CYCOMM INTERNATIONAL INC
10-Q, 1998-11-16
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: ACTIVE VOICE CORP, 10-Q, 1998-11-16
Next: REGAN HOLDING CORP, 10-Q, 1998-11-16




<PAGE>
                                     Page 1

10


                 U.S. SECURITIES AND EXCHANGE COMMISSION
                          Washington, DC 20549
                                                  
                               FORM 10-QSB
(Mark One)

  X   Quarterly report under Section 13 or 15(d) of the Securities
Exchange Act of 1934

For the quarterly period ended September 30, 1998

____  Transition report under Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the period from ______________ to _______________

Commission file number:     1-11686
 

                        CYCOMM INTERNATIONAL INC.
        (Exact name of small business issuer as specified in its
                             charter)
<TABLE>
<S>                                                <C>       
               Wyoming                             54-1779046
(State or other jurisdiction of         (I.R.S. Employer Identification No.)
 incorporation or organization)             
</TABLE>

                  1420 Springhill Road, Suite 420
                      McLean, Virginia 22102
             (Address of principal executive offices)
 
                          (703) 903-9548
       (Registrant's telephone number, including area code)

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

   APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                  DURING THE PRECEDING FIVE YEARS

Check  whether  the  registrant  filed all  documents  and  reports
required  to be filed by  Section  12, 13 or 15(d) of the  Exchange
Act after the  distribution  of securities  under a plan  confirmed
by a court.  Yes___  No___

               APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's
classes of common equity, as of the latest practicable date:

As of November 1, 1998, the  Registrant  had  11,540,311  shares of
Common Stock outstanding.

Transitional Small Business Disclosure Format:      Yes    No X  



<PAGE>
                                     Page 2



            CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
<TABLE>
<CAPTION>

TABLE OF CONTENTS
                                                           Page No.
PART I - Financial Information
            
Item 1.    Financial Statements

<S>                                                          <C>
           Condensed Consolidated Balance Sheets.........     3

           Condensed Consolidated Statements of Operations    4

           Condensed Consolidated Statements of Cash Flows    5

           Condensed Consolidated Statement of Stockholders'  6
           Equity     

           Notes to Condensed Consolidated Financial          7
           Statements
           
Item 2.    Management's Discussion and Analysis or
           Plan of Operation.............................     9

PART II - Other Information

Item 1.    Legal Proceedings.............................    14

Item 2.    Changes in Securities.........................    14

Item 3.    Default Upon Senior Securities................    14

Item 4.    Submission of Matters to a Vote of Security...    14
           Holders

Item 5.    Other Information.............................    14

Item 6.    Exhibits and Reports on Form 8-K..............    14

Signatures ..............................................    15
</TABLE>
 



<PAGE>
                                     Page 3


        CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED BALANCE SHEETS
       AS OF SEPTEMBER 30, 1998 AND DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                     September 30,     December 31,
                                         1998             1997           
                                     -------------     ------------          
ASSETS                                (Unaudited)
Current assets:
<S>                                  <C>              <C>     
   Cash and cash equivalents           $737,600         $617,636
   Accounts receivable, net           3,965,755        5,171,402
   Inventories                        4,903,116        5,374,511
   Prepaid expenses                      86,080           96,029   
                                      ---------       ----------    
      Total current assets            9,692,551       11,259,578   
                                      ---------       ----------   

Fixed assets, net                     1,521,098        1,582,475
                                                  
Other assets:
   Goodwill, net                      2,262,678        2,534,733
   Notes receivable                     139,467          183,185
   Deferred financing costs, net         80,759          179,460
   Other                                269,474          211,845   
                                    -----------      -----------
                                      2,752,378        3,109,223   
                                    -----------      -----------
                                    $13,966,027      $15,951,276   
                                    ===========      ===========   
                                       
                              

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable- trade           $2,715,354       $3,386,543
   Accrued liabilities                1,596,441        1,481,427
   Due to affiliate                     217,729          318,603
   Dividends payable on preferred        
     stock                               23,333            ---
   Current portion of capital lease      
     obligations                         19,013           29,468 
   Revolving credit facility          2,174,703        2,629,308
   Current portion of notes payable         
     and convertible debentures       3,189,324          413,575   
                                      ---------          -------   
      Total current liabilities       9,935,897        8,258,924   
                                      ---------        ---------   

