ADVANCED LOGIC RESEARCH INC
10-K, 1995-12-27
ELECTRONIC COMPUTERS
Previous: WITTER DEAN EUROPEAN GROWTH FUND INC, 24F-2NT/A, 1995-12-27
Next: FEDERATED INDEX TRUST, 24F-2NT/A, 1995-12-27




SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended September 30, 1995

Commission File Number 0-18753

ADVANCED LOGIC RESEARCH, INC.

A Delaware Corporation                    IRS Employer ID No. 33-0084573

9401 Jeronimo Road
Irvine, California 92718
(714) 581-6770
__________________________

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
____________________________

     Indicate by check mark whether the Registrant (l) 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, 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. [X]

     The aggregate market value of the voting stock held by non-affiliates of 
the Registrant was $42,332,551 on December 15, 1995, based on the closing sale 
price of such stock on The Nasdaq Stock Market.

     The number of shares outstanding of Registrant's Common Stock, $.01 par 
value, was 11,722,368 at December 15, 1995.

____________________________

DOCUMENTS INCORPORATED BY REFERENCE

     Part III of this Report incorporates information by reference from the 
definitive Proxy Statement for the Annual Meeting of Stockholders, to be held 
February 21, 1996.




<PAGE>

ADVANCED LOGIC RESEARCH, INC.

Index to Annual Report on Form 10-K

For the Fiscal Year Ended September 30, 1995



                                                                        Page
PART I

     Item 1.     Business                                                 1
     Item 2.     Properties                                               9
     Item 3.     Legal Proceedings                                       10
     Item 4.     Submission of Matters to a Vote of Security Holders     10

PART II

     Item 5.     Market for Registrant's Common Stock 
                 and Related Stockholder Matters                         11
     Item 6.     Selected Consolidated Financial Data                    12
     Item 7.     Management's Discussion and Analysis of Results 
                 of Operations and Financial Condition                   13
     Item 8.     Financial Statements, Financial Statement Schedule
                 and Supplementary Data                                  18
     Item 9.     Changes In and Disagreements with Accountants 
                 on Accounting and Financial Disclosure                  18

PART III

     Item 10.     Directors and Executive Officers of the Registrant     33
     Item 11.     Executive Compensation                                 33
     Item 12.     Security Ownership of Certain Beneficial
                  Owners and Management                                  33
     Item 13.     Certain Relationships and Related Transactions         33

PART IV

     Item 14.     Exhibits, Financial Statement Schedule
                  and Reports on Form 8-K                                34



This report contains the following trademarks of the Company, many of which 
are registered: Advanced Logic Research, Inc., ALR, Evolution, etc.  The 
following trademarks of other companies also appear in this report: Compaq, 
IBM, Intel, Pentium, Pentium Pro, Unisys.  Any other products or brand names 
are trademarks or registered trademarks of their respective companies.

<PAGE>

PART I


Item 1.     Business.


General

     Advanced Logic Research, Inc. ("ALR" or the "Company"), founded in 1984, 
designs, manufactures, markets and supports a broad line of microcomputer 
systems ("PCs") that offer leading-edge performance and value.  The Company's 
comprehensive portfolio of environmentally friendly, upgradeable products 
includes sophisticated network servers, high-performance workstations and  
entry-level PCs.  All ALR systems feature advanced designs to enhance 
performance while supporting the major industry standards.  ALR markets its 
products through a worldwide network of resellers, system integrators, dealers 
and distributors.  It also sells to selected Original Equipment Manufacturer 
("OEM") customers and direct to end-users through its PrimeLine Direct 
program.

Products

     The Company's product strategy is focused on becoming a leading provider 
of computers targeted at the client/server and high-end/mid-range desk-top 
markets.  The Company currently offers a number of high-performance server, 
workstation and personal computer product families based on Intel's Pentium, 
Pentium Pro and 486 microprocessors ("CPUs").  To achieve broad market 
acceptance for its products, the Company's PCs incorporate either Industry 
Standard Architecture ("ISA") or Extended Industry Standard Architecture 
("EISA") bus architecture and either Video Electronics Standard Association 
("VESA") or Peripheral Component Interconnect ("PCI") local bus architecture.  
For compatibility with a broad range of application software, ALR supports the 
major industry single user and multi-user/network operating systems: MS DOS, 
MS Windows, MS Windows 95, MS Windows NT, SCO UNIX, OS/2, Novell NetWare, 
Banyan VINES, as well as Intel's MP Spec v1.1 multiprocessing specification.

     ALR's SERVER SYSTEMS.  The Company's server systems are designed in-
house and feature enhanced performance and expandability.  This family of 
computers currently consists of the ALR Revolution Q-SMP and the ALR 
Revolution MP.  ALR also offers a rack-mount version of its ALR Revolution Q-
SMP server.

     ALR REVOLUTION Q-SMP.  The innovative award-winning ALR Revolution Q-SMP 
is a fully symmetrical multiprocessing server featuring up to four Intel 90-, 
100-, or 133-megahertz ("MHz") Pentium CPUs.  The unique Q-SMP architecture 
utilizes an advanced 64-bit multiprocessor bus and a symmetrical design to 
distribute the workload evenly between the different processors.  System 
performance is enhanced by ALR's proprietary Q-SMP architecture supporting 256 
kilobytes ("KB") (optional 1- or 2-megabytes ("MB")) of two-way associative 
high-speed "write-back" memory cache per processor module.  This memory cache 
design nearly doubles cache efficiency compared to earlier architectures.  The 
system comes standard with 16-MB of random access memory ("RAM") which is 
expandable to one gigabyte ("GB") and features Memory Error Detection and 
Correction ("EDC") technology to secure data integrity within the system.

<PAGE>

     All ALR Revolution Q-SMP servers come standard with ALR NetTune; the 
NetWare server management package designed to optimize server performance.  
The ALR Revolution Q-SMP features a total of 10 expansion slots (six EISA bus 
slots and four PCI local bus extensions) and thirteen drive bays.  The easily 
accessible chassis makes the drive bays ideal for hot swappable drives, tape 
backups, multiple CD-ROMs and other removable storage devices.  The ALR 
Revolution Q-SMP has received numerous awards including PC/Computing 
Magazine's 'Most Valuable Product' award at COMDEX '94 in Las Vegas and the 
'Overall Best Hardware Product for 1995' by UNIX Review in its December 1995 
issue.

     The rack-mountable version of the ALR Revolution Q-SMP is designed to 
provide maximum flexibility and performance while economizing on space.  ALR 
offers two rack-mount options designed to accommodate either two or four 
Revolution Q-SMP server units in a single, organized location.  The system is 
designed to offer safeguards against downtime and lost data.  An optional DAT 
drawer provides up to 32-GB of back-up data storage with a redundant hot-
swappable power supply for mission critical environments.  Additionally, the 
racks can be configured to house disk array subsystems or uninterruptible 
power supplies depending on the needs of the user.

     ALR REVOLUTION MP.  The ALR Revolution MP was the first server to offer 
both a PCI bus architecture and an upgrade path from 90- or 100-MHz Pentium 
processing to dual 133-MHz Pentium multiprocessing.  In its base configuration 
the system features 512-KB of high speed "write-back" memory cache and 8-MB of 
RAM which is expandable to 512-MB.  Complementing the scaleable processing 
power of the ALR Revolution MP is its tower chassis which features four PCI 
slots, six EISA slots and nine drive bays for hard drives, CD-ROM drives or 
tape back-ups.  Designed for mission critical network applications, the 
REVOLUTION MP is fully compatible with multiprocessing versions of popular 
multi-user/network operating systems.

     ALR's MINI-TOWER/HIGH-END DESK-TOP SYSTEMS.  The Company's mini-
tower/high-end desk-top systems feature 32-bit local bus technology and 
superior memory cache/local bus combinations to optimize CPU performance.  
This family of computers consists of the ALR EVOLUTION DUAL6, the ALR 
EVOLUTION V STe and the ALR EVOLUTION X and V ST.

     ALR EVOLUTION DUAL6.  The ALR EVOLUTION DUAL6 is designed to use up to 
two 150-MHz Pentium Pro CPUs and is targeted at high-end workstation 
applications including CAD, graphics design and animation.  The systems come 
standard with 256-KB of memory cache and 8-MB of error checking and correcting 
RAM expandable to 512-MB.  To enhance overall system performance the ALR 
EVOLUTION DUAL6 incorporates 32-bit PCI local bus technology.  This bus 
provides compatibility with the latest video cards and access to other 32-bit 
enhancement products.

     ALR EVOLUTION V STe.  The ALR EVOLUTION V STe is designed to use up to 
two 90- or 100-MHz Pentium CPUs and is targeted at high-end business users.  
The systems come standard with 256-KB of synchronous 'burst' cache ensuring 
the highest performance levels from the Pentium processor.  To enhance overall 
system performance, the ALR EVOLUTION V STe incorporates 32-bit PCI local bus 
technology providing compatibility with the latest video cards and access to 
other 32-bit enhancement products including SCSI controllers and network 
adapters.  The systems come standard with 8-MB of RAM expandable to 264-MB.

<PAGE>

     ALR EVOLUTION X & V ST.  These two systems share the same motherboard 
and offer a selection of processor options including Intel's 75-, 90-, 100-, 
120- or 133-MHz Pentium CPUs.  To enhance overall performance, the systems 
incorporate 32-bit PCI local bus technology and fully support the Pentium's 
"write-back" mode ensuring the highest performance levels by utilizing a 
unique 256-KB "burst" memory cache architecture for the 100-, 120- or 133-MHz 
Pentium CPU models and asynchronous "write-back" cache for the 75- and 90-MHz 
Pentium CPU models.  The ALR EVOLUTION V ST is packaged in a sport-tower 
chassis whereas the EVOLUTION X comes in a desk-top chassis.

     ALR's MID-RANGE AND ENTRY-LEVEL DESK-TOP SYSTEMS.  The Company's mid-
range desk-top PCs optimize performance through advanced technology.  The 
systems incorporate local bus technology and consist of the ALR OPTIMA, the 
ALR OPTIMA SL and the EXPRESS XP/2.

     ALR OPTIMA.  The ALR Optima system is designed for high-end desk-top 
requirements and features PCI local bus technology.  The Optima offers a 
selection of processor options including Intel's 75-, 90-, 120- or 133-MHz 
Pentium CPUs.  The system comes standard with 256-KB of memory cache which can 
be doubled to 512-KB for more demanding applications.  The system features 8-
MB of RAM which is expandable to 128-MB on the system board.  The system 
features PCI and ISA "Plug 'n' Play" technology allowing for easy set-up and 
installation of peripheral cards.

     ALR OPTIMA SL.  The ALR Optima SL combines performance with ease of use 
by featuring "Plug 'n' Play" technology.  The system offers a selection of 
processor options including Intel's 75-, 90- or 100-MHz Pentium CPUs.  For 
enhanced performance the system incorporates PCI local bus technology with 
accelerated Super VGA graphics integrated onto the motherboard.  The system 
comes standard with 8-MB of RAM expandable to 128-MB on the system board.  The 
Optima SL is packaged in a slimline chassis providing room for two storage 
bays and three enhancement cards.

     ALR EXPRESS XP/2.  The Company's entry-level desk-top system is based on 
Intel's 66-MHz 486DX2 CPU and is designed to meet the personal requirements of 
individuals and to serve as a node on networks.  This PC features advanced 32-
bit PCI local bus technology with an integrated local bus video controller and 
a built-in PCI IDE interface.  It comes standard with 4-MB of RAM which is 
expandable to 128-MB on the motherboard.

     Other Hardware Options.  ALR offers a number of hardware options, 
including the ALR DataStation for data storage in networking and multi-user 
environments, VESA and PCI local bus video adapters and hard drive 
controllers.  For certain systems, ALR offers a Multimedia Upgrade kit which 
includes an IDE CD-ROM drive and various titles, a 16-bit sound card, external 
speakers and a microphone.  The Company also offers systems and memory boards, 
hard disk drives, CD-ROM drives, tape backup systems, fax modems, keyboards, 
monitors and other related peripherals.  In September 1995, the Company 
announced its Pentium CPU based ALR Sequel 586, a system board upgrade 
designed specifically for the Compaq Prolinea desktop, minitower and Deskpro 
386 and 486 PCs.

<PAGE>

Research and Product Development

     The Company believes that being early-to-market with high-performance 
systems is critical to its success.  ALR follows the early introduction of its 
high-end products with the introduction of mid-range products based on the 
same core technologies.  As a result, the Company's research and product 
development activities have been focused on developing methods for designing 
products efficiently.  To achieve these efficiencies, the Company uses 
technology modules which can be transported effectively and used in its other 
computer systems with minimal modification, as "building blocks" for 
concurrent and future product development efforts.  Examples of these building 
blocks include the Company's memory management technology and custom chip 
sets.  The Company believes this approach better enables it to control its 
engineering, research and development expenditures while increasing the speed 
with which it can bring new products to market.

     The Company's research and product development staff consists of 36 
hardware and systems engineers located in the U.S.  The Company's engineers 
are divided into two groups involved in the design of new products as well as 
the continued development of existing products.  The Company's hardware 
engineers focus on the design of the Company's CPU platforms, while its 
systems engineers are responsible for enclosure design, software/system 
compatibility and integration of input/output peripherals to the system.

     During the fiscal years ended September 30, 1995, 1994 and 1993, the 
Company's engineering, research and development expenses were $4.8 million, 
$4.4 million, and $3.9 million, respectively.

Sales, Marketing and Support

     ALR and its subsidiaries sell the Company's products worldwide through 
an extensive network of value added resellers ("VARs"), system integrators, 
dealers, distributors, and selected OEM customers.  In the U.S., the Company 
also sells directly to end-users through its PrimeLine Direct program.

     Since 1992, the PC industry has experienced a significant increase in 
price competition. See "Competition".  The Company has responded to this new 
environment by focusing its product strategy towards providing computers aimed 
at the high-performance, multi-processing server and desk-top markets.  The 
Company has also attempted to optimize the pricing structure offered to its 
different distribution channels and the marketing programs provided to its 
reseller channels.

     The Company has focused on providing its reseller channel (VARs, system 
integrators and dealers) with some of the most competitive programs in the PC 
industry.  The Company's reseller programs include  free shipping, cooperative 
advertising, lead referral, toll-free technical support, warranty 
reimbursement and the facilitation of product purchases through flooring 
companies offering up to 60 days free financing.  The Company has implemented 
a "Channel Build" strategy for its resellers and distributors allowing them to 
purchase base models and determine their own margins by customizing these 
products for resale.  The Company further enhanced this strategy by adopting a 
"Cost Plus" pricing strategy for its reseller channel where the "Cost" is the 
price paid by its distributors.  Sales to the Company's reseller channel 
accounted for 65%, 69% and 68% of net sales for fiscal 1995, 1994 and 1993, 
respectively.

     The Company currently markets its products through four major 
distributors, Gates/Arrow, GBC/Vitek, Merisel, and Tech Data.  This channel 
provides broad market penetration for the Company's products.  Distributors 
represented approximately 5%, 8% and 8% of the Company's net sales in fiscal 
1995, 1994 and 1993, respectively.  During fiscal 1993, ALR experienced 
significant changes in its distributor and national retail organization 
("NRO") channel due to a reorientation of its sales channel focus in North 
America.  As a result, product purchase agreements with Ingram Micro, Inc., 
Intelligent Electronics and ComputerLand were terminated.  However, ALR 
continues to sell its products directly to the franchisees of Intelligent 
Electronics and ComputerLand through its reseller program.

