), 13(a), 13(b) 2B and 13(b)(5)
of the  Securities  Exchange Act of 1934 and Rules 10(b)-5,  12(b)-20,  13(a)-1,
13(a)-13  and  13(b)2-1  thereunder.  The  alleged  violations  arise  from  the
Company's  reporting of certain  revenues in  violation  of  generally  accepted
accounting  principles in periodic filings made by the Company for the following
fiscal  periods:  Form 10-KSB Annual Reports for the fiscal years ended April 1,
1994,  April 7, 1995, April 5, 1996, and April 4, 1997 and Form 10-QSB Quarterly
Reports for the fiscal quarters ended October 1, 1993,  January 7, 1994, July 1,
1994,  October 7, 1994,  January 6, 1995, July 7, 1995, October 6, 1995, January
5, 1996,  January 3, 1997,  and  October 3, 1997.  The  Company  has  proposed a
settlement  to the SEC  pursuant  to which  the  Company  would  agree,  without
admission or monetary  penalty,  to the entry of a permanent order enjoining the
Company from future violation of certain reporting  provisions of the Securities
Exchange  Act of 1934 and the Company  would  further  agree to restate  certain
consolidated  financial  statements  filed with the SEC. As of June 30, 1999 the
Company has  restated  three  quarterly  reports on Form 10-QSB with  respect to
fiscal 1998. At this time management  cannot  determine the ultimate  outcome or
effect in regards to this matter.

     On July 13, 1998, the Company was served with a Complaint filed in the U.S.
District  Court for the Central  District of California  by Marshall  Industries
("Marshall").  Marshall  sought  approximately  $1.02  million  dollars from the
Company  alleging breach of contract in connection  with  manufacture of certain
supplies for the Company.  Of the total damages sought,  approximately  $368,000
relate to product  shipped to the Company and the  remaining  damages  allegedly
arose from the Company's  failure to order  further  product from  Marshall.  In
March  1999,  the  Company  reached an  agreement  with  Marshall to settle this
matter.  This  agreement  called for the Company to issue  69,880  shares of its
common stock and sign a non-interest  bearing  promissory  note in the amount of
$579,000.  In return,  the Company  received  $386,000 of inventory  and settled
accounts payable referenced above in the amount of $368,000. This settlement did
not have an adverse effect on the Company's financial condition.

     On or about June 3, 1998,  the Company  was served with a Complaint  in the
Bankruptcy  Court of the  Central  District  of  California  arising  out of the
bankruptcy of Capella  Worldwide  Networking,  Inc.  ("Capella").  The debtor in
possession  has  asserted a  preference  action  pursuant  to Section 547 of the
Bankruptcy  Code  based upon the return to the  Company  of  approximately  $1.3
million  dollars  worth of goods  that  were  sold to  Capella  pursuant  to the
noncancellable,  nonreturnable purchase order. The suit also sought recovery for
breach of  contract  relating  to an alleged  receivable  owed by the Company of
approximately $167,000. The Company disputed the value of the returned goods and
defended  itself  against  the  preference   action  by  alleging  that  it  was
fraudulently  induced to provide  product to Capella.  In the  alternative,  the
Company  served a  counterclaim  alleging  a breach of  contract  claim  against
Capella  seeking  approximately  $2.7 million  dollars in damages for  Capella's
breach.  The  Company  had also been  advised  by  Comerica  Bank of  Comerica's
alleging security  interest in the product returned to the Company.  In December
1998, the Company reached a settlement with Capella  Worldwide and Comerica Bank
in this  matter.  The  settlement  called for the Company to pay both parties an
aggregate amount of $150,000.  The Company had adequate amounts accrued to cover
the cost of this  settlement.  In  exchange,  both  parties  released all claims
against the Company.

     On June 30, 1997,  Edward T. Lack,  Jr., a former  employee of the Company,
filed a complaint alleging breach of his employment contract with the Company in
the Superior Court of Fulton County, Georgia. Mr. Lack sought $189,421.94,  plus
interest costs and expenses of litigation,  including  attorney's fees. On March
15, 1999,  the Company  reached a settlement  with Mr. Lack, Jr. in this matter.
The  settlement  called for the Company to issue Mr.  Lack 50,000  shares of its
common stock. In exchange, Mr. Lack released all claims against the Company.

                                       32
<PAGE>

                     Computone Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements

13.  LITIGATION (CONTINUED)

     On or about  October 22,  1998,  the Company was served with a complaint in
the Superior Court of Fulton County,  Georgia by The Software Group ("SGL"). SGL
sought  unpaid  royalty fees and interest in the amount of  $315,923.15.  In May
1999,  the Company  entered into a Consent  Judgment with SGL whereby all claims
were settled for payment of $110,000,  payable in eleven equal  installments  of
$10,000, without interest.

     Other than the matters  discussed  above, the Company is not a defendant in
any material  pending  proceedings or complaints.  In the opinion of management,
all  pending  legal  proceedings  will not have an  adversely  material  impact,
individually  or in the  aggregate,  on  the  Company's  consolidated  financial
position and results of operations.

                                       33
<PAGE>

                              Computone Corporation

                   Notes to Consolidated Financial Statements


                 Schedule II - Valuation and Qualifying Accounts

                   Years ended April 2, 1999 and April 3, 1998


<TABLE>
<CAPTION>
                                                                   Additions
                                                   Balance,         Charged
                                                  Beginning         to Costs                        Balance,
Description                                        of Year        and Expenses     Deductions     End of Year
- -----------                                        -------        ------------     ----------     -----------
                                                                 (in thousands)

Allowance for uncollectible accounts:
<S>                                                <C>                <C>           <C>              <C>
 Year ended April 2, 1999                          $   668            $ 140         $   319          $  489
 Year ended April 3, 1998                              531              344             207             668

Allowance for slow-moving and obsolete inventory:
 Year ended April 2, 1999                              851              243             186             908
 Year ended April 3, 1998                              400              462              11             851

Valuation allowance for deferred tax assets:
 Year ended April 2, 1999                           11,376            1,154              --          12,530
 Year ended April 3, 1998                            9,931            1,445              --          11,376
</TABLE>

                                       34


                              EMPLOYMENT AGREEMENT

     EMPLOYMENT  AGREEMENT  (this  "Agreement")  dated as of  February  1,  1999
between Computone Corporation, a Delaware corporation having its principal place
of business at Suite 100, 1060 Windward Ridge Parkway, Alpharetta, Georgia 30005
(the  "Employer")  and Keith H. Daniel,  an  individual  residing at 560 Croydon
Lane, Alpharetta, Georgia 30022 ( the "Employee").

                                   WITNESSETH:
                                   -----------

     WHEREAS,  the  Employer  desires to employ the  Employee,  and the Employee
desires to be employed by the  Employer,  all in  accordance  with the terms and
subject to the conditions set forth herein; and

     WHEREAS,  the parties are  entering  into this  agreement  to set forth and
confirm their  respective  rights and obligations with respect to the Employee's
employment by the Employer;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
herein  contained,  the parties  hereto,  intending to be legally  bound hereby,
mutually agree as follows:

     1.   Employment and Term
          -------------------

          (a)  Effective  on the date  hereof,  the  Employer  shall  employ the
Employee  and the  Employee  shall be  employed  by the  Employer,  as the Chief
Financial Officer of the Employer (the "Position"), in accordance with the terms
and subject to the conditions  set forth herein for a term (the "Initial  Term")
which shall commence on the date hereof and, subject to paragraphs 1(b) and 1(c)
hereof, shall terminate, on January 31, 2001.

          (b)  Unless  written  notice  in  accordance  with  this  paragraph  1
terminating the Employee's  employment hereunder if given by either the Employer
or the  Employee  not less than 180 days in advance of the  termination  date of
this Agreement,  this Agreement shall be  automatically  extended for successive
terms of one year (each,  a "Renewal  Term").  The initial Term and each Renewal
Term are  collectively  referred  to herein as the Term,"  and unless  otherwise
provided herein or agreed by the parties hereto, all of the terms and conditions
of the Agreement  shall  continue in full force and effect  throughout  the Term
and, with respect to those terms and conditions that apply after the Term.