Capital lease obligations, less          
   current portion                       46,163           54,294
Notes payable and convertible           
   debentures, less current portion     252,432        3,394,425

Stockholders' equity:
Series B Preferred Stock, 8 shares
   issued and outstanding at               
   September 30, 1998                   300,000           ---
Common Stock, no par value,
  unlimited authorized shares,
  11,540,311 and 9,816,877 shares    
  issued and outstanding
  at September 30, 1998 and
  December 31, 1997                  50,380,119      47,491,611
Accumulated deficit                 (46,948,584)    (43,247,978)
                                    -----------     ----------- 
                                   
      Total stockholders' equity      3,731,535       4,243,633  
                                    -----------     ----------- 
                                    $13,966,027     $15,951,276  
                                    ===========     ===========  
                                   
</TABLE>

    See accompanying notes to condensed consolidated financial
                            statements.


<PAGE>
                                     Page 4


                CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
     FOR THE PERIODS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997
                               (Unaudited)


<TABLE>
<CAPTION>

                            Three Months Ended            Nine Months Ended
                            ------------------            -----------------
                       September 30, September 30,   September 30, September 30,  
                          1998           1997          1998          1997 
                       ---------------------------   ---------------------------

<S>                      <C>           <C>            <C>           <C>        
Sales                    $4,430,554    $3,489,490     $15,784,79    $10,523,175
Cost of sales             3,567,795     2,624,733     11,997,993      7,577,827  
                          ---------     ---------     ----------      ---------  
Gross profit                862,759       864,757      3,786,804      2,945,348  
                          ---------     ---------     ----------      ---------         

Expenses
 Selling, general         
   and administrative     1,378,181     1,277,365      4,734,878      4,570,800
 Research and product   
   development              529,653       337,660      1,210,547        885,961
 Depreciation and   
   amortization             344,177       227,493        994,082        597,496
 Foreign exchange  
   loss (gain)             (111,474)        3,214       (111,474)            97
 Write-down of  
   investments to 
   net realizable value        ---           ---          50,000           ---
 Write-down of inventories                                           
   to net realizable value   35,833          ---          35,833           ---    
                          ---------      ---------     ---------      ---------
                          2,176,370      1,845,732     6,913,866      6,054,354  
                          =========      =========     =========      =========  
                            

Loss from Operations     (1,313,611)      (980,975)   (3,127,062)    (3,109,006)

Other Income (Expense)

 Interest income             20,430         10,983        51,711         46,885
 Interest expense          (190,044)      (193,770)     (580,143)      (776,892)
 Other income                  ---           6,671         1,508         38,825                                                    
                         ----------    -----------    ----------    -----------  
                          (169,614)      (176,116)     (526,924)      (691,182) 
                         ----------    -----------    ----------    ----------- 
Net Loss                 $(1,483,22)   $(1,157,091)   $(3,653,98)   $(3,800,188) 
                         ==========    ===========    ==========    ===========  
                          

Loss Per Share                                                            

 Net loss per share          $(0.13)        $(0.12)       $(0.35)        $(0.42) 
                             ======         ======        ======         ======  

 Weighted average number 
   of common shares         
   outstanding           11,193,903      9,408,175    10,517,830      9,041,709
                         ==========      =========    ==========      =========
</TABLE>




    See accompanying notes to condensed consolidated financial
                            statements.


<PAGE>
                                     Page 5


          CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
  FOR THE PERIODS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30,
                             1997
                         (Unaudited)
<TABLE>
<CAPTION>

                                             Nine Months Ended
                                             -----------------
                                        September 30,   September 30,
                                            1998            1997 
                                        -------------   -------------
Operating activities
<S>                                     <C>             <C>         
  Net loss                              $(3,653,986)    $(3,800,188)
  Adjustments to reconcile net loss
    to net cash provided by
    operating activities:
  Depreciation and amortization             994,082         597,496
  Realized loss (gain) on
    marketable securities                      ---          (38,825)
    Write-down of investments                50,000            ---
    Write-down of inventories                35,833            ---
    Non-cash expenses                        13,889         439,368
    Research and product 
      development                             6,502          24,124
  Change in operating assets and                  
    liabilities                             799,016         (68,456) 
                                         ----------      ---------- 
  Cash used in operating activities      (1,754,664)     (2,846,481)
                                         ----------      ---------- 