<PAGE>

     The Company's PrimeLine Direct channel, established in fiscal 1993, 
serves the requirements of customers who choose to purchase directly from the 
Company.  Since 1993, ALR's PrimeLine Direct sales force has evolved into 
three cohesive groups focused on serving the disparate needs of the small 
business customer and the large corporate and government end-users.  The 
government sales group negotiated a contract with the federal government (GSA 
contract) allowing federal agencies to procure product directly from ALR at 
pre-negotiated prices.  Additionally, qualified resellers can sell products to 
government end-users based on the pre-negotiated prices in ALR's GSA contract 
and receive a pass-through commission from ALR.  PrimeLine Direct sales 
represented  20%, 16% and 9% of the Company's net sales for fiscal 1995, 1994 
and 1993, respectively.

     In October 1994, ALR expanded its OEM relationships by entering into an 
OEM agreement with Unisys Corporation for ALR's high-end servers.  This new 
agreement added to the Company's existing OEM relationships with Siemens 
Nixdorf in the U.S. and Germany.  OEM sales represented  9%, 4% and 5% of the 
Company's net sales for fiscal 1995, 1994 and 1993, respectively.

     The Company's resellers, distributors and OEM customers are not 
contractually committed to future purchases of the Company's products and, 
therefore, could discontinue carrying the Company's products at any time.  
Additionally, consistent with industry practice, the Company provides certain 
of its large distributors with stock balancing and price protection rights, 
which permit these customers to return products to the Company for credit and 
to receive price adjustments for inventories of the Company's products if ALR 
lowers the prices of these products.

     ALR serves its markets worldwide through export sales from the U.S. and 
a network of subsidiaries and branches.  ALR's sales subsidiaries include ALR 
International (Pte) Ltd. ("ALR International"), Advanced Logic Research Inc. 
(U.K.) Limited and Advanced Logic Research (Deutschland) GmbH which are 
located in Singapore, London and Frankfurt, respectively.  ALR International 
maintains branch sales and support offices in Hong Kong and Malaysia.  
International sales represented 43%, 46% and 50% of the Company's net sales 
for fiscal years 1995, 1994 and 1993, respectively.  For further geographic 
information, see Note 12 of Notes to Consolidated Financial Statements.

     A portion of the sales made by the Company in international markets are 
priced in local currency and are subject to currency exchange fluctuations.  
At September 30, 1995, the Company had no forward contracts outstanding.  
International sales are subject to the risk of compliance with laws of various 
countries and the risk of import/export restrictions and tariff regulations.  
ALR has not experienced any difficulty in obtaining export licenses from the 
United States Department of Commerce for international sales.

     ALR maintains a sales and service staff at each of its locations 
worldwide to support the Company's end-users, authorized resellers and 
distributors.  Reseller and distributor sales and service training classes are 
conducted at most of the Company's major worldwide locations.  See "Customer 
Service and Product Warranty."

     The Company's corporate marketing communications group has primary 
responsibility for launching and maintaining product exposure including 
advertising, promotion and public relations.  This group also develops sales 
materials such as brochures, merchandising kits and point-of-purchase 
displays.

<PAGE>

Backlog

     The Company's customers generally order products on an as-needed basis.  
Therefore, a significant portion of product shipments in a given fiscal 
quarter result from orders received in that quarter.  Consequently, order 
backlog represents a small percentage of the product sales anticipated by the 
Company in a given fiscal quarter and is not indicative of the Company's 
actual sales for any future fiscal period.  Manufacturing plans and 
expenditure levels are based primarily on sales forecasts.  The absence of 
scheduled backlog could lead to unanticipated fluctuations in operating 
results in any quarter in which anticipated sales and shipments do not occur 
as expected.

Manufacturing and Quality Control

     The Company's manufacturing operations are located at its Irvine 
facilities in the United States.  They include procurement and testing of 
parts, components and subassemblies and final assembly of its systems.  In 
order to reduce capital investment requirements, the Company subcontracts a 
substantial portion of its printed circuit board assembly to several vendors 
in the United States and Taiwan, including affiliates of Wearnes Technology 
(Private) Limited ("Wearnes", Wearnes holds approximately 41% of the 
outstanding common stock of ALR).  All subcontracted components are tested 
either by the Company or the subcontractor before undergoing final assembly.  
Once assembled, all systems undergo a fully operational test cycle including 
stress testing.  Quality control also includes ongoing production reliability 
audits for early identification of production problems.

     The Company has focused on improving its inventory controls and 
enhancing its management information systems.  The inability of the Company to 
continue to improve its inventory controls and other management information 
systems, or to successfully produce, test and deliver sufficient products in 
time to meet demand, would adversely affect the Company's operating results.

     The Company generally utilizes industry standard parts and components 
available from multiple vendors.  However, the Company and the microcomputer 
industry, from time to time, have experienced shortages of key components 
including memory chips and standard integrated circuits.  Prices for these and 
other key components have periodically increased and the Company could be put 
on allocation by its suppliers.  On occasion, this has resulted in production 
delays for some of the Company's products.

     Certain parts and components used in the Company's systems are available 
only from a single source.  Components for which the Company does not have 
multiple manufacturers include Intel's Pentium and Pentium Pro CPUs.  These 
CPUs are either generally available through distribution or available from 
Intel in quantities that the Company believes are adequate to meet its current 
requirements.  If, contrary to its expectations, the Company is unable to 
obtain sufficient quantities of any of these parts and components, the Company 
will experience delays in product shipments.

<PAGE>

     The Company is currently sourcing motherboards for its EXPRESS XP/2 and 
Optima SL systems from Acer and is purchasing the Optima system from Intel on 
an OEM basis.  In the future, the Company may choose to source additional 
products from these and other vendors.  If, contrary to its expectations, the 
Company is unable to obtain sufficient quantities of these motherboards or 
systems, the Company could experience delays in product shipments.

     The various proprietary chip sets based on ALR designs are currently 
supplied by single sources: VLSI Technology, LSI Logic or Matra Semiconductor.  
A disruption in the manufacture of these chip sets could result in additional 
expense, as well as delays in product shipment.

     Supply shortages of any of the foregoing or other components may cause 
an increase in material cost that could result in a decline in the Company's 
operating results.  In certain circumstances, supply shortages could result in 
production delays that could also adversely affect the Company's operating 
results.

Customer Service and Product Warranty

     ALR maintains a customer support hotline at its Irvine headquarters to 
answer questions from its customers relating to ALR systems and other 
products.  The Company also offers a variety of customer support and repair 
services which are made available on a fixed-fee or time and materials basis 
after the product warranty period has expired.  Internationally, the Company 
provides service to end-users through selected resellers trained by ALR, as 
well as through the Company's own technical support personnel.

     The Company has strengthened its service and technical support to end-
users through a relationship with Unisys Corporation and Decision One to 
provide on-site field service and warranty support in the U.S.  The Company's 
in-house technical support department in the U.S. has benefited from advanced 
telephone tracking technology that streamlines the routing, processing and 
tracking of calls.  The Company also offers on-line support service 24 hours a 
day through its facsimile question and response system.  This service 
supplements the Company's 24-hour bulletin board service which allows 
customers to confer with ALR technicians, download software and receive 
support updates and technical bulletins.  These services are now also 
available through the ALR CompuServe forum.

     In November 1994, ALR enhanced its product warranty policy to offer a 5-
year/36-month warranty (five years system warranty and 36 months warranty on 
factory installed peripherals) compared to a 5-year/15-month warranty policy.  
For fiscal 1995, technical support expenses, which include warranty and non-
warranty repairs, were approximately $4.3 million.  Except for stock-balancing 
agreements with its distributors, the Company does not customarily allow 
returns of its products for reasons other than malfunction or failure.

<PAGE>

FCC Approvals

     The Federal Communications Commission (the "FCC") has adopted 
regulations setting radio frequency emission standards for computing 
equipment.  All of the Company's current products meet the FCC's Class A 
requirements and certain of the Company's products qualify for the more 
stringent Class B approval.  From time to time, however, the Company has 
experienced delays in securing FCC Class B approvals.  To the extent the 
Company's present and future products may be required to meet the more 
stringent Class B requirements, there can be no assurance that similar delays 
will not occur in the future.

Competition

     The principal elements of competition among PC manufacturers are 
pricing, performance, product quality and reliability, compatibility, 
marketing and distribution capability, service and support, reputation and the 
capability to deliver products in large volumes.  ALR competes with a large 
number of manufacturers, including Apple Computer, AST Research, Compaq 
Computer, Dell Computer, Digital Equipment Corporation, Gateway 2000, Hewlett 
Packard, IBM Corporation ("IBM"), NCR and NEC Information Systems, as well as 
private label products manufactured by companies such as Intel.  Most of these 
companies have significantly greater financial, marketing and technological 
resources than ALR and may be able to command better terms with their 
suppliers due to higher purchasing volumes.

     The Company has entered into OEM agreements with two large computer 
manufacturers who are competitors of ALR.  While selecting its OEM customers, 
the Company tries to ensure that there is a minimum amount of overlap between 
the markets and end-users targeted by ALR and its OEM customers.  However, 
changes in the marketing strategy of its OEM customers may adversely affect 
ALR's future revenue mix and gross margin rate.  See "Sales, Marketing and 
Support."

     Since 1992, the PC industry has experienced a significant increase in 
price competition from the top tier PC manufacturers like Compaq and IBM.  
This has resulted in a rapid decline in PC prices and an increase in 
marketshare for the top tier manufacturers.  ALR has responded to this new 
environment by focusing its product strategy towards providing computers aimed 
at the high-performance multi-processing server and desk-top markets.  ALR's 
long-term success will depend primarily on the continued market acceptance of 
its existing products, its ability to develop and introduce similarly 
acceptable new products, its ability to continue to reduce costs through 
product design and operating efficiencies and its ability to expand its 
channels of distribution and the number of customers within these channels.

Patents, Trademarks and Licenses

     The Company believes that its continued success will depend primarily 
upon the technical expertise, creative skills and management abilities of its 
directors, officers and key employees rather than on patent ownership.  The 
Company has been issued patents covering certain aspects of its upgrade 
technology in the United States and Taiwan, which expire in 2111 and 2005, 
respectively.  The Company has also applied for patents covering its upgrade 
module technology in Europe, Canada and Australia, although there can be no 
assurance that these patents will be granted or that these patents will 
provide adequate protection, if granted.  The Company currently relies on 
trade secrets and confidentiality agreements to protect its proprietary 
information, although there can be no assurance that the confidentiality 
agreements on which ALR relies to protect its trade secrets will be adequate 
or that the Company's competitors will not independently develop or patent 
substantially equivalent or superior technologies.

     The Company has obtained federal trademark registration on the following 
trademarks: Advanced Logic Research, Inc., ALR, the ALR logo, PowerFlex, 
Business Veisa, PowerVeisa, BusinessServer, PowerFlex Flyer, Business Station 
and Evolution and has applied for federal trademark registration on certain 
other product names and logos.  The Company has also trademarked the ALR logo 
in various countries including Singapore, Germany and the United Kingdom and 
has applied for registration of its logo in certain other foreign countries in 
which it anticipates expanding its international business.

<PAGE>

     ALR currently licenses from IBM the right to use certain technology 
covered under patents issued to IBM.  The licensing agreement permits the 
Company to develop, manufacture and sell personal computers without liability 
for infringement on IBM's existing patents.  The Company pays, and expects to 
pay in the future, royalties to IBM on sales of a substantial number of the 
Company's existing and future personal computer products.  IBM's policy is to 
offer lower royalty rates to licensees that possess patent rights of interest 
to IBM if these licensees provide IBM with a cross-license.  To the extent 
that ALR's competitors avoid the payment of royalties or obtain more favorable 
royalty payment terms from IBM, ALR could be at a disadvantage.

     In the past, the Company has licensed certain of its designs to a large 
computer manufacturer.  In the future, the Company may choose to license its 
designs to other computer manufacturers which may permit these manufacturers 
to compete directly with the Company.  See "Sales, Marketing and Support."

     From time to time, companies have asserted exclusive patent, copyright 
and other intellectual property rights to technologies that are important to 
the microcomputer industry.  The Company evaluates each claim and, if 
appropriate, seeks a license to use the protected technology.  There can be no 
assurance that the Company would be able to obtain licenses to use such 
technology or obtain such licenses on terms that would not have a material 
adverse effect on the Company.  If the Company or its suppliers are unable to 
license protected technology used in ALR's products, ALR could be prohibited 
from marketing such products.  The Company could also incur substantial costs 
to redesign its products or to defend any legal action taken against it.  If 
the Company's products should be found to infringe protected technology, ALR 
could be required to pay damages to the infringed party and to stop using such 
protected technology.

Employees

     As of September 30, 1995, ALR had 475 full-time employees, of whom 39 
were engaged in engineering, research and development, 88 in sales and 
marketing, 53 in customer support and service, 248 in manufacturing and 47 in 
administrative activities.  No employee of the Company is represented by a 
labor union or is subject to a collective bargaining agreement.

     The Company believes its ability to attract and retain skilled technical 
and management personnel has been and will continue to be critical to its 
success.  Accordingly, the Company has adopted stock option plans and other 
benefit plans to assist in attracting and retaining qualified employees at all 
levels.

Foreign and Domestic Operations

     A substantial portion of the Company's sales are made outside the United 
States.  See Note 12 of Notes to Consolidated Financial Statements, which is 
incorporated by reference.

Item 2.     Properties.

          The Company leases approximately 75,000 square feet of space for 
its corporate headquarters in Irvine under a lease which expires in June 1999.
The Company leases an additional 40,000 square feet of space at a nearby 
facility for manufacturing and warehousing operations under a lease which 
expires in June 1997.  ALR International leases approximately 22,000 square 
feet of space in Singapore for sales, support and warehousing needs under a 
lease that expires in 1997.  In addition, the Company leases space for sales 
and support offices in London, Frankfurt, Hong Kong and Malaysia.  The 
information in Note 13 of Notes to Consolidated Financial Statements is 
incorporated by reference.

<PAGE>

     ALR believes that its manufacturing facilities will be sufficient to 
meet its reasonably foreseeable needs.  The Company believes that space will 
be available at commercially reasonable rates when and as needed to 
accommodate either a move or an expansion of the Company's operations.

Item 3.     Legal Proceedings.

          The Company is a party to litigation matters and claims which are 
normal in the course of its operations, and while the results of litigation 
and claims cannot be predicted with certainty, the Company believes that the 
final outcome of such matters will not have a materially adverse effect on the 
Company's consolidated financial position or results of operations.

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

          None.

<PAGE>
PART II


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


Market Information (Unaudited)

Advanced Logic Research, Inc.'s common stock is traded on The Nasdaq 
Stock Market under the symbol AALR.  The following table sets forth the 
range of high and low closing sale prices for the Company's common stock 
for the fiscal quarters indicated.

Year ended September 30,               High          Low

1995:
First fiscal quarter                $  4.88      $  3.75
Second fiscal quarter                  5.38         4.00
Third fiscal quarter                   6.75         4.50
Fourth fiscal quarter               $  9.38      $  5.75

1994:
First fiscal quarter                $  3.63      $  2.88
Second fiscal quarter                  7.25         3.38
Third fiscal quarter                   6.50         4.50
Fourth fiscal quarter               $  4.50      $  3.63

At December 15, 1995, the closing sale price of the Company's common 
stock as reported on The Nasdaq Stock Market was $6.75.

Holders of Record

At September 30, 1995, ALR had approximately 277 stockholders of record 
of the Company's common stock.

Dividends

The Company has never paid dividends on its capital stock.  The Company 
presently intends to retain earnings for use in its business and, 
therefore, does not anticipate paying any cash dividends in the 
foreseeable future.  In addition, the terms of the Company's current 
loan agreement restrict the ability of the Company to pay cash 
dividends.
<PAGE>

<TABLE>
Item 6.     Selected Consolidated Financial Data.