          (c) Notwithstanding  paragraph 1(b) hereof, the Employer, by action of
its Board of Directors  (the  "Board")  and  effective as specified in a written
notice thereof the Employee in accordance with the terms hereof,  shall have the
right to terminate the

<PAGE>

Employee's employment hereunder at any time during the Term hereof, but only for
Cause (as defined  herein) or on account of the  Employee's  death or  Permanent
Disability  (as  defined  herein)  as of the  date of such  death  or  Permanent
Disability.

          (i)  "Cause"  shall  mean (A) the  Employee's  willful  and  continued
failure  substantially to perform his material duties with the Employer,  or the
commission by the Employee of any activities  constituting a violation or breach
under any material federal,  state or local law or regulation  applicable to the
activities  of the  Employer  after  notice  thereof  from the  Employer  to the
Employee  and a  reasonable  opportunity  for the Employee to cease such failure
breach or  violation in all material  respects,  (B) fraud,  breach of corporate
opportunity,  dishonesty,  misappropriation or other intentional material damage
to the property or business of the Employer by the Employee,  (C) The Employee's
habitual intoxication or drug addiction or repeated absences other than physical
or mental impairment or illness,  (D) the Employee's admission or conviction of,
or plea of nolo  contendere to, any felony that in the  reasonable  judgement of
the Board, adversely affects the Employer's reputation or the Employee's ability
to  carry  out his  obligations  under  this  Agreement  or (E)  the  Employee's
non-compliance  with the  provisions  of  paragraphs  2(b) or 6(b) hereof  after
notice  thereof from the  Employer to the Employee and a reasonable  opportunity
for the Employee to cure such non-compliance.

          (ii) "Permanent Disability" shall mean a physical or mental disability
such that the Employee is  substantially  unable to perform those duties that he
would  otherwise  be expected to continue to perform and the  nonperformance  of
such  duties  has  continued  for a  period  longer  than 90  consecutive  days,
provided,  however,  that  in  order  to  terminate  the  Employee's  employment
hereunder on account of  Permanent  Disability,  the  Employer  must provide the
Employee  with  written  notice  of the  Board's  good  faith  determination  to
terminate the Employee's employment hereunder for reason of Permanent Disability
not less than 30 days prior to such  termination  which notice shall specify the
date of termination. Until the specified effective date of termination by reason
of Permanent Disability,  the Employee shall continue to receive compensation at
the rates set forth in  paragraph  3 hereof  less any  payments  received by the
Employee pursuant to the Employer's short-term disability insurance coverage. No
termination of this Agreement because of the Employee shall impair any rights of
the Employee under any disability insurance policy maintained by the Employer at
the commencement of the aforesaid 90-day period.

                                       2
<PAGE>

          (d) (i)  If  the  Employer   terminates  the  Employee's   employment
hereunder  for any reason  other than for Cause or on account of the  Employee's
death or Permanent  Disability and such termination  occurs as of a date that is
within 180 days preceding or within 180 days after the  consummation of a Change
in  Control  (as  defined  herein)  (such  180-day  periods  being   hereinafter
collectively  referred to as a "Change in Control  Period"),  the Employer shall
pay to the  Employee  within 30 days after the event giving rise to such payment
occurs an amount  equal to the sum of (x) (1) the  Employee's  Base  Salary  (as
defined  herein)  accrued  through  the date of  termination  of the  Employee's
employment  hereunder and (2) any Bonus ( as defined herein) required to be paid
to the Employee  pursuant to paragraph 3(b) hereof,  with such payment described
in clauses (x)(1) and (x)(2) hereof being collectively referred to herein as the
"Accrued  Obligation"  and  (y)  a  severance  payment  equal  to  one-half  the
Employee's  annual Base Salary as of the effective  date of  termination  of the
Employee's employment hereunder.

               (ii) If: (A) the Employer  terminates the  Employee's  employment
hereunder for Cause,  (b) this  Agreement is terminated as a result of the death
or Permanent  Disability  of the  Employee or (C) the  Employer  gives notice of
non-renewal of this Agreement effective as of a date that is not within a Change
in Control  Period,  the sole  obligation  of the  Employer  shall be to pay the
Accrued Obligation to the Employee.

               (iii)  "Change  of  Control"  shall mean (A) the  acquisition  of
shares of the  Employer  by any  "person"  or "group" (as such terms are used in
rule  13d-3  under  the  Securities  Exchange  Act of 1934  as now or  hereafter
amended) in a transaction or series of  transactions  that result in such person
or group directly or indirectly first owning  beneficially  more than 35% of the
Employer's  Common Stock after the date of this Agreement,  (B) the consummation
of a merger or other  business  combination  after  which the  holders of voting
capital stock of the Employer do not  collectively own 50% or more of the voting
capital stock of the entity surviving such merger or other business  combination
or the sale,  lease,  exchange or other  transfer in a transaction  or series of
transactions of all or substantially all of the assets of the Employer or (C) as
the result of or in  connection  with any cash tender offer or exchange  offer ,
merger or other business  combination,  sale of assets or contested  election of
directors or any combination of the foregoing  transactions ( a  "Transaction"),
the persons who  constituted  a majority of the members of the Board on the date
hereof and persons  whose  election as members of the Board was approved by such
members then still in office or whose  election was previously so approved after
the date hereof,  but before the event that constitutes a Change of Control,  no
longer  constitute such a majority of the members of the Board then in office. A
transaction  constituting  a Change  in  Control  shall  only be  deemed to have
occurred upon the closing of the Transaction

          (e) Any notice of termination of this Agreement by the Employer to the
Employee or by the Employee to the Employer  shall be given in  accordance  with
provisions of paragraph 10 hereof.

     2.   Duties of the Employee.
          -----------------------

          (a) Subject to the ultimate  control and discretion of the Board,  the
Employee  shall  serve in the  Position  and  perform  all duties  and  services
commensurate with the Position.  Throughout the Term, the Employee shall perform
all duties  reasonably  assigned  or  delegated  to him under the By-laws of the
Employer or from time to time by the Board consistent with the Position.  Except
for travel normally  incidental and reasonably  necessary to the business of the
Employer  and the duties of the Employee  hereunder,  the duties of the Employee
shall be performed in the greater Atlanta, Georgia metropolitan area.

                                       3
<PAGE>

          (b) The Employee  shall  devote  substantially  all of the  Employee's
business  time  and  attention  to  the  performance  of the  Employee's  duties
hereunder and, during the term of his employment  hereunder,  the Employee shall
not engage in any other  business  enterprise  which  requires  any  significant
amount of the  Employee's  personal time or attention,  unless granted the prior
permission  of  the  Board.  The  foregoing  provision  shall  not  prevent  the
Employee's  purchase,  ownership or sale of any  interest in, or the  Employee's
engaging  (but not to exceed  and an  average  of five  hours per week) in,  any
business  which  does  not  compete  with  the  business  of the  Employer,  the
Employee's  taking actions  permitted by paragraph 6(b) hereof or the Employee's
involvement in charitable or community activities,  provided,  that the time and
attention  which  the  Employee  devotes  to such  business  and  charitable  or
community  activities does bot materially  interfere with the performance of his
duties hereunder.

          (c) The Employee shall be entitled to 15 business days of leave during
each calendar year with full  compensation for vacation to be taken at such time
or times, as the Employee and the Employer shall mutually determine. Unused days
of vacation may not be carried over from year to year or received in cash.

     3.   Compensation:
          -------------
          For all services to be rendered by the Employer hereunder:

          (a) Base Salary. The Employer shall pay the employee (i) a base salary
(the "Base  Salary")  at an annual  rate of One  Hundred  Ten  Thousand  Dollars
($110,000)  during the Initial  Term and each  renewal  Term and (ii) such other
compensation  as may,  from time-to  time,  be determined by the Employer in its
sole  discretion.  Such  salary  and  other  compensation  shall be  payable  in
accordance with the Employer's  normal payroll  practices as in effect from time
to time.  If,  during  the Term,  the  Employee's  duties  and  responsibilities
hereunder are materially increased as a result of his financial reporting duties
with respect to a new  subsidiary  of the Company  acquired in a merger or other
acquisition, the Employee's annual Base Salary shall be increased to One Hundred
Twenty Six Thousand Five Hundred Dollars ($126,500).

          (b) Bonus.  The Employer shall pay the Employee (i) a quarterly  bonus
of $5,000 for each quarter  ending  during the Term if the  Employer's  EBIT (as
defined  herein) for such quarter  exceeds  $100,000 and (ii) an annual bonus of
$10,000 for each fiscal year ending during the Term if the  Employer's  EBIT for
such calendar year exceeds $1,000,000 (collectively,  the "Bonus"). "EBIT" shall
mean,  for any period,  an amount equal to the Employer's Net Income (as defined
herein) for such period,  plus (without  duplication  to the extent  deducted in
determining Net Income) the sum of ( i )interest  expense for such period,  plus
(ii) income tax expense deducted in determining Net Income for such period,  all
of which shall be determined in accordance  with generally  accepted  accounting
principles. "Net Income" shall mean, for any period, the aggregate amount of net
income, after taxes, for such period.  Notwithstanding the foregoing, EBIT shall
be determined without deducting any bonuses paid or accrued by the Company based
on EBIT.

          (c) Stock  Options.  Effective on the date hereof,  the Employer shall
grant the Employee  options,  which shall be  non-qualified  stock  options,  to
purchase an aggregate of 75,000 shares of the  Employer's  Common Stock with the
exercise  price per share to be equal to the  closing  bid price of one share of
the Employer's Common Stock as reported on the OTC Bulletin Board on the date of
such grant. Such options shall have the following principal terms:

                                       4
<PAGE>


               (i) Such options shall become vested and become exercisable for a
period of ten years from the date hereof in installments as follows:

               (A) 25,000 shares shall become vested and become  exercisable  on
               and after the date of  commencement  of Employee's  employment by
               the Employer;

               (B) 25,000 shares shall become vested and become  exercisable  on
               and after the first anniversary of the date hereof; and

               (C) an  additional  25,000  shares shall become vested and become
               exercisable  on and  after  the  second  anniversary  of the date
               hereof;

               (ii) Such  options  shall  become  fully  vested and  immediately
exercisable  following a Change in Control and shall  remain  exercisable  for a
period of five years from the date hereof;

               (iii) Such options to the extent not then vested shall  terminate
immediately  in the event of (A) a termination of this Agreement by the Employer
for Cause or (B) the resignation of the Employee;

               (iv) After such options become vested and become exercisable they
shall remain  exercisable  until the earlier of (A) the expiration of their term
or (B) one year after the termination of this Agreement by the Employer  because
of the Employee's death or Permanent Disability; and

               (v) The Employer  shall prepare and file a Form S-8  registration
statement with the Securities and Exchange Commission as promptly as practicable
after the date hereof for the  purpose of  registering  the Common  Stock of the
Employer issuable upon exercise of such options.

          (d) Other Benefits.  From and after the date hereof and throughout the
Term, the compensation  provided for in this paragraph 3 shall be in addition to
such rights as the Employee may have, during the Employee's employment hereunder
or  thereafter,  to  participate  in and  receive  benefits  from or  under  the
Employer's  medical,  term life and  disability  insurance  pans and such  other
benefit plans the Employer may in its discretion  establish for its employees or
executives.

     4.   Expenses.
          ---------

          The Employer shall promptly  reimburse the Employee for all reasonable
expenses paid or incurred by the Employee in connection  with the performance of
the  Employee's  duties and  responsibilities  hereunder  upon  presentation  of
expense vouchers or other appropriate documentation.

                                       5
<PAGE>

     5.   Indemnification.
          ----------------

          The Employer  shall  indemnify  the  Employee,  to the fullest  extend
permitted  by law,  for any and all  liabilities  to which the  Employee  or his
Estate may be subject as a result of, in  connection  with or arising out of his
service as an employee,  an officer or a director of the  Employer  hereunder or
his service as an  employee,  officer or director of another  enterprise  at the
request of the Employer, as well as the costs and expenses (including attorneys'
fees) of any legal action brought or threatened to be brought against him or the
Employer as a result of, in connection  with or arising out of such  employment.
The Employer will advance professional fees and disbursements to the Employee in
connection  with any such legal  action,  provided the Employee  delivers to the
Employer  his  undertaking  to repay any expenses so advanced in the event it is
ultimately  determined  that the  Employee is not  entitled  to  indemnification
against  such  expenses.   Expenses  reasonably  incurred  by  the  Employee  in
successfully  establishing  the  right  to  indemnification  or  advancement  of
expenses,  in whole or in part,  pursuant  to this  paragraph  5,  shall also be
indemnified  by the  Employer.  The  Employee  shall  be  entitled  to the  full
protection  of any insurance  policies  which the Employer may elect to maintain
generally for the benefit of their respective directors and officers. The rights
granted under this paragraph 5 shall survive the termination of this Agreement.

     6.   Confidential Information
          ------------------------

          (a) The Employee  understands  that in the course of his employment by
the Employer, the Employee will receive confidential  information concerning the
business  of the  Employer,  and which the  Employer  desires  to  protect.  The
Employee  agrees  that he will not at any time during or after the period of his
employment by the Employer reveal to anyone outside the Employer, or use for his
own benefit,  any such  information  that has been designated as confidential by
the Employer or understood by the Employee to be confidential,  without specific
written authorization by the Employer. Upon termination of this Agreement,  upon
the request of the Employer, the Employee shall promptly deliver to the Employer
any and all written  materials,  records  and  documents,  including  all copies
thereof,  made by the Employee or coming into his possession during the Term and
retained by the Employee  containing or concerning  confidential  information of
the Employer and all other  written  materials  furnished to and retained by the
Employee  by the  Employer  for his use  during the Term,  including  all copies
thereof, whether of a confidential nature or otherwise.

          (b) During the Employee's  employment with the Employer,  the Employee
shall not be engaged as an officer,  director  or employee  of, or in any way be
associated in a management or ownership  capacity with, any corporation or other
entity that conducts a business in competition with the business of the Employer
during the Term,  provided,  however,  that the  Employee  may own not more than
4.99% of the outstanding  securities,  or equivalent  equity  interests,  of any
class of any  corporation  or other  entity  which  is in  competition  with the
business of the Employer,  which securities are listed on a national  securities
exchange or traded in the over-the-counter market

                                       6
<PAGE>

     7.   Representation and Warranty of the Employee.
          --------------------------------------------

          The  Employee  represents  and  warrants  that  he is  not  under  any
obligation,  contractual or otherwise,  to any other firm or corporation,  which
would  prevent his entry into the employ of the Employer or his  performance  of
the terms of this Agreement.

     8.   Entire Agreement; Amendment.
          ----------------------------

          This Agreement  contains the entire agreement between the Employer and
the Employee with respect to the subject matter hereof, and supersedes all prior
contemporaneous  agreements  and  understandings,   inducements  or  conditions,
express  or  implied,  oral  or  written,   including  without  limitation,  the
Consulting  Agreement  between the Employer and the Employee  dated  October 29,
1998  (the  "Prior  Consulting  Agreement"),  except as  herein  contained.  The
Employee  and the  Employer  understand  and  agree  that the  Prior  Consulting
Agreement is terminated effective as of the date hereof, subject to the terms of
this Agreement. The Employee acknowledges and agrees that all obligations of the
Employer under the Prior Consulting Agreement, including without limitation, the
payment of any money,  have been  satisfied.  This Agreement may not be amended,
waived,  changed,  modified or  discharged  except by an  instrument  in writing
executed by the parties hereto.

     9.   Assignability.
          --------------

          This Agreement shall be binding upon, and inure to the benefit of, the
Employer and its successors and assigns  hereunder.  This Agreement shall not be
assignable  by the  Employee,  but shall inure to the benefit of the  Employee's
heirs, executors, administrators and legal representatives.

     10.  Notice.
          -------

          Any notice  which may be given  hereunder  shall be in writing  and be
deemed given when had delivered and  acknowledged  or, if mailed,  one day after
mailing by registered or certified  mail,  return receipt  requested,  to either
party  hereto at their  respective  addresses  stated  above,  or at such  other
address as either party may by similar notice designate, provided that photocopy
of such notice is dispatched at the same time as the notice is mailed. Copies of
such notices also shall be sent to the Employer's counsel attention: Fredrick W.
Dreher,   Esq.,  Duane,   Morris  &  Heckscher  LLP,  4200  One  Liberty  Place,
Philadelphia, Pennsylvania 19103 (telecopier no: 215-979-1213) and to Richard A.
Hansen,  Chairman of the board,  c/o  Pennsylvania  Merchant  Group,  Four Falls
Corporate  Center,   West  Conshohocken,   Pennsylvania  19428  (telecopier  no:
610-260-6404.

     11.  Specific Performance.
          ---------------------

          The parties  agree that  irreparable  damage  would occur in the event
that  any of the  provisions  of  paragraph  6  hereof  were  not  performed  in
accordance  with  their  specific  terms  or  were  otherwise  breached.  It  is
accordingly  agreed that the  parties  shall be  entitled  to an  injunction  or
injunctions   to  prevent   breaches  of  paragraph  6  hereof  and  to  enforce
specifically  the terms and  provisions  of  paragraph  6 hereof,  this being in
addition to any other remedy to which any party is entitled at law or in equity.

     12.  No Third Party Beneficiaries.
          -----------------------------

          Nothing in this Agreement,  express or implied,  is intended to confer
upon any person or entity  other than the  parties  (and the  Employee's  heirs,
executors,  administrators and legal  representatives) any rights or remedies of
any nature under or by reason of this Agreement.

                                       7
<PAGE>

     13.  Successor Liability.
          --------------------

          The Employer shall require any subsequent successor, whether direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially  all of the  business  and/or  assets  of the  Employer  to assume
expressly and agree to perform this Agreement in the same manner and to the same
extent that the Employer would be required to perform it if such  succession had
taken place.

     14.  Arbitration.
          ------------

          Any  dispute  which may arise  between  the  parties  hereto  shall be
submitted to binding  arbitration  in Atlanta,  Georgia in  accordance  with the
Rules of the American  Arbitration  Association;  provided that any such dispute
shall  first be  submitted  to the Board in an effort to  resolve  such  dispute
without resort to arbitration,  and provided, further, that the Board shall have
a period of 60 days within which to respond to Employee's  submitted dispute and
if the Board fails to respond within said time, or the Employee's dispute is not
resolved, the matter may then be submitted for arbitration.

     15.  Waiver of Breach.
          -----------------

          The failure at any time to enforce or exercise  any right under any of
the  provisions  of the Agreement or to require at any time  performance  by the
other  parties of the  provisions  hereof  shall in no way be  construed to be a
waiver of such  provisions or to affect either the validity of this Agreement or
any part hereof,  or the right of any party hereafter to enforce or exercise its
rights  under  each and every  provision  in  accordance  with the terms of this
Agreement.

     16.  Severability.
          -------------

          The  invalidity  or  unenforceability  of any  term,  phrase,  clause,
paragraph,  restriction,  covenant, agreement or other provision hereof shall in
no way affect the validity or enforceability of any other provision, or any part
thereof,   but  this  Agreement  shall  be  construed  as  if  such  invalid  or
unenforceable term, phrase, clause, paragraph, restriction,  covenant, agreement
or other  provision had never been contained  herein unless the deletion of such
term,  phrase,  clause,  paragraph,  restriction,  covenant,  agreement or other
provision  would result in such a material  change as to cause the covenants and
agreements contained herein to be unreasonable or would materially and adversely
frustrate the objectives of the parties as expressed in this Agreement.

     17.  Survival of Benefits.
          ---------------------

          Any  provision  of this  Agreement  which  provides  a benefit  to the
Employee  and which by the  express  terms  hereof does not  terminate  upon the
expiration of the Term shall survive the expiration of the Term and shall remain
binding upon the Employer  until such time as such  benefits are paid in full to
the Employee or his Estate.

     18.  Construction.
          -------------

          This Agreement  shall be governed by and construed in accordance  with
the internal laws of the State of Georgia,  without  giving effect to principles
of conflict of laws. All headings in this  Agreement  have been inserted  solely
for  convenience  of  reference  only,  are not to be  considered a part of this
Agreement and shall not affect the  interpretation  of any of the  provisions of
this Agreement.

IN WHITNESS  WHEREOF,  the parties hereto have executed this Agreement as of the
date first written above.

                                    COMPUTONE CORPORATION

                                    By: /s/ Perry J. Pickerign
                                        ------------------------------
                                        Perry J. Pickerign, President
                                        and Chief Executive Officer

                                        /s/ Keith H. Daniel
                                        ------------------------------
                                        Keith H. Daniel



                                                                      Exhibit 21


                     Computone Corporation and Subsidiaries

                         Subsidiaries of the Registrant

                                             Jurisdiction of       Percent of
                                              Incorporation          Voting
Name of corporation                          Or Organization    Securities Held
- -------------------                          ---------------    ---------------

Ladia Communications Technologies, Inc.         Delaware             100%

New Computone Corporation                       Delaware             100%



                             CONSENT OF INDEPENDENT
                          CERTIFIED PUBLIC ACCOUNTANTS


Computone Corporation
Alpharetta, Georgia

We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement  on Form S-8  pertaining  to the  Computone  Corporation  Amended  and
Restated  Equity  Incentive  Plan,  1997 Equity  Incentive Plan, and 1998 Equity
Incentive  Plan of our report dated June 30, 1999  relating to the  consolidated
financial  statements  and  schedule of  Computone  Corporation  included in the
Company's  Annual  Report on Form 10-KSB for the year ended  April 2, 1999.  Our
report  contains an  explanatory  paragraph  regarding the Company's  ability to
continue as a going concern.


                                                                BDO Seidman, LLP

Atlanta, Georgia
June 30, 1999


<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         0000819479
<NAME>                        Computone Corporation
<MULTIPLIER>                  1,000

<S>                           <C>
<PERIOD-TYPE>                 Year
<FISCAL-YEAR-END>                  APR-02-1999
<PERIOD-START>                     APR-04-1998
<PERIOD-END>                       APR-02-1999
<CASH>                                      18
<SECURITIES>                                 0
<RECEIVABLES>                            2,452
<ALLOWANCES>                               489
<INVENTORY>                              2,197
<CURRENT-ASSETS>                         4,241
<PP&E>                                   4,250
<DEPRECIATION>                           3,659
<TOTAL-ASSETS>                           5,308
<CURRENT-LIABILITIES>                    4,855
<BONDS>                                      0
                        0
                                  0
<COMMON>                                    83
<OTHER-SE>                                  23
<TOTAL-LIABILITY-AND-EQUITY>             5,308
<SALES>                                 10,181
<TOTAL-REVENUES>                        10,181
<CGS>                                    6,940
<TOTAL-COSTS>                           13,535
<OTHER-EXPENSES>                           586
<LOSS-PROVISION>                             0
<INTEREST-EXPENSE>                         146
<INCOME-PRETAX>                         (4,086)
<INCOME-TAX>                                 0
<INCOME-CONTINUING>                     (4,086)
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                            (4,086)
<EPS-BASIC>                            (0.52)
<EPS-DILUTED>                            (0.52)


</TABLE>


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