Investing activities
  Acquisition of fixed assets              (261,186)       (261,373)
  Proceeds on disposal of fixed assets         ---           38,954
  Increase in long-term investment             ---         (205,000)
  Decrease in long-term investment             ---          513,500
  Increase in notes receivable              (50,000)       (186,500)
  Decrease in notes receivable               50,249          41,520
  Other                                    (126,251)       (109,441) 
                                           --------        --------  
  Cash used in investing activities        (387,188)       (168,340) 
                                           --------        --------  

Financing activities
  Issuance of common stock                1,991,250            ---
  Issuance of preferred stock               900,000            ---
  Borrowings under revolving credit
    facility                               (454,605)        270,993
  Repayment of notes payable and 
    convertible debentures                 (126,244)       (329,401) 
  Borrowings under convertible      
    debentures                                 ---        3,000,000
  Deferred financing costs on  
    convertible debentures                  (30,000)       (300,000)
  Repayment - capital leases                (18,585)        (64,347)                      
  Cash provided by financing              ---------       --------- 
    activities                            2,261,816       2,577,245 
                                          ---------       --------- 

  Increase (decrease) in cash and           
    cash equivalents during the period      119,964        (437,576)
  Cash and cash equivalents, beginning             
    of period                               617,636       1,220,544  
                                            -------       ---------  
  Cash and cash equivalents, end of      
    period                                 $737,600        $782,968  
                                           ========        ========  

Supplemental cash flow information:
  Interest paid                            $563,538        $250,187
  Income taxes paid                            ---             ---

Non-cash investing and financing
  activities:
  Conversion of convertible            
    debentures to common stock             $278,625      $2,646,649
  Conversion of preferred stock to      
    common stock                           $623,288           ---
</TABLE>


    See accompanying notes to condensed consolidated financial
                            statements.
<PAGE>
                                     Page 6


             CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
     CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE PERIOD ENDED SEPTEMBER 30, 1998
                            (Unaudited)

<TABLE>
<CAPTION>
                                                         
                      Preferred  Preferred    Common    Common     Accumulated
                       Shares      Stock      Shares     Stock       Deficit                              
                      ---------  ---------    ------    ------     -----------         
<S>                   <C>        <C>        <C>       <C>         <C>        
Balance, 
December 31, 1996           ---        ---  8,050,401 $42,970,749 $(37,825,326)

Net loss                                                   
Issuance of common
  stock:                                                             (5,422,652)
  Conversion of                      
    debentures                             1,219,727    2,742,753
   Private placement                         120,000      180,000
   Acquisition
     earn-out                                426,749    1,264,776
Beneficial conversion
  feature of                                                                        
  convertible debt                                        333,333
                       ---     --------   ----------  ----------- ------------ 
Balance, 
December 31, 1997      ---          ---    9,816,877   47,491,611  (43,247,978)
 
Net loss                                                            (3,653,986)
Issuance of preferred
  stock:
   Private placement     20     $900,000
Issuance of common
  stock:
  Conversion of  
    debentures                               236,380      273,970
  Conversion of
    preferred stock     (12)    (600,000)    287,054      623,288
  Private placement                        1,200,000    1,991,250
Dividends payable -                     
preferred stock                                                        (46,620)
                        ---     --------  ----------  ----------- ------------ 


Balance, 
September 30, 1998        8     $300,000  11,540,311  $50,380,119 $(46,948,584) 
                        ===     ========  ==========  =========== ============  
</TABLE>


    See accompanying notes to condensed consolidated financial
                            statements.


<PAGE>
                                     Page 7


CYCOMM INTERNATIONAL INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 1998

NOTE 1 - GENERAL

The interim  financial  information  furnished  herein was prepared
from the books and  records of Cycomm  International  Inc.  and its
subsidiaries  (the  "Company") as of September 30, 1998 and for the
period  then  ended,  without  audit;   however,  such  information
reflects all normal and recurring  accruals and  adjustments  which
are,  in  the  opinion  of   management,   necessary   for  a  fair
presentation  of  financial  position  and  of  the  statements  of
operations  and cash flows for the interim  period  presented.  The
interim  financial  information  furnished herein should be read in
conjunction with the  consolidated  financial  statements  included
in  this  report  and the  consolidated  financial  statements  and
notes  contained in the Company's  Annual Report on Form 10-KSB for
the fiscal year ended  December  31,  1997.  The interim  financial
information   presented  is  not  necessarily   indicative  of  the
results from operations expected for the full fiscal year.
 

NOTE 2 - INVENTORIES

The following is a summary of inventories at September 30, 1998
and December 31, 1997:
<TABLE>
<CAPTION>

                                  September 30,   December 31, 
                                      1998           1997 

<S>                                <C>             <C>       
Raw materials                      $2,187,939      $1,988,897
Work in process and sub-assemblies  2,440,115       2,591,442
Finished goods                        275,062         794,172                                  
                                   ----------      ----------
                                   $4,903,116      $5,374,511
                                   ==========      ==========
                                   
</TABLE>


NOTE 3 - NOTES PAYABLE AND CONVERTIBLE DEBENTURES

In  December  1997,  the  Company   obtained  a  revolving   credit
facility  from  a  lender  under  which  the  Company  may,  at its
option,  borrow and repay  amounts  up to a maximum of  $3,432,000,
of  which   $2,174,703  was  outstanding  at  September  30,  1998.
Borrowings  under this credit  facility bear interest at prime plus
3%.  The  credit  facility  is  collateralized  by  trade  accounts
receivable  and  inventory  and  restricts  the Company from paying
dividends  in  certain  circumstances.  In  conjunction  with  this
credit  facility,  the  Company  obtained a term loan in the amount
of $568,000  collateralized  by certain  machinery  and  equipment.
This term loan  bears  interest  at prime plus 3% and is payable in
equal installments of $15,777 per month through January 1, 2001.

As of September  30, 1998,  the Company has  outstanding a total of
$3,000,000  in  convertible   debentures   which  were   originally
convertible  at the option of the holders  into common stock of the
Company at 90% of the average  closing  bid price of the  Company's
common  stock  prior  to  conversion,  provided  however,  that the
conversion  price  was not  greater  than  $6.00 per share nor less
than  $3.00 per  share.  However,  on June 15,  1998,  the  Company
entered  into an  agreement  with the  holders  of the  convertible
debentures,   under  which  the  holders   waived  their  right  of
conversion  in  exchange  for an  increase  in the coupon  interest
rate of the  debentures  from 10% to 12%.  The  Company  intends to
repay the  convertible  debentures at the maturity date of February

<PAGE>
                                     Page 8


28, 1999 with the  proceeds  of a future debt or equity  financing.
During the nine months  ended  September  30, 1998,  principal  and
accrued  interest  on  convertible   debentures  in  an  amount  of
$278,625 were converted into 236,380 shares of common stock.



NOTE 4 - PREFERRED STOCK

In  February,  1998,  the  Company  issued  $1,000,000  of Series B
Convertible  Redeemable  Preferred  Stock  ("Series B  Preferred").
Proceeds to the Company  were  $900,000,  net of issuance  costs of
$100,000.  The  Series B  Preferred  has no voting  rights and will
pay a  cumulative  dividend of 10% per annum,  which can be paid at
the  option  of the  Company  in  either  cash or in the  Company's
common stock.

The Series B Preferred is  convertible  at the option of the holder
into  common  stock  of  the  Company   pursuant  to  a  conversion
schedule  as set forth in the  agreement.  The holder  can  convert
25%  of its  preferred  shares  on or  after  the  90th  day  after
February  26,  1998,  and  up  to  a  further  25%  every  30  days
thereafter.  The  conversion  price is the  lesser of  $2.38,  or a
15%  discount of the  five-day  average  closing bid price prior to
the date of  conversion.  In the event  that the  Company's  common
stock is  trading at or below  $1.50 at the  conversion  date,  the
Company  has the  right  to  redeem  the  Series B  Preferred  at a
premium  of 18% over the  conversion  price.  If the  Company  does
not  exercise  this right,  the holder may then convert only 10% of
the  Series B  Preferred,  and up to a  further  10%  every 20 days
thereafter.

As of September 30, 1998, Series B Preferred with stated value
and accrued dividends of $623,288 had been converted into 287,054
shares of Common Stock.

In  conjunction  with the issuance of the Series B  Preferred,  the
Company  issued  70,000  warrants  to  purchase  common  stock at a
purchase  price  of $2.50  per  share.  These  warrants  expire  on
February 26, 2000.

NOTE 5 - RECENT PRONOUNCEMENTS

In February 1997, the Financial  Accounting  Standards Board issued
Statement No. 128,  "Earnings per Share",  which was required to be
adopted on December 31,  1997.  Under the new  standard,  companies
are required to report  basic  earnings per share (EPS) and diluted
EPS,  instead of the  primary  and fully  diluted  EPS  disclosures
which  were  previously  required.   Basic  EPS  is  calculated  by
dividing  net  earnings by the  weighted  average  number of common
shares  outstanding  during the year.  Diluted EPS is calculated by
dividing  net  earnings by the  weighted  average  number of common
shares  outstanding  during  the year plus the  incremental  shares
that would  have been  outstanding  upon the  assumed  exercise  of
eligible  stock  options,  warrants and the  conversion  of certain
debenture  issues  and  preferred  stock.  For  the  periods  ended
September  30, 1998,  and  September  30,  1997,  the effect of the
exercise  of  stock   options,   warrants  and  the  conversion  of
debentures  and  preferred  stock  would  be   anti-dilutive,   and
therefore,  diluted  earnings  (loss)  per  share is equal to basic
earnings  (loss)  per  share  as  disclosed  in  the   consolidated
statements of operations.
<PAGE>
                                     Page 9


In June 1997,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial Accounting  Standards No. 131,  "Disclosures
about   Segments  of  an   Enterprise   and  Related   Information"
(Statement  131),  which is  effective  for years  beginning  after
December 15, 1997.  Statement  131  establishes  standards  for the
way that  public  business  enterprises  report  information  about
operating  segments in annual  financial  statements  and  requires
that  those   enterprises   report   selected   information   about
operating   segments  in  interim   financial   reports.   It  also
establishes  standards for related  disclosures  about products and
services,  geographic  areas,  and major  customers.  Statement 131
is effective for financial  statements  for fiscal years  beginning
December 15,  1997,  and  therefore  the Company will adopt the new
requirements  retroactively  in 1998.  Management has not completed
its  review of  Statement  131,  but does not  anticipate  that the
adoption of this  statement  will have a significant  effect on the
Company's reported segments.

Item 2.  Management's Discussion and Analysis or Plan of 
Operation.

Results of Operations

Three Months Ended September 30, 1998 and September 30, 1997

Revenues  for the  three  months  ended  September  30,  1998  were
$4,430,554  which  represents  an increase of 27% over  revenues of
$3,489,490  for the prior period.  Sales of the Company's  PCMobile
rugged  laptop  computers  increased to  $3,049,953  as compared to
$1,867,758   in  the  prior  period.   However,   sales  of  secure
computing  products  were  $1,022,296,  as compared  to  $1,297,100
from the prior  period.  These two product  lines,  which  comprise
the  computer  products   segment,   accounted  for  92%  of  total
revenue,  as compared  to 91% in the prior  period.  The  remaining
revenue  of  $358,305  is related  to the  communications  security
products  segment,  and  reflects an  increase of $33,674  from the
prior period.

Cost of sales for the three  months ended  September  30, 1998 were
$3,567,795  as  compared  to cost of  sales of  $2,624,733  for the
prior  period.  This  increase is a result of the  increased  sales
volume  of  PCMobile  products,  offset  by the  decrease  in sales
volume  for  secure  computing  products.  Cost  of  sales  for the
computer  products  segment were  $3,368,892,  resulting in a gross
margin  of 17%,  as  compared  to cost of sales of  $2,446,130  and
gross  margin of 23% in the prior  period.  The gross margin in the
communications  security  products  segment  was 49% in the current
period, as compared to 45% in the prior period.

Operating  expenses  were  $2,176,370  for the three  months  ended
September   30,  1998  as  compared  to  $1,845,732  in  the  prior
period.  Selling,  general and  administrative  expenses  increased
$100,816  to  $1,378,181  for  the  current  period.  Research  and
development  costs were  $529,653  as  compared  to $337,660 in the
prior  period.  Current  period costs are related  primarily to the
engineering  of the  PCMobile  Pentium(TM)  and  the  next  generation
Pentium II(TM) computers.  Depreciation and amortization  increased to
$344,177  for  the  three  months  ended   September  30,  1998  as
compared  to  $227,493  in  the  prior  period.  This  increase  is
primarily  the result of  amortization  of goodwill  related to the
acquisitions  of XL  Computing  Corporation  and XL Canada  and the
accelerated    depreciation   of   PCMobile   demonstration   units
("demos").   The  Company  realized  a  foreign  exchange  gain  of
$111,474  for  the  three  months  ended  September  30,  1998 as a
result of the  increased  strength  of the U.S.  dollar as compared
to the Canadian dollar.

Interest  expense for the three  months  ended  September  30, 1998
was  $190,044 as compared to interest  expense of $193,770  for the
prior  period.  Included in interest  expense for the three 

<PAGE>
                                    Page 10


months ended September 30, 1997 are non-recurring, non-cash charges 
of $76,390 related to convertible debt financing that give effect 
to beneficial conversion features.  Recurring interest charges have
increased  primarily  as a result  of  increased  borrowing  on the
Company's line of credit.
 
The net  loss of  $1,483,225  or $0.13  per  basic  share,  for the
three months ended  September 30, 1998  represents an increase from
$1,157,091  or $0.12 per basic  share  for the three  months  ended
September 30, 1997. The Company  experienced  significantly  higher
sales  levels  as  compared  to prior  period,  however,  operating
expenses   also   increased   as  the   Company   invested  in  the
development  and the sales  and  marketing  of its next  generation
PCMobile   products.   These   factors,   combined  with  increased
depreciation  and  amortization  costs caused greater losses in the
current  period,  as compared to the quarter  ended  September  30,
1997.

Nine Months Ended September 30, 1998 and September 30, 1997

Revenues  for  the  nine  months  ended  September  30,  1998  were
$15,784,797  which  represents  an increase of 50% over revenues of
$10,523,175   for  the  prior   period.   Sales  of  the  Company's
PCMobile  rugged  laptop  computers  increased  to  $11,523,390  as
compared  to  $4,717,191  in the prior  period.  However,  sales of
secure   computing   products  were   $3,083,910,   a  decrease  of
$1,311,909  from the prior period.  These two product lines,  which
comprise  the  computer  products  segment,  accounted  for  93% of
total  revenue,  as  compared  to  87%  in the  prior  period.  The
remaining  revenue  of  $1,177,497  is related  the  communications
security  products  segment,  and  reflects a decrease  of $232,668
from the prior period.

Cost of sales for the nine  months  ended  September  30, 1998 were
$11,997,993  as  compared  to cost of sales of  $7,577,827  for the
prior  period.  This  increase is a result of the  increased  sales
volume  of  PCMobile  products,  offset  by the  decrease  in sales
volume  for  secure  computing  products.  Cost  of  sales  for the
computer  products segment were  $11,318,833,  resulting in a gross
margin  of 23%,  as  compared  to cost of sales of  $6,769,288  and
gross  margin of 26% in the prior  period.  The gross margin in the
communications  security  products  segment  was 42% in the current
period, as compared to 43% in the prior period.

Operating  expenses  increased  to  $6,913,866  for the nine months
ended  September  30, 1998 as compared to  $6,054,354  in the prior
period.  Selling,  general and  administrative  expenses  increased
to  $4,734,878,  an  increase of  $164,078  from the prior  period.
Research  and   development   costs   increased  to  $1,210,547  as
compared  to  $885,961  in  the  prior  period.   These  costs  are
related to the  engineering  of the  PCMobile  Pentium(TM) and Pentium
II(TM)  computers,  and  the  development  of  new  products  for  the
Company's   secure   computing   product  line.   Depreciation  and
amortization  increased  to  $994,082  for the  nine  months  ended
September  30, 1998 as  compared  to $597,496 in the prior  period.
This increase is primarily the result of  amortization  of goodwill
related to the  acquisitions  of XL  Computing  Corporation  and XL
Canada and the accelerated  depreciation of PCMobile  demonstration
units  ("demos").  The Company  realized a foreign exchange gain of
$111,474 for the nine months ended  September  30, 1998 as a result
of the  increased  strength  of the U.S.  dollar as compared to the
Canadian dollar.

Interest  expense for the nine months ended  September 30, 1998 was
$580,143 as compared to  $776,892  for the prior  period.  Included
in interest  expense for the nine months ended  September  30, 1998
and  September  30,  1997 are  non-recurring,  non-cash  charges of
$13,889 and $439,368,  respectively,  related to  convertible  debt
financing  that give  effect  to  beneficial  conversion  
<PAGE>
                                    Page 11


features.  Recurring  interest  charges have  increased  primarily 
as a result of increased borrowing on the Company's line of credit.

The net loss of  $3,653,986,  or $0.35  per  basic  share,  for the
nine months ended  September  30, 1998  represents a decrease  from
$3,800,188,  or $0.42 per basic  share  for the nine  months  ended
September  30,  1997.  The  decrease  in net loss in largely due to
the  profitable  performance of the PCMobile  product line,  offset
in  part by the  results  of the  secure  computing  product  line,
increased    research   and   development   costs   and   increased
depreciation and amortization expenses.

Liquidity and Capital Resources

The Company has  satisfied  working  capital  requirements  through
cash  on  hand,  available  lines  of  credit  and  various  equity
related  financings.  At September  30, 1998,  the Company had cash
and cash equivalents of $737,600.

In  the  nine  months  ended  September  30,  1998,  cash  used  in
operations   amounted  to   $1,754,664.   Cash  used  in  investing
activities   during  the  nine  months  ended  September  30,  1998
totaled  $387,188.   Cash  provided  by  financing  activities  was
$2,261,816 for the nine months ended September 30, 1998.

The  Company  has generated working capital through certain private  
equity placements.  In February 1998, the Company issued $1,000,000 
of Series B Convertible Redeemable Preferred Stock for net proceeds  
of $900,000  (See Note 4). 

In  May  1998,  the  Company  issued 900,000 unregistered shares of 
common  stock  in  a  private  equity placement for net proceeds of 
$1,620,000.  In  conjunction  with  this  private   placement,   the 
Company  issued  75,000   warrants  to  purchase  common stock at a 
purchase  rice  of  $2.50 per share and 50,000 warrants to purchase  
common  stock  at  a  purchase  price  of  $3.00  per share.  These 
warrants  expire  on  May 15, 1999.  In September 1998, the Company 
issued  300,000  unregistered  shares of  common stock in a private 
equity placement for net  proceeds  of  $371,250.  In   conjunction  
with this private placement,  the Company  issued  75,000  warrants  
to  purchase  common  stock at a purchase price of $2.50 per share.  
These  warrants    expire    on September 17, 2000.  Subsequent  to  
September  30,  1998,  the Company  issued   320,000   unregistered 
shares  of  common  stock  in  a private  equity  placement for net 
proceeds of $432,000.  In conjunction with  this  private placement,  
the Company issued 100,000  warrants to  purchase common stock at a 
purchase  price  of  $2.00  per  share.   These  warrants expire on 
November 11, 1999.  The proceeds from these private placements were 
used for operating working capital and general corporate purposes.

Amounts  outstanding  on the Company's  bank credit line  decreased
by $580,849  during the nine months ended  September  30, 1998 due,
in part, to increased accounts  receivable  collections and reduced
inventory balances.

The  Company's  net working  capital  decreased  to  $(243,346)  at
September  30, 1998,  from  $3,000,655  at December  31, 1997.  The
decrease  in  net  working  capital  is a result  of  $3,000,000 of 
convertible  debentures  due  February 28, 1998 being  reclassified
from long term liabilities to current liabilities.

The Company's  PCMobile  product line is  profitable,  and has been
able  to  fund  operations  from  working  capital.   However,  the
Company  as  a  whole   continues   to   experience   losses   from

<PAGE>
                                    Page 12



operations.   Management   anticipates   that  additional  debt  or
equity  financings  will be  required  in the near term in order to
fund the  operations  and  continued  growth  of the  Company.  The
secure computing  division of the Company has been  restructured to
reduce  overhead  costs,   and  management   believes  that  future
operations  of  the  division  will  be  funded   through   working
capital.  The  operations of the  communications  products  segment
have  improved  through  the  results  of  certain  restructurings;
accordingly,  this  business  segment  will  require  only  minimal
financing  through  funding  from the parent  company.  The Company
anticipates  that  revenue  and  gross  margin   improvements  will
enable  the  Company  to  achieve  profitability  in the near term.
The Company  believes that it has the capital  resources  available
through  additional  debt and  equity  financings  to  develop  and
market  its  products  and  to  make   acquisitