FASTCOMM COMMUNICATIONS CORP
10-K/A, 1996-06-11
TELEPHONE & TELEGRAPH APPARATUS
Previous: ROBOTIC LASERS INC, 10-Q, 1996-06-11
Next: NUOASIS GAMING INC, 4, 1996-06-11




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  FORM 10-KA/2

(Mark One)

[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 30, 1995

                                       OR

[ ]  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 ________________

                         Commission File Number: 0-17168

                       FASTCOMM COMMUNICATIONS CORPORATION
             (Exact name of registrant as specified in its charter)

                                    Virginia
                         (State or other jurisdiction of
                         incorporation or organization)

                               45472 Holiday Drive
                               Sterling, Virginia
                    (Address of principal executive offices)

                                   54-1289115
                                (I.R.S. Employer
                             Identification Number)

                                      20166
                                   (Zip Code)

        Registrant's Telephone Number, including area code: 703/318-7750

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

        Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not 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-K or any amendment to this
Form 10-K. [ ]

The  aggregate  market  value  of the  Common  Stock of the  registrant  held by
non-affiliates  of the registrant,  computed by reference to the last sale price
of such  shares as of the close of trading  on July 17,  1995,  was  $37,707,726
(7,182,424 shares times $5.25). As of July 17, 1995, there were 9,444,529 shares
of the Common Stock of the registrant outstanding.


<PAGE>

                       FASTCOMM COMMUNICATIONS CORPORATION

                                      INDEX


                                        PART I.                             Page

Item 1.   Business.                                                           3
Item 2.   Properties.                                                        11
Item 3.   Legal Proceedings.                                                 12
Item 4.   Submission of Matters to Vote of Security Holders.                 12



                                       PART II.                             Page

Item 5.   Market for Registrant's Common Equity and 
          Related Stockholder Matters.                                       13
Item 6.   Selected Financial Data.                                           14
Item 7.   Management's Discussion and Analysis of Financial Condition and    15
          Results of Operations.
Item 8.   Financial Statements and Supplementary Data.                       21
Item 9.   Changes in and Disagreements with Accountants on Accounting and    49
          Financial Disclosure.




                                       PART III.                            Page

Item 10.  Directors and Executive Officers of the Registrant.                50
Item 11.  Executive Compensation.                                            51
Item 12.  Security Ownership of Certain Beneficial Owners and Management.    55
Item 13.  Certain Relationships and Related Transactions.                    56



                                       PART IV.                             Page

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.  57


<PAGE>

                                     PART I.

Item 1.   Business.

General

Network Access Marketplace

FastComm Communications  Corporation,  a Virginia corporation ("FastComm" or the
"Company"),  participates  in  the  communications  networking  industry,  which
divides logically into two major areas:

1.   Backbone   systems  and  components:   consisting  of  large  switches  and
     multiplexers,   connected  to  each  other  by  Wide  Area  Network   (WAN)
     transmission  lines.  Public  networks put backbone  components  in Central
     Offices.  Private  networks  place  them at  headquarters,  major  regional
     centers, and the larger branch locations.

2.   Access devices: this equipment is physically smaller,  typically located in
     remote  customer  offices and  attached to the backbone  network  through a
     single or multiple telephone lines. An access device may be part of a local
     area network (LAN) within a building or campus and/or facilitate connection
     among and between LAN and WAN environments.

Networks may be analog, where the electrical signal varies continuously like the
volume of a speaker's voice, or digital, where the signal is either on or off (1
or 0).

FastComm's Market Position

FastComm Communications Corp. (FSCX, NASDAQ) designs, manufactures, markets, and
sells access  devices that allow computer users to connect to public and private
networks based on analog and digital transmission.  Its products include a range
of devices aimed at the fast packet  services (cell relay or ATM networks,  X.25
packet switched networks, and frame relay networks) as well as the analog public
telephone  network.  The Company's  access  devices allow many types of terminal
equipment and computers to access these services.

The Company's  current  business is primarily  based on access devices for frame
relay services.  Other access products  offered include models designed for cell
relay or ATM services (a LAN bridge), analog phone lines (modems), and leased or
switched digital data services (CSU/DSUs for DDS). FastComm also offers a family
of moderate  to very high speed data  compressors  to enhance  access to digital
services.

The Company manufactures the bulk of its products at its headquarters locations.
But it also resells products manufactured by others under its label.

The Company does not make backbone network components or systems, but is focused
on the much simpler access devices.  The market  potential (in units) is greater
for access products  because there are so many small offices and businesses that
are increasingly able to justify a digital network connection.

Development of the Business

The Company was organized under the name MicroTel,  Inc. by Robert N. Dennis and
another individual under the laws of the Commonwealth of Virginia in May 1983 to
provide computer data protection and recovery services.  The Company changed its
name to Data Safe Incorporated in February 1984; to Electronic  Vaults,  Inc. in
August 1984;  and to FastComm  Communications  Corporation  in October 1987. The
Company  commenced  the design,  manufacture,  and  marketing of  communications
equipment in September 1984.

The Company's original product, a data backup service,  involved the transfer of
digital  information  from each  customer's  computer to the  Company's  storage
facility  over public  telephone  lines via third party modems.  However,  early
modems did not send data very quickly,  reducing the value of this  service.  To
preserve its data backup  business,  the Company  developed a faster modem,  the
UPTA96 which to the best of Management's  knowledge,  was the first 9600 bit per
second  dial  modem.  The data  backup  service  was  discontinued,  and  modems
dominated company revenue until 1993.

In April  1988,  the  Company  completed  an initial  public  offering  of Units
consisting of one Common Stock share,  par value $.01, and a Warrant to purchase
one share of  Common  Stock at $1.50 per  share,  priced at $5.00 per Unit.  The
warrants expired on April 11, 1993.

The Company in early 1991 identified synchronous data compression as a potential
market  and  Watch  Hill  Research,  Inc.,  a  start-up  firm  with  compression
technology,  as an acquisition candidate.  In August 1991, FastComm entered into
an agreement  with Watch Hill to pay for  development  and to acquire  exclusive
rights to the  technology  of the "Time  Machine" data  compressor.  The Company
advanced  approximately $358,000 to complete the initial development of the Time
Machine and delivered a total of 333,417  shares of  restricted  stock under the
terms of the agreement.

Another  digital  technology  of interest in 1991 was Frame  Relay  ("FR").  The
Company  in July 1991  reached  agreement  with  Sigma  Research,  a New  Jersey
partnership,  to hire  certain  of its  employees  and to  acquire  title to its
existing  frame relay  software  code.  Payment  consisted  of 22,500  shares of
restricted  stock and $195,000.  The acquired  code has since been  incorporated
into the Company's frame relay products.

In March 1994 the Company  acquired the assets and certain  liabilities of ZyBel
Microsystems,  Inc., based in Connecticut, for up to 25,000 shares of restricted
stock in  satisfaction of the $220,000  purchase price.  The firm was engaged in
selling an interactive  voice response  product that it had created,  Vista, and
the data  controller,  a small  data  switch or data PBX (see  Data  Controllers
below) which are now FastComm products.

Products

The Company turned to digital access  products  starting in 1990. This equipment
addresses the needs of transmission  lines (channel  service units or CSU/DSUs),
frame  relay  services  (FRADs),  and most  recently  ATM  services  (ATM access
device).

In the fiscal year ended April 30, 1995,  revenue was derived  principally  from
digital  products.  This represented the completion of a shift away from modems,
which had been the  principal  product from since 1984.  FastComm  considers all
access products to be a single market segment.

Frame Relay

Frame Relay is a simple way to  transfer  (relay)  blocks of data  (frames) on a
"best  effort"  basis  (without  error  correction)  across a public or  private
network.  Frame Relay depends on the higher quality (low error rates) of optical
fiber transmission lines, now widely deployed.  Frame Relay standards define the
format for the data  blocks sent to the  network.  Frame  Relay  Access  Devices
("FRADs")  adapt  non-Frame  Relay terminals and computers to the standard frame
relay format.

In the Fall of 1991, the Company first displayed its frame relay technology.  It
was among the first to demonstrate voice  transmission over a public frame relay
network.

The appeal of FastComm  FRADs is the ability to handle  terminal  protocols with
intelligence. For example, in certain protocols like IBM's polled SDLC/SNA, more
than half the data on a line may be overhead,  not  information.  FastComm FRADs
may be programmed to eliminate this overhead and pass only real information.
FastComm FRADs save bandwidth and improve response times.

FRADs connect PCs, workstation,  local area networks, terminal controllers,  and
mainframe computers to a frame relay service.  For LAN protocols the data format
is compatible  with routers.  A solution mixing FRADs at some sites with routers
at others is less expensive than a network deploying routers everywhere. Certain
Internet access providers offer FAstComm FRADs as part of their service package,
with frame relay service between the customer and the provider's site.

IBM mainframe  computers  recently became compatible with frame relay.  FastComm
FRADs recently developed the software needed to support the protocol  conversion
necessary to operate with IBM hosts connected directly to a frame relay network.
As with router networks, FRADs at remote sites with terminal cluster controllers
can reduce the overall cost of a network.

Intense  interest  in frame  relay among  local  telephone  companies  and other
carriers  has  produced  agreements  with  several  of them to resell or jointly
market  FastComm  FRADs.  Three of the seven regional Bell  operating  companies
(RBOCs) had signed such  agreements  with  FastComm as of the end of fiscal year
1995.

Additional  interest is derived from the recent  inclusion  of data  compression
over  Frame  Relay  and a  direct  Ethernet  LAN  port  on the  FRADs.  Flexible
configuration allows a compressing FRAD to operate in the uncompressed mode with
a  distant  FRAD  that  does  not  support  compression.  The  EtherFRAD(TM)  is
compatible  with standard  routers for the two most important LAN protocols,  IP
and IPX.

In seeking to maximize the return on its frame relay investment, the Company has
licensed the technology to another vendor and agreed to manufacture  FRADs under
various  private labels.  Under the terms and conditions of this agreement,  the
licensee  paid to  FastComm  $525,000 on  execution  of the  agreement  and made
additional  payments(  $55,000) upon receipt of agreed upon  deliverables . This
transaction  occurred in the  Company's  1994  fiscal  year.  No  payments  were
received  in the  Company's  1995  fiscal  year.  The  Company  will not receive
payments in the future related to this transaction.

The Company has very little  direct  sales to end users,  and as such,  it seeks
resale  arrangements  with other vendors who find that the FRADs  complete their
product  line or  offer a lower  entry  level  price  point  compared  to  other
technology alternatives.

Channel Service Unit

In 1990, the Company anticipated  increasing competition in the modem market. An
additional  trend noted that year was toward leased digital lines, and away from
analog lines for data transfer.  Users are attracted to digital lines because of
their lower error rates and declining tariffs as compared to analog lines.

Modems work with analog lines. The corresponding equipment for a digital line is
a Channel  Service  Unit (CSU).  To prepare  for the  future,  a CSU product was
designed to complement the modems.  The DDX56 was shipped initially in 1991 in a
56,000 bit/s leased line version.  Dial  capability was added the following year
to work with  certain  "Switched  56"  digital  dial  services  offered  by most
telephone companies.

Stand-alone CSUs have become a commodity product.  The Company adds value to the
CSU by packaging it with FRAD, data compressors, and other features.

Data Compressors

FastComm put the original Time Machine data  compressor  into  production in May
1992.  Two  inputs  at up to 6  million  bits  per  second  ("Mbit/s")  each are
compressed  into a  single  line at up to 1.5 or 2  Mbits/s.  The  Time  Machine
consistently  shows  compression  ratios of 2.5 or 3 to 1, and has  demonstrated
over 4 to 1 (exact ratio of compression depends on the nature of the data).

The same compression technology has since been built into several other FastComm
devices.  These include the DDXTM family of smaller data compressors which began
shipping in July 1993 and the  Company's  Frame Relay Access  Devices (see Frame
Relay).

Time  Machines  can more than double the  capacity of a  transmission  line.  By
eliminating half of the existing lines, or adding capacity to defer the need for
new  lines,  Time  Machines  show  financial  payback  periods as short as a few
months. Compression of data frames (blocks of information) reduces file transfer
time and can also improve response time.

ATM

Asynchronous  Transfer Mode (ATM) is the latest network transmission  technology
to  dominate  the  market's  attention.  ATM can  carry  all  types  of  digital
information (LAN, voice,  video,  etc.) in small blocks (cells) of fixed length.
Uniform block size lets ATM switches work at high speeds more  efficiently  than
when handling  variable length frame relay blocks.  ATM can operate at speeds of
billions of bits per second while frame relay to date operates at up to 1.5 or 2
million bits per second.

Until 1994,  the defined  access  speeds for ATM  networks  had been 45, 51, 155
million  bits per second and faster.  Seeing that access  lines at these  speeds
were too  expensive  for most users,  the  Company  acted on the belief that ATM
would be offered over DS-1 lines (1.5 Mbit/s or 2 Mbit/s outside North America).
T-1 access  has since been  defined  by the ATM  Forum,  and  several  carriers,
including Sprint, have announced an intent to offer ATM service over T-1.

FastComm  has  developed  an  ATM  Access  product,  the  LAN  SARgent(TM),   in
conjunction with HyNET, Ltd. (see "New Product Development" below).  Development
began in late fiscal year 1993. Test units were delivered in an initial trial in
May 1994.  Compatibility  trials  continued into FY 1995 and have been completed
successfully with several vendors of ATM switches and concentrators.

The LAN SARgent(TM) is a small-site access device that connects both an Ethernet
Local Area Network port and a serial data port  (normal  data  connection)  to a
public  ATM  service  or a  private  ATM  network.  In the  United  States,  the
connection  from the  SARgent(TM)  to the ATM network is a standard DS-1 digital
line. A SARgent(TM) supports multiple logical connections over one physical line
to the ATM network. Each logical connection across the ATM network,  between any
two SARgents,  behaves like a learning,  filtering,  remote bridge. That is, all
separated LANs appear to be one large LAN.

Data Controllers

This small data switch is packaged in a compact 7x7 inch  enclosure.  It accepts
commands  at any of its eight  connectors  to set up a  connection  to any other
connector.  This switching  capability,  with  interfaces  that support  modems,
allows a remote terminal to call the data controller,  pick any of the remaining
seven ports,  and then  communicate  with the supervisory  port on the equipment
attached to that port.

A typical application  environment would be a remote branch office equipped with
a CSU, multiplexer, bridge or router, terminal controller, and voice PABX or key
system. Data Controllers reduce management costs by allowing up to seven devices
with  supervisory  ports to be managed with a single  telephone  line and modem.
Common  practice  is to provide a separate  phone line and modem for each device
under management.

In  addition to  supporting  dial-in  access,  the Data  Controller  will accept
information  from any of the  managed  devices,  then  dial  out to the  central
management station through the modem and deliver that information;  for example,
an alarm message.

Modems

The Company  continues to  manufacture  its analog modems for  specialized  data
applications  that  use  unusual  features  like  multiple  layers  of  password
protection, dial back security, and support for 11-bit WANG protocols. No effort
is made to participate in the highly competitive consumer market for inexpensive
low-end modems.

Other Products

Through purchase of patent rights,  the Company gained exclusivity in the US for
a  credit-card  size  autodialer  that  can be  programmed  to  dial  one or two
pre-selected numbers. The card is held up to a telephone mouthpiece. Pushing one
of the two buttons  causes the card to sound the dialing tones of the associated
preprogrammed  number.  Applications range from credit cards or pre-paid calling
cards for long  distance  companies,  where the two  numbers  are the access and
security  code,  to  promotions  for  products,  like pizza,  that are bought on
impulse over the phone.

The Company has  entered  into  contracts  with other  manufacturers  to acquire
equipment  to resell.  The Company  puts its name or that of a customer on these
products for its existing distribution  channels of direct sales,  distributors,
dealers, and manufacturer's representatives.  These products include statistical
multiplexers and cable assemblies.

The Company actively seeks additional products to resell.  Products selected for
resale and private labeling must complement existing FastComm products.

<PAGE>

New Product Development

FastComm  continues  to apply its  technology  to create  new  products  for its
distribution channels. Development work focuses on newer digital access products
that promise higher margins than modems. Announced products include:

(1)  16-port MaxFRAD with standard Ethernet interface, optional data compression
     and CSU. This device will serve as the central site access device for small
     to medium-sized networks.

(2)  ISDN (Integrated  Services  Digital  Network) basic rate interface  ("BRI")
     will offer an  alternative  access method to the integral 56 kbit/s CSU now
     available in most forms of the FRADs and small data compressors.  When this
     becomes  available,  ISDN BRI tariffs will, in many areas, make this a very
     economical way to access frame relay networks.

Hardware  and software  design for the  SARgent(TM)  and hardware  design of the
MaxFRAD are under a joint  development  agreement  with HyNET,  Ltd., an Israeli
company.  Work was  financed in part by a grant from the  Binational  Industrial
Research and Development  Foundation  (BIRD  Foundation),  a joint effort of the
U.S. and Israeli governments. Under the terms of BIRD grants, money they advance
to fund product  development  is repaid via a small royalty on those products as
they are sold. Repayment is capped at 150% of the grant amount,  however,  there
is no minimum repayment.

One goal of all  FastComm  products  and  their  designs  is that they be priced
aggressively.  Product  development  stresses low cost,  reliable components and
manufacturability.  A modular  approach  allows  many  different  products to be
created from a few basic components. For example, the integral CSU for 56 kbit/s
access is the same in all FRADs,  Time Machines,  and simple CSUs. To keep costs
low, any design may be done entirely  internally,  externally,  or from licensed
technology.

The second key objective is speed to market.  The extremely  high rate of change
in the  communications  market means that late  products  often earn less market
share.

Larger companies, with larger engineering resources and more internal expertise,
may be able to  develop  a larger  portion  of their  products  without  outside
technology.  Not having to pay licensing fees or royalties  could provide them a
cost advantage.

To remain  competitive,  the Company devotes a significant portion of revenue to
R&D,  and expects  such  expenses to continue at about the same level.  Recorded
expenses for research and development have been:

             FY 1993  $  718,295    11% of revenue
             FY 1994  $  960,042    19% of revenue
             FY 1995  $  916,003    22% of revenue

Backlog

Because of its quarterly design and build cycle,  the Company ships  essentially
all of its orders each quarter.  Backlog of undeliverable orders,  therefore, is
usually not significant.

In March 1995, the Company  announced it had been awarded a contract from System
One Corporation, to sell approximately 8,500 FRADs to be delivered over a period
of up to three years.  Either party may  terminate  this  agreement  only on the
occurrence of a material,  uncured breach. No minimum purchase obligation is set
forth in the contract.  Initial shipments and installations  under that contract
have begun, in accordance with the forecast and schedule.

The market served by FastComm is not seasonal.

Management knows of no material effect from compliance with  environmental  laws
and regulations.

<PAGE>

Marketing and Sales

The  Company's  end-user  customers  have  been  businesses,  public  utilities,
government  units and  universities.  During the last three  fiscal  years,  the
largest  single  customer  for each year  was:  1995 C&L  Communications  15% of
revenue,  1994 C&L Communications  14.3% of revenue, and 1993 C&L Communications
23.3%.

In fiscal 1995  Newbridge  Networks  Inc.  accounted for 9.95% of revenue and in
fiscal 1994, a license fee from Dynatech  represented  12% of revenues.  Because
customers  such as C&L and  Newbridge  are  resellers  rather  than  end  users,
management  believes  that  the  loss  of  such a  customer,  while  potentially
significant short-term,  would not materially affect the Company's business over
the long term.

Indirect Distribution Channels

FastComm  sells most its products via  indirect  channels,  that is, to dealers,
Value Added Resellers (VARs),  systems  integrators,  major telephone companies,
and  distributors.  These entities  generally provide the installation and local
maintenance  support  required  by  end-user  customers.   Among  the  Company's
resellers with multi-national presence are Newbridge Networks Inc. and Unisys.

The  Company's  end-user  customers  have  been  businesses,  public  utilities,
government units, and universities.

The  Company   streamlined   its  sales   channels   during  fiscal  year  1993.
Relationships  with small dealers and  resellers,  who had  purchased  equipment
directly from the Company, were redirected to C&L Communications,  the Company's
national stocking distributor. C&L takes volume shipments each quarter for later
resale to fill small  orders on  demand.  With this  shift,  C&L took on a large
number of small customers,  its intended  business,  freeing the Company's sales
staff to seek larger opportunities and to support major resellers.

Terms of sale with C&L provide for shipment against  purchase  orders.  Title to
products  passes to C&L upon shipment,  and payment is due in full within thirty
days of shipment. C&L may request a stock adjustment/rotation twice annually and
a stock update at any time.

The term "stock  adjustment/rotation" is an agreement by FastComm that permits a
distributor  or  dealer,  at  FastComm's  sole  discretion,  to  return  already
purchased but unused and still current  products to FastComm for other  FastComm
products of equal value. Stock adjustments require the approval of an officer of
FastComm.  Stock adjustments are not allowed for used or obsolete  products.  At
the sole discretion of FastComm,  stock adjustments may be limited to 10% or 20%
of the value of product ordered and accepted by the distributor during the prior
six-month  period  and  subject  to a  20%  restocking  charge.  The  term  "20%
restocking charge" refers to a fee which FastComm,  at its sole discretion,  may
charge a distributor to execute a stock adjustment or stock update. C&L may also
request stock updates for either warranty  revalidation and/or software revision
level  changes.  The term "stock  update" is an agreement by FastComm  that,  at
FastComm's  sole  discretion,  permits a distributor or dealer to return already
purchased  but unused  products to  FastComm  for either  warranty  revalidation
and/or  revision  level change.  Stock updates must be approved by an officer of
FastComm and may be subject to a 20% restocking charge at the sole discretion of
FastComm.  No free stock  updates are allowed for  products  that are used.  The
terms "stock  adjustment/rotation" and "stock update" do not permit distributors
to exchange purchased merchandise for a refund.

Certain  dealers  continued to buy  directly  from  FastComm.  Sales terms vary.
Direct buyers and resellers issue purchase orders.

The Company's  inventory  rotation  practices are believed to be consistent with
that  of  the  communications  manufacturing  industry,  based  on  management's
experiences with similar  companies.  Such practices allow for limited like-kind
stock rotation and pre-approved  stock updates.  Contractual  arrangements allow
for  restocking  charges  of up to 20% of the  value  of  returned  merchandise.
FastComm may enforce such charges at its sole discretion.

The Company offers  extended  payment terms in certain  situations.  The Company
also offers prompt payment  discounts.  Although normal payment terms are net 30
days from date of shipment, as a practical matter, the Company normally receives
payments  on accounts  receivable  beyond  thirty (30) days,  even from its most
credit-worthy  customers.  Management  does  not  believe  that its  credit  and
collection  history  is  substantially  different  from other  companies  in the
data-communications  industry,  based on management's  experiences  with similar
companies.

With the  exception  of the stock  rotation  policies as  discussed  above,  the
Company is not contractually obligated to accept returned merchandise.

Export Sales

Independent distributors represent the Company in more than 30 countries.  These
firms are most often  locally  owned and managed,  which gives them an important
presence in their markets.  Terms of international  distribution  agreements are
similar  to  domestic  agreements  and grant to the  distributor  similar  stock
adjustment and stock update rights. Among the more significant  distributors are
Telindus,  which  covers 13 European  countries  from its base in  Belgium,  and
Tadiran,  a major  distributor  in  Israel.  Tadiran  is also a partner in joint
product development.

Several  distributors in South America signed agreements with FastComm during FY
1995. They cover Argentina,  Peru, Colombia,  Ecuador,  Brazil, and Chile. Large
networks  in several of these  countries  have  installed  FastComm  FRADs.  The
Company's  distributor in Japan continues to sell Time Machine data  compressors
regularly.

In most  cases,  a  distributor  obtains  non-exclusive  rights to all  FastComm
products for a specific  geographic area. The Company entered into one exclusive
distributorship for Time Machines, which has since been revoked.
There are exclusive distributorships in two countries.

The Company's export sales may be subject to restrictions on foreign operations,
including  restrictions  imposed by foreign  governments  on  imports.  Although
substantially all foreign  contracts are denominated,  and revenues are paid, in
United States dollars,  to the extent the Company  receives  payments in foreign
currencies,  it may  incur  gains or losses  because  of  exchange  fluctuations
between currencies.  Moreover, fluctuations in currency exchange rates may cause
the  Company's  established  prices to be relatively  more or less  expensive in
terms of local currencies. To date, essentially all international customers have
paid  the  Company  in US  Dollars.  Export  sales  for  the  1995  fiscal  year
constituted 29% of total revenue.

Telephone Carrier Market

Interest in the Company's frame relay products from telephone  carriers --local,
long distance,  and international--  continues to rise. The Company pursues this
market  vigorously with the intent of demonstrating  product  functionality  and
full  compatibility  with every  carrier's  network.  Because the  products  and
networks are based on the same standards, these network compatibility tests have
generally gone smoothly.

However,   the  large  variety  of  applications  found  in  end-user  locations
(including  obsolescent equipment and protocols) means there can be no assurance
that  FastComm  product  will fill every need in the  market.  This may leave an
opening for the entry of competing products.

The Company's  goal is to be certified for  compatibility  by major carriers and
hardware vendors.  Opportunities to work with other vendors of customer hardware
continue  to  arise.   The  Company   routinely  seeks  to  set  up  contractual
relationships  with carriers,  makers of  complementary  hardware,  and software
designers who can resell FastComm products,  jointly market a total solution, or
provide technology to FastComm.

Customer Support and Service

The Company  maintains a technical  support staff at its Virginia  Headquarters.
Their work primarily supports resellers, but end users are often given technical
information and assistance by telephone. For new products or features, including
beta tests, Company personnel will sometimes visit end user sites to participate
in installation and training.

<PAGE>

Promotion

Advertising  continues in various trade publications.  The publications selected
often have international distribution, aiding the Company's distributors outside
the U.S.

The Company participates  regularly in industry trade shows, to meet prospective
customers,  generate  sales  leads,  communicate  with the  press  and do market
research. In the 1995 fiscal year the Company exhibited ten (10) times.

The Sales  Department  maintains an extensive data base of contacts to which the
Company periodically mails information about products.

Public  relations  has been an important  factor in promoting  the Company.  All
staff with  appropriate  experience  interact with the  communications  industry
press by answering inquiries, responding to questionnaires,  or visiting them in
their offices or at trade shows.

Competition

The communications industry is highly competitive.  The desire of most customers
for compatibility with national and international standards puts pressure on all
products to conform,  thus reducing product functional  distinctions.  To remain
competitive,  the Company works to take  advantage of its ability to develop and
rapidly  deliver  those  products for which there is a market need.  Its success
depends to a large extent on the insight,  experience, and energy of its people,
and therefore on its ability to attract and retain experienced professionals.

Rapid change increases the cost to develop a new product. This creates a barrier
to entry of new  companies in some market  segments,  but it also  increases the
Company's costs.

Some competitors have greater financial  resources,  larger staffs,  and greater
name  recognition  than the  Company.  One or more of these  could be a material
advantage over the Company.  The primary  competition  for each of the Company's
major products is as follows:

Frame Relay  Access  Devices:  FastComm  enjoys an  advantage  in its ability to
handle legacy  protocols as well as LAN traffic,  an integral CSU, small size, a
low price, and automatic self-configuration features that simplify installation.
Motorola is a significant competition for FRAD product sales. The EtherFRAD(TM),
because of its compatibility with routers, competes effectively with the low end
products of most router vendors.

Data  Compressors:  Various  companies are competitors to FastComm's  large Time
Machine.   The  DDXTM  model,  with  an  integral  CSU,  competes  with  several
"compressing  CSUs."  The  DDXTM-35,  without  a CSU,  overlaps  some  lower end
products. Other electronics manufacturers produce a competitive product.

ATM  Access  Devices:  The LAN  SARgent(TM),  an  Ethernet  bridge  over T-1 ATM
service,  is a new market segment where  competition is not clearly defined yet.
Competition  will emerge in the form of add-in  modules to existing  routers and
bridges and from entirely new lines of LAN products based on ATM transmission.

CSUs: With little functional  variation allowed,  the CSU is largely a commodity
in its stand-alone  form. There are many vendors offering a basic unit like that
offered by the Company.  Several of these  vendors  publish lower list prices or
may have access to distribution  channels not available to the Company.  As with
modems,  the  Company is  selective  where it  chooses to compete  for basic CSU
business  and  prefers  to  bundle  this  technology  with  frame  relay or data
compression components for added value.

Licenses, Patents and Trademarks

The communications industry traditionally relies more on trade secrets and rapid
obsolescence  than patents.  None of the Company's current products is protected
by patent except the autodialer card.

The Company had licensed  its existing  proprietary  frame relay  technology  to
another vendor in fiscal 1994, however, that license was terminated as a part of
the settlement of a lawsuit,  as set forth below in Item 3 (Legal  Proceedings).
Other license  opportunities  are routinely sought as a way to recover the costs
of investment  (through one-time  payments) and as continuing revenue (a royalty
stream).

Outside  technology  is  in  turn  licensed  by  the  Company  for  its  product
development.  The cost to license software from commercial  vendors is less than
the  loaded  cost  of  internal  developments.  Licensing  also  speeds  product
delivery.  The Company expects to license additional  software,  particularly in
areas that are highly standardized and have multiple sources to minimize costs.

Microcom  Networking Protocol Classes 5 and 7, which provide data compression in
modems, have been licensed permanently by the Company, on a non-exclusive basis,
for a one-time payment made in 1986.

In purchasing modem chip sets for inclusion in the Company's modem products, the
chip vendor grants a license to the software contained in the chips. The Company
has no use for the software outside of the chip sets.

Manufacturing

The Company  manufactures its CSUs, FRADs, and data compressors at its Sterling,
Virginia  headquarters.  Operations  include both through-hole and surface mount
parts placement,  soldering, testing, final assembly, and quality assurance. The
Company employs a Quality  Assurance Manager who reports to the President on all
quality  matters.  The Company  purchases raw printed  circuit  boards and other
components from various sources. The Company plans to outsource manufacturing of
circuit boards when demand exceeds present capacity.

In the current  fiscal year, the Company  transferred at cost,  analog modem raw
materials and subassemblies  valued at $273,000 to an electronics  manufacturer.
Under the terms and  conditions of the agreement  executed by both parties,  the
manufacturer  will build and resell the modems to FastComm on an as needed basis
or may sell the modems to its own  customers  through the end of  calendar  year
1995. At such time,  the contract may be extended or FastComm may be required to
repurchase  any  remaining  modem  materials.   No  revenue  was  recognized  in
connection with this transfer of inventory.

Supply Sources

Component  parts  are  normally  purchased  on an  as-needed  basis to  minimize
inventory and working capital needs. In FY 1994, the Company  negotiated reduced
component  prices from  essentially all of its suppliers based on a best-efforts
commitment to purchase all expected quantities from the same sources.

Most specialized  components are available from multiple sources.  Single-source
items are all from large vendors with stable histories of supplying  material as
needed.  Management  believes the loss of any supplier  would not be  materially
detrimental to the Company's business.

Employees

At July 17, 1995, the Company had 46 full-time employees.  None of the Company's
employees  is covered by a  collective  bargaining  agreement,  and the  Company
believes that its employee relations are good.

Item 2.   Properties.

The Company's executive, manufacturing, engineering and marketing operations are
located in a leased 17,000 square foot facility in Sterling, Virginia. Aggregate
base rent and common  charges for the  facility  approximated  $171,000  for the
fiscal  year  ended  April 30,  1995.  The  facility  lease  expires in 1998 and
contains various early termination or extension provisions as well as options to
lease additional space. Management believes that this facility adequately serves
the  Company's  present  needs.  Small  sales  office  spaces are also leased in
Colorado, Connecticut, Georgia and Florida.

<PAGE>

Item 3.   Legal Proceedings.

On July 6, 1993, Sheffield Securities,  Inc., a Delaware corporation,  commenced
an action against the Company in the Circuit Court of the  Seventeenth  Judicial
Circuit in and for Broward County, Florida. The suit pertains to the plaintiff's
attempted exercise of an expired warrant for the purchase of Common Stock of the
Company  initially  issued to the  underwriter  of the Company's  initial public
offering. For jurisdictional  purposes, the plaintiff claims unspecified damages
in excess of $15,000.  Discovery  is  complete  and trial was set to commence in
June 1995. However, due to the retirement of the Judge assigned to the case, the
case was recently  reassigned and a new trial date in January 1996 has been set.
Counsel to the  Company  is of the  opinion  that the  Company  has  meritorious
defenses against plaintiff's claim.

The United  States  Securities  and  Exchange  Commission  ("SEC") is  currently
conducting  a  confidential  inquiry  pursuant  to an order  directing a private
investigation  relating to certain prior public disclosures and periodic reports
of the Company. The Company is cooperating fully with the SEC Staff. The Company
is confident  that the inquiry will be resolved in the near future,  although no
assurance can be given that such will be the case.

On January 26, 1995,  Dynatech  Communications,  Inc.  ("Dynatech")  commenced a
lawsuit against the Company in the Circuit Court for Loudoun  County,  Virginia.
In the lawsuit,  Dynatech claimed that the Company breached its Software License
Agreement with Dynatech and sought damages. FastComm filed counterclaims against
Dynatech  seeking  more  than  $192,000  in  damages.  A  mutually  satisfactory
settlement  agreement,  which  included a  termination  of the  license  granted
pursuant to that  Agreement,  was reached in this action in July 1995. No monies
were paid or are  payable  by  either  party  under the terms at the  settlement
agreement.

No other material legal proceeding to which the Company is party or to which the
Company is subject is pending and no such  proceeding is known by the Company to
be contemplated.

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

There were no matters  submitted  to a vote of  security  holders of the Company
during the year ended April 30, 1995.

<PAGE>

                                    PART II.

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters.

The Common Stock of the Company is traded on the NASDAQ  National  Market System
under the symbol  "FSCX." The  following  table sets forth the range of high and
low bid prices or sales  prices,  as  applicable,  of the Common  Stock for each
fiscal quarter during the two most recent fiscal years,  as furnished by NASDAQ.
The bid prices represent prices between dealers,  do not include retail markups,
markdowns or commissions and do not necessarily represent actual transactions.

                                                      High          Low   
Fiscal Year Ended April 30, 1995:       
                                          
      First Quarter..............................   $ 10          $ 3 3/4
      Second Quarter.............................      5 3/8        2 3/4
      Third Quarter..............................      7 5/8        2 5/8
      Fourth Quarter ............................      7 1/2        5
                                          
                                   


                                                      High          Low
Fiscal Year Ended April 30, 1994:

      First Quarter..............................   $ 15 1/4     $  7 3/8
      Second Quarter.............................     18 1/4       10 1/4

      Third Quarter..............................     15 7/8        9
      Fourth Quarter.............................     13 5/8        7 5/8



As of July 17,  1995,  there were 273 holders of record of the Common  Stock and
the closing  sale price on such date for the Common  Stock as reported by NASDAQ
was $5.25 per share.

The Company has not paid dividends on its Common Stock. The Company  anticipates
that it will  retain all  earnings to finance  the  operation  and growth of its
business and does not  anticipate  paying cash  dividends on the Common Stock in
the foreseeable future.

<PAGE>

Item 6.   Selected Financial Data.

The following sets forth certain  selected  consolidated  financial data for the
five fiscal years in the period ended April 30, 1995. The consolidated statement
of operations data for the fiscal years ended April 30, 1995, April 30, 1994 and
April 30,  1993 and the  consolidated  balance  sheet data at April 30, 1995 and
April 30, 1994 are derived  from and are  qualified  by reference to the audited
consolidated  financial  statements  of the  Company  audited  by  BDO  Seidman,
independent certified public accountants, included elsewhere in this Report. The
consolidated  statement of operations  data for the fiscal years ended April 30,
1992 and 1991 and the  consolidated  balance sheet data at April 30, 1993,  1992
and 1991 are derived from consolidated  financial  statements of the Company not
included in this Report.  The financial data should be read in conjunction  with
the  consolidated  financial  statements  and related notes and other  financial
information and Management's  Discussion and Analysis of Financial Condition and
Results of Operations included elsewhere in this Report.

Certain  financial  data with  respect  to fiscal  1993 has been  restated  from
amounts previously reported. These matters are described in Item 7. Management's
Discussion and Analysis of Financial Conditions and Results of Operations.

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------
                                                                      Fiscal Year Ended April 30,
- -------------------------------------------------------------------------------------------------------------------
                                                                                  1993
                                                      1995          1994    (Restated)          1992           1991
                                                      ----          ----    ----------          ----           ----
                                                                ($000's except per share data)
<S>                                                 <C>           <C>           <C>           <C>            <C>   
Statement of Income Data:
    Total Revenues                                  $4,166        $5,136        $6,398        $4,908         $5,692
                                                    ------        ------        ------        ------         ------
    Operating Costs and Expenses
       Cost of Goods Sold                            2,907         2,128         3,163         2,842          3,395
       Other Operating Expenses                      5,357         5,063         2,810         4,148          1,407
                                                    ------        ------        ------        ------         ------

    Total Operating Costs and Expenses               8,264         7,191         5,973         6,990          4,802
                                                    ------        ------        ------        ------         ------
    Operating Income (loss)                        (4,098)       (2,055)           425       (2,082)            890

    Other income (expense), net                         14            46           152             7             78
    Income tax (expense) benefit                       -0-          10           (14)            177          (190)
                                                    ------        ------        ------        ------         ------
    Net income (loss)                              (4,084)      ($1,999)        $  563      ($1,898)         $  778
                                                   =======      ========        ======      ========         ======

    Net income (loss) per share                   $(0.49)        $(0.27)        $ 0.08      ($ 0.42)         $ 0.18
                                                   =======      ========        ======      ========         ======

    Weighted average number of shares                8,409         7,521         6,876         4,518          4,444
      outstanding during each period

    Dividends                                          -0-           -0-           -0-           -0-            -0-

Balance Sheet Data:

    Total assets                                    $7,577        $7,248        $7,001        $2,724         $2,740
    Total long term obligations                    $   132       $   152       $   333    $      -0-       $     10
    Shareholders' equity                            $6,149        $5,600        $5,300        $1,072         $2,026
</TABLE>

<PAGE>

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

Results of Operations

The following table sets forth, for the fiscal years  indicated,  the percentage
of  revenues  represented  by  certain  items  in  the  Company's   consolidated
statements of income.

                                                 Fiscal Year Ended April 30,

                                                                         1993
                                               1995         1994      (Restated)
                                               ----         ----      ----------
Revenues                                       100%         100%         100%
                                               ----         ----         ----
Operating costs and expenses:
     Cost of goods sold                        70%          41%          49%
     Selling, general and administrative       101%         77%          30%
     Research and development                  22%          19%          11%
     Depreciation and amortization              5%          3%           3%
                                                --          ---          --
                                               198%         140%         93%
                                               ----         ----         ---
Operating (loss) income                       (98%)        (40%)          7%
Other income (expense), net                     -            1%           2%
Income tax (expense) benefit                    -            -            -
Net (loss) income                             (98%)        (39%)          9%
                                              =====        =====          ==

Certain  statements  set  forth  in  Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations , which are not historical facts,
are  forward-looking  statements under the Private Securities  Litigation Reform
Act of 1995 that are subject to risks and uncertainties  that could cause actual
results  to  differ  materially  from  those  set  forth in the  forward-looking
statements.  Among the factors that could cause actual future  results to differ
materially are competitive pressures and market acceptance of certain products
and services.

Fiscal 1995 Compared to Fiscal 1994

Total revenues  decreased from  $5,136,000 to $4,166,000 or by 19% during fiscal
1995  as  compared  to  fiscal  1994.   The  $970,000   decrease  was  primarily
attributable  to lower  revenue  attributable  to license  fees and research and
development  contracts  in fiscal 1995 as compared to fiscal  1994.  The Company
earned  $615,000  in license  fees and  $160,000  in  research  and  development
contract  revenues in fiscal 1994.  Such revenue totaled $62,000 in fiscal 1995.
The Company believes that  opportunities to enter into licensing and/or research
and development agreements which further the Company's market strategies tend to
be rather unique in nature and infrequent in occurrence, accordingly, management
is unable to determine whether revenue from such opportunities will occur in the
future.

Product  sales  decreased  from  $4,362,000 to $4,104,000 or by 6% during fiscal
1995 as compared to fiscal 1994.  This decrease was primarily  attributable to a
decline in analog modem and data compression product sales,  partially offset by
an  increase  in the sale of frame relay  access and data  controller  products.
Analog  modem and data  compression  product  sales,  as a  percentage  of total
product sales,  decreased from approximately 60% in fiscal 1994 to approximately
20% in fiscal 1995 while Frame Relay access  product  sales,  as a percentage of
total  product  sales,  increased  from  approximately  40% in  fiscal  1994  to
approximately 70% in fiscal 1995. The Company believes its future growth will be
achieved through the sale of digital products and accordingly the decline in the
sale of analog modems is part of its sales  transition  plan. The market for the
Company's data  compression  products has shifted from domestic to international
where  circuit  costs are higher and the savings  afforded  by this  product are
greater.  This  shift has caused the sales of  compression  products  to decline
significantly.  As a result of the  foregoing,  during fiscal 1995,  the Company
increased its reserves for inventory obsolescence, as discussed below.

The Company  continues  to focus its selling  efforts on larger  customers  that
offer strong resale  support of FastComm  product to end users and on those that
present  significant  future resale potential.  This change in selling focus has
resulted in a decline in sales that has resulted in net losses.  Management does
not expect such losses to  continue  but cannot  estimate as to when the Company
will achieve profitability.

A significant  portion of the Company's sales are derived from products  shipped
against firm purchase  orders  received in each fiscal quarter and from products
shipped against firm purchase orders released in that quarter. Unforeseen delays
in product  deliveries or the closing of sales,  introduction of new products by
the Company or its competitors, fluctuations in customer capital expenditures or
other  conditions  affecting the  networking  industry or the economy during any
fiscal quarter could cause quarterly revenue and net earnings to vary greatly.

Revenue in the fourth  quarter of fiscal  1995 fell to  $738,000,  a decrease of
$562,000 when compared to the third quarter of fiscal 1995.  This decline in the
fourth quarter is attributable to lost sales opportunities, reduced order inflow
which  management  anticipates  will reverse.  Fourth  quarter  revenue was also
negatively  impacted  by  lower  sales  of data  compression  and  analog  modem
products.

Gross  margins,  as a percentage of total  revenues,  decreased  from 59% to 30%
during  fiscal  1995 as  compared  to fiscal  1994  while  gross  margins,  as a
percentage of total product sales,  decreased from 51% to 29% during fiscal 1995
as compared to fiscal 1994.  The twenty-two  percentage  point decrease in gross
margin from total product sales is primarily  attributable to an increase in the
Company's  reserve  for  inventory   obsolescence  (reducing  margins  by  eight
percentage  points net); a shift in product mix to frame relay  products,  which
have margins of 45-50%,  from data compression  products,  which have margins of
55-60%  (reducing  margins by five  percentage  points  net);  decreases  in the
average selling price of certain products  (reducing margins by three percentage
points net); and increases in costs due to generally  higher  overhead costs and
increased per unit absorption  reflecting lower sales (reducing margins by three
percentage points).

The Company increased its reserve for inventory  obsolescence by $402,000 during
the current  fiscal  year  including  an increase of $295,000  during the fourth
quarter.  The  specific  targets for this  increase in the reserve were the data
compression  and analog modem  inventories.  The market for the  Company's  data
compression  products has shifted from the domestic market to the  international
market where circuit costs are higher and the economies  offered by  compression
are greater.  The Company continues to manufacture analog modems for specialized
applications,  however, it has no plans to sell into the consumer market for low
end modems.  While the Company believes it will be able to ship and/or liquidate
substantially all its current inventory levels profitably,  the inventory levels
remain higher than  anticipated  and,  accordingly,  management  concluded  that
increasing  its reserve for inventory  obsolescence  is prudent and necessary at
this time.

Selling, general and administrative expenses increased from $3,937,000 in fiscal
1994 to $4,225,000 in fiscal 1995.  This 8% increase in expense is  attributable
to the  full  year  effect  of the  prior  fiscal  years  investment  in  senior
management  ($203,000),  an increase in  professional  fees  associated with the
current  SEC  investigation  (approximately  $100,000  - -  See  Item  3.  Legal
Proceedings),  the reaudit of the  Company's  fiscal 1993  financial  statements
(approximately  $25,000  - - see  Item  9.  Changes  in and  Disagreements  with
Accountants on Accounting  and Financial  Disclosure),  the Dynatech  litigation
(approximately $50,000), which was settled in July 1995, offset by a decrease in
advertising costs ($61,000).

The Company recorded a $200,000  addition to its allowance for doubtful accounts
during the fiscal  1995  fourth  quarter  to adjust  the April 30,  1995  ending
allowance  to  $204,000   reflecting  higher  than  anticipated  sales  returns,
allowances and uncollectible accounts.

Research and development expenditures consist primarily of hardware and software
engineering,  personnel expenses,  subcontracting costs and, to a lesser degree,
equipment and  facilities.  Research and  development  expenses  decreased  from
$960,000 in fiscal 1994 to $916,000 in the current fiscal year. This 5% decrease
is  primarily  attributable  reduced  research  and  development  manpower and a
reduction in outside consulting services. The markets for the Company's products
are characterized by continuous  technological change.  Management believes that
significant  expenditures  for  research  and  development  will  continue to be
required.

Depreciation and amortization expenses increased from $166,000 in fiscal 1994 to
$217,000 in fiscal  1995.  This 11% increase is  primarily  attributable  to the
amortization of goodwill  associated with the purchase of Zybel  Microsystems in
fiscal 1994.

<PAGE>

Fiscal 1994 Compared to Fiscal 1993

Total revenues decreased from $6,398,000 to $5,136,000,  or by 20% during fiscal
1994 as compared to fiscal 1993. Of the $1,261,000 decrease,  $2,026,000 was due
to lower  product  sales,  partially  offset by $615,000 in license  fees ($0 in
1993) and  $160,000 in research  and  development  contracts  and other  revenue
($10,000 in 1993).

Product  sales  declined  during  fiscal 1994 as a result of the  transition  of
selling focus from analog to digital  products.  Analog  product sales were also
depressed due to two industry wide price  decreases by major  competitors in the
analog modem marketplace.  Sales to the Company's national  distributor and it's
Japanese distributor of data compression products also declined.

During  fiscal  1994,  the  Company  executed  an  agreement  licensing  certain
manufacturing  and software  technology to another company and recorded $615,000
under the terms and  conditions  of this  agreement.  The Company also  recorded
$123,000 in revenue earned through research and development services.

Gross  margins,  as a percentage of revenues,  increased  from 51% to 59% during
fiscal 1994 as compared to fiscal  1993.  The  increase is  attributable  to the
revenues  derived  during 1994 from license  fees and  research and  development
contracts in the amount of $615,000 and $123,000 respectively.  Gross margins on
product  sales were 51% in 1994 as compared to 50% in 1993.  The effect on gross
margin during fiscal 1994 of  industry-wide  price  decreases was  substantially
offset by a shift in product mix to sales of higher margin digital  products and
by reduced costs of purchased  materials used to manufacture  products resulting
from obtaining competitive bids from suppliers.

Selling,  general and  administrative  expenses  increased  from  $1,938,000  to
$3,937,000,  or by 103%,  during  fiscal 1994 as compared  to fiscal  1993.  The
$1,999,000 increase is primarily attributable to significant investments made in
senior management ($300,000),  domestic sales offices ($250,000),  international
selling efforts ($350,000),  upgrading advertising program ($350,000), technical
support program  ($257,000) and infrastructure  upgrade  ($100,000)  required to
provide the foundation for growth.

Research and  development  expenses  increased from $718,000 to $960,000,  or by
34%,  during  fiscal 1994 as compared to fiscal 1993.  The $242,000  increase is
primarily  attributable to increased spending on new digital products,  features
and  product  enhancements.   Research  and  development   expenditures  consist
primarily   of  hardware   and   software   engineering,   personnel   expenses,
subcontracting  costs and, to a lesser  degree,  equipment and  facilities.  The
markets for the Company's products are characterized by continuous technological
change.  Management  believes  that  significant  expenditures  for research and
development will continue to be required.

Depreciation  and  amortization  expense in the amount of $166,000 during fiscal
1994 was reasonably  consistent with the depreciation  and amortization  expense
incurred during fiscal 1993 in the amount of $154,000.

Other income,  net,  decreased from $153,000 in fiscal 1993 to $46,000 in fiscal
1994.  Other income in fiscal 1993 includes  $85,000 derived from the settlement
of a lawsuit and $43,000  related to an  agreement  with Watch Hill in which the
Company reacquired certain shares of stock issued to Watch Hill in settlement of
the lawsuit.

Fourth Quarter - Fiscal 1995 Interim Adjustments

During the fourth  quarter  ended  April 30,  1995,  the Company  increased  its
allowance for doubtful accounts by $200,000 ($0.02 per share) to take account of
products  returned and credited to customers in the fourth quarter as well as to
provide for future sales returns and allowances.  The Company also increased its
reserve for inventory  obsolescence in the fourth quarter by $295,000 ($0.04 per
share)  primarily to take account of certain  slow moving data  compression  and
analog modem inventory.

Fourth Quarter - Fiscal Year 1994 Interrim  Adjustments and Restatement of Prior
Interim Financial Results

During the fourth quarter ended April 30, 1994,  the Company  reversed a sale in
the amount of $580,000 which was originally  recorded in the third quarter ended
February  5, 1994.  The  reversal of the sale was made after  certain  technical
difficulties  arose in the fourth  quarter  regarding  the project for which the
Company's product was intended.  These matters were not identified by management
at the time of sale.  The  effect on third  quarter  and fiscal  1994  operating
results of the  reversal  of the sale is to increase  net loss by  approximately
$296,000, and to increase the per share net loss by ($0.04) per share.

Also during the fiscal 1994 fourth quarter,  the Company increased its allowance
for  doubtful  accounts to take  account of products  returned  and  credited to
customers  in the  fourth  quarter as well as to provide  for  potential  future
returns and allowances.  The increase in the allowance  includes  $220,000 which
management now believes is  attributable  to matters which existed at the end of
the third quarter. The effect on third quarter and fiscal 1994 operating results
of increasing the allowance for doubtful accounts by $220,000 is to increase the
net loss by $220,000 and to increase the net loss per share by ($0.03.)

These matters are summarized in the table below:

                                                      Quarter Ended Feb. 5, 94
                                                   ($000s except per share data)
Net income (loss) as originally reported                      ($ 30)
Fourth quarter adjustments:
   (i)  reversal of sale                                      ( 296)
   (ii) increase in allowance for doubtful accounts           ( 220)
                                                              ------
Net income (loss)                                             ($546)
                                                              ======
Per share of common stock:                                     _____
Net income (loss) as originally reported:                     $ 0.00
Fourth quarter adjustments:
   (i)  reversal of sale                                      (0.04)
   (ii) increase in allowance for doubtful accounts           (0.03)
Net income (loss)                                             ($0.07)


Restatement of Fiscal 1993 Financial Statements

The Company has restated its 1993 financial statements to reflect corrections to
cost of goods sold and additional  paid-in capital accounts,  in connection with
the re-audit of the 1993 financial statements (refer to Item 9.).

With  respect to the 1993  financial  statements,  the  restatement  reduced the
pre-tax income and the net income by $90,000 ($0.01 per share).  The restatement
has no effect on total stockholders' equity as originally reported.

These matters are summarized in the table below:

                                                       Year Ended April 30,
                                                     ($000s except per share
                                                              data)
                                                               1993
    Net income as originally stated                            $653
       Adjustments:                                            (90)
                                                     -         ----
       Net income, as restated                                 $563
                                                               ====
    Per share of common stock:
       Net income per share, as originally stated:            $0.09
       Adjustments:                                           (0.01)
                                                     -        ------
       Net income per share, as restated                      $0.08
                                                              =====

<PAGE>

Liquidity and Capital Resources

During fiscal 1995, the Company used  approximately $1.9 million in cash to fund
its operating activities. This amount includes $3.1 million required to fund the
net loss,  after  adjusting for non-cash  expenses  (consisting  principally  of
depreciation,  amortization,  compensation  associated  with stock options,  and
provision for doubtful accounts and inventory obsolescence),  offset principally
by $1.2 million generated by decreases in inventory and accounts receivable.

Accounts  receivable  decreased  during fiscal 1995 due to  significantly  lower
revenue and  improved  cash  collections  from the  Company's  distributors  and
resellers. Accordingly, management decreased the allowance for doubtful accounts
during  fiscal 1994 to $204,000  from  $275,000.  Management  believes  that the
allowance for doubtful  accounts at April 30, 1995 is adequate.  The Company was
unable to reduce its inventory levels as much as anticipated during fiscal 1995,
primarily reflecting lower than anticipated sales of data compression and analog
modem products. In response, the Company has increased its reserve for inventory
obsolescence by $402,000 to $495,000 as of April 30, 1995.  Although  management
believes it will be able to ship and/or liquidate  substantially all its current
inventory levels profitably, the inventory levels remain higher than anticipated
and,   accordingly,   management  concluded  that  increasing  its  reserve  for
obsolescence  is prudent and  necessary  at this time.  Management  believes the
reserve for net realizable value is adequate.

In fiscal year 1995, the Company  completed a private  placement of unregistered
shares  of  common  stock.  A total  of  405,460  shares  were  sold  generating
$1,294,000  in cash.  In  addition,  the Company  also  completed a Regulation S
placement of 700,000  shares of common stock.  Net proceeds to the Company under
this  Regulation  S placement  totaled  $2,983,775.  

During the current fiscal year, the Company  concluded the  acquisition of Zybel
Microsystems, Inc. and retired the related $220,000 debt through the issuance of
25,000 shares of common stock in the Company.

In the current  fiscal year, the Company  transferred at cost,  analog modem raw
materials and subassemblies  valued at $273,000 to an electronics  manufacturer.
As of July 1995, the Company has collected,  in cash,  approximately $240,000 of
this $273,000.  Under the terms and conditions of the agreement executed by both
parties,  the manufacturer will build and resell the modems to FastComm on an as
needed  basis or may sell the  modems to its own  customers  through  the end of
calendar year 1995.  At such time,  the contract may be extended or FastComm may
be  required  to  repurchase  any  remaining  modem  materials.  No revenue  was
recognized in connection with this transfer of inventory.

The  Company  executed a  promissory  note in the  amount of $80,000  payable to
NationsBank in fiscal year 1995. This note is secured by a US Treasury Bill.

In fiscal 1996,  the  Company's  cash  commitments  include  payments to be made
against the $226,000 in current maturities of long term debt, which will be paid
from the proceeds of the restricted  short term investment  collateralizing  the
debt.  The  Company is also  committed  in fiscal  1996 to minimum  payments  of
$261,000 under its operating lease arrangements. The Company anticipates capital
spending for software and test equipment in fiscal 1996.  Where  possible,  such
capital   requirements   are  expected  to  be  met  through   lease   financing
arrangements.

The  Company   believes  that  current  levels  of  cash  and  cash  equivalents
($3,105,000  at April 30, 1995) plus  expected cash  generated  from the ongoing
collection of its current and future accounts receivable and inventory levels in
the normal course of events will be  sufficient  to meet the  Company's  current
cash  requirements  during fiscal 1996. At April 30, 1995,  the Company had over
$5.5 million of working  capital and a current ratio of over 5 to 1. None of the
Company's accounts receivable or inventories are collateralized currently.

Management  believes that inflation did not have a material effect on operations
during the fiscal year ended April 30, 1995.

Fiscal 1995 Compared to Fiscal 1994

Cash used in operating  activities  decreased from  $2,842,000 in fiscal 1994 to
$1,929,000  in fiscal  1995.  The  $912,000  decrease in cash used in  operating
activities is primarily  attributable to the $1,268,000 improvement with respect
to changes in the receivable balances, and a $1,950,000 improvement with respect
to  changes  in  the  inventory  balance,  partially  offset  by an  approximate
$2,092,000 increase in the net loss, net of non cash expenditures.

Cash used by  investing  activities  amounted  to  $109,000  in  fiscal  1995 as
compared to cash  provided by investing  activities  of $230,000 in fiscal 1994.
The $339,000 decline is primarily attributable to the $211,000 proceeds received
in fiscal 1994 from the partial  release of investment  funds held as collateral
against borrowings by the Company.  The Company also received $93,000 in cash in
connection with the acquisition of ZyBel Microsystems in fiscal 1994.

Cash provided by financing  activities  increased from $1,553,000 in fiscal 1994
to $4,168,000 in fiscal 1995. The $2,615,000 increase is primarily  attributable
to the $4,201,000 in funds received in fiscal 1995 from a private  placement and
Regulation S stock offering as compared to $-0- in fiscal 1994, partially offset
by lower net proceeds  received  from the exercise of stock options and warrants
of $211,000 in fiscal 1995 as compared to $1,736,000 in fiscal 1994.

Fiscal 1994 Compared to Fiscal 1993

Cash used in  operating  activities  increased  from  $925,000 in fiscal 1993 to
$2,842,000  in fiscal 1994.  The  $1,917,000  increase in cash used in operating
activities  is primarily  attributable  to the  $1,999,000  net loss incurred in
fiscal 1994 as compared to $563,498 net income earned in fiscal 1993. The effect
on cash flows of the fiscal  1994 loss as compared to fiscal 1993 net income was
partially offset by approximately  $555,000 in additional net non-cash  expenses
in 1994  relating  primarily  to  compensation  expense  associated  with  stock
options.

Cash used in operating  activities to fund increases in working capital amounted
to  $1,822,000  in fiscal 1994 as compared to  $1,914,000  in fiscal  1993.  The
decrease primarily  reflects a significantly  smaller increase in receivables in
fiscal 1994 as compared to fiscal 1993, reflecting lower sales volume, partially
offset  by  a  larger  increase  in  inventory  levels,  reflecting  lower  than
anticipated product shipments in the fourth quarter.

Cash  provided by  investing  activities  amounted to $230,000 in fiscal 1994 as
compared to cash used in investing  activities  of $620,036 in fiscal 1993.  The
$850,395 improvement is primarily attributable to the $211,000 proceeds received
in fiscal 1994 from the partial  release of investment  funds held as collateral
against  borrowings  by the Company as compared to $586,000 in purchases of such
investment  funds  in  fiscal  1993  for the  purpose  of  collateralizing  such
borrowings.  The Company also received  $93,196 in cash in  connection  with the
acquisition of ZyBel Microsystems in fiscal 1994.

Cash provided by financing  activities  decreased from $3,445,000 in fiscal 1993
to $1,553,000 in fiscal 1994. The $1,892,000 decrease is primarily  attributable
to the  $2,101,000  funds  received in fiscal 1993 from a private  placement  as
compared  to $-0- in  fiscal  1994,  partially  offset by  higher  net  proceeds
received from the exercise of stock options and warrants of $1,736,000 in fiscal
1994 as compared to $1,464,000 in fiscal 1993.


Impact of New Accounting Standards

The  Company  does  not  provide  postretirement  benefits;   accordingly,   the
accounting prescribed by Statement of Financial Accounting Standards No. 106 and
No. 112 will have no effect on the Company's financial statements.

In October 1994, the Financial  Accounting  Standards Board issued  Statement of
Financial  Accounting  Standards No. 119, "Disclosure about Derivative Financial
Instruments  and Fair  Value of  Financial  Instruments"  (SFAS  119).  SFAS 119
requires  disclosures  about amounts,  nature and terms of derivative  financial
instruments which do not result in off-balance sheet risk of accounting loss. It
requires that a distinction be made between financial instruments held or issued
for trading purposes and financial instruments held or issued for purposes other
than trading.  Also, SFAS 119 requires certain detailed  disclosures  related to
three financial instruments used in hedging  transactions.  SFAS 119 encourages,
but does not require,  quantitative information about market risks of derivative
financial instruments.  SFAS is effective for fiscal years ending after December
15, 1994.

Presently,  FastComm  has not  purchased  or  issued  any  derivative  financial
instruments.  Consequently,  management  does  not  expect  SFAS 119 to have any
impact on disclosures in the 1995 consolidated financial statements.

<PAGE>

Item 8.   Financial Statements and Supplementary Data.

The following  financial  statements and financial statement schedules are filed
as part of this Report:

                                                                        Page

Independent Auditor's Report .........................................   22

Balance Sheets at April 30, 1995 and 1994 ............................   23 - 24

Statements of Operations for the Years 
Ended April 30, 1995, 1994 and 1993 ..................................   25

Statements of Stockholders' Equity for the Years 
Ended April 30, 1995, 1994 and 1993 ..................................   26

Statements of Cash Flows for the Years 
Ended April 30, 1995, 1994 and 1993 ..................................   27 - 28

Summary of Accounting Policies .......................................   29 - 32

Notes to Financial Statements ........................................   33 - 47

Financial Statement Schedule:  Valuation and 
Qualifying Accounts (Schedule II) ....................................   48

<PAGE>

Report of Independent Certified Public Accountants

Board of Directors and Stockholders
FastComm Communications Corporation

We have  audited the  accompanying  balance  sheets of  FastComm  Communications
Corporation  (the  Company)  as of April  30,  1995  and  1994  and the  related
statements of operations,  stockholders'  equity, and cash flows for each of the
three  years in the period  ending  April 30,  1995.  We have also  audited  the
schedule  listed in the  accompanying  index.  These  financial  statements  and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these 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 audit to obtain
reasonable  assurance  about whether the financial  statements  and schedule are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence supporting the amounts and disclosures in the 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  financial  statements  and  schedule.  We believe that our
audits provide a reasonable basis for our opinion.  The financial  statements of
FastComm  Communications  Corporation  for the year  ended  April 30,  1993 were
previously  reported on by other auditors  before the  restatement  adjustments,
which are described in Note 16 to the accompanying financial statements.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of  FastComm  Communications
Corporation at April 30, 1995 and 1994 and the results of its operations and its
cash flows for each of the three  years in the period  ending  April 30, 1995 in
conformity with generally accepted accounting principles.

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


                                            /s/ BDO Seidman, LLP

Washington, D.C.
July 28, 1995

<PAGE>

                       FASTCOMM COMMUNICATIONS CORPORATION
                                 BALANCE SHEETS

April 30,                                                1995          1994
                                                     -----------    -----------
Assets

Current
 Cash and cash equivalents                           $ 3,105,346    $   975,749
 Restricted investments (Note 5)                         374,687        374,275
 Accounts receivables, net (Note 3)                    1,281,487      1,982,898
 Receivables from related party (Note 14)                 50,986        336,529
 Inventories, net (Note 2)                             1,969,150      2,986,379
 Refundable income taxes (Note 11)                          --           10,000
 Prepaid expenses and other current assets                74,685         53,634
                                                     -----------    -----------

Total current assets                                   6,856,341      6,719,464


Property and equipment, at cost, less accumulated
  depreciation and amortization (Note 4)                 281,325        303,527


Other
 Software license rights and other
  intangibles, net (Notes 7 and 9)                       357,779        218,375
 Other assets                                             81,844          6,213


Total other assets                                       439,623        224,588
                                                     -----------    -----------

                                                     $ 7,577,289    $ 7,247,579
                                                     ===========    ===========





<PAGE>

                       FASTCOMM COMMUNICATIONS CORPORATION
                                 BALANCE SHEETS

April 30,                                                1995          1994
                                                     -----------    -----------
Liabilities

Current liabilities
 Current portion of long-term debt
  (Notes 5 and 7)                                    $   226,171    $   444,493
 Accounts payable                                        762,742        898,752
 Accrued payroll                                         206,683        117,703
 Other current liabilities                               101,059         34,153


Total current liabilities                              1,296,655      1,495,101


Long-term debt, less current maturities (Note 5)         131,754        152,044
                                                     -----------    -----------

Total liabilities                                      1,428,409      1,647,145


Commitments and Contingencies (Note 6)

Stockholders' equity (Notes 7 and 8)
 Common stock, $.01 par - shares authorized,
  25,000,000; issued, 9,444,529 and 8,010,688;
  outstanding, 9,444,529 and 8,010,688                    94,445         80,107
 Additional paid-in capital                           13,249,770      8,643,761
 Accumulated deficit                                  (7,195,335)    (3,111,196)


                                                       6,148,880      5,612,672
Treasury stock (Notes 7 and 10)                             --          (12,238)

Total stockholders' equity                             6,148,880      5,600,434
                                                     -----------    -----------

                                                     $ 7,577,289    $ 7,247,579
                                                     ===========    ===========


See  accompanying  summary  of  accounting  policies  and notes to  consolidated
financial statements.


<PAGE>

                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                      1995           1994          1993
                                                  -----------    -----------    -----------
                                                                                As Restated
Year ended April 30,                                                             (Note 16)
<S>                                               <C>            <C>            <C>        

Revenues (Notes 1, 12 and 14)
 Products sales                                   $ 3,689,817    $ 3,526,480    $ 6,306,933
 Products sales to related parties                    414,580        835,044         80,500
 License fees and other                                61,665        774,831         10,086
                                                  -----------    -----------    -----------

Total revenues                                      4,166,062      5,136,355      6,397,519
                                                  ===========    ===========    ===========

Operating costs and expenses
 Cost of goods sold                                 2,906,577      2,127,974      3,162,736
 Selling, general and administrative                4,224,641      3,936,748      1,937,583
 Research and development                             916,003        960,042        718,295
 Depreciation and amortization                        217,326        166,098        154,203
                                                  -----------    -----------    -----------

Total operating costs and expenses                  8,264,547      7,190,862      5,972,817
                                                  ===========    ===========    ===========

Operating (loss) income                            (4,098,485)    (2,054,507)       424,702


Other income (expense)
 Other income                                           9,750         19,150        137,866
 Interest income                                       33,142         52,431         45,426
 Interest expense                                     (28,546)       (25,994)       (30,496)
                                                  -----------    -----------    -----------

Total other income                                     14,346         45,587        152,796
                                                  ===========    ===========    ===========

Income (loss) before income taxes                  (4,084,139)    (2,008,920)       577,498

Provision (benefit) for income taxes (Note 11)-       (10,000)        14,000

Net income (loss)                                 $(4,084,139)   $(1,998,920)   $   563,498

Net income (loss) per common share                $     (0.49)   $     (0.27)   $      0.08

Weighted-average number of common shares
 outstanding during each year                       8,409,000      7,521,000      6,876,000

</TABLE>

See  accompanying  summary  of  accounting  policies  and notes to  consolidated
financial statements.


<PAGE>



Years ended April 30, 1995, 1994 and 1993

<TABLE>
<CAPTION>

                                                      Common Stock            
                                                --------------------------    Additional       Common
                                                                 Par            Paid-in         Stock
                                                 Shares          Values         Capital        Warrants
                                                ---------    ------------    ------------    ------------       
<S>                                              <C>          <C>             <C>             <C>         
Balance, April, 30, 1992                         4,866,756    $     48,668    $  3,326,754    $    100,000
 Shares issued through private placement
  (net of costs) -
  As restated (Note 16)                          1,381,000          13,810       2,087,202            --
 Shares issued for stock options                   160,000           1,600         108,375            --
 Shares issued for stock warrants 655,312            6,553       1,347,150            --
 Termination of stock warrants                        --              --           100,000        (100,000)
 Settlement of litigation (Notes 7 and 10)-           --           (84,315)           --
 Shares issued for Sigma
  Research acquisition                              22,500             225          44,775            --
 Amortization of deferred compensation
   and forfeitures                                    --              --           (75,193)           --
 Treasury stock acquired                           (46,583)           (466)           --              --
 Net income - As restated (Note 16)                   --              --              --              --


Balance, April 30, 1993 -
 As restated (Note 16)                           7,038,985          70,390       6,854,748            --
 Shares issued for stock
  warrants, net                                    261,488           2,615       1,029,489            --
 Shares issued for stock options                   716,715           7,167         696,706            --
 Deferred compensation on stock options               --              --            75,000            --
 Amortization of deferred compensation                --              --              --              --
 Settlement of litigation                             --              --           (12,182)           --
 Treasury stock retired
  (Notes 7 and 10)                                  (6,500)            (65)           --              --
 Treasury stock purchased (Note 7)                    --              --              --              --
 Net loss                                             --              --              --              --


Balance, April 30, 1994                          8,010,688          80,107       8,643,761            --
 Shares issued through private placement
  (net of costs)                                 1,105,458          11,054       4,190,408            --
 Shares issued for stock options                   316,400           3,164         207,959            --
 Shares issued for acquisition of
  Zybel Microsystems, Inc.                          25,000             250         219,750            --
 Treasury stock retired                            (13,017)           (130)        (12,108)           --
 Net loss                                             --              --              --              --
                                                 ---------    ------------    ------------       --------  
Balance, April 30, 1995                          9,444,529    $     94,445    $ 13,249,770       $    --
                                                 =========    ============    ============       ========  

</TABLE>

<PAGE>

                        STATEMENTS OF STOCKHOLDERS EQUITY

                                   Retained
  Treasury        Deferred         Earnings
    Stock       Compensation       (Deficit)          Total
    -----       ------------       ---------          -----

$    --         $  (728,000)      $(1,675,774)      $ 1,071,648

     --                --                --           2,101,012
     --                --                --             109,975
     --                --                --           1,353,703
     --                --                --                --
     --                --                --             (84,315)
     --                --                --              45,000

     --             325,000              --             249,807
     --                --                --                (466)
     --                --             563,498           563,498


     --            (403,000)       (1,112,276)        5,409,862
     --                --                --           1,032,104
     --                --                --             703,873
     --             (75,000)             --                --
     --             478,000              --             478,000
     --                --                --             (12,182)
     --                --                --                 (65)
  (12,238)             --                --             (12,238)
     --                --          (1,998,920)       (1,998,920)


  (12,238)             --          (3,111,196)        5,600,434

     --                --                --           4,201,462
     --                --                --             211,123

     --                --                --             220,000
   12,238              --                --                --
     --                --          (4,084,139)       (4,084,139)


$    --                  $-       $(7,195,335)      $ 6,148,880


See  accompanying  summary  of  accounting  policies  and notes to  consolidated
financial statements.

<PAGE>

                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                  1995           1994           1993
                                              -----------    -----------    -----------
                                                                             As Restated
Year ended April 30,                                                          (Note 16)
<S>                                           <C>            <C>            <C>        
Cash flows from operating activities
 Net income (loss)                            $(4,084,139)   $(1,998,920)   $   563,498
 Adjustments to reconcile net income (loss)
  to cash (used in) operating activities
   Depreciation and amortization                  217,326        166,098        154,203
   Compensation expenses associated with
    stock options granted                            --          478,000        249,341
   Provision for inventory obsolescence
    reserve                                       401,889         60,000           --
   Provision for doubtful accounts                354,000        287,876        106,313
   Other                                             --          (12,247)       (84,315)
                                              -----------    -----------    -----------

                                               (3,110,924)    (1,019,193)       989,040
 Changes in assets and liabilities,
  net of effects of acquisitions
  (Increase) decrease in assets
  Accounts receivable                             347,411          1,422     (1,751,272)
  Receivables from related party                  285,543       (336,529)          --
  Inventory                                       615,340     (1,335,525)      (602,258)
  Refundable income taxes                          10,000        (10,000)       253,888
  Prepaid expense and other
   current assets                                 (21,051)        (4,227)       (38,947)
  Other assets                                    (75,631)        (1,949)        11,163
 Increase (decrease) in liabilities
  Accounts payable                               (136,010)      (150,229)       287,698
  Accrued payroll                                  88,980         14,374        (26,975)
  Income taxes payable                               --          (14,000)        14,000
  Other current liabilities                        66,906         14,352        (61,466)
                                              -----------    -----------    -----------

 Net cash (used in) operating
  activities                                   (1,929,436)    (2,841,501)      (925,129)

</TABLE>

<PAGE>

                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                  1995           1994           1993
                                              -----------    -----------    -----------
                                                                             As Restated
Year ended April 30,                                                          (Note 16)
<S>                                           <C>            <C>            <C>        
Cash flows from investing activities
 Purchase of property and equipment              (108,170)       (74,207)       (34,391)
 Sale (purchase) of restricted
  investments                                        (412)       211,370       (585,645)
 Net proceeds assumed in acquisition
  (Note 16)                                          --           93,196           --


Net cash provided by (used in) investing
 activities                                      (108,582)       230,359       (620,036)


Cash flows from financing activities
 Repayments under line-of-credit agreement           --             --         (400,000)
 Proceeds from note payable to bank                80,000           --          587,000
 Repayments of notes payable to bank             (324,970)      (182,759)      (306,678)
 Net proceeds from issuance of common stock
  through private placement                     4,201,462           --        2,101,012
 Proceeds from exercise of stock
  options                                         211,123        703,873        109,975
 Proceeds from exercise of stock
  warrants                                           --        1,032,104      1,353,703

Net cash provided by financing
 activities                                     4,167,615      1,553,218      3,445,012

Net increase (decrease) in cash and
 cash equivalents                               2,129,597     (1,057,924)     1,899,847

Cash and cash equivalents,
 beginning of year                                975,749      2,033,673        133,826

Cash and cash equivalents, end
 of year                                      $ 3,105,346    $   975,749    $ 2,033,673

</TABLE>


See  accompanying  summary  of  accounting  policies  and notes to  consolidated
financial statements.

<PAGE>

                         SUMMARY OF ACCOUNTING POLICIES

Organization

FastComm Communications Corporation (the "Company") was incorporated in Virginia
in May 1983. The Company designs,  manufactures, and markets data communications
equipment for high-speed  data  transmission  over public and private  telephone
networks.

The  Company's  fiscal  year ends on April 30. For interim  financial  reporting
purposes,  effective with the quarter ended October 31, 1992, the interim fiscal
quarters are closed on the first  weekend  following  the  calendar  quarter end
date,  unless the  calendar  quarter end date falls on a weekend,  in which case
such weekend is used as the interim  fiscal  quarter  end.  Prior to the quarter
ended October 31, 1992, the interim fiscal  quarters were closed on the last day
of the calendar quarter end.

Certain  reclassifications  have been made to conform  prior  years' data to the
current presentation.

Significant Risks and Uncertainties

The preparation of 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. Certain estimates used by
management are particularly  susceptible to significant  changes in the economic
environment.  These  include  estimates  of  inventory  obsolescence,  valuation
allowances  for  trade  receivables  and  deferred  tax  assets.  Each of  these
estimates,  as well as the related amounts reported in the 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 than those reported in the financial statements. Management
believes  that as of  April  30,  1995,  the  estimates  used  in the  financial
statements are adequate based on the information currently available.



<PAGE>

                         SUMMARY OF ACCOUNTING POLICIES
Revenue
Recognition

Revenues from product sales are recognized at the time of product  shipment.  An
allowance is provided for estimated sales returns and uncollectible accounts.

The Company  licenses  certain  technologies  it has developed to others.  These
agreements  typically provide for an initial license fee to be paid at inception
and royalties to be paid as licensed  products are sold. The Company  recognizes
the initial  license fee at inception  as the license term is unlimited  and the
Company has no material  continuing  obligations  with  respect to the  licensed
technology.

Inventory

Production  materials  are valued using  standard  costs which  approximate  the
first-in,  first-out  (FIFO) method.  Work-in-process  represents  direct labor,
materials  and  overhead  incurred on products not  delivered to date.  Finished
goods are valued at the lower of cost or market,  cost being  determined  on the
specific identification method.

Property,
Equipment and
Depreciation

Property and equipment is recorded at cost and  depreciated  on a  straight-line
basis over the  estimated  useful live of the  related  assets  (generally  five
years).  Leasehold  improvements are amortized over the lesser of the lease term
or the useful life of the property.

Research and
Development Costs

All costs  incurred to establish the  technological  feasibility of products are
considered  research  and  development  costs  which are  charged  to expense as
incurred.

Research and
Development
Contracts

The Company enters into contracts to perform  research and development for third
parties.  The Company  accounts for these contracts in accordance with Statement
of  Financial  Accounting  Standards  No.  68,  "Accounting  for  Re-search  and
Development  Arrangements"  (FASB 68). Under FASB 68,  research and  development
contracts with fixed obligations to repay the contracting party  irregardless of
the outcome are treated as loans.  Contracts  without fixed obligations to repay
are  treated as  obligations  to perform  contractual  services  and  revenue is
recognized  as  expenses  are  incurred  and in  accordance  with the  contracts
provisions.  As of April 30, 1995, no research and  development  contracts  have
fixed obligations to repay,  accordingly,  revenue is recognized as expenses are
incurred.


<PAGE>

                         SUMMARY OF ACCOUNTING POLICIES

Manufacturing
and Software
License Rights

The  Company  capitalizes  the cost of  acquiring  software  license  rights and
amortizes  them over the  shorter of the  expected  product  life or the license
period, not to exceed 5 years.

Intangible Assets

The Company has recorded  goodwill based on as the  difference  between the cost
and the fair value of certain  purchased assets and it is being amortized over 3
years. The Company periodically  evaluates the goodwill for possible impairment.
The analysis  consists of a  comparison  of future  projected  net income to the
carrying value of the goodwill.  Any excess goodwill would be written off due to
impairment.

Earnings Per Share

Primary  earnings  (loss)  per share of common  stock  have been  calculated  by
dividing  earnings  (loss) by the  weighted  average  number  of  common  shares
(including  shares held in escrow).  Fully  diluted  earnings  (loss) per common
share  has  not  been   presented  for  1995  or  1994  because  the  effect  is
anti-dilutive.  For 1993,  fully  diluted  earnings per share was not  presented
since it is not materially different from primary earnings per share.

Income Taxes

The Company  files  federal and State  income tax  returns.  Certain  income and
expense items are  recognized in different  periods for income tax purposes than
for financial reporting purposes.

Prior to May 1, 1993, the Company accounted for income taxes under the liability
method as prescribed by Statement of Financial Accounting Standards No. 96 (FASB
96). Under the liability  method,  deferred  taxes are  determined  based on the
differences,  termed  "temporary  differences",  between the bases of assets and
liabilities for financial  reporting purposes versus tax purposes at current tax
rates. The provision for income taxes in the statement of operations is equal to
the sum of taxes currently payable,  including any alternative minimum tax, plus
an amount  necessary to adjust  deferred tax  liabilities to an amount  measured
based on period-end  temporary  differences,  currently  prevailing marginal tax
rates and the realization criteria of FASB 96.

Effective May 1, 1993,  the Company  adopted  Statement of Financial  Accounting
Standards No. 109,  "Accounting  for Income  Taxes" (FASB 109) which  supersedes
FASB 96.  The  significant  changes  made by FASB  109  include  less  stringent
criteria  for  recognizing  net deferred  tax assets for amounts  deductible  in
future years.  The recognition of net deferred assets is reduced,  if necessary,
by a valuation  allowance if management  determines  that it is more likely than
not that some  portion or all of the  deferred  tax assets will not be realized.
There was no cumulative effect of adopting FASB 109 as of May 1, 1993.

<PAGE>

                         SUMMARY OF ACCOUNTING POLICIES

Cash and
Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less to be cash equivalents. The Company invests its excess cash
principally  in  overnight   repurchase   accounts  and  short-term   government
securities.

Concentration of
Credit and Market
Risk

The Company sells  primarily to domestic and foreign  dealers and  distributors.
Generally  sales are on credit  and no  collateral  is  required,  although  the
Company  reserves  the  right  to have the  products  returned  in the  event of
default.  The Company  provides an allowance  for  estimated  sales  returns and
uncollectible accounts.



<PAGE>

                          NOTES TO FINANCIAL STATEMENTS



1.   Revenues

The Company is engaged in the  development,  manufacture and sale of products in
the computer  and  telecommunication  industries.  Revenues are derived from the
sale  of  products,   manufacturing  and  software  licenses  and  research  and
development contracts and are as follows:

For the Year ended April 30,             1995            1994            1993
                                      ----------      ----------      ----------

Product sales                         $4,104,397      $4,361,524      $6,387,433

License fees                                --           615,000            --

Research and development
 contracts and other                      61,665         159,831          10,086
                                      ----------      ----------      ----------

                                      $4,166,062      $5,136,355      $6,397,519
                                      ==========      ==========      ==========


2.   Inventories

Inventories consist of the following components:

April 30,                                                1995           1994
                                                     -----------    -----------

Production materials                                 $ 1,151,875    $ 1,132,356
Work-in-process                                          148,875      1,126,293
Finished goods                                           668,400        727,730
                                                     -----------    -----------

                                                     $ 1,969,150    $ 2,986,379
                                                     ===========    ===========


3.   Receivables

Receivables consist of the following:

April 30,                                                1995           1994
                                                     -----------    -----------

Trade                                                $ 1,352,633    $ 2,204,466
Employee and other                                       132,854         53,432
                                                     -----------    -----------

                                                       1,485,487      2,257,898
Allowance for doubtful
 accounts                                               (204,000)      (275,000)
                                                     -----------    -----------

                                                     $ 1,281,487    $ 1,982,898
                                                     ===========    ===========


<PAGE>

                          NOTES TO FINANCIAL STATEMENTS


4.   Property and
     Equipment

Property and equipment consists of the following:

April 30,                                                1995           1994
                                                     -----------    -----------

Computer equipment                                   $   355,352    $   259,665
Furniture and fixtures                                   384,354        374,565
Leasehold improvements                                    22,028         19,334
Automobiles                                               22,917         22,917
                                                     -----------    -----------
                                                         784,651        676,481
Less accumulated depreciation
 and amortization                                       (503,326)      (372,954)
                                                     -----------    -----------
                                                     $   281,325    $   303,527
                                                     ===========    ===========

5.   Long-term
     Debt

Long-term debt consists of the following:

April 30,                                          1995                1994
                                               -----------          -----------

Loan  payable  to bank  in  monthly
  installments  of  principal  plus
  interest   at  prime   plus  1/2%
  (7.75%  at April 30,  1995),  due
  March, 1996;  collateralized by a
  U.S. Treasury Bill                           $   194,750          $   322,850

Noninterest  bearing note issued in
  connection  with  acquisition  of
  patent rights, due May 1996                      160,883                 --

Less   unamortized    discount   of
  $18,117 based on imputed interest
  rate of 7.25%                                       --                   --

Note  payable   to  former   share-
  holders  of  ZyBel  Microsystems,
  payable in stock (see Note 7)                       --                220,000

Loan  payable   to  former   share-
  holders  of  ZyBel  Microsystems,
  payable on demand                                   --                 44,763

Other                                                2,292                8,924
                                               -----------          -----------


Total                                              357,925              596,537
                                               ===========          ===========

 Less current maturities                          (226,171)            (444,493)
                                               -----------          -----------


                                               $   131,754          $   152,044
                                               ===========          ===========

<PAGE>

                          NOTES T0 FINANCIAL STATEMENTS

In 1991, the Company entered into a term loan and line-of-credit  agreement with
a  bank.  The  line-of-credit   agreement  provided  for  borrowings  of  up  to
$1,000,000,  not to exceed 80 percent  of  accounts  receivable  aged 89 days or
less,  plus 30 percent of raw  materials  and finished  goods  inventory,  up to
$150,000. The line-of-credit agreement expired on August 31, 1992. The term loan
provided  for a $250,000  loan to be used for the purchase of  equipment,  to be
repaid  in  monthly   installments  through  August  1995.  The  term  loan  and
line-of-credit  agreements  were  collateralized  by all of  the  assets  of the
Company and contained certain financial covenants.  During 1992, the Company was
in  violation  of these  covenants  and was notified by the bank that no further
amounts could be drawn under the  line-of-credit.  These covenants were cured in
October 1992 with the refinancing of the loan as discussed below.

In  October  1992,  the  Company  refinanced  the  outstanding  balance  of  its
line-of-credit  and term loan with a new loan of $587,000 from the bank. In July
1994, the Company  borrowed an additional  $80,000 from the bank. Both loans are
collateralized  by a U.S.  Treasury  bill. As principal  payments are made,  the
Company may request reductions in the collateral balance.  The new loan contains
no financial covenants other than the maintenance of adequate collateral.

Currently,  the collateral must exceed 105% of the outstanding principal balance
of the loan. At April 30, 1995, the balance of the Treasury Bill  collateral was
$374,687 and the loan balance was $194,750.

Scheduled maturities of long-term debt are as follows:

1996                                                       $226,171
1997                                                        131,754
                                                            -------

                                                            $357,925
                                                            ========


6.   Commitments
     and
     Contingencies

Operating leases

The Company leases office space and certain  office  equipment  under  operating
lease  arrangements  that expires at various dates through 1998. The main office
lease  provides  for  scheduled  rent  increases  in the future  which are being
amortized  over the lease  period.  Rent  expense  for the years ended April 30,
1995,  1994,  and 1993,  was  approximately  $245,000,  $214,688  and  $138,500,
respectively. Aggregate future minimum lease payments under the operating leases
are  $261,436 in fiscal 1996;  $204,735 in fiscal  1997;  and $178,654 in fiscal
1998.

<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

Repurchase Commitment

During fiscal 1995, the Company  transferred at cost, analog modem raw materials
and subassemblies valued at $273,000 to an electronics  manufacturer.  Under the
terms of the  agreement,  the  manufacturer  will build and resell the modems to
FastComm  on an as  needed  basis or may sell the  modems  to its own  customers
through  the end of  calendar  year 1995.  At such  time,  the  contract  may be
extended  or  FastComm  may  be  required  to  repurchase  any  remaining  modem
materials.  No revenue  was  recognized  in  connection  with this  transfer  of
inventory.

Compensation

The Board of Directors has agreed to pay the  Company's  president a base annual
salary plus bonus, as determined by the Board,  through fiscal year 1996. During
1993,  the  Company's  president  gave  up his  right  to  receive  any  salary.
Accordingly,  the Company  recorded no salary related to his employment in 1993.
The  president's  salary was restored in November,  1993,  and the president has
waived his right to any unpaid  salary or bonus from periods  prior to November,
1993.

The Company also maintains employment agreements with several key employees. The
agreements  provide for base compensation,  commissions,  and stock options that
expire at various dates through  fiscal 1998 or upon  termination  of employment
(see note 9).

Research and Development Contracts

During fiscal 1994, the Company entered into a contract to perform  research and
development  activities for a third party. In 1995 and 1994, revenues recognized
and costs incurred in connection with the contract were $31,774 and $63,548, and
$108,091  and  $216,182,  respectively.  Under the  agreement,  the  Company  is
required to pay  royalties  to the third  party for sales of products  developed
from funded research and development activities.

If no products are sold, the Company is not obligated to repay the funds.  As of
April 30,  1995,  no royalties  have been paid as the products  were still under
development.

7.   Stockholders'
     Equity

Stock Issuances

In March 1992,  the Company  issued  285,000  shares of its common  stock to the
shareholders  of Watch Hill Research Inc.  ("Watch  Hill") as part of a purchase
agreement  (see note 10). The Company also issued  95,000 shares to be placed in
escrow pending final resolution of litigation associated with the acquisition of
certain assets of Watch Hill. The Company  settled the litigation  during fiscal
1993.  46,583  shares and 6,500 shares in escrow were returned to the Company as
treasury  stock  in  1993  and  1994,  respectively.   The  treasury  stock  was
subsequently retired.


<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

In November 1992, the Company sold 1,381,000 shares of common stock in a private
placement and received gross proceeds of $2,209,600.  Additionally, as discussed
below,  warrants were  exercised  resulting in the issuance of 655,312 shares of
common stock.

On March 15, 1994 the Company  purchased assets and assumed certain  liabilities
of Zybel  Microsystems,  Inc. (Zybel).  The total purchase price of $220,000 was
paid  through the  issuance of common stock based on the stock value at the date
of the  agreement.  The stock was not issued until fiscal 1995;  therefore,  the
1994 financial statement reflected a payable for this amount (See Note 5). Zybel
owned 1,100 shares of the  Company's  stock which were included in the purchased
assets.  These shares were included in treasury stock at April 30, 1994 at their
allocated cost and were cancelled during fiscal 1995.  Goodwill in the amount of
approximately $102,000 was recorded as a result of the purchase.

In March, 1995, the Company completed the sale of 405,460 unregistered shares of
common  stock  in  a  private  placement  and  received  net  cash  proceeds  of
$1,294,000. Also, in March, 1995, the Company completed a Regulation S placement
of 700,000 shares of common stock and received net cash proceeds of $2,907,500.

Initial Public Offering

In April 1988, the Company  consummated an initial public  offering (IPO) of its
common stock. In connection  with the IPO, the Company sold 400,000 units,  each
unit consisting of four shares of common stock,  par value $0.01,  and a warrant
to purchase one additional  share of common stock at $1.50 per share,  for $5.00
per unit.  These warrants were  exercisable  through April 11, 1993. In February
1992,  the Company  offered  callable Class B warrants to holders of the Class A
warrants  upon  exercise of the Class A warrants.  Class A warrants  for 396,500
shares of common  stock were  exercised  during  1993 and 3,500 Class A warrants
expired on April 11, 1993.  Upon  exercise of each Class A warrant,  the Company
issued one Class B warrant to purchase on  additional  share of common  stock at
$4.25 per share. The Company may redeem the Class B warrants upon 30 days notice
if the common stock fair market value exceeds  established limits and upon Board
approval.  During fiscal 1993,  396,500 Class B warrants were issued and 134,812
Class B warrants were exercised.  In August 1993, the Company called the 261,688
Class B  warrants  outstanding.  All  warrants  were  exercised  except  for 200
warrants which were redeemed for cash at $.14 per warrant.

Additionally,  the Company sold to the  underwriter,  for nominal  consideration
warrants to purchase 40,000 units at $6.00 per unit which expired in April 1993.
The underwriter  exercised  31,000  warrants  during 1993 and 9,000  underwriter
warrants expired in April 1993.

8. Stock Options

In 1991 and 1992, the Board of Directors approved the 1991  Non-Qualified,  1992
Non-Qualified  and 1992  Incentive  Stock  Option  Plans (the Plans) under which
options to purchase  up to  2,260,000  shares of common  stock may be granted to
officers, directors and other key employees of the Company.


<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

The  exercise  price of each option may not be less than 100% of the fair market
value of the stock on the date of grant for  incentive  stock  options or 85% of
such fair market value for  non-qualified  stock  options,  as determined by the
Board. Options vest over a three year period and expire five years from the date
of grant and, in most cases, upon termination of employment.

The following  table relates to options  outstanding,  granted,  exercised,  and
canceled during 1995, 1994 and 1993, under the Plan:

                                                                 Option      
                                              Number              Price
Options                                    of Shares         Per Shares
- -------                                    ---------         ----------
Outstanding at                                              
                  April 30, 1993           1,399,000         $.01 to  7.75
                  April 30, 1994           1,196,185         $.01 to 11.88
                  April 30, 1995           1,123,968         $1.09 to 5.88
                                                            
Granted                                                     
                  During 1993                959,000         $1.00 to 7.75
                  During 1994                519,500         $10.50 to 11.88
                  During 1995                956,367         $3.25 to 5.88
                                                            
Exercised                                                   
                  During 1993                160,000         $.01 to 1.00
                  During 1994                716,715         $.01 to 6.38
                  During 1995                316,400         $.01 to 5.13
                                                            
Cancelled                                                   
                  During 1993                 60,000         $.01 to .01
                  During 1994                  5,600         $5.13 to 11.38
                  During 1995                712,184         $3.25 to 11.88
                                                            
At April 30, 1995, 174,001 stock options are exercisable under the plans.

9.   Acquisition of
     Sigma Research

On July 29,  1991,  the  Company  acquired  rights to certain  products of Sigma
Research,  a New Jersey  partnership  and  developer  of  advanced  frame  relay
technology.  In  consideration  for the sale of the  rights to the SNA  terminal
adapter  product,  the Sigma Research  partners were issued 22,500 shares of the
Company's common stock, valued at $2.00 per share, and paid $195,000. The 22,500
shares of the  Company's  common stock were issued in fiscal 1993.  In a related
transaction,  the Company entered into a license  agreement for the SNA terminal
adapter products owned by Protocom  Devices.  The license  agreement  required a
one-time payment by the Company of $25,000.

The purchase  price of these assets is reflected at cost and is being  amortized
over five years.

<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

In fiscal 1992, the Company also entered into  employment  agreements  with five
individuals  from  Sigma.  These  agreements  provide for payment of annual base
salaries and, in certain  instances,  payment of commissions  and stock options.
Options to purchase up to 510,000  shares of common stock over a period of three
years were also granted to these  individuals.  The options are  exercisable  at
$0.01 per share as long as the option  holder is employed by the Company  during
the relevant option exercise period.

10.  Acquisition of
     Watch Hill

Effective  August 14, 1991,  the Company  entered  into an agreement  with Watch
Hill, a developer of high speed data  communications  compression  devices.  The
agreement  included  an option for the  Company to acquire  all of the assets of
Watch Hill in exchange for 475,000 shares of the Company's common stock based on
commercial  viability of a certain  product.  Additionally,  the purchase option
could be  extended  by the  Company  with a  decrease  in the  number  of shares
required to be issued.

In November  1991,  the Company filed suit against Watch Hill and its principals
for specific performance of the agreement. In March 1992 the state supreme court
upheld the agreement and the Company issued  285,000 shares to the  shareholders
of Watch Hill. The  shareholders  of Watch Hill then filed suit for a additional
95,000  shares  which the Company  issued into escrow  pending  settlement.  The
purchase price of Watch Hill and certain  advances made to them were expensed as
research and development cost in fiscal 1992.

In January  1993,  the Company,  Watch Hill and its successor WHR Corp reached a
final  settlement.  The Company received 46,583 shares of common stock and 6,500
shares of stock previously held in escrow. Additionally FastComm is to receive a
5% royalty on a certain WHR Corp.  product of which none has been received as of
April 30, 1995.

11.  Income Taxes

The components of income tax (benefit) expense are summarized as follows:

For the Year ended April 30,         1995               1994             1993
                                  ----------       ----------          --------

Current
          Federal                 $    --          $  (10,000)         $185,700
          State                        --                --                --

Utilization of NOL
            Federal                    --                --            (167,100)
            State                      --                --                --

                                       --             (10,000)           18,600

Deferred
          Federal                      --                --              (4,600)
          State                        --                --                --

                                  $    --            $(10,000)          $14,000

<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

The Company has net  operating  loss  carryforwards  for regular tax purposes of
approximately $13,410,000. In addition, the Company has research and development
credit carryforwards of approximately  $274,000,  at April 30, 1995. The Company
was subject to alternative minimum tax in 1993 of approximately  $9,000 and paid
approximately  $10,000 toward  estimated taxes for 1994. The Company  recorded a
tax refund  receivable at April 30, 1994 of $10,000 as a result of the refund of
the estimated payments.

The difference  between the Federal Tax rate and the effective tax rate realized
as a percent of pretax  earnings  for the years ended  April 30, 1995 1994,  and
1993, is as follows:

<TABLE>
<CAPTION>

                              1995                         1994                         1993          
                  -------------------------     -------------------------     ------------------------- 
                     Amount          Rate         Amount           Rate         Amount           Rate
                  -----------      --------     -----------      --------     -----------      -------- 
<S>               <C>               <C>         <C>               <C>         <C>               <C>  
Tax provision                                                                
 (benefit) at                                                                
 statutory                                                                   
 rates                                                                       
                  $(1,388,000)      (34.0%)     $  (683,033)      (34.0)%     $   227,000       34.0%
Benefit of net                                                               
 operating loss                                                              
 carryforward            --          --                --          --            (260,600)     (39.0)
Tax benefit                                                                  
 not recorded       1,777,800        43.3         2,946,557       146.7              --         --
Compensation                                                                 
 element of                                                                  
 stock                                                                       
 options             (389,800)       (9.3)       (2,242,761)     (111.6)           58,295        8.7
Other                    --          --             (30,763)       (1.6)          (10,695)      (1.6)
                  -----------      --------     -----------      --------     -----------      --------  
                                                                             
                  $      --       $  --         $   (10,000)       (0.5)%     $    14,000        2.1%
                  -----------      --------     -----------      --------     -----------      --------      
</TABLE>                                                                 


The primary differences between income (loss) for financial reporting and income
tax  purposes  is  the  recognition  of  reserves  for  uncollectible   accounts
receivable and obsolete inventory, the compensation element of stock options and
research and development expenses, which are not currently deductible for income
tax purposes.

No  deferred  taxes  have  been  recognized  in  the  accompanying  consolidated
financial  statements as of April 30, 1995 and 1994.  The components of deferred
income taxes are as follows:

April 30,                                                 1995           1994
                                                     -----------    -----------

Deferred tax liabilities
 Accelerated depreciation                            $    22,000    $    17,000
                                                     -----------    -----------

Total deferred tax liabilities                       $    22,000    $    17,000
                                                     ===========    ===========

<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

Deferred tax assets
 Allowance for doubtful accounts                          69,000         94,000
                  Inventory reserve                      213,000         32,000
                  Tax credits                            274,000        223,000
                  NOL carryforwards                    4,631,000      3,032,000
                  Other                                   33,000          7,000

Total deferred tax assets                              5,220,000      3,388,000


Net deferred tax assets                                5,198,000      3,371,000
Less: Valuation allowance                             (5,198,000)    (3,371,000)
                                                     -----------    -----------

Total                                                $      --      $      --
                                                     ===========    ===========

Management  has  provided a valuation  allowance  for  deferred tax assets as of
April 30, 1995 and the benefit of these items will be recognized in future years
to the extent that such items are available to reduce taxable income.

12.  Significant
     Customers and
     Foreign Exports

During  1995,  the  Company  made sales to two  customers  which  accounted  for
approximately  15% and 10% of revenues.  During 1994,  the Company made sales to
two  customers  which  accounted for  approximately  14% and 11% of revenues and
generated  license fees from a third customer which accounted for  approximately
12% of  revenues.  During 1993,  the Company  made sales to one  customer  which
accounted for approximately  23% of revenues.  In 1995 and 1993, the Company had
export  sales  to  foreign  customers  totalling  approximately  $1,200,000  and
$825,000,  respectively.  In 1994 sales to foreign customers were less than 10%.
At April 30, 1995 trade  receivable  from one customer  represented 28% of total
trade receivables outstanding.

13.  Success
     Sharing Plan

Effective  May 1, 1991,  the Company  established  the  FastComm  Communications
Corporation  Success  Sharing  Plan,  a defined  contribution  plan that  covers
substantially all of its employees.  Employer contributions are determined using
an actuarially  determined  factor based on the employee's age and  compensation
level. No employer contributions were made for the years ended April 30, 1995 or
1994 or 1993.

14.  Related Party
     Transactions

During 1995,  1994 and 1993,  the Company had sales of  approximately  $415,000,
$588,000  and  $80,500,  respectively,  to a customer  whose Board of  Directors
includes  the  president of the  Company.  At April 30, 1995 and 1994,  accounts
receivable includes  approximately $51,000 and $337,000,  respectively from this
related party which was paid to the Company subsequent to year end. During 1994,
the Company sold approximately


<PAGE>

                          NOTES TO FINANCIAL STATEMENTS

$247,000 of product to a customer, Texel Systems Corporation, that is controlled
by an  individual  who is the  brother-in-law  of the  Company's  President  and
Principal Executive Office. This amount was paid to the Company in 1994.

15.  Fourth Quarter
     Adjustment

During the fourth quarter ended April 30, 1995, the Company recorded adjustments
to its reserve for inventory obsolescence  ($295,000) and allowance for doubtful
accounts  ($200,000) which, in the aggregate,  had the effect of increasing both
the operating  loss and the net loss by  approximately  $495,000 or by $0.06 per
share.

During the fourth  quarter ended April 30, 1994,  the Company  recorded  certain
year end adjustments which, in the aggregate,  had the effect of increasing both
the  operating  loss and the net loss by  approximately  $726,000  or $0.10  per
share.  The fourth  quarter  adjustments  relate to the  elimination  of product
sales,  net,  ($296,000  or $0.04 per  share),  the  increase in  allowance  for
doubtful accounts  ($220,000 or $0.03 per share) and fiscal year end adjustments
to inventory and accounts payable to record book to physical  adjustments and to
write-off obsolete  inventory  ($210,000 or $0.03 per share). The adjustments to
product sales and to the allowance for doubtful accounts,  aggregating  $516,000
or $0.07 per share, relate to previously issued quarterly financial statements.

16.  Restatement of
     Prior Years'
     Financial
     Statements

The Company has restated 1993 financial statements to reflect corrections to the
cost of goods sold and additional  paid-in capital accounts,  in connection with
the  re-audit  of the 1993  financial  statements  (refer  to Item 9 to the 1995
Annual Report on Form 10-K).

With  respect to the 1993  financial  statements,  the  restatement  reduced the
pre-tax income and the net income by $90,000 ($0.01 per share).  The restatement
has no effect on total stockholders' equity.

These matters are summarized in the table below:
                                                                1993
Year ended April 30,                              ($000's except per share data)

Net income (loss) as originally stated:                        $   653
 Adjustments:                                                      (90)

Net income (loss) as restated:                                 $   563

Per share of common stock:

Net income (loss) as originally stated:                        $  0.09
 Adjustments:                                                     0.01)

Net income (loss) per share, as restated:                      $  0.08


<PAGE>

                          NOTES TO FINANCIAL STATEMENTS


17.  Supplemental
     Cash Flow
     Information

Supplemental information on interest and income taxes paid is as follows:

For the Year ended April 30,              1995            1994           1993
                                      ----------      ----------      ----------

Interest                              $   24,019      $   25,994      $   34,053

Income taxes                          $     --        $   19,000      $     --




Supplemental disclosure of non-cash investing and financing activities:


For the Year ended April 30,             1995            1994           1993
                                      ----------      ----------      ----------

Incurrence of debt in connection
 with acquisition of patent rights,
 net of repayments                    $  160,883      $     --        $     --



Incurrence (settlement) of debt
 in connection with acquisition
 of assets of another company           (220,000)        220,000            --


Acquisition of assets of ZyBel,
 net of cash assumed of $93,196
 Current assets                             --            65,165            --
 Property, equipment                        --             7,015            --
 Other intangibles                          --             1,134            --


Assumption of liabilities
 of ZyBel
  Current liabilities                       --            16,242            --
  Debt                                      --            44,763            --


Recording of Goodwill from
 the purchase of ZyBel                   102,257            --


During fiscal 1994, in connection  with the  acquisition  of ZyBel,  the Company
acquired  treasury  stock in the amount of  $12,238.  During  fiscal  1995,  the
Company retired this treasury stock.

<PAGE>

Item 9.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure.


On March  19,  1993,  the  Company  engaged  Deloitte  & Touche  ("D&T")  as its
independent  certified  public  accountants  for the fiscal year ended April 30,
1993. On May 18, 1994, D&T resigned.

By action taken  effective  May 18, 1994,  the Board of Directors of the Company
accepted the  resignation  of D&T and  authorized  senior  management to seek to
engage an accounting firm and independent  certified public  accountants for the
Company for the fiscal year ended April 30, 1994.

In March 1993,  D&T was initially  engaged to audit the financial  statements of
the Company for the year ended April 30,  1993.  During the audit for the fiscal
year ended April 30, 1993, and during the interim period from May 1, 1993 to May
18,  1994,  there were no  disagreements  with D&T on any  matter of  accounting
principles or practices,  financial  statement  disclosure or auditing  scope or
procedure.

D&T advised the Company in its management  letter dated July 16, 1993 of certain
of  its  concerns,   including   weaknesses  in  internal  accounting  controls.
Additionally,  D&T advised the Company of its concerns in the following matters,
which had not been resolved prior to D&T's  resignation and which are considered
by D&T to be reportable events under applicable regulation:

a.   Sales cut off at April 30,  1994.  Although all product was packed prior to
     midnight of April 30, 1994, an immaterial  portion was placed with a common
     carrier  between  midnight of April 30, 1994 and 1:30 a.m. of the following
     morning (May 1, 1994).

b.   Allowance for sales returns and bad debts  relating to past due balances in
     accounts receivable, potential returns and/or bad debts.

c.   The policy and disclosure regarding the dates of fiscal quarter ends.

The Company has  authorized  D&T to respond  fully to the  successor  accountant
concerning the subject matter of each of the above.

The report of D&T on the financial statements of the Company for the fiscal year
ended April 30, 1993 contained no adverse opinion or disclaimer of opinion,  nor
was it  qualified  or  modified  as to  audit  scope or  accounting  principles;
however,  such report of D&T noted that the financial  statements of the Company
for the fiscal year ended April 30, 1992,  were audited by other  auditors whose
report, dated July 2, 1992, expressed an unqualified opinion on those statements
and  included  an  explanatory   paragraph   which  described  a  going  concern
uncertainty.

Effective  June 3, 1994,  the firm of BDO  Seidman was engaged by the Company to
serve as its independent public accountants to audit the financial statements of
the Company commencing with the fiscal year ended April 30, 1994.

Subsequent to this change in  accountants,  Deloitte & Touche ("D&T") refused to
permit  the  reuse or  reissuance  of its  reports  on the  Company's  financial
statements  for the year ended April 30,  1993,  stating that it did not believe
that the  Company had  furnished  satisfactory  evidence  of its quarter  ending
policy. Should it not receive such evidence,  Deloitte & Touche had informed the
Company that any  reissuance  would include a scope  limitation  with respect to
that disclosure and a disclaimer of opinion on such disclosure.  Inasmuch as the
Company  advised  Deloitte & Touche of its quarter ending policy on at least two
occasions  management has advised Deloitte & Touche that no further evidence was
required and  strenuously  objected to Deloitte & Touche's ex post facto refusal
to reissue its opinion on  financial  statements  which had not changed and were
unaffected by the policy.  Moreover,  D&T reissued its opinions on two occasions
subsequent to the 1993 fiscal year end, in October 1993 and in January 1994.

The Company's current  accountants,  B.D.O.  Seidman,  agreed to perform a three
year audit in connection  with the audit of the Company's  fiscal 1995 financial
statements.

<PAGE>

                                    PART III.

Item 10.  Directors and Executive Officers of the Registrant.

The following lists the directors and executive  officers of the Company,  their
ages,  descriptions  of their  business  experience  and positions held with the
Company as of July 17, 1995:

Name                    Age   Position

Peter C. Madsen(1)      44    President, Chief Executive Officer
                               and Chairman of the Board
Gary H. Davison         40    Senior Vice President, Chief Operating 
                               Officer and Director
Robert C. Abbott        51    Vice President - Engineering, Secretary
William A. Flanagan     53    Vice President - Technology
Charles L. Deslaurier   54    Vice President - Contracts and Administration
Mark H. Rafferty        40    Vice President - Finance, Treasurer
Edward R. Olson(1)(2)   55    Director
Thomas G. Amon(2)       47    Director

(1) Member Stock Option Committee.
(2) Member Audit Committee.

Robert N. Dennis, former Chairman of the Board died on May 28, 1995.

All directors hold office until the next annual meeting of the  shareholders and
the election and qualification of their successors.  The officers are elected by
and serve at the  discretion  of the Board of  Directors.  See  "Employment  and
Control Arrangements" beneath Item 11.

Peter C. Madsen has been President,  Chief  Executive  Officer and a director of
the Company since  September  1992.  Mr.  Madsen was  President of  Professional
Marketing Corporation, a telecommunications equipment distributor, from February
1992 to September 1992. From November 1986 to January 1992, he was an officer of
the Newbridge Networks Corporation, a Canadian  telecommunications company, most
recently as Vice  President  and General  Manager,  United  States  Region,  and
President of Newbridge Networks Inc.,  Newbridge Networks  Corporation's  United
States  subsidiary.  Mr.  Madsen  currently  serves as a director  of  Newbridge
Networks Corporation.

Gary H. Davison was named Senior Vice President,  Chief Operating  Officer and a
director of the Company on June 6, 1994.  From 1988 to 1994,  Mr. Davison held a
variety of  positions  with  Newbridge  Networks  Inc.,  most  recently  as Vice
President;  U.S.  Sales.  From 1986 to 1988,  Mr.  Davison was General  Manager,
Transmission  Products at Hekemian  Laboratories.  From 1976 through  1986,  Mr.
Davison held a variety of positions at AT&T Corp.

Robert C. Abbott has served as Vice President - Engineering  and as Secretary of
the Company since 1984. From December 1980 until joining the Company,  he served
as  product  manager,  VF  Products,  for the  Telesystems  Division  of  Comsat
Corporation in Fairfax, Virginia.

William A. Flanagan has served as Vice  President - Marketing and Technology and
most recently as Vice President  Technology of the Company since September 1991.
Prior to that, from 1987 through September 1991, he was Vice President - Network
Marketing  and Vice  President -  Technology  for  Newbridge  Networks  Inc. Mr.
Flanagan  is  the  author  of  a  variety  of  best  selling  books  on  digital
communications technology.

Charles L. Deslaurier has been Vice President - Contracts and  Administration of
the  Company  since  September  1992.  Mr.  Deslaurier  was  Vice  President  of
Professional Marketing Corporation, a telecommunications  equipment distributor,
from February 1992 to September 1992. From December 1986 to January 1992, he was
Vice President of Contracts and Administration for Newbridge Networks Inc.

Mark H. Rafferty has been Vice President,  Chief Financial Officer and Treasurer
of the Company since August 1993.  From August 1992 to August 1993, Mr. Rafferty
was Vice President,  Finance at Newbridge Networks Inc. From August 1987 through
August 1992, Mr. Rafferty was Controller of Newbridge Networks Inc.

Edward R.  Olson has  served as a  director  since  January  1989.  From 1990 to
present,  Mr. Olson has served as the  President,  Chief  Executive  Officer and
Chairman of M-C Industries,  Inc., a fluid  hydraulics  equipment  manufacturer.
Commencing  July 1, 1995,  Mr.  Olson become a principal in KPMG Baymark LLC, an
independent  consulting firm in strategic alliance with KPMG Peat Manufacturing,
LLP.  For the past five years,  Mr.  Olson has served as  President  of Ed Olson
Consulting  Group,  Ltd., a management  consulting  firm.  From 1992 to 1993 Mr.
Olson was  Senior  Vice  President,  Operations  of  Audiovox  Corp.,  a company
concentrating in the marketing and distribution of consumer  electronic devices.
Mr. Olson is Chairman and President of York  Industries,  York, PA and S&L Metal
Products, Queens, NY.

Thomas G. Amon as served as a director  since December 1994. Mr. Amon has been a
partner in the law firm of Amon & Sabatini for the past five years.

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES  EXCHANGE ACT OF 1934

Section  16(a) of the  Securities  Exchange Act of 1934  requires the  Company's
officers  and  directors,  and  persons  who own  more  than  ten  percent  of a
registered  class  of the  Company's  equity  securities,  to  file  reports  of
ownership and changes in ownership with the  Securities and Exchange  Commission
and  with  the  National  Association  of  Securities  Dealers,  Inc.  Automated
Quotations  (NASDAQ)  system.  Officers,  directors and greater than ten percent
shareholders  are required by  regulation  to furnish the Company with copies of
all Section 16(a) forms they file.

Based  solely on its  review  of the  copies of such  forms  received  by it, or
written  representations  from  certain  reporting  persons that no Forms 5 were
required for those  persons.  The Company  believes  that during its fiscal year
ended  April 30,  1995,  all filing  requirements  applicable  to its  officers,
directors and greater than 10% beneficial owners were complied with.

Item 11.  Executive Compensation.

Board Report on Executive Compensation

The Company does not have a formal compensation  committee.  Compensation levels
for executive officers are set by the Board of Directors. The Board of Directors
is presently comprised of the following individuals:  Peter C. Madsen, Thomas G.
Amon, Edward R. Olson and Gary H. Davison.  Messrs.  Davison and Amon joined the
Board only after the close of fiscal 1994.  Robert N. Dennis  resigned  from the
Board effective  October 31, 1994.  Salaries are reviewed annually and are based
on  individual  performance,   the  extent  of  individual   responsibility  and
comparisons with salaries paid in the industry.

The  Company  recruits  for its  executive  officer  positions  from  within the
communications  industry. In most instances, the source Company is significantly
larger than the Company.  It is the policy of the Board of Directors of FastComm
to hire executive  officers at levels below that of their current salaries along
with a stock option package intended to make up for the  differentiation  and to
provide a  performance  incentive.  The Company  feels that stock options are an
attractive benefit in that they enhance performance and loyalty at little cost.

The   Board   establishes   compensation   levels   based  on   experience   and
responsibility. No executive officer has received a salary increase.

The Board granted three  executive  officers  options during fiscal 1995. One of
the option grants was based on performance and responsibility. The two remaining
grants were conditions of employment.

The Board adheres to a policy of granting  options to executive  officers  based
upon performance and responsibility.  In addition,  the Board also considers the
relative  importance  of the job  function  being  performed  and the  number of
options currently held by the executive officer.

                               /s/ Gary H. Davison, /s/ Thomas G. Amon,

                               /s/ Edward R. Olson, /s/ Peter C. Madsen

<PAGE>

Compensation Committee Interlocks and Insider Participation

During the year, Peter C. Madsen and Edward R. Olson, as directors  participated
in  deliberations  of the  Company's  Board of  Directors  concerning  executive
officer  compensation,  including  their own. Other than the foregoing,  none of
such directors was party to any  reportable  interlock or  participation  during
fiscal  1995.  During the fiscal year ended  April 30,  1995,  the Company  sold
approximately $415,000 of product under normal terms and conditions to Newbridge
Networks  Inc.  ("Networks")  a United States  subsidiary of Newbridge  Networks
Corporation,  a  Canadian  Telecommunications  Company  ("Newbridge").  Peter C.
Madsen, President, Chief Executive Officer and a director of the Company is also
a director of Newbridge.

Summary Compensation Table

The following table sets forth  information  regarding  compensation paid by the
Company  to the six  named  executives  (the  "Named  Executive  Officers")  for
services furnished in all capacities to the Company during the fiscal year ended
April 30, 1995,  as well as such  compensation  paid by the Company to the Named
Executive Officers during the Company's two previous fiscal years:

<TABLE>
<CAPTION>
                                           Annual Compensation                 Long-Term Compensation Awards
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
                                                              Other Annual             Shares of
                                          Salary     Bonus    Compensation      Common Stock Underlying
Name and Principal Position       Year     ($)        ($)       ($) (1)              Options ( #)
- ---------------------------       ----     ----                 ----                 ------------
<S>                               <C>     <C>          <C>       <C>                       <C>
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
Peter C. Madsen,(2)               1995    113,344     -0-        6,219                    -0-
   President , CEO and Chairman   1994    71,478      -0-        6,219                    -0-
of the Board of Directors         1993      -0-       -0-         6,000                 425,000
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
Gary H. Davison(3)                1995    113,797   25,000        -0-                   100,000
   Senior Vice President, COO,    1994      -0-       -0-         -0-                     -0-
   Director                       1993      -0-       -0-         -0-                     -0-
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
Mark H. Rafferty(4)               1995    110,825     -0-        5,824                  50,000
   Chief Financial Officer        1994    76,505      -0-        4,853                  75,000
                                  1993      -0-       -0-         -0-                     -0-
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
Charles L. Deslaurier(5)          1995    102,429     -0-        6,331                  20,000
   Vice President -               1994    125,414     -0-        6,331                  20,000
   Contracts and Administration   1993    27,417      -0-        6,000                  150,000
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
Robert C. Abbott(6)               1995    100,750     -0-         -0-                     -0-
   Vice President of              1994    96,255      -0-         -0-                   50,000
Engineering,                      1993    78,573      -0-         -0-                     -0-
   Secretary
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
William A. Flanagan,(7)           1995    113,943     -0-        6,632                    -0-
   Vice President -               1994    110,923   15,000       6,500                    -0-
   Marketing and Technology       1993    106,073     -0-        6,500                    -0-
- --------------------------------- ------ ---------- -------- --------------- -------------------------------
</TABLE>

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

(1)  Automobile benefit.

(2)  At April 30,  1995,  Mr.  Madsen held 692,866  restricted  shares of Common
     Stock with a market value of $3,637,547 at that date; Mr. Madsen waived the
     payment of his entire  salary in the 1993  fiscal  year and  $28,522 of his
     salary in the 1994 fiscal year.

(3)  At April 30,  1995,  Mr.  Davison held 46,250  restricted  shares of Common
     Stock with a market value of $242,813 at that date.

(4)  At April 30, 1995,  Mr.  Rafferty  held 8,921  restricted  shares of Common
     Stock with a market value of $46,835 at that date.

(5)  At April 30, 1995, Mr. Deslaurier held 143,250  restricted shares of Common
     Stock with a market value of $752,063 at that date.

(6)  At April 30,  1995,  Mr.  Abbott held 222,408  restricted  shares of Common
     Stock with a market value of $1,167,642 at that date.

(7)  At April 30, 1995, Mr.  Flanagan held 217,421  restricted  shares of Common
     Stock with a market value of $1,141,460 at that date.

Fiscal 1995 Option Grants

The following table sets forth information concerning grants of stock options to
the Named  Executive  Officers made pursuant to the Company's  1992 Stock Option
Plan during the fiscal year ended April 30, 1995:

                     Stock Option Grants in Fiscal Year 1995

<TABLE>
<CAPTION>
                                          Individual Grants
                         Securities        Percent of                             Potential Realizable
                         Underlying       Total Options    Exercise                 Value at Assumed
                           Options         Granted to         or                  Annual Rates of Stock
                           Granted        Employees in    Base Price  Expiration   Price Appreciation
Name                         (#)             Fiscal        ($/sh)       Date         For Option Term
                                              Year                                  5% ($)     10% ($)
                                              -----                                 ------     -------
<S>                        <C>               <C>            <C>        <C>            <C>      <C>    
Peter C. Madsen              -0-                -             -           -        -             -
Gary H. Davison            100,000           26.04%         $4.38      7/29/99        121,000  267,000
Mark H. Rafferty           125,000           32.55%         $4.38      9/9/99         151,250  333,750
Charles L.                 40,000            10.42%         $5.88      9/9/99         65,000   143,800
Deslaurier
Robert  C. Abbott          50,000            13.02%         $4.38      9/9/99         60,500  137,500-
William A. Flanagan          -0-                -              -          -              -        -
</TABLE>

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

On September 9, 1994 all  Optionholders  were  offered the  opportunity  to have
outstanding  options  repriced  to $4.38 per option  conditional  upon waiver of
previously  vested  options and  acceptance  of a new vesting  period.  With the
exception of outstanding  options to purchase 80,900 shares,  all  Optionholders
accepted this offer to reprice their options as of that date.

Mssrs. Rafferty,  Deslaurier,  and Abbott accepted the offer to reprice 75,000 ,
20,000 and 50,000 options respectively as of that date.

Fiscal 1995 Aggregated Option Exercises and Year-End Option Values

The following  table sets forth  information  concerning  each exercise of stock
options  during  the  fiscal  year  ended  April  30,  1995 by each of the Named
Executive Officers and the fiscal year-end value of unexercised  options held by
such persons:
                    


                               
                                                   Shares           Value of
                                                 Underlying       Unexercised
                                                 Unexercised      in-the-money
                                                 Options at        Options at
                        Shares                  Fiscal Year-      Fiscal Year-
                       Acquired        Value       End (#)          End ($)
                          on         Realized   Exercisable/      Exercisable/
        Name           Exercise         ($)     Unexercisable    Unexercisable
        ----           --------       ------    -------------    -------------
                         (#)   
                       

Peter C. Madsen        125,000     $441,406       -0- / -0-        -0- / -0-

Gary H. Davison           -            -        -0- / 100,000    -0- / $137,500

Mark H. Rafferty          -            -        -0- / 125,000    -0- / $171,875

Robert C. Abbott          -            -        -0- / 50,000     -0- / $68,750

Charles L.               65,000     221,406    45,000 / 40,000     $209,531 /
Deslaurier                                                          $25,000

William A. Flanagan        -           -          -0- / -0-        -0- / -0-



Employment and Control Arrangements

Effective September 18, 1992 (the "Effective Date"), the Company,  Mr. Robert N.
Dennis and Mr.  Edward R. Olson,  as the "Current  Directors"  therein,  and Mr.
Peter  C.  Madsen  entered  into  an  employment   agreement  (the   "Employment
Agreement")  regarding the terms of Mr.  Madsen's  employment by the Company and
the scope of the relationships among the parties to the Employment Agreement.

In particular,  pursuant to or in connection with the Employment  Agreement,  as
the case may be,  subject  to  confirmation  by the  Board  of  Directors  which
occurred as of the Effective Date, (i) Mr. Dennis resigned as President and from
all  executive  offices held by him in the Company,  (ii) Mr. Madsen was elected
President  and Chief  Executive  Officer  of the  Company  for an  initial  term
expiring  on January 31,  1995 at an initial  base salary of $100,000  per year,
(iii) Mr.  Madsen was granted an option to purchase a maximum of 425,000  shares
of Common  Stock of the Company at an exercise  price of $1.09375 per share upon
certain terms and conditions,  (iv) Mr.  Deslaurier was elected a Vice President
of the Company,  (v) Mr.  Deslaurier was granted an option to purchase a maximum
of  150,000  shares of  Common  Stock of the  Company  at an  exercise  price of
$1.09375 per share upon certain terms and conditions,  (vi) Mr. Rick Sampley was
granted an option to purchase a maximum of 25,000  shares of Common Stock of the
Company  at an  exercise  price of  $1.09375  per share upon  certain  terms and
conditions,  (vii) the  Company  and Mr.  Dennis  entered  into an  Amended  and
Restated Employment  Agreement providing for, among other things, the employment
of Mr.  Dennis  as Senior  Advisor  to the  President  at an  initial  salary of
$200,000  per year  for an  initial  term of three  years,  subject  to  earlier
termination by Mr. Dennis at any time or by the Company,  with or without cause,
on or after  September 15, 1993,  and (viii) Mr.  Madsen and Mr. Peter  Sommerer
were elected directors of the Company to fill two vacancies then existing on the
Board of Directors.  Mr. Dennis was paid $99,458 pursuant to this arrangement in
the 1994  fiscal year  during  which year he  resigned as Senior  Advisor to the
President.

Under the Employment Agreement,  Mr. Madsen has been granted full control of and
authority over the operations of the Company,  subject to the general  oversight
of the  Board,  and the  Current  Directors  have  agreed not to take any action
inconsistent  with  their  respective  obligations  thereunder.  The  Employment
Agreement and the related actions  resulted in an effective change in control of
the Company away from Mr. Dennis to Mr. Madsen.

Director Compensation

Directors  receive no salary for their services as such;  however,  the Board of
Directors has authorized payment of reasonable expenses incurred by non-employee
directors in connection  with  attendance at meetings of the Board of Directors.
The Chairman of the Board receives no compensation for serving in such capacity.
In fiscal 1994, Mr. Dennis received $99,458 in compensation as Senior Advisor to
the President.  As Senior Advisor, Mr. Dennis' duties included consultation with
and  advise to the  President  and other  Senior  Management  on  technical  and
business matters related to past,  present and future  operations,  products and
strategies and the undertaking of special  projects  related to the above at the
request of the President.

<PAGE>

Shareholder Return Performance Graph

The following  graph  compares the yearly  percentage  change in the  cumulative
total  shareholder  return  on the  Company's  Common  Stock  with  that  of the
cumulative  total return of the NASDAQ Stock  Market - US Index  ("NASDAQ  STOCK
MRKT - US") and the NASDAQ  Telecommunications  Index ("NASDAQ TELECOM") for the
five year period ended on April 30, 1995. The  information  below is based on an
investment of $100, on April 30, 1989, in the Company's Common Stock, the NASDAQ
STOCK MRKT - US and the NASDAQ TELECOM.  The Company's  Management  consistently
cautions that the stock price performance shown in the graph below should not be
considered indicative of potential future stock price performance.

                               [GRAPHIC OMITTED]

Item 12.     Security Ownership of Certain Beneficial Owners and Management.

At July 17,  1995,  there were  9,444,529  shares of Common Stock of the Company
issued and outstanding. As of such date, options to purchase 1,123,968 shares of
Common Stock were outstanding.

Each holder of shares of Common Stock,  but not holders of unexercised  options,
is  entitled to one vote per share on each matter  which may be  presented  at a
meeting of shareholders.  Cumulative voting is not allowed. The Company's Common
Stock is traded on the NASDAQ National Market System under the symbol "FSCX."

<PAGE>

The following table sets forth information  regarding  ownership of Common Stock
of the Company at July 17, 1995,  by each person who is known by  management  of
the  Company to own  beneficially  more than five  percent  of the Common  Stock
(setting  forth the address of each such  person),  by each director and nominee
for  election  as a  director,  by the Named  Executive  Officers of the Company
identified  beneath "Item 11. Executive  Compensation," and by all directors and
executive  officers  of the Company as a group.  Shares  issuable on exercise of
warrants or options  exercisable within 60 days are deemed to be outstanding for
the purpose of computing the percentage ownership of persons beneficially owning
such  warrants or options,  but have not been deemed to be  outstanding  for the
purpose of computing the percentage ownership of any other person. Insofar as is
known  to the  Company,  the  persons  indicated  below  have  sole  voting  and
investment power with respect to the shares indicated as owned by them except as
otherwise stated in the notes to the table.

                                Amount and Nature
Name of Beneficial                     of Beneficial          Percent of Class
- -------------------                    --------------         ----------------
Owner                                    Ownership
- ------------------                       ---------
Robert N. Dennis Estate                 774,341                    8.20%
Peter C. Madsen(1)                      692,866                    7.34%
Gary H. Davison(1)                      79,583 (2)                 .84%
Robert C. Abbott                        239,075 (3)                2.53%
Charles L. Deslaurier                   194,917 (4)                2.06%
William A. Flanagan                     217,421                    2.30%
Edward R. Olson(1)                      6,667 (6)                  .07%
Thomas G. Amon(1)                       6,650 (7)                  .07%
Mark H. Rafferty                        50,588 (5)                 .54%
All Directors and Executive             2,262,107(8)               23.95%
Officers as a group (eight persons)

(1)  Director.

(2)  Gives effect to 33,333 options owned by Davison exercisable within 60 days.

(3)  Gives effect to 16,667 options owned by Abbott exercisable within 60 days.

(4)  Gives effect to 51,667  options owned by Deslaurier  exercisable  within 60
     days.

(5)  Gives  effect to 41,667  options  owned by Rafferty  exercisable  within 60
     days.

(6)  Gives effect to 6,667 options owned by Olson exercisable within 60 days.

(7)  Shares are held in the Amon & Sabatini Pension and Profit Sharing Plans, of
     which Mr. Amon is Co-Trustee.

(8)  Based upon 9,444,531 shares outstanding at July 17, 1995

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

The  Company is unaware of any  arrangement  the  operation  of which could at a
subsequent date result in a change in control of the Company.

Item 13.     Certain Relationships and Related Transactions.

During the fiscal year ended April 30,  1995,  the  Company  sold  approximately
$415,000 of product under normal terms and conditions to Newbridge Networks Inc.
("Networks") a United States  subsidiary of Newbridge  Networks  Corporation,  a
Canadian  Telecommunications Company ("Newbridge").  FastComm sells to Newbridge
Networks Corporation under net 30 day terms with prompt payment discounts.  Such
terms are consistent with that of similar customers. Title passes on shipment of
product.  Under the terms of the contract,  Newbridge  may return  purchased and
paid for (during the previous six month period) but unused  products to FastComm
for either  warranty  revalidation  and/or  revision  level change  (hardware or
firmware). Peter C. Madsen, President, Chief Executive Officer and a director of
the Company is also a director of Newbridge.

The  Company  paid the law firm of Amon & Sabatini  $159,000  in the fiscal year
ended April 30, 1995. Thomas G. Amon, a Director of the Company,  since December
1994, is a partner of Amon and Sabatini.

<PAGE>

                                    PART IV.


Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

          (a)(1) and (a)(2)   Financial Statements and Schedules.

The consolidated financial statements and financial statement schedules filed as
a part of this Report are listed beneath Item 8 at page 24 of this Report.

          (a)(3)   Exhibits.

The exhibits  filed as a part of this Report are listed on the Exhibit  Index at
page 65 of this Report.

          (b)       Reports on Form 8-K.

The Company did not file any reports on Form 8-K during the quarter  ended April
30, 1995.


<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, on June 10, 1996.


                               FASTCOMM COMMUNICATIONS CORPORATION


                               By: /s/ Peter C. Madsen
                               -----------------------
                                   Peter C. Madsen
                                   President and Chief Executive Officer
                                   (Principal Executive Officer)



                               By: /s/ Mark H. Rafferty
                               ------------------------
                                   Mark H. Rafferty
                                   Vice President - Finance and Treasurer
                                   (Principal Financial and Accounting Officer)





<PAGE>

                                  EXHIBIT INDEX

                                                                      Sequential
Exhibit                                                                  Page
No.      Description                                                    Number

3.1*     Amendment to Restated Articles of Incorporation

3.2**    By-laws, as amended

10.0**   Employment Agreement between the Company and Robert C. Abbott

10.1**   October 15, 1987 License Agreement between
         the Company and Data Race, Inc.

10.2***  February  27,  1991  Lease  Agreement   between  the  Company  and
         Dulles/Route 28 Limited  Partnership  with respect to the premises
         at 45472 Holiday Drive, Sterling, VA 22110

10.3***  Employment Agreement between the Company and William Flanagan

10.4***  Technology Transfer Agreement with Sigma Technology

10.5***  Agreement in Principle with Watch Hill Research

10.6***  Technology License Agreement with Protocom Devices

10.7***  Loan Agreement with Sovran Bank

10.8***  Employment Agreement among the Company, Robert N. Dennis and
         Edward R. Olson, as the "Current Directors," and Peter C. Madsen.

10.9***  Option Agreement by the Company in favor of Charles L. Deslaurier.

10.10*** Option Agreement by the Company in favor of Rick Sampley.

10.11*** Amended and Restated Employment Agreement
         between the Company and Robert N. Dennis.

10.12*   Exclusive Master Distribution Agreement for FastComm Products
         between FastComm Communications Corporation and Daitel Technologies

10.13*   Distribution Agreement for products between FastComm Communications
         Corporation and C&L Communications, Inc.

10.14*   Distributor Agreement for FastComm products between FastComm
         Communications Corporation and Tadiran, Ltd.

10.15*   Distribution Agreement between the Company and Sumitronics, Inc.

10.16*   Consulting Agreement between Gary H. Davison and Newbridge 
         Networks Inc.

10.17*   Agreement between the Company and ZyBel Microsystems, Inc.

11.0*    Statement re: Computation of per share earnings.

11.1     Schedule of Valuation and Qualifying Accounts*
- -----------

*    Filed with revised form 10KA previously filed.

**   These  exhibits  are  incorporated  by  reference  from  the  corresponding
     exhibits to the Company's Form S-18 Registration Statement, SEC File Number
     33-19758.

***  These  exhibits  are  incorporated  by  reference  from  the  corresponding
     exhibits to the Company's  Form S-3  Registration  Statement,  SEC File No.
     33-43374.


<PAGE>


                  SCHEDULE OF VALUATION AND QUALIFING ACCOUNTS
<TABLE>
<CAPTION>

 
                                                         Balance        Charged to                                   Balance
                                                      at Beginning       Costs and     Other                          at End
Description                                             of Period        Expenses     Changes      Deductions        of Period
                                                      ------------      ----------    ---------    ----------        ---------
Year Ended April 30, 1993
<S>                                                      <C>             <C>           <C>         <C>                <C>     
   Reserves and allowances deducted from asset accounts:
         Obsolescence reserve for
          inventory                                      $ 75,000        $    -        $    -      $ (41,889)1/       $ 33,111
                                                                                                             -
         Allowance for doubtful
          accounts    $ 43,687                            106,313             -             -      $150,000

Year Ended April 30, 1994

   Reserves and allowances deducted from asset accounts:
         Obsolescence reserve for
            inventory                                    $ 33,111        $ 60,000      $    -      $     -            $ 93,111
         Allowance for doubtful
            accounts                                     $150,000         287,876           -       (162,876)2/       $275,000
                                                                                                             -
Year Ended April 30, 1995

   Reserves and allowances deducted from asset accounts:
         Obsolescence reserve for
            inventory                                    $ 93,111        $401,889      $    -      $     -            $495,000
         Allowance for doubtful
            accounts                                     $275,000         204,000           -       (275,000)2/       $204,000

1/ Scrapped inventory
2/ Accounts written off
</TABLE>



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