<CAPTION>
Fiscal year ended September 30,  1995     1994     1993     1992       1991
(In thousands, except per share data)
<S>                              <C>       <C>      <C>      <C>      <C>
CONSOLIDATED STATEMENTS OF OPERATIONS
Net sales                    $192,425  $183,387  $169,254  $206,817  $227,954
Cost of sales                 156,465   155,652   149,974   165,483   160,864
Gross profit                   35,960    27,735    19,280    41,334    67,090

Selling, general &
administrative                 21,915    19,308    22,898    30,797    32,922
Engineering, research &
development                     4,762     4,409     3,935     5,121     4,321
Royalty expense, net            5,289     5,867     5,183     4,704     5,043
   Total operating expenses    31,966    29,584    32,016    40,622    42,286

   Operating income (loss)      3,994    (1,849)  (12,736)      712    24,804

Net interest income             2,502     1,355       388       488       390

   Income (loss) before minority
   interest, taxes & cumulative
   effect of change in
   accounting principle         6,496      (494)  (12,348)    1,200    25,194

Minority interest                ---        ---       ---      ---        447

   Income (loss) before taxes
   and cumulative effect of
   change in 
   accounting principle         6,496      (494)  (12,348)    1,200    24,747

Income tax expense (benefit)    1,624      (148)   (2,640)      651    10,022

   Income (loss) before 
   cumulative effect of change
   in accounting principle      4,872      (346)   (9,708)      549    14,725

Cumulative effect of change 
in accounting for income taxes   ---        ---      (919)      ---       ---

   Net income (loss)         $  4,872   $  (346) $(10,627)   $  549   $14,725

Income (loss) before cumulative
effect of change in
accounting principle per common
& common equivalent share    $  0.41   $  (0.03) $  (0.86)  $  0.05   $  1.40

Net income (loss) per common 
& common equivalent share    $  0.41   $  (0.03) $  (0.94)  $  0.05   $  1.40


Common and common equivalent shares
 used in per 
share calculation             11,750     11,434    11,336    11,414    10,483




As of September 30,              1995     1994     1993     1992        1991
(In thousands)

CONSOLIDATED BALANCE SHEET DATA:

Cash & cash equivalents       $46,580   $40,836   $34,447   $29,638   $23,377
Accounts receivable, net       26,524    24,507    21,947    35,189    48,102
Inventories, net               27,088    22,555    36,525    44,264    48,831
Total assets                  107,220    97,929   108,095   125,846   136,195
Long-term debt                   ---       ---      ---       6,000     9,000
Stockholders' equity          $83,249   $76,861   $75,917   $87,425   $85,911
</TABLE>
<PAGE>


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

NET SALES                        Change                 Change
                       FY95     From FY94     FY94     From FY93     FY93
(In thousands)
Net Sales            $192,425      5%       $183,387     8%        $169,254

Net sales increased to $192.4 million for fiscal 1995 from $183.4 million for 
fiscal 1994 and $169.3 million for fiscal 1993.  The consecutive years of 
sales growth was principally due to the reorientation of the Company's product 
and marketing focus to network servers and high-end desk-top systems.  During 
the three years, sales of servers and high-end desk-top systems grew from 
$22.3 million for fiscal 1993 to $56.3 million and $98.9 million for fiscal 
1994 and 1995, respectively.  A major contributor to this growth in sales was 
the ALR Revolution Q-SMP.  From its introduction in the latter half of fiscal 
1994, sales of this product have grown to represent 13% of net sales for 
fiscal 1995.  Consequently, as a result of the shift in product mix to servers 
and high-end desk-top systems, the average system selling price for fiscal 
1995 increased to $1,960 from $1,676 and $1,357 for fiscal 1994 and 1993, 
respectively, despite the existence of industry-wide competitive pricing 
pressures.

In fiscal 1995, the Company's principal channel of distribution continued to 
be resellers which comprised 65% of net sales.  However, due to the growth in 
sales made directly to small businesses, government, corporate and individual 
end-users, and OEM customers, this represented a decline from fiscal 1994 and 
1993 in which sales to resellers represented 69% and 68% of net sales, 
respectively.

From fiscal 1993 through fiscal 1995, direct sales to small businesses, 
government, corporate and individual end-users grew to become the Company's 
second major channel of distribution.  Direct sales increased from $15.7 
million for fiscal 1993 to $28.5 million and $38.8 million for fiscal 1994 and 
1995, respectively.  The growth in sales through this channel during fiscal 
1995 was predominately due to the negotiation of a GSA contract with the 
federal government allowing federal agencies to procure product directly from 
ALR.

In October 1994, the Company entered into an OEM agreement with Unisys 
Corporation for certain high-end products which complemented the Company's 
existing OEM relationships with Siemens Nixdorf in the U.S. and Germany.  The 
addition of Unisys accounted for the 169% increase in OEM sales during fiscal 
1995 from fiscal 1994.  For fiscal 1995, OEM sales totaled $17.5 million and 
represented approximately 9% of net sales compared to 4% and 5% for fiscal 
1994 and 1993, respectively.

Sales to distributors and NROs for fiscal 1995 declined to 5% of net sales 
compared to 9% and 14% for fiscal 1994 and 1993, respectively.  This decline 
in sales over the three years was due to the reorientation of the Company's 
sales channel.  Product purchase agreements with Ingram Micro, Inc., 
Intelligent Electronics and ComputerLand were terminated during fiscal 1993.

During fiscal 1995, principally due to the growth in sales through the direct 
and OEM channels, U.S. sales grew by 11% to represent 57% of net sales 
compared to 54% and 50% for fiscal 1994 and 1993, respectively.  Consequently, 
international sales declined to represent 43% of net sales for fiscal 1995 
compared to 46% and 50% for fiscal 1994 and 1993, respectively.  The decline 
in international sales during fiscal 1995 was principally due to lower sales 
to Asia-Pacific region and Canadian customers.  Partially offsetting this 
decline was an 18% increase in sales to customers in Europe and Latin America 
during fiscal 1995.

<PAGE>

GROSS PROFIT                        Change                 Change
                          FY95     From FY94     FY94     From FY93     FY93
(In thousands)
Gross Profit             35,960       30%       27,735        44%       19,280
Percentage of Net Sales   18.7%                  15.1%                   11.4%

Gross profit margins for fiscal 1995 increased to 18.7% from 15.1% for fiscal 
1994 and from 11.4% for fiscal 1993.  The shift in sales to servers and high-
end desk-top systems favorably impacted gross profit margins since these 
systems typically generate greater gross profit margins than the Company's 
entry-level and mid-range systems.  Design changes, chiefly to product chassis 
and motherboards, coupled with lower vendor component costs, particularly on 
CPUs and disk drives, lowered material costs and contributed to improving 
gross profit margins.  Also contributing was the growth in sales volume which 
allowed manufacturing and technical support costs to be absorbed over a 
greater revenue base.

The Company anticipates that competitive pricing pressures will continue 
throughout the personal computer industry.  Although vendor component costs 
generally decreased during the three year period, a change in market 
conditions brought about by increased demand for these components could result 
in price increases which would adversely affect the Company's gross profit 
margins and profitability.

OPERATING EXPENSES
SELLING, GENERAL AND ADMINISTRATIVE
                                      Change                 Change
                            FY95     From FY94     FY94     From FY93     FY93
(In thousands)
Selling, General and
 Administrative Expenses  $21,915       14%      $19,308     (16%)     $22,898
Percentage of Net Sales     11.4%                  10.5%                 13.5%

Selling, general and administrative expenses increased by 14% to $21.9 million 
for fiscal 1995 compared to $19.3 million for fiscal 1994.  Expanded product 
advertising and increased dealer cooperative promotional activities 
principally accounted for the increase in expenses during fiscal 1995.  As a 
percentage of net sales, advertising and promotional expenses increased to 
4.3% of net sales for fiscal 1995 compared to 3.5% of net sales for fiscal 
1994.  Also contributing to the increase was a reduction in bad debt reserves 
during fiscal 1994.  In fiscal 1994, $.8 million in bad debt expense was 
reversed against the allowance for doubtful accounts.

For fiscal 1994, selling, general and administrative expenses declined by 16% 
to $19.3 million compared to $22.9 million for fiscal 1993.  This decline was 
principally the result of lower bad debt expense, lower expenditures on 
cooperative advertising, trade shows and media advertising and lower personnel 
related expenses.  As previously discussed the decline in bad debt expense was 
due to the reversal of $.6 million in bad debt expense against the allowance 
for doubtful accounts.  The decrease in advertising expense related to fewer 
cooperative advertising and promotional programs while the decline in 
personnel related expenses was associated with a streamlining of worldwide 
operations in the first quarter of fiscal 1994.  This resulted in part from 
the closure of the Company's Canadian sales branch and a significant reduction 
in the Company's operations in Singapore.

<PAGE>

ENGINEERING, RESEARCH AND DEVELOPMENT
                                      Change                 Change
                             FY95    From FY94     FY94    From FY93     FY93
(In thousands)
Engineering, Research
 and Development Expenses  $4,762       8%        $4,409     12%       $3,935
Percentage of Net Sales      2.5%                   2.4%                 2.3%

Engineering, research and development expenses increased during the three year 
period to $4.8 million for fiscal 1995 compared to $4.4 million and $3.9 
million for fiscal 1994 and 1993, respectively.  Increases in payroll and 
payroll-related costs associated with increased headcount and higher 
engineering material expense from ongoing product development principally 
accounted for the increase in fiscal 1995 compared to fiscal 1994.  The 
increase in fiscal 1994 compared to fiscal 1993 was principally due to higher 
outside professional service fees associated with product design and testing 
and higher engineering material expenses related to product development.

ROYALTY EXPENSE, NET
                                      Change                 Change
                            FY95     From FY94     FY94     From FY93    FY93
(In thousands)
Royalty Expense, Net       $5,289     (10%)       $5,867     13%        $5,183
Percentage of Net Sales      2.7%                   3.2%                  3.1%

The decline in net royalty expense for fiscal 1995 to 2.7% of sales from 3.2% 
for fiscal 1994 resulted because certain of the Company's products are exempt 
from royalties.  For fiscal 1994, net royalty expense increased to 3.2% of net 
sales from 3.1% of net sales for fiscal 1993 due to the provisions of the 
Company's agreement with IBM.

Effective January 1, 1996, the royalty rate related to the sale of certain of 
the Company's products will increase an additional 1% to its maximum 
applicable rate according to the terms of the Company's agreement with IBM.

INTEREST INCOME, NET
                                      Change                 Change
                            FY95     From FY94     FY94     From FY93     FY93
(In thousands)
Interest Income, Net       $2,502       85%       $1,355      249%        $388

The increase in net interest income since fiscal 1993 was due to the steady 
growth in cash and cash equivalents balances, increased rates of return on 
short-term investments and the repayment of outstanding bank debt in January 
1994.

<PAGE>

INCOME TAXES
                                 FY95              FY94               FY93
(In thousands)
Income Tax Expense (Benefit)    $1,624            $(148)            $(2,640)
Effective Tax Rate               25.0%             30.0%               21.4%

For fiscal 1995, 1994 and 1993, the Company recorded effective income tax 
rates of 25.0%, 30.0% and 21.4%, respectively.  The changes in the effective 
tax rates were principally attributable to changes in the earnings mix among 
the Company's subsidiaries located in various taxing jurisdictions and 
utilization of certain net operating loss carryforwards.

During fiscal 1993, the Company adopted Financial Accounting Standards Board 
Statement No. 109 ("SFAS No. 109"), "Accounting for Income Taxes".  The 
cumulative effect of adopting SFAS No. 109 increased the net loss by $919,000, 
or $0.08 per share.  See Notes 1 and 9 of the Notes to Consolidated Financial 
Statements for additional information regarding SFAS No. 109 and income taxes.

LIQUIDITY AND CAPITAL RESOURCES
                                       Sept. 30, 1995     Sept. 30, 1994
(In thousands)
Cash and cash equivalents                $46,580             $40,836
Working capital                           79,771              72,967
Current ratio                                4.3                 4.5
Debt                                         ---                 ---
Stockholders' equity                      83,249              76,861

The Company's cash and cash equivalents increased to $46.6 million at 
September 30, 1995 compared to $40.8 million at September 30, 1994.  The $5.8 
million increase in cash and cash equivalents during the fiscal year was due 
to positive cash flow from operating activities partially offset by capital 
expenditures.

Accounts receivable increased to $26.5 million at September 30, 1995, from 
$24.5 million at September 30, 1994.  For the quarter ended September 30, 
1995, accounts receivable days outstanding were 45 days  compared to 46 days 
for the quarter ended  September 30, 1994.  Inventories increased to $27.1 
million at September 30, 1995, from $22.6 million at September 30, 1994.  
Inventory turns declined to 6.4 for the quarter ended September 30, 1995 
compared to 7.1 for the quarter ended September 30, 1994.  The Company's 
higher level of inventory at September 30, 1995 was principally due to 
increased purchases of key components during fiscal 1995 which are in limited 
supply or have a long delivery lead time.

ALR International continues to have available an uncommitted revolving credit 
line with an availability of approximately $4.2 million which is used to 
supplement its working capital requirements.  At September 30, 1995, the 
Company had not borrowed against this line of credit.

<PAGE>

The Company's primary credit facility continues to be a $15.0 million 
revolving line with Heller Financial, Inc.  The line is secured by the 
Company's assets and availability is subject to a borrowing base requirement.  
In October 1995, the Company signed an amendment to this credit agreement 
extending the expiration to August 1998 and reducing the borrowing rate to 
Prime, based on the Prime rate charged by Bank of America, from Prime rate 
plus 1%.  A commitment fee of .75% per annum is paid on the unused portion of 
the revolving line of credit.  The facility contains certain net worth, 
profitability, financial ratio and other covenants with which the Company was 
in compliance during fiscal 1995 and 1994.  During fiscal 1995 and 1994, the 
Company had no outstanding borrowings against this line of credit.

The Company believes that its existing cash resources, combined with 
anticipated cash flows from future operating activities, supplemented as 
necessary with funds expected to be available under the Company's various 
credit agreements, will provide it with sufficient resources to meet present 
and reasonably foreseeable working capital requirements and other cash needs.
<PAGE>


Item 8.   Financial Statements, Financial Statement Schedule and Supplementary 
          Data.

          Index to Financial Statements and Financial Statement Schedule

          Consolidated Financial Statements:

          Report of Independent Auditors................................19

          Consolidated Balance Sheets as of September 30, 1995 and 1994.20

          Consolidated Statements of Operations for the years ended
           September 30, 1995, 1994 and 1993............................21

          Consolidated Statements of Stockholders' Equity for the
           years ended September 30, 1995, 1994, and 1993...............22

          Consolidated Statements of Cash Flows for the years
           ended September 30, 1995, 1994, and 1993.....................23

          Notes to Consolidated Financial Statements....................24


Financial Statement Schedule:
(For the three years ended September 30, 1995)

Schedule II - Valuation and Qualifying Accounts.........................32


All other schedules and financial statements are omitted because they are not 
applicable or the required information is shown in the consolidated financial 
statements or notes thereto.


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

     None.

<PAGE>



REPORT OF INDEPENDENT AUDITORS



To the  Board of Directors
Advanced Logic Research, Inc.:

We have audited the accompanying consolidated financial statements of Advanced 
Logic Research, Inc. and subsidiaries as listed in the accompanying index.  In 
connection with our audits of the consolidated financial statements, we also 
have audited the financial statement schedule as listed in the accompanying 
index.  These consolidated financial statements and financial statement 
schedule are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these consolidated financial 
statements and financial statement 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 are free of 
material misstatement.  An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the financial statements.  An audit 
also includes assessing the accounting principles used and significant 
estimates made by management, as well as evaluating the overall financial 
statement presentation.  We believe that our audits provide a reasonable basis 
for our opinion.

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of Advanced 
Logic Research, Inc. and subsidiaries at September 30, 1995 and 1994, and the 
results of their operations and their cash flows for each of the years in the 
three-year period ended September 30, 1995 in conformity with generally 
accepted accounting principles.  Also in our opinion, the related financial 
statement schedule, when considered in relation to the basic consolidated 
financial statements taken as a whole, presents fairly, in all material 
respects, the information set forth therein.


KPMG Peat Marwick LLP

Orange County, California
November 2, 1995


<PAGE>



CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)

                                                            September 30,
                                                             1995     1994
Assets (note 8)

Current assets:
     Cash and cash equivalents                             $46,580   $40,836
     Trade accounts receivable, less allowance of $1,999 and
      $1,870 at September 30, 1995 and 1994, respectively   26,524    24,507
     Inventories (note 2)                                   27,088    22,555
     Prepaid expenses and other assets                       1,692     4,540
     Deferred income taxes (note 9)                          1,858     1,597
               Total current assets                        103,742    94,035
Equipment, furniture and fixtures, net (note 3)              2,764     3,316
Other assets                                                   714       578
                                                          $107,220   $97,929

Liabilities and Stockholders' Equity (notes 7 and 8)

Current liabilities:
     Accounts payable                                      $11,607   $ 9,024
     Payable to affiliates (note 4)                            330     2,619
     Accrued expenses (note 5)                              10,528     9,425
     Income taxes (note 9)                                   1,506       --- 
          Total current liabilities                         23,971    21,068

Commitments and contingencies (notes 10 and 13)

Stockholders' Equity (note 6)
     Preferred stock, $.01 par value; 2,500,000 shares authorized;
          none issued                                          ---      --- 
     Common stock, $.01 par value; 25,000,000 shares authorized;
          11,668,871 and 11,478,347 shares issued and outstanding at
          September 30, 1995 and 1994, respectively            117       115
     Additional paid-in capital                             54,675    53,842
     Retained earnings                                      26,803    21,931
     Adjustments for foreign currency translation            1,654       973
          Total stockholders' equity                        83,249    76,861
                                                          $107,220  $ 97,929

See accompanying notes to consolidated financial statements
<PAGE>


CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)

                                                   Year ended September 30,
                                                      1995     1994     1993

Net sales (note 12)                              $192,425  $183,387  $169,254
Cost of sales (notes 4 and 10)                    156,465   155,652   149,974
          Gross profit                             35,960    27,735    19,280

Operating expenses:
     Selling, general and administrative (note 10) 21,915    19,308    22,898
     Engineering, research and development          4,762     4,409     3,935
     Royalty expense, net (note 10)                 5,289     5,867     5,183
          Total operating expenses                 31,966    29,584    32,016

          Operating income (loss)                   3,994    (1,849)  (12,736)

Interest income                                     2,513     1,435       944
Interest expense                                      (11)      (80)     (556)

          Income (loss) before income taxes and
          cumulative effect of change in
          accounting principle                      6,496     (494)   (12,348)

Income tax expense (benefit) (note 9)               1,624     (148)    (2,640)

          Income (loss) before cumulative effect of change in
          accounting principle                      4,872     (346)    (9,708)

Cumulative effect of change in 
     accounting for income taxes (note 9)             ---      ---       (919)

          Net income (loss)                        $4,872   $ (346)  $(10,627)


Net income (loss) before cumulative effect of change in accounting
principle per common and
common equivalent share                            $ 0.41   $(0.03)    $(0.86)

Cumulative effect of change in 
accounting principle                                 ---      ---       (0.08)

Net income (loss) per common and
common equivalent share                            $ 0.41   $(0.03)    $(0.94)


Common and common equivalent shares used
   in per share calculation                        11,750   11,434     11,336

See accompanying notes to consolidated financial statements

<PAGE>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands, except share data)


                                                       Adjustment
                           Additional                  for Foreign  Total
             Common Stock    Paid-in    Retained       Currency  Stockholders'
            Shares     Amount  Capital     Earnings     Translation     Equity
Balance, September 30, 1992
         11,244,295   $ 112  $53,300   $32,904           $ 1,109     $ 87,425
Exercise of stock options
            136,348       2      183     ---                ---           185
Foreign currency translation
             ---       ---       ---     ---              (1,066)      (1,066)
Net loss               ---       ---   (10,627)              --       (10,627)
Balance, September 30, 1993
         11,380,643    114    53,483    22,277                43       75,917
Exercise of stock options
             97,704      1       359     ---                 ---         360
Foreign currency translation
               ---     ---      ---      ---                 930         930
Net loss             ---       ---        (346)              ---        (346)
Balance, September 30, 1994
       11,478,347     115     53,842    21,931               973       76,861
Exercise of stock options
          190,524      2         833     ---                 ---          835
Foreign currency translation
            ---       ---       ---     ---                  681          681
Net income  ---       ---       ---      4,872               ---        4,872
Balance, September 30, 1995
       11,668,871  $ 117     $54,675   $26,803            $1,654      $83,249


See accompanying notes to consolidated financial statements



<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

                                               Year ended September 30,
                                                  1995     1994     1993

Cash flows from operating activities:
     Net income (loss)                         $4,872   $ (346)   $(10,627)
     Adjustments to reconcile net income (loss) to net cash
          provided by operating activities:
           Depreciation and amortization        1,840    2,358       2,472
           (Gain) loss on disposal of equipment   (79)     203         137
           Provisions for losses on 
           accounts receivable                    310     (752)        897
           Deferred income tax 
            provision (benefit)                  (261)   4,208        (494)

     Changes in assets and liabilities:
               Trade accounts receivable       (1,761)  (1,215)     11,535
               Inventories                     (4,135)  14,554       6,557
               Prepaid expenses and 
                other assets                    2,615     (889)       (863)
               Accounts payable                 2,389   (5,878)      5,155
               Payable to affiliates           (2,289)     891      (1,367)
               Accrued expenses                   991      278        (237)
               Income taxes                     1,506     (735)        738
                 Net cash provided by 
                 operating activities           5,998   12,677      13,903

Cash flows from investing activities -
     Purchase of equipment,
     furniture and fixtures                    (1,164)    (967)     (1,417)

Cash flows from financing activities:
     Net repayments to banks                     ---      (316)     (1,824)
     Repayments under notes payable              ---    (6,000)     (6,827)
     Issuance of stock under stock option plan    835      360         185
                 Net cash provided by (used in)
                 financing activities             835   (5,956)     (8,466)

Effect of exchange rate changes on cash            75      635         789

Net increase in cash and cash equivalents       5,744    6,389       4,809

Cash and cash equivalents at
beginning of year                              40,836   34,447      29,638
Cash and cash equivalents at end of year      $46,580  $40,836     $34,447
                              

Supplemental disclosure of cash flow information:
     Cash paid (refunded) during the year for:
          Interest                           $     2   $   119     $   470
          Income taxes                       $(2,070)  $(4,294)    $  (936)

See accompanying notes to consolidated financial statements

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended September 30, 1995, 1994, 1993

(1) Summary of Significant Accounting Policies

ORGANIZATION
Advanced Logic Research, Inc., together with its wholly-owned subsidiaries, 
Advanced Logic Research International, Inc., ALR International (Pte) Ltd. 
("ALR International"), Advanced Logic Research Inc. (U.K.) Limited and 
Advanced Logic Research (Deutschland) GmbH, herein referred to collectively as 
the "Company", designs, manufactures, markets and supports a broad line of 
microcomputer systems based on Intel's Pentium, Pentium Pro and 486 
microprocessors.  These operations comprise the Company's only business 
segment.

Wearnes Technology (Private) Limited ("Wearnes") holds approximately forty-one 
percent of the Company's outstanding common stock.

PRINCIPLES OF CONSOLIDATION
The accompanying consolidated financial statements include the accounts of 
Advanced Logic Research, Inc. and its subsidiaries.  All intercompany balances 
and transactions have been eliminated in consolidation.

INVENTORIES
Inventories are valued at the lower of cost (first-in, first-out) or market 
(net realizable value).

DEPRECIATION
Depreciation of equipment, furniture and fixtures and the amortization of 
leasehold improvements is provided over the estimated useful lives of the 
assets using the straight-line method.  The useful lives range from three to 
five years for equipment, furniture and fixtures, and the shorter of the 
useful lives or the terms of the leases for leasehold improvements.

REVENUE RECOGNITION AND WARRANTY POLICY
Revenue is recognized upon product shipment, except for sales to the U.S. 
government, which are recognized when product is delivered.  The Company 
grants certain distributors limited rights to exchange product and price 
protection on unsold merchandise.  The Company also has financing agreements 
with credit corporations that provide alternative financing to pre-approved 
dealers.  These financing agreements generally require the Company to 
repurchase inventory that has been repossessed by the credit corporations from 
these dealers.  The Company establishes estimated allowances based on 
experience for future product returns and price adjustments by charges to 
current operations.  The Company provides, by a current charge to income, an 
amount it estimates will be needed to cover future warranty obligations for 
products sold during the year.

FOREIGN CURRENCY TRANSLATION
The Company uses the local currency as the functional currency for its 
international operations.  Accordingly, assets and liabilities outside the 
United States are translated into dollars at the rate of exchange in effect at 
the balance sheet date.  Income and expense items are translated at the 
weighted average exchange rates prevailing during the year.  The cumulative 
translation gain or loss is shown as an adjustment to stockholders' equity.  
During fiscal 1995, 1994 and 1993, the Company recorded foreign currency 
transaction gains of $30,000 and foreign exchange losses of $154,000 and 
$559,000, respectively.

Forward contracts are used by the Company to hedge certain portions of its 
foreign currency exposure resulting from exchange rate fluctuations and are 
not used to engage in speculation.  At September 30, 1995, the Company had no 
forward contracts outstanding.

<PAGE>

INCOME TAXES
During fiscal 1993, the Company elected early adoption of Statement of 
Financial Accounting Standards No. 109, ("SFAS No. 109"), "Accounting for 
Income Taxes" and has reported the cumulative effect of that change in the 
fiscal 1993 Consolidated Statement of Operations.  SFAS No. 109 requires 
recognition of deferred tax assets and liabilities for the expected future tax 
consequences of events that have been included in the financial statements or 
tax returns.  Under this method, deferred tax assets and liabilities are 
determined based on the difference between the financial statement and tax 
bases of assets and liabilities using enacted tax rates in effect for the year 
in which the differences are expected to reverse.

NET INCOME (LOSS) PER SHARE
Net income (loss) per share is computed using the weighted average number of 
common shares and dilutive common stock options outstanding, at the average 
market price for the period, which are considered common stock equivalents.  
Fully diluted income (loss) per share amounts are not presented because they 
approximate primary net income (loss) per share or are anti-dilutive.

CASH EQUIVALENTS
Cash equivalents are highly liquid investments with an original maturity of 
three months or less, consisting primarily of commercial paper, variable-rate 
demand notes, short-term government obligations and other money market 
instruments.

(2) Inventories
     A summary of the components of inventories follows
     (in thousands):                                  September 30,
                                                    1995         1994
          Raw materials and component parts       $10,944     $ 7,782
          Work in process                           3,647       3,244
          Finished goods                           12,497      11,529
                                                  $27,088     $22,555

(3) Equipment, Furniture and Fixtures
     Equipment, furniture and fixtures, at cost, consist of the following
     (in thousands):                                   September 30,
                                                    1995         1994
          Machinery and equipment                 $ 8,211     $ 9,376
          Vehicles                                    248         632
          Furniture and fixtures                      958         967
          Leasehold improvements                    1,101       1,087
                                                   10,518      12,062
     Less accumulated depreciation 
      and amortization                             (7,754)     (8,746)
                                                  $ 2,764     $ 3,316

(4) Transactions with Related Parties
     A summary of the payable to Wearnes' subsidiaries follows 
     (in thousands):                                  September 30,
                                                   1995          1994
          Wearnes Thakral                        $  ---       $ 1,528
          Wearnes Automation                        ---           875
          Other Wearnes' subsidiaries               330           216
                                                 $  330       $ 2,619     

<PAGE>


The balance payable to Wearnes' subsidiaries is due and payable 30 days from 
the shipment date.  Total inventory purchases from Wearnes' subsidiaries 
during fiscal 1995, 1994 and 1993 were $7,426,000, $14,350,000 and $6,487,000, 
respectively.

(5) Accrued Expenses
     A summary of accrued expenses follows
     (in thousands):     September 30,
                                                   1995          1994
          Accrued royalty                       $ 2,903       $ 2,769
          Accrued warranty                        2,148         2,311
          Other                                   5,477         4,345
                                                $10,528       $ 9,425

(6) Stockholders' Equity
During 1986, the Board of Directors authorized the granting of up to 714,000 
shares of common stock for issuance to key individuals or the directors under 
an informal stock option program ("1986 Plan").  The options become 
exercisable at varying periods relative to the date of employment or the grant 
of the option.  The options generally expire at the earlier of termination of 
employment or January 31, 1996.

The following is a summary of transactions under the 1986 Plan:
                                                      Number      Price
                                                   of shares     per share
     Options outstanding at September 30, 1992     245,083      $ .07 - 1.68
     Exercised                                    (136,348)       .07 -  .42
     Options outstanding at September 30, 1993     108,735        .07 - 1.68
     Exercised                                     (60,053)       .07 - 1.68
     Options outstanding at September 30, 1994      48,682        .10 -  .42
     Exercised                                     (45,542)       .10 -  .42
     Options outstanding at September 30, 1995       3,140             $ .42

As of September 30, 1995, all outstanding options are exercisable.

During 1990, the Board of Directors of the Company adopted the Flexible Stock 
Incentive Plan (the "Plan") authorizing the granting of common stock to key 
individuals of which 2,500,000 shares have been registered with the Securities 
and Exchange Commission.  The Plan contains three components: a stock option 
component, a stock bonus/stock purchase component and a stock appreciation 
rights component.  The purpose of the plan is to provide incentives to 
selected individuals whose services contribute to the financial success and 
growth of the Company and its affiliates.

The Plan provides for the granting of stock options, stock bonuses, stock 
appreciation rights or rights to purchase stock for up to an aggregate of not 
more than the greater of (i) 10% of the authorized shares of the Company's 
common stock or (ii) 15% of the shares of common stock outstanding as of the 
close of business on the last day of the Company's prior fiscal year.  Awards 
under the Plan can be granted to officers, employees and other individuals as 
determined by the committee of the Board of Directors which administers the 
Plan (the "Committee").

Options granted under the Plan may be either "incentive" stock options or 
options that do not qualify as Incentive Options ("Nonqualified Options").  
The exercise price of shares of common stock covered by each Incentive Option 
cannot be less than the per share fair market value of the Company's common 
stock on the date the option is granted.  The exercise price in the case of 
Nonqualified Options granted under the Plan is set by the Committee with a 
minimum exercise price of at least 85% of the fair market value of the 
Company's common stock on the date the option is granted.

<PAGE>

The following is a summary of transactions under the Plan:
                                                      Number     Price
                                                    of shares   per share
     Options outstanding at September 30, 1992       427,844   $ 6.25 - 12.50
     Granted                                         428,000     4.25 -  4.50
     Canceled                                        (48,791)    4.25 - 11.00
     Options outstanding at September 30, 1993       807,053     4.25 - 12.50
     Granted                                         351,000     3.38 -  3.625
     Exercised                                       (37,651)    4.25 -  6.25
     Canceled                                        (57,598)    3.38 - 12.50
     Options outstanding at September 30,  1994    1,062,804     3.38 - 11.00
     Granted                                         600,000             4.50
     Exercised                                      (137,482)    3.38 -  6.25
     Canceled                                        (34,483)    3.38 -  6.25
     Options outstanding at September 30, 1995     1,490,839   $ 3.38 - 11.00

All options granted under the Plan are Nonqualified Options which were granted 
at an exercise price that approximated fair market value.  As of September 30, 
1995, 727,591 of the outstanding options are exercisable.

On August 13, 1990, the Board of Directors of the Company adopted the 
Director's Nonqualified Stock Option Plan ("Director's Plan") authorizing the 
registration of 60,000 shares of common stock for issuance to directors at an 
exercise price equal to the fair market value on the date the option is 
granted.  The purpose of the Director's Plan is to provide incentives to 
participants for increased efforts and successful achievements on behalf of or 
in the interest of the Company while serving on the Company's Board of 
Directors.  In each of fiscal 1995, 1994 and 1993, 10,000 shares were granted 
to the non-employee directors of ALR under the Director's Plan.  During fiscal 
1995, 7,500 options were exercised while during 1994 and 1993 no options were 
exercised.  As of September 30, 1995, the number of options outstanding and 
exercisable under this Director's Plan were 52,500 at a price per share of 
$3.44 to $8.75.  During fiscal 1995, 1994 or 1993 no options were canceled.

(7) Notes Payable to Banks
ALR International currently has a line of credit totaling approximately 
$4,212,000.  The line of credit bears interest at the lending bank's prime 
rate.  At September 30, 1995 and 1994, ALR International had no outstanding 
borrowings against this line of credit.  The maximum and average amounts 
outstanding during fiscal 1995 were $718,900 and $59,900, respectively, with a 
weighted average interest rate of 6.13%.  The maximum and average amounts 
outstanding during fiscal 1994 were $635,200 and $66,000, respectively, with a 
weighted average interest rate of 5.33%.

(8) Long-Term Debt
During June 1993, the Company entered into a three-year agreement with Heller 
Financial, Inc. providing the Company with a $15,000,000 revolving line of 
credit.  The line is secured by the Company's assets and availability is 
subject to a borrowing base requirement.  In October 1995, the Company signed 
an amendment to this existing credit agreement extending the expiration to 
August 1998 and reducing the borrowing rate to Prime, based on the Prime rate 
charged by Bank of America, from Prime rate plus 1%.  A commitment fee of .75% 
per annum is paid on the unused portion of the revolving line of credit.  The 
facility contains certain net worth, profitability, financial ratio and other 
covenants with which the Company was in compliance at September 30, 1995 and 
1994.  During fiscal 1995 and 1994, the Company had no outstanding borrowings 
against this line of credit.

<PAGE>

 (9) Income Taxes
The components of income (loss) before income taxes and cumulative effect of 
change in accounting principle are as follows (in thousands):

     Year ended September 30,                 1995      1994        1993
          U.S.                              $4,005    $(1,908)   $ (9,821)
          Foreign                            2,491      1,414      (2,527)
                                            $6,496    $  (494)   $(12,348)

Income tax expense (benefit) consists of the following (in thousands):

     Year ended September 30,                 1995      1994        1993
          Current:     
               Federal                      $1,856     $(4,357)   $(2,766)
               State                            29           1         26
               Foreign                         ---         ---        594
                                            $1,885     $(4,356)   $(2,146)
          Deferred:
               Federal                     $  (261)    $ 4,208    $  (494)
               State                           ---         ---        ---
                                              (261)      4,208       (494)
                                           $ 1,624     $  (148)   $(2,640)

Income tax expense for the year ended September 30, 1995 includes a benefit of 
$1,118,000 resulting from the utilization of certain state and foreign net 
operating loss carryforwards.

As discussed in Note 1, the Company adopted SFAS No. 109 in fiscal 1993.  The 
cumulative effect of this change in accounting for income taxes resulted in an 
increase to the net loss of $919,000, or $0.08 per share, and is reported 
separately in the Consolidated Statement of Operations for the year ended 
September 30, 1993.

Total income tax expense (benefit) differs from the amount computed by 
applying the federal corporate income tax rate of 34% to income (loss) before 
taxes and cumulative effect of change in accounting principle as follows (in 
thousands):

     Year ended September 30,                       1995     1994     1993
      Computed expected income taxes (benefit)   $ 2,209  $  (168)  $(4,198)
          State income taxes, net of 
           federal income tax benefit                 27        1        14
          Effect of foreign operations              (486)    (278)    1,727 
          Tax exempt foreign sales 
           corporation income                       (132)     (99)      (70)
          Tax exempt interest income                 (91)     (64)     (103)
          Changes in valuation allowance             102      469       --- 
          Other                                       (5)      (9)      (10)
                                                 $ 1,624  $  (148)  $(2,640)

Deferred income taxes reflect the net tax effects of temporary differences 
between the carrying amounts of assets and liabilities for financial reporting 
purposes and the amounts used for income tax purposes.  Significant components 
of the Company's deferred tax assets as of September 30, 1995 are as follows 
(in thousands):

<PAGE>

     Year ended September 30,                        1995          1994
          Deferred tax liabilities:
               Prepaid expenses                    $  333        $  296

          Deferred tax assets:
               Net operating loss carryforwards     1,703         2,821
               Inventories                          1,379         1,629
               Warranty provisions                    773           687
               Allowance for doubtful accounts        601           618
               Promotional and sales allowances       510           376
               Other                                  633           424
                                                    5,599         6,555
          Valuation allowance                      (3,408)       (4,662)
          Net deferred tax assets                   2,191         1,893
                                                   $1,858        $1,597

The Company has recorded a valuation allowance in the amount set forth in the 
above table for certain deductible temporary differences for which it is not 
certain whether the Company will receive future tax benefit.  The net decrease 
in the total valuation allowance for the year ended September 30, 1995 was 
$1,254,000.  The change in the valuation allowance for the year ended 
September 30, 1995, resulted primarily from the recognition of available state 
and foreign net operating loss carryforwards.  The Company believes that the 
remaining deferred tax assets will more likely than not be realizable due to 
availability of the net operating loss carryback potential.

The Company has approximately $6,769,000 of net operating loss carryforwards 
in various state and foreign tax jurisdictions which can be utilized to offset 
the Company's future taxable earnings.  Approximately $1,198,000 of the 
carryforwards expire in fiscal 1999.  The remaining $5,571,000 have no 
expiration date.

(10) Operating Expenses
Selling expenses include advertising costs of $8,304,000, $6,394,000 and 
$6,682,000 for fiscal 1995, 1994 and 1993, respectively.  These costs include 
expenses related to print media advertising, cooperative advertising with 
customers, promotional activities, trade shows, merchandising kits, point-of-
purchase displays and brochures.

In 1988, the Company entered into a nonexclusive licensing agreement with IBM 
Corporation ("IBM") which enables the Company to make, use, lease, sell, 
manufacture or have manufactured certain products under patent with IBM.  
Under this agreement, the Company will pay a royalty to IBM for products sold 
that utilize IBM technology.  Royalty expense under this agreement for fiscal 
1995, 1994 and 1993 was $5,289,000, $5,867,000 and $5,189,000, respectively.

In April 1991, the Company entered into a non-exclusive distribution agreement 
with Microsoft Corporation ("Microsoft") whereby the Company was granted the 
right to distribute specific Microsoft products.  Royalty expense under this 
agreement for fiscal 1995, 1994 and 1993 was $2,174,000, $1,971,000 and 
$1,694,000, respectively, which is included in cost of sales in the 
accompanying Consolidated Statements of Operations.

(11) Profit Sharing Plan
In September 1988, the Company established a pretax savings and profit sharing 
plan under Section 401(k) of the Internal Revenue Code.  Under the plan, 
eligible employees are able to contribute from 3% to 15% of their 
compensation.  The Company makes a matching contribution of 50% of the first 
5% contributed by the employee and may, at its discretion, make additional 
contributions to the plan, up to a maximum of 15% of the employee's 
compensation.  The Company's contribution to the Plan was approximately 
$234,000, $195,000 and $177,000 for fiscal 1995, 1994 and 1993, respectively.

<PAGE>

The Financial Accounting Standards Board has issued Statement of Financial 
Accounting Standards No. 112 ("SFAS No. 112"), "Employers Accounting for 
Postemployment Benefits" requiring accrual basis accounting for post 
employment benefits.  The Company does not offer post employment benefits 
subject to guidelines established by SFAS No. 112.  Accordingly, no provisions 
have been reflected in the Company's consolidated financial statements at 
September 30, 1995.

(12) International Operations
The following table reflects information with respect to the Company's 
domestic and foreign operations (in thousands):

                        North
                       America     Asia     Europe     Elimination     Total
Year ended September 30, 1995
Sales to 
unaffiliated customers  $128,858  $32,945  $30,576     $  ---      $192,379
Intercompany sales        22,408    ---       ---      (22,408)       --- 
Sales to affiliated
customers                     28       18     ---         ---            46
  Net sales             $151,294  $32,963  $30,576    $(22,408)    $192,425
  Net income (loss)     $  2,781  $ 1,041  $ 1,450    $   (400)    $  4,872
  Identifiable assets   $ 90,022  $14,569  $14,317    $(11,688)    $107,220

Year ended September 30, 1994
Sales to
unaffiliated customers  $116,403  $40,348  $25,997    $  ---      $182,748
Intercompany sales        21,244    ---      ---      (21,244)      --- 
Sales to affiliated 
customers                    163      476    ---         ---           639
  Net sales             $137,810  $40,824  $25,997    $(21,244)   $183,387
  Net income (loss)     $ (1,840) $   (79) $ 1,493    $     80    $   (346)
  Identifiable assets   $ 83,701  $14,087  $11,430    $(11,289)   $ 97,929

Year ended September 30, 1993
Sales to
unaffiliated customers  $105,535  $36,028  $26,287    $  ---      $167,850
Intercompany sales        31,389    ---      ---       (31,389)       --- 
Sales to affiliated
customers                  1,345       59    ---         ---         1,404
  Net sales             $138,269  $36,087  $26,287    $(31,389)   $169,254
  Net income (loss)     $ (8,358) $(2,297) $  (824)   $    852    $(10,627)
  Identifiable assets   $ 85,615  $19,295  $14,545    $(11,360)   $108,095

The U.S. Company had export sales to unaffiliated customers of $20,002,000, 
$18,075,000 and $15,893,000 for fiscal 1995, 1994 and 1993, respectively.

During fiscal 1995, 1994 and 1993, no customer accounted for more than 10% of 
net sales.

(13) Commitments and Contingencies
The Company leases its U.S. manufacturing and office facilities under 
noncancelable operating leases which expire in 1997 and 1999.  Additionally, 
office facility leases for the U.K. subsidiary expire in 2010, for the German 
subsidiary in 2002 and for the Singapore subsidiary in 1997.  Rental expense 
for fiscal 1995, 1994 and 1993 amounted to $1,685,000, $1,931,000 and 
$2,487,000, respectively.

<PAGE>


At September 30, 1995, future minimum rental payments under all noncancelable 
operating leases with terms in excess of one year are as follows (in 
thousands):

     Year ending September 30,
     1996                                                      $1,405
     1997                                                       1,259
     1998                                                         701
     1999                                                         579
     2000                                                         256
     Thereafter                                                   700
                                                               $4,900

The Company has been notified that certain of its products may require 
licenses under patents held by others.  The Company evaluates these licensing 
proposals on a case-by-case basis to determine whether licenses are necessary.  
In the opinion of Company management, the liability, if any, resulting from 
such claims would not have a material adverse affect on the Company's 
consolidated financial statements.

The Company is involved with certain legal proceedings and other claims 
arising in the normal course of business.  In the opinion of Company 
management, the liability, if any, resulting from such litigation would not 
have a material adverse affect on the Company's consolidated financial 
position or results of operations.

(14) Selected Quarterly Financial Data (unaudited)
The tables below set forth selected quarterly financial information for the 
years ended September 30, 1995 and 1994 (in thousands, except per share data):

                           First       Second      Third      Fourth
                          Quarter     Quarter     Quarter     Quarter     Year
     1995
     Net sales            $45,718    $47,359     $45,951    $53,397  $192,425
     Gross profit           8,053      8,429       9,159     10,319    35,960
     Net income               649      1,058       1,177      1,988     4,872
     Net income per share $  0.06    $  0.09     $  0.10    $  0.17  $   0.41

     1994
     Net sales            $49,617    $48,257     $37,774    $47,739  $183,387
     Gross profit           8,184      7,038       4,878      7,635    27,735
     Net income (loss) (1)    521        293      (1,525)       365      (346)
     Net income 
     (loss) per share     $  0.05    $  0.03     $ (0.13)   $  0.03  $  (0.03)

The sum of quarterly income per share will not necessarily equal the annual 
amount since the calculations are based on the weighted average number of 
shares outstanding during each period.

(1)     Included in the fiscal 1994 fourth quarter net income is a $.6 million 
reversal of bad debt expense against the allowance for doubtful accounts.

<PAGE>
                   ADVANCED LOGIC RESEARCH, INC. AND SUBSIDIARIES
                        VALUATION AND QUALIFYING ACCOUNTS
                           (Amounts in thousands)

                                             Year ended September 30,
                                                1995     1994     1993

Allowance for doubtful accounts
Balance, beginning of year                   $ 1,870  $ 3,158  $ 3,293
Additions (reductions)
charged (credited) to expense                    310     (752)     897
Reductions                                      (181)    (536)  (1,032)
Balance, end of year                         $ 1,999  $ 1,870  $ 3,158
                                   


Allowance for sales returns
Balance, beginning of year                   $ 2,050  $ 2,150  $ 3,566
Net additions (reductions)
charged (credited) to sales                      750     (100)  (1,416)
Balance, end of year                         $ 2,800  $ 2,050  $ 2,150
                                   


Allowance for price protection
Balance, beginning of year                   $   225  $  ---  $    317
Net additions (reductions)
charged (credited) to sales                       99     225      (317)
Balance, end of year                         $   324  $  225  $    --- 
                                   
<PAGE>

PART III


Certain information required by Part III is omitted from this report in 
that the Registrant will file a definitive proxy statement within 120 
days after the end of its fiscal year pursuant to Regulation 14A (the 
"Proxy Statement") for its Annual Meeting of Stockholders to be held 
February 21, 1996 and the information included therein is incorporated 
herein by reference.

Item 10.     Directors and Executive Officers of the Registrant.

     Information with respect to directors of ALR is incorporated by 
reference from the information under the caption "Election of Directors-
- -Nominees" in the Company's Proxy Statement. Information with respect to 
executive officers of ALR is incorporated by reference from the 
information under the caption "Executive Officers" in the Company's 
Proxy Statement.

Item 11.     Executive Compensation.

The information under the caption "Executive Compensation and 
Other Information" in the Company's Proxy Statement is 
incorporated by reference.



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

The information under the caption "Stock Ownership of Management 
and Principal Stockholder" in the Company's Proxy Statement is 
incorporated by reference.

Item 13.     Certain Relationships and Related Transactions.

The information under the caption "Certain Transactions" in the 
Company's Proxy Statement is incorporated by reference.

<PAGE>

PART IV


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

(a)     The following documents are filed as a part of this report:

     Financial Statements and Financial Statement Schedule -- See Index to 
Consolidated Financial Statements on page 18.

(3) Exhibits included herein (numbered in accordance with Item 601 of the 
Regulation S-K):

     Exhibit
     Number                    Description of Exhibits

     3.1     Articles of Incorporation (California) (1)

     3.2     Restated Certificate of Incorporation (following the 
reincorporation of registrant in Delaware) (l)

     3.3     Bylaws of Registrant (California) (1)

     3.4     Bylaws of Registrant (following the reincorporation of Registrant 
in Delaware) (1)

     3.5     Amended and Restated Bylaws of Registrant (2)

     10.1     Agreement (relating to term loan facility of U.S. $15,000,000 
dated January 26, 1989) among Registrant, The Mitsui Trust & Banking Co., 
Ltd., The Tokai Bank, Limited and Singapore International Merchant Bankers 
Limited and Amendments (1)

     10.4     Right of Participation Agreement dated March 1, 1990 between 
Registrant and Wearnes Technology (Private) Limited (1)

     10.7     Stock Option Letter dated January 5, 1987 between Registrant and 
David Kirkey and Amendments (1)

     10.9     Stock Option Letter dated November 28, 1989 between Registrant 
and Vic Sangveraphunsiri (1)

     10.11     Registrant's Flexible Stock Incentive Plan and related forms of 
Agreement (1)

     10.12     Form of Indemnification Agreement (1)

     10.13     Manufacturing Agreement dated as of October 22, 1985 between 
Registrant and Wearnes Technology (Private) Limited (1)

     10.14     Agreement dated September 14, 1989 between Registrant and 
Wearnes Technology (Private) Limited (1)

<PAGE>


     10.16     Brand Name Distributor Reseller Purchase Agreement dated April 
24, 1989 between Registrant and Gates/FA Distributing (1) (3)

     10.17     Agreement dated October 1, 1988 between Registrant and 
International Business Machines Corporation (1) (3)

     10.18     Computer Technology License Agreement dated December 12, 1988 
between Registrant and Phoenix Technologies Ltd. (1) (3)

     10.19     Amendment to Computer License Agreement dated as of May 5, 1989 
between Registrant and Phoenix Technologies Ltd. (1) (3)

     10.20     Amendment to Computer Technology License Agreement dated as of 
November 9, 1989 between Registrant and Phoenix Technologies Ltd. (1) (3)

     10.21     OEM Distribution Agreement dated October 27, 1987 between 
Registrant and The Santa Cruz Operation, Inc. (1)

     10.22     Amendment to OEM Distribution Agreement dated October 27, 1987 
between Registrant and The Santa Cruz Operation, Inc. (1)

     10.23     Amendment to OEM Distribution Agreement dated October 27, 1987 
between Registrant and The Santa Cruz Operation, Inc. (1)

     10.24     Standard Form Lease dated April 27, 1988 between Registrant and 
Alton Technical Center, Ltd. (1)

     10.25     First Amendment to Standard Form Lease dated August 15, 1988 
between Registrant and Alton Technical Center, Ltd. (1)

     10.26     Second Amendment to Standard Form Lease dated June 23, 1989 
between Registrant and Alton Technical Center Holding Company, Ltd. (1)

     10.27     Standard Form Lease (Single Tenant) dated August 21, 1989 
between Registrant and The Irvine Company (1)

     10.28     Registrant's Directors' Non-Qualified Stock Option Plan (2)

     10.33     ALR Reseller Terms and Agreement dated February 4, 1991 between 
Registrant and JWP Information Systems and Addendum thereto (4) (5)

     10.35     Loan and Security Agreement dated June 16, 1993, between 
Registrant and Heller Financial, Inc. (6)

     10.36     Third Amendment to Standard Form Lease dated March 31, 1994 
between Registrant and Alton Technical Center Holding Company, Ltd. (8)

     10.37     First and Second Amendments to Standard Form Lease (Single 
Tenant) dated August 17, 1993 and April 15, 1994, respectively, between 
Registrant and The Irvine Company (8)

<PAGE>

     10.38     First Amendment to Loan and Security Agreement dated August 7, 
1995, between Registrant and Heller Financial, Inc. (9)

     11.      Statement Regarding the Computation of Per Share Earnings.

     22.1     Subsidiaries of Registrant (7)

     23.1     Consent of KPMG Peat Marwick LLP

     24.1     Power of Attorney (Included on page 37.)

(b)     Reports on Form 8-K:     None

(1)  Incorporated by reference to identically numbered exhibits filed in 
response to Item-16(a), "Exhibits", of Registrant's Registration Statement on 
Form S-1 (file No. 33-33907), which became effective on April 11, 1990.

(2)  Incorporated by reference to identically numbered exhibits filed in 
response to Item 14 of the Company's Annual Report on Form 10-K for the fiscal 
year ended September 30, 1990 filed with the Securities and Exchange 
Commission on December 31, 1990.

(3)  Confidential treatment of certain portions of this agreement granted 
August 9, 1990.

(4)  Incorporated by reference to identically numbered exhibits filed in 
response to Item 14 of the Company's Annual Report on Form 10-K for the fiscal 
year ended September 30, 1991 filed with the Securities and Exchange 
Commission on December 27, 1991.

(5)  Confidential treatment of certain portions of this agreement granted 
April 22, 1992.

(6)  Incorporated by reference to identically numbered exhibit filed in 
response to Item 6 of the Company's Quarterly Report on Form 10-Q for the 
quarter ended June 30, 1993 filed with the Securities and Exchange Commission 
on August 13, 1993.

(7)  Incorporated by reference to identically numbered exhibit filed in 
response to Item 14 of the Company's Annual Report on Form 10-K for the fiscal
year ended September 30, 1993 filed with the Securities and Exchange 
Commission on December 29, 1993.

(8)  Incorporated by reference to identically numbered exhibits filed in 
response to Item 14 of the Company's Annual Report on Form 10-K for the fiscal
year ended September 30, 1994 filed with the Securities and Exchange 
Commission on December 22, 1994.

(9)  Filed herewith in response to Item 14 of the Company's Annual Report on 
Form 10-K for the fiscal year ended September 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, in the City of 
Irvine, State of California, on the 21st day of December, 1995.

                         ADVANCED LOGIC RESEARCH, INC.

                          By:  /s/ Gene Lu               
                              Gene Lu,
                              Chairman of the Board of Directors,
                              President, and Chief Executive Officer

POWER OF ATTORNEY

     KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature 
appears below constitutes and appoints Gene Lu and Ronald J. Sipkovich, 
jointly and severally, his or her attorneys-in-fact, each with the power of 
substitution, for him or her in any and all capacities, to sign any amendments 
to this Report on Form 10-K, and to file the same, with exhibits thereto and 
other documents in connection therewith, with the Securities and Exchange 
Commission, hereby ratifying and confirming all that each of said attorneys-
in-fact, or his substitute or substitutes, may do or cause to be done by 
virtue hereof.

     Pursuant to the requirements of the Securities Exchange Act of 1934, 
this Report has been signed below by the following persons on behalf of the 
Registrant and in the capacities indicated on December 21, 1995.

Signature     Title

/s/ Gene Lu                 Chairman of the Board
Gene Lu                     of Directors, President,
                            and Chief Executive Officer
                           (Principal Executive Officer)

/s/ Ronald J. Sipkovich     Vice President, Finance and
Ronald J. Sipkovich         Administration, Chief Financial
                            Officer and Secretary
                           (Principal Accounting Officer)

/s/ Chun Win Wong           Director
Chun Win Wong

/s/ Philip A. Harding       Director
Philip A. Harding

/s/ Therese E. Myers        Director
Therese E. Myers

/s/ Kenneth W. Simonds      Director
Kenneth W. Simonds

<PAGE>

[ARTICLE]
[MULTIPLIER]	1,000

EXHIBIT 11
ADVANCED LOGIC RESEARCH, INC. AND SUBSIDIARIES
STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
(Amounts in thousands, except per share amounts)


                                                 Year ended September 30,
                                                  1995     1994     1993
Primary earnings per share:-

Shares used in computing earnings per share:
Weighted average number of shares outstanding   11,512   11,434     11,336
Incremental shares attributed to
outstanding options                                238       -          - 
                                                11,750   11,434     11,336
Earnings:
       Net income                               $4,872   $ (346)  $(10,627)

Earnings per common and 
common equivalent share                         $ 0.41   $(0.03)  $  (0.94)


Earnings per share - assuming full dilution:-
Shares used in computing earnings per share:
Weighted average number of 
shares outstanding                              11,512   11,434     11,336
Incremental shares attributed to 
outstanding options                                419       -           -
                                                11,931   11,434     11,336

Earnings:
       Net income                               $4,872   $ (346)  $(10,627)

Earnings per common and common 
 equivalent share                               $ 0.41   $(0.03)  $  (0.94)





                   FIRST AMENDMENT OF LOAN AND SECURITY AGREEMENT


     This Amendment of Loan and Security Agreement (this "Amendment") is made 
as of August 7, 1995, by and between ADVANCED LOGIC RESEARCH, INC., a Delaware 
corporation ("Borrower") and HELLER FINANCIAL, INC., a Delaware corporation 
("Lender").  This Amendment is made with reference to that certain Loan and 
Security Agreement dated as of June 16, 1993, by and between Borrower and 
Lender (as amended from time to time, the "Loan and Security Agreement").  All 
capitalized terms used herein and not otherwise defined shall have the 
meanings assigned to such terms in the Loan and Security Agreement.

     Whereas, Borrower and Lender entered into the Loan and Security 
Agreement; and 

     Whereas, Borrower and Lender desire to amend certain terms of the Loan 
and Security Agreement as set forth below;

     Now, Therefore, for good and valuable consideration, the receipt and 
sufficiency of which are hereby acknowledged, the parties hereto agree as 
follows:

     SECTION 1.  AMENDMENT

1.1  Section 1 of the Loan and Security Agreement is amended by adding 
the following new definitions of "Expiry Date", "First Amendment Date", 
"Funding Date", "Interest Payment Date", "Interest Period", "Interest Rate 
Determination Date", "LIBOR Rate", "LIBOR Rate Loans", "Notice of Borrowing", 
"Notice of Conversion/Continuation" and "Prime Rate Loans", and inserting each 
new definition into its appropriate alphabetical order.

"Expiry Date" means the earlier of (a) the termination of the Revolving 
Loan Commitment pursuant to subsection 8.3 or (b) the Termination Date.

"First Amendment Date" means the effective date of that certain First 
Amendment of Loan and Security Agreement by and between Borrower and 
Lender.

"Funding Date" means the date of each funding of a Loan.

"Interest Payment Date" means, with respect to any LIBOR Rate Loan, the 
last day of the applicable Interest Period for such Loan, and at 
maturity, whether by acceleration or otherwise.  

"Interest Period" means any interest period applicable to a Loan as 
determined pursuant to subsection 2.2(B).

"Interest Rate Determination Date" means the date on which Lender 
determines the interest rate applicable to any LIBOR Rate Loan pursuant 
to subsection 2.2(A) which shall be the second Business Day prior to the 
first day of the Interest Period applicable to such LIBOR Rate Loan.
	
"LIBOR Rate" means, for each Interest Period, a rate of interest equal 
to:

<PAGE>

(a)  the rate of interest determined by Lender at which deposits 
in U.S. Dollars for the relevant period are offered based on information 
presented on the Reuters Screen LIBOR Page as of 11:00 A.M. (London time) on 
the day which is two (2) Business Days prior to the first day of such Interest 
Period; provided that if at least two such offered rates appear on the Reuters 
Screen LIBOR Page in respect of such Interest Period, the arithmetic mean of 
all such rates (as determined by Lender) will be the rate used; provided 
further that if Reuters ceases to provide LIBOR quotations, such rate shall be 
the average rate of interest determined by Lender at which deposits in Dollars 
are offered for the relevant Interest Period by Bankers Trust Company, The 
Chase Manhattan Bank, National Association and Chemical Bank (or their 
respective successors) to banks with combined capital and surplus in excess of 
$500,000,000 in the London interbank market as of 11:00 A.M. (London time) on 
the applicable Interest Rate Determination Date, divided by

(b)  a number equal to 1.0 minus the aggregate (but without 
duplication) of the rates (expressed as a decimal fraction) or reserve 
requirements in effect on the day which is two (2) Business Days prior 
to the beginning of such Interest Period (including, without limitation, 
basic, supplemental, marginal and emergency reserves under any 
regulations of the Board of Governors of the Federal Reserve System or 
other governmental authority having jurisdiction with respect thereto, 
as now and from time to time in effect) for Eurocurrency funding 
(currently referred to as "Eurocurrency liabilities" in Regulation D of 
such Board) which are required to be maintained by a member bank of the 
Federal Reserve System; (such rate to be adjusted to the nearest one 
sixteenth of one percent (1/16 of 1%) or, if there is no nearest one 
sixteenth of one percent (1/16 of 1%), to the next higher one sixteenth 
of one percent (1/16 of 1%).

"LIBOR Rate Loans" means Loans bearing interest at rates determined by 
reference to the LIBOR Rate as provided in subsection 2.2(A)(2).

"Notice of Borrowing" means a notice substantially in the form of 
Exhibit G.

"Notice of Conversion/Continuation" means a notice substantially in the 
form of Exhibit H.

"Prime Rate Loans" means Loans bearing interest at rates determined by 
reference to the Prime Rate as provided in subsection 2.2(A)(1).

1.2   Subsection 2.1 of the Loan and Security Agreement is amended by 
deleting subpart 2.1(A)(2) and subpart 2.1(C) and by substituting the 
following new subparts 2.1(A)(2) and 2.1(C).

(2)"Borrowing Base" means, as of any date of 
determination, an amount equal to the sum of (a) one hundred percent 
(100%) of the amount of the Cash Collateral Fund at the time of any 
borrowing; plus (b) the lesser of (i) eighty percent (80%) of Eligible 
Accounts and (ii) the Dilution Advance Rate of Eligible Accounts, less 
such reserves as Lender in its sole and reasonable discretion elects to 
establish; plus (c) (i) up to fifty percent (50%) of Eligible Inventory 
consisting of CPU components; DRAM components; SIMM components; hard 
drives and finished goods, and (ii) up to twenty-five percent (25%) of 
Eligible Inventory consisting of all other raw material stock, less such 
reserves as Lender in its sole and reasonable discretion elects to 
establish, provided that the amount determined pursuant to this clause 
(c) shall at no time exceed $4,000,000.  Prior to the initial borrowing 
against the Eligible Inventory described in part (c), Borrower's 
inventory shall be independently appraised by a third party appraisal 
firm chosen by Lender, and Borrower agrees to cooperate fully with such 
appraisal firm and to pay all reasonable costs of obtaining said 
appraisal.  Based upon the results of such independent appraisal, Lender 
may unilaterally reduce the advance rates as set forth in subsection 
2.1(A)(2)(C) above by notifying Borrower in writing.

<PAGE>

(C)Borrowing Mechanics.  Prime Rate Loans made on any Funding Date shall 
be in an aggregate minimum amount of $500,000 and integral multiples of 
$50,000 in excess of that amount.  LIBOR Rate Loans made on any Funding 
Date shall be in an aggregate minimum amount of $1,000,000 and integral 
multiples of $100,000 in excess of that amount.  When Borrower desires 
to borrow under this subsection 2.1, it shall deliver to Lender a fully 
and properly completed Notice of Borrowing no later than 11:00 A.M. (Los 
Angeles time) at least (i) one Business Day in advance of the proposed 
Funding Date in the case of a requested Prime Rate Loan and (ii) three 
Business Days in advance of the proposed Funding Date in the case of a 
requested LIBOR Rate Loan.   Loans may be continued as or converted into 
Prime Rate Loans and LIBOR Rate Loans in the manner provided in 
subsection 2.2(E) on and after the date ten (10) days after the First 
Amendment Date.  In lieu of delivering the above described Notice of 
Borrowing, Borrower may give Lender telephonic notice by the required 
time of the proposed borrowing; provided that such notice shall be 
promptly, and in any event within one Business Day, confirmed in writing 
by delivery of a Notice of Borrowing to Lender.  Lender shall not incur 
any liability to Borrower for acting upon any telephonic notice that 
Lender believes in good faith to have been given by a duly authorized 
officer or other person authorized to borrow on behalf of Borrower or 
for otherwise acting in good faith under this subsection 2.1(C).  The 
making of an advance pursuant to telephonic notice shall constitute a 
Loan under this Agreement.  Except as provided in subsection 2.8(D), a 
Notice of Borrowing for a LIBOR Rate Loan (or telephonic notice in lieu 
thereof) shall be irrevocable once given, and Borrower shall be bound to 
make a borrowing in accordance therewith.  Each such advance to Borrower 
under the Revolving Loan shall, on the Funding Date, be deposited, in 
immediately available funds, in such account as Borrower may from time 
to time designate to Lender in writing.

1.3   The Loan and Security Agreement is amended by deleting Subsection 
2.2 in its entirety and by substituting the following new Subsection 2.2.

2.2 Interest

(A) Rate of Interest.  The Loans and all other Obligations shall bear 
interest from the date such Loans are made or such other Obligations 
become due to the date paid at a rate per annum determined by reference 
to the Prime Rate or the LIBOR Rate.  The applicable basis for 
determining the rate of interest shall be selected by Borrower initially 
at the time a Notice of Borrowing is given pursuant to  subsection 
2.1(C).  The basis for determining the interest rate with respect to any 
Loan may be changed from time to time pursuant to subsection 2.2(E).  If 
on any day a Loan is outstanding with respect to which notice, 
specifying the basis for determining the rate of interest, has not been 
delivered to Lender in accordance with the terms of this Agreement, then 
for that day that Loan shall bear interest determined by reference to 
the Prime Rate.

     The Loans shall bear interest through maturity as follows:

          (1) if a Prime Rate Loan, then at the sum of the Prime Rate 
per annum; and 

          (2 if a LIBOR Rate Loan, then at the sum of the LIBOR 
Rate plus two and three quarters percent (2.75%) per annum.

<PAGE>

     Notwithstanding the foregoing, at the election of Lender in its 
sole discretion, after the occurrence of an Event of Default and for so 
long as such Event of Default continues, the Loans and all other 
Obligations shall bear interest until paid in full at a rate per annum 
that is three percent (3.0%) in excess of the rate of interest otherwise 
payable under this Agreement; provided that, in the case of LIBOR Rate 
Loans, until the expiration of any then applicable Interest Period, all 
such LIBOR Rate Loans shall bear interest payable upon demand at a rate 
which is five and three quarters percent (5.75%) in excess of the LIBOR 
Rate.  Thereafter, upon the expiration of the Interest Period in effect 
at the time any such increase in interest rate is effective, unless 
otherwise permitted by the terms of subsection 2.8(I), such LIBOR Rate 
Loans shall thereupon become Prime Rate Loans and thereafter bear 
interest payable upon demand at a rate which is three percent (3.0%) per 
annum in excess of the interest rate otherwise payable under this 
Agreement for Prime Rate Loans.

(B) Interest Periods.  In connection with each LIBOR Rate Loan, 
Borrower shall elect an interest period (each an "Interest Period") to 
be applicable to such Loan, which Interest Period shall be either a one, 
two or three month period provided that:

     (1)  the initial Interest Period for any Loan shall 
commence on the Funding Date of such Loan;


          (2)  in the case of immediately successive Interest 
Periods, each successive Interest Period shall commence on the day on 
which the next preceding Interest Period expires;

          (3)  if an Interest Period would otherwise expire on a day 
that is not a Business Day, such Interest Period shall expire on the 
next succeeding Business Day; provided that if any Interest Period would 
otherwise expire on a day that is not a Business Day but is a day of the 
month after which no further Business Day occurs in such month, such 
Interest Period shall expire on the next preceding Business Day;  

          (4)  any Interest Period that begins on the last Business 
Day of a calendar month (or on a day for which there is no numerically 
corresponding day in the calendar month at the end of such Interest 
Period) shall, subject to part (5) below, end on the last Business Day 
of a calendar month;

          (5)  no Interest Period shall extend beyond the Expiry 
Date;

          (6)  no Interest Period may extend beyond a date on which 
Borrower is required to make a scheduled payment of principal of the 
Loans unless the sum of (a) the aggregate principal amount of Loans that 
are Prime Rate Loans or that have Interest Periods expiring on or before 
such date and (b) the available, unused Revolving Loan Commitment equals 
or exceeds the principal amount required to be paid on the Loans on such 
date;

          (7)  the Interest Period for a Loan that is converted 
pursuant to subsection 2.2(E) shall commence on the date of such 
conversion and shall expire on the date on which the Interest Period for 
the Loans so converted expires; and

<PAGE>

          (8)  there shall be no more than two (2) Interest 
     Periods relating to LIBOR Rate Loans outstanding at any time.

     (C)  Computation and Payment of Interest.  Interest on the Loans 
and all other Obligations shall be computed on the daily principal 
balance on the basis of a 360-day year for the actual number of days 
elapsed in the period during which it accrues.  In computing interest on 
any Loan, the date of funding of the Loan or the first day of an 
Interest Period applicable to such Loan or, with respect to a Prime Rate 
Loan being converted from a LIBOR Rate Loan, the date of conversion of 
such LIBOR Rate Loan to such Prime Rate Loan shall be included and the 
date of payment of such Loan or the expiration date of an Interest 
Period applicable to such Loan, or with respect to a Prime Rate Loan 
being converted to a LIBOR Rate Loan, the date of conversion of such 
Prime Rate Loan to such LIBOR Rate Loan, shall be excluded; provided 
that if a Loan is repaid on the same day on which it is made, one day's 
interest shall be paid on that Loan.  Interest on the Prime Rate Loans 
and all other Obligations other than LIBOR Rate Loans shall be payable 
to Lender monthly in arrears on the first day of the month following the 
First Amendment Date and the first day of each month thereafter, on the 
date of any prepayment of Loans and at maturity, whether by acceleration 
or otherwise.  Interest on LIBOR Rate Loans shall be payable to Lender 
on the last day of the applicable Interest Period for such Loan, and at 
maturity, whether by acceleration or otherwise.  

     (D)  Interest Laws.  Notwithstanding any provision to the contrary 
contained in this Agreement or the other Loan Documents, Borrower shall 
not be required to pay, and Lender shall not be permitted to collect, 
any amount of interest in excess of the maximum amount of interest 
permitted by law ("Excess Interest").  If any Excess Interest is 
provided for or determined by a court of competent jurisdiction to have 
been provided for in this Agreement or in any of the other Loan 
Documents, then in such event: (1) the provisions of this subsection 
shall govern and control; (2) neither Borrower nor any other Loan Party 
shall be obligated to pay any Excess Interest; (3) any Excess Interest 
that Lender may have received hereunder shall be, at Lender's option, 
(a) applied as a credit against the outstanding principal balance of the 
Obligations or accrued and unpaid interest (not to exceed the maximum 
amount permitted by law), (b) refunded to the payor thereof, or (c) any 
combination of the foregoing; (4) the interest rate(s) provided for 
herein shall be automatically reduced to the maximum lawful rate allowed 
from time to time under applicable law (the "Maximum Rate"), and this 
Agreement and the other Loan Documents shall be deemed to have been and 
shall be, reformed and modified to reflect such reduction; and (5) 
neither Borrower nor any other Loan Party shall have any action against 
Lender for any damages arising out of the payment or collection of any 
Excess Interest.  Notwithstanding the foregoing, if for any period of 
time interest on any Obligations is calculated at the Maximum Rate 
rather than the applicable rate under this Agreement, and thereafter 
such applicable rate becomes less than the Maximum Rate, the rate of 
interest payable on such Obligations shall remain at the Maximum Rate 
until Lender shall have received the amount of interest that Lender 
would have received during such period on such Obligations had the rate 
of interest not been limited to the Maximum Rate during such period.


<PAGE>
	
(E)     Conversion or Continuation.  Subject to the provisions of 
subsection 2.8 and the limitation on the number of Interest Periods 
contained in subsection 2.2(B)(8), Borrower shall have the option to (1) 
convert at any time all or any part of outstanding Loans equal to 
$1,000,000 and integral multiples of $100,000 in excess of that amount 
from Loans bearing interest at a rate determined by reference to one 
basis to Loans bearing interest at a rate determined by reference to an 
alternative basis, or (2) upon the expiration of any Interest Period 
applicable to a LIBOR Rate Loan, to continue all or any portion of such 
Loan equal to $1,000,000 and integral multiples of $100,000 in excess of 
that amount as a LIBOR Rate Loan and the succeeding Interest Period(s) 
of such continued Loan shall commence on the last day of the Interest 
Period of the Loan to be continued; provided that LIBOR Rate Loans may 
only be converted into Loans bearing interest determined by reference to 
an alternative basis on the expiration date of an Interest Period 
applicable thereto; and provided, further, that no outstanding Loan may 
be continued as, or be converted into, a LIBOR Rate Loan when any Event 
of Default or Default has occurred and is continuing; and provided, 
further, that no Loan may be converted into a LIBOR Rate Loan until ten 
(10) days after the First Amendment Date.

     Borrower shall deliver a fully and properly completed Notice of 
Conversion/Continuation to Lender no later than 11:00 A.M. (Los Angeles 
time) at least three (3) Business Days in advance of the proposed 
conversion/continuation date.  In lieu of delivering the above-described 
Notice of Conversion/Continuation, Borrower may give Lender telephonic 
notice by the required time of any proposed conversion/continuation 
under this subsection 2.2(E); provided that such notice shall be 
promptly confirmed in writing by delivery of a Notice of 
Conversion/Continuation to Lender on or before the proposed 
conversion/continuation date.

     Lender shall not incur any liability to Borrower in acting upon 
any telephonic notice referred to above that Lender believes in good 
faith to have been given by a duly authorized officer or other person 
authorized to act on behalf of Borrower or for otherwise acting in good 
faith under this subsection 2.2(E).

     Except as provided in subsection 2.8(D), a Notice of 
Conversion/Continuation for conversion to, or continuation of, a LIBOR 
Rate Loan (or telephonic notice in lieu thereof) shall be irrevocable 
once given, Borrower shall be bound to convert or continue in accordance 
therewith and Lender shall have no liability for acting in accordance 
with Borrower's instructions contained therein.

1.4  The Loan and Security Agreement is amended by deleting Subsection 
2.3 in its entirety and by substituting the following new Subsection 2.3.

2.3  Fees
     (A)  Unused Line Fee.  From and after the Closing Date, Borrower 
shall pay to Lender a fee in an amount equal to the Revolving Loan 
Commitment less the average daily balance of the Revolving Loan during 
the preceding month multiplied by (i) three-quarters of one percent 
(.75%) per annum for all periods through April 30, 1996 and (ii) one 
half of one percent (.50%) for all periods on and after May 1, 1996, 
such fee to be calculated on the basis of a 360-day year for the actual 
number of days elapsed and to be payable monthly in arrears on the first 
day of the month following the Closing Date and on the first day of each 
month thereafter.  

<PAGE>

     (B)  Prepayment Fees.  If Borrower voluntarily prepays the 
Obligations in full prior to June 21, 1996 and the Credit Facility and 
Lender's Commitments thereunder are terminated, Borrower shall pay to 
Lender, as compensation for the costs of being prepared to make funds 
available to Borrower under this Agreement an amount determined by 
multiplying one-half of one percent (.50%) by the amount of the 
Revolving Loan Commitment.

     (C)  Monthly Administration Fee.  During each month (or any part 
thereof) that Borrower has an outstanding Loan under the Revolving Loan 
Commitment (a "Borrowing Month"), Borrower shall pay to Lender, as 
compensation for Lender's costs of administering the Loan, a fee of 
$2,000 to be payable monthly in arrears on the first day of the month 
following any Borrowing Month.

1.5  The Loan and Security Agreement is amended by adding the following 
new subparts (D) and (E) to subsection 2.4.

     (D)  Voluntary Prepayments and Repayments.  Borrower may, upon at 
least two (2) Business Days prior notice to Lender, repay LIBOR Rate 
Loans in whole at any time or from time to time in part; provided that 
(1) concurrently with such payment Borrower pays any fees due under 
subsection 2.3(B), (2) LIBOR Rate Loans may be prepaid or repaid only on 
the last day of the applicable Interest Periods therefor unless Borrower 
concurrently with such payment pays all amounts due under subsection 
2.8(E) and (3) each partial prepayment under a Libor Rate Loan shall be 
in the minimum principal of $1,000,000 and integral multiples of 
$100,000 in excess of that amount.  After notice of prepayment is given, 
the amount specified to be prepaid in such notice shall become due and 
payable on the prepayment date. 

     (E)  Application of Prepayments and Repayments.  All prepayments 
and repayments shall include payment of accrued interest on the 
principal amount so prepaid and repaid and shall be applied to the 
payment of interest before application to principal.  Any prepayment 
under this Section 2.4 shall be applied first to Prime Rate Loans to the 
full extent thereof before application to LIBOR Rate Loans, in the order 
determined by Lender.

     1.6  The Loan and Security Agreement is amended by deleting Subsection 
2.5 in its entirety and by substituting the following new Subsection 2.5.

2.5  Term of this Agreement.  This Agreement shall be effective until 
the date that is three (3) years from the First Amendment Date.  The 
Commitments shall (unless earlier terminated) terminate on the 
Termination Date.  In addition, this Agreement may be terminated as set 
forth in Section 8.3 hereof.  Upon termination in accordance with 
Section 8.3 or on the Termination Date, all Obligations shall become 
immediately due and payable without notice or demand.  Notwithstanding 
any termination, until all Obligations have been fully paid and 
satisfied, Lender shall be entitled to retain security interests in and 
liens upon all Collateral, and even after payment of all Obligations 
hereunder, Borrower's obligation to indemnify Lender in accordance with 
the terms hereof shall continue and Lender shall retain such security as 
is necessary in its reasonable discretion to cover any claims or 
indemnified Liabilities that are identifiable at the time of termination 
of this Agreement.

<PAGE>

     1.7  The Loan and Security Agreement is amended by adding to Section 2 
the following new subsection 2.8.

2.8  Special Provisions Governing LIBOR Rate Loans

     Notwithstanding any other provision of this Agreement, the 
following provisions shall govern with respect to LIBOR Rate Loans as to 
the matters covered:

     (A)  Determination of Interest Rate.  As soon as practicable 
after 11:00 A.M. (Los Angeles time) on each Interest Rate Determination 
Date, Lender shall determine (which determination shall, absent manifest 
error, be final, conclusive and binding upon all parties) the interest 
rate that shall apply to the LIBOR Rate Loans for which an interest rate 
is then being determined for the applicable Interest Period and shall 
promptly give notice thereof (in writing or by telephone confirmed in 
writing) to Borrower.  In the event that Lender shall have determined 
(which determination shall be final and conclusive and binding upon all 
parties hereto), on any Interest Rate Determination Date with respect to 
any LIBOR Rate Loans, that by reason of circumstances affecting the 
interbank Eurodollar market, adequate and fair means do not exist for 
determining the interest rate applicable to such Loans on the basis 
provided for in the definition of LIBOR Rate, Lender shall on such date 
give notice (by telecopy or by telephone confirmed in writing) to 
Borrower of such determination, whereupon (1) no Loans may be made as, 
or converted into, LIBOR Rate Loans until such time as Lender notifies 
Borrower that the circumstances giving rise to such notice no longer 
exist and (2) any Notice of Borrowing or Notice of 
Conversion/Continuation given by Borrower with respect to the Loans in 
respect of which such determination was made shall be deemed to be 
modified by Borrower and the LIBOR Rate Loans then being requested shall 
be made or continued by Lender as Prime Rate Loans.  

     (B)  Substituted Rate of Borrowing.  If Lender shall have 
determined (which determination shall be final and conclusive and 
binding upon all parties), with respect to any LIBOR Rate Loan and any 
pending Interest Period that by reason of (a) any change after the date 
hereof in any applicable law or governmental rule, regulation or order 
(or any interpretation thereof and including the introduction of any new 
law or governmental rule, regulation or order) or (b) other 
circumstances affecting Lender or the LIBOR market or the position of 
Lender in such market (such as for example, but not limited to, official 
reserve requirements required by Regulation D to the extent not given 
effect in the LIBOR rate), the LIBOR Rate shall not represent the 
effective pricing to Lender for Dollar deposits of comparable amounts 
for the relevant period, then, and in any such event, Lender shall 
promptly (and in any event as soon as possible after being notified of a 
borrowing, conversion or continuation) give notice (by telephone 
confirmed in writing) to Borrower of such determination.  Thereafter, 
Borrower shall pay to Lender, upon written demand therefor, such 
additional amounts in the form of an increased rate of, or a different 
method of calculating, interest or otherwise as Lender in its sole 
discretion shall determine.  A certificate as to additional amounts owed 
Lender, showing in reasonable detail the basis for the calculation 
thereof, submitted in good faith to Borrower by Lender shall, absent 
manifest error, be final and conclusive and binding upon all of the 
parties hereto.

<PAGE>

     (C)  Required Termination and Prepayment.  If on any date 
Lender shall have reasonably determined (which determination shall be 
final and conclusive and binding upon all parties) that the making or 
continuation of its LIBOR Rate Loans has become unlawful or impossible 
by compliance by Lender in good faith with any law, governmental rule, 
regulation or order (whether or not having the force of law and whether 
or not failure to comply therewith would be unlawful), then, and in any 
such event, Lender shall promptly give notice (by telephone confirmed in 
writing) to Borrower of that determination.  Subject to the prior 
withdrawal of a Notice of Borrowing or a Notice of 
Conversion/Continuation or prepayment of the LIBOR Rate Loans of Lender 
as contemplated by the following subsection 2.8(D), the obligation of 
Lender to make or maintain its LIBOR Rate Loans during any such period 
shall be terminated at the earlier of the termination of the Interest 
Period then in effect or when required by law and Borrower shall no 
later than the termination of the Interest Period in effect at the time 
any such determination pursuant to this subsection 2.8(C) is made or, 
earlier, when required by law, repay or prepay the LIBOR Rate Loans of 
Lender, together with all interest accrued thereon.

     (D  Options of Borrower.  In lieu of paying Lender such 
additional moneys as are required by subsection 2.8(B) or the prepayment 
of Lender required by subsection 2.8(C), Borrower may exercise any one 
of the following options:

          (1)  If the determination by Lender relates only to LIBOR 
Rate Loans then being requested by Borrower pursuant to a Notice of 
Borrowing or a Notice of Conversion/Continuation, Borrower may by giving 
notice (by telephone confirmed in writing) to Lender no later than the 
date immediately prior to the date on which such LIBOR Rate Loans are to 
be made, withdraw that Notice of Borrowing or Notice of 
Conversion/Continuation and the LIBOR Rate Loans then being requested 
shall be made by Lender as Prime Rate Loans; or

          (2)  Upon written notice to Lender, Borrower may terminate 
the obligations of Lender to make or maintain Loans as, and to convert 
Loans into, LIBOR Rate Loans and in such event, Borrower shall, prior to 
the time any payment pursuant to subsection 2.8(C) is required to be 
made or, if the provisions of subsection 2.8(B) are applicable, at the 
end of the then current Interest Period, convert all of the LIBOR Rate 
Loans into Prime Rate Loans in the manner contemplated by subsection 
2.2(E) but without satisfying the advance notice requirements therein.  

     (E) Compensation.  Borrower shall compensate Lender, upon 
written request by Lender (which request shall set forth in reasonable 
detail the basis for requesting such amounts and which shall, absent 
manifest error, be conclusive and binding upon all parties hereto), for 
all reasonable losses, expenses and liabilities (including, without 
limitation, any loss (including interest paid) sustained by Lender in 
connection with the re-employment of such funds), that Lender may 
sustain: (1) if for any reason (other than a default by Lender) a 
borrowing of any LIBOR Rate Loan does not occur on a date specified 
therefor in a Notice of Borrowing, a Notice of Conversion/Continuation 
or a telephonic request for borrowing or conversion/ continuation 
therefor is given pursuant to subsection 2.2(E); (2) if any prepayment 
of any LIBOR Rate Loans occurs on a date that is not the last day of an 
Interest Period applicable to that Loan; (3) if any prepayment of any 
LIBOR Rate Loans is not made on any date specified in a notice of 
prepayment given by Borrower; or (4) as a consequence of any other 
default by Borrower to repay its LIBOR Rate Loans when required by the 
terms of this Agreement; provided that during the period while any such 
amounts have not been paid, Lender shall reserve an equal amount from 
amounts otherwise available to be borrowed under the Revolving Loans.

<PAGE>

     (F)  Booking of LIBOR Rate Loans.  Lender may make, carry or 
transfer LIBOR Rate Loans at, to, or for the account of, any of its 
branch offices or the office of an affiliate of Lender.

     (G)  Increased Costs.  Except as provided in subsection 2.8(B) with 
respect to certain determinations on Interest Rate Determination Dates, 
if, after the date hereof by reason of, (1) the introduction of or any 
change (including, without limitation, any change by way of imposition 
or increase of reserve requirements) in or in the interpretation of any 
treaty, law, rule, or regulation, or (2) the compliance with any 
guideline or request from any central bank or other governmental 
authority or quasi-governmental authority exercising control over banks 
or financial institutions generally (whether or not having the force of 
law):

         (a)  Lender (or its applicable lending office) shall be 
subject to any tax, duty, levy, cost or other charge (except for taxes 
on the overall net income or alternative minimum taxable income of 
Lender or its applicable lending office imposed by the jurisdiction in 
which Lender's principal executive office or applicable lending office 
is organized, located or is doing business) with respect to its LIBOR 
Rate Loans or its obligation to make LIBOR Rate Loans, or the recording, 
registration notarization or other formalization of the LIBOR Rate Loans 
or the basis of taxation of payments to Lender of the principal of or 
interest or commitment fees or any amount payable on its LIBOR Rate 
Loans or its obligation to make LIBOR Rate Loans shall change; or

          (b)  any reserve (including, without limitation, any 
imposed by the Board of Governors of the Federal Reserve System), 
special deposit or similar requirement against assets of, deposits with 
or for the account of, or credit extended by, Lender's applicable 
lending office shall be imposed on Lender or its applicable lending 
office or the interbank LIBOR market, and as a result thereof there shall 
be any increase in the cost to Lender of agreeing to make or making, 
funding or maintaining LIBOR Rate Loans, or there shall be a reduction 
in the amount received or receivable by Lender or its applicable lending 
office, then Borrower shall from time to time, upon written notice from 
and demand by Lender, pay to Lender, within five (5) Business Days after 
receipt of such notice, demand and appropriate proof of such cost, 
additional amounts sufficient to indemnify Lender against such increased 
cost or reduced amount.  A certificate as to the amount of such 
increased cost or reduced amount, submitted to Borrower by Lender, 
shall, except for manifest error, be final, conclusive and binding for 
all purposes.  Any payments to be made by Borrower under subsections 
2.8(B), 2.8(E) or 2.8(G) are to be without duplication.

     (H)  Assumptions Concerning Funding of LIBOR Rate Loans.  
Calculation of all amounts payable to Lender under this subsection 2.8 
shall be made as though Lender had actually funded its relevant LIBOR 
Rate Loan through the purchase of a LIBOR deposit bearing interest at 
the LIBOR Rate in an amount equal to the amount of that LIBOR Rate Loan 
and having a maturity comparable to the relevant Interest Period and 
through the transfer of such LIBOR deposit from an offshore office to a 
domestic office in the United States of America; provided, however, that 
Lender may fund each of its LIBOR Rate Loans in any manner it sees fit 
and the foregoing assumption shall be utilized only for the calculation 
of amounts payable under this subsection 2.8.

     (I)  LIBOR Rate Loans After Default.  Unless Lender shall 
otherwise agree, after the occurrence of and during the continuance of a 
Default or Event of Default, Borrower may not elect to have a Loan be 
made or continued as, or converted to, a LIBOR Rate Loan after the 
expiration of any Interest Period then in effect for that Loan.


     1.8	Subsection 5.1 of the Loan and Security Agreement is amended by 
deleting subparts 5.1(A) and (G) and by substituting the following new 
subparts 5.1(A) and (G).

     (A)  Monthly Financials.  As soon as available and in any event 
within thirty (30) days after the end of each month, Borrower will 
deliver the consolidated and consolidating balance sheet of Borrower as 
at the end of such month and the related consolidated and consolidating 
statements of income for such month and for the period from the 
beginning of the then current Fiscal Year to the end of such month; 
provided, however, that when the ending date of any Monthly Financials 
coincides with the ending date of any Quarterly Financials due under 
subpart 5.1(B), then any such coincidental Monthly Financials shall be 
due at the same time of such Quarterly Financials.

     (G)  Reconciliation Reports, Inventory Reports and Listings and 
Agings.  On the Closing Date and within fifteen (15) calendar days after 
the last day of each month and from time to time upon the request of 
Lender, Borrower will deliver to Lender: (1) an aged trial balance of 
all then existing Accounts; and (2) an Inventory Report as of the last 
day of such period.  As soon as available and in any event within 
fifteen (15) calendar days after the last day of each month, and from 
time to time upon the request of Lender, Borrower will deliver to 
Lender: (1) a Reconciliation Report as at the last day of such period; 
(2) an aged trial balance of all then existing accounts payable; and (3) 
a detailed inventory listing and cover summary report.  All of the above 
reports shall be in form and substance satisfactory to Lender.  
Notwithstanding the foregoing, Borrower's obligation to provide all of 
the above reports within (15) calendar days after the last day of each 
month shall be suspended until the earlier to occur of the following: 
(i) sixty (60) days prior to the initial borrowing under this Agreement; 
or (ii) the date upon which  Borrower's Cash Collateral Fund is less 
than $4,000,000.  

     1.9  The Loan and Security Agreement is amended by deleting Subsection 
5.3 in its entirety and by substituting the following new Subsection 5.3.

<PAGE>

5.3  Inspection.  Borrower shall permit Lender and any authorized 
representatives designated by Lender to visit and inspect any of the 
properties of Borrower or any of its Subsidiaries, including its and 
their financial and accounting records, and to make copies and take 
extracts therefrom, and to discuss its and their affairs, finances and 
business with its and their officers and independent public accountants, 
at such reasonable times during normal business hours and as often as 
may be reasonably requested.  Borrower acknowledges that Lender intends 
to make such inspections on at least a quarterly basis, and Borrower 
agrees to pay to Lender an audit fee for each inspection equal to 
$650.00 per auditor per day or any portion thereof, excluding all full 
days spent by Lender traveling to or from Borrower's locations plus all 
out-of-pocket expenses incurred in connection with any such examination.  
Notwithstanding the foregoing, Lender's intention to make inspections on 
at least a quarterly basis shall be suspended until the earlier to occur 
of the following: (i) sixty (60) days prior to the initial borrowing 
under this Agreement; or (ii) the date upon which Borrower's Cash 
Collateral Fund is less than $4,000,000.

1.10  The Loan and Security Agreement is amended by deleting Subsection 
7.4 in its entirety and by substituting the following new Subsection 7.4.

7.4  Investments and Loans.  Borrower shall not and shall not permit any 
of its Subsidiaries to make or permit to exist investments in or loans 
to any other Person, except:  (a) investments in short-term direct 
obligations of the United States Government; (b) investments in 
negotiable certificates of deposit issued by banks satisfactory to 
Lender, in its reasonable discretion; (c) investments in commercial 
paper rated at least A-1 by Standard and Poors or at least P-1 by 
Moody's Investor Service; (d) loans and advances to employees for 
moving, entertainment, travel and other similar expenses in the ordinary 
course of business; and (e) during the three year period beginning 
October 1, 1995 and ending September 30, 1998, equity investments in any 
Persons which in the aggregate shall not exceed $5,000,000 in any single 
Person and $10,000,000 in the aggregate.  Any investments by Borrower or 
any of its Subsidiaries under subpart (e) of this subsection shall (i) 
be exclusively equity investments in a Person that constitute a minority 
interest (less than fifty percent (50%) of the common equity of such 
Person) and (ii) shall not expose Borrower or any of its Subsidiaries to 
a loss greater than the amount of such cash investment, 

including, without limitation, the assumption or guaranty of any 
Liabilities of such Person in exchange for such investment.


                    SECTION 2.  RATIFICATION OF AGREEMENT

     2.1  To induce Lender to enter into this Amendment, Borrower represents 
and warrants that after giving effect to this Amendment no violation of the 
terms of the Loan and Security Agreement exist and all representations and 
warranties contained in the Loan and Security Agreement are true, correct and 
complete in all material respects on and as of the date hereof except to the 
extent such representations and warranties specifically relate to an earlier 
date in which case they were true, correct and complete in all material 
respects on and as of such earlier date.

     2.2  Except as expressly set forth in this Amendment, the terms, 
provisions and conditions of the Loan and Security Agreement and the other 
Loan Documents are unchanged, and said agreements, as amended, shall remain in 
full force and effect and are hereby confirmed and ratified.

SECTION 3.  COUNTERPARTS; EFFECTIVENESS

     This Amendment may be executed in any number of counterparts, and all 
such counterparts taken together shall be deemed to constitute one and the 
same instrument.  Signature pages may be detached from counterpart documents 
and reassembled to form duplicate executed originals.  This Amendment shall 
become effective as of the date hereof upon the execution of the counterparts 
hereof by Borrower and Lender and upon payment to Lender of a documentation 
fee in the amount of $2,500.


                         SECTION 4.  GOVERNING LAW

     THIS AMENDMENT SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED 
IN ACCORDANCE WITH, THE LAWS OF THE STATE OF CALIFORNIA.

Witness the execution hereof by the respective duly authorized officers 
of the undersigned as of the date first above written.

HELLER FINANCIAL, INC.               ADVANCED LOGIC RESEARCH, INC.


By:  _________________________     By:  _________________________

Title:  ______________________     Title:  ______________________


<PAGE>


                             CONSENT OF INDEPENDENT AUDITORS


The Board of Directors
Advanced Logic Research, Inc.

We consent to the incorporation by reference in the Registration Statement 
(No. 33-59763) on Form S-8 of Advanced Logic Research, Inc. of our report 
dated November 2, 1995, relating to the consolidated balance sheets of 
Advanced Logic Research, Inc. as of September 30, 1995 and 1994, and the 
related consolidated statements of operations, shareholders' equity and cash 
flows and related schedules for each of the years in the three-year period 
ended September 30, 1995, which report appears in the September 30, 1995 
Annual Report on Form 10-K of Advanced Logic Research, Inc.


KPMG Peat Marwick LLP

Orange County, California
December 21, 1995








<TABLE> <S> <C>

<ARTICLE>		5
<MULTIPLIER>	1,000

<S>		<C>
       
<FISCAL-YEAR-END>		Sep-30-1995
<PERIOD-START>		Oct-01-1994
<PERIOD-END>		Sep-30-1995
<PERIOD-TYPE>		12-MOS
<CASH>		46,580
<SECURITIES>		0
<RECEIVABLES>		28,523
<ALLOWANCES>		1,999
<INVENTORY>		27,088
<CURRENT-ASSETS>		103,742
<PP&E>		10,518
<DEPRECIATION>		7,754
<TOTAL-ASSETS>		107,220
<CURRENT-LIABILITIES>		23,971
<BONDS>		0
		0
		0
<COMMON>		117
<OTHER-SE>		83,132
<TOTAL-LIABILITY-AND-EQUITY>	107,220
<SALES>		192,425
<TOTAL-REVENUES>		192,425
<CGS>		156,465
<TOTAL-COSTS>		156,465
<OTHER-EXPENSES>		0
<LOSS-PROVISION>		310
<INTEREST-EXPENSE>		2,502
<INCOME-PRETAX>		6,496
<INCOME-TAX>		1,624
<INCOME-CONTINUING>		4,872
<DISCONTINUED>		0
<EXTRAORDINARY>		0
<CHANGES>		0
<NET-INCOME>		4,872
<EPS-PRIMARY>		0.41
<EPS-DILUTED>		0.41

        

</TABLE>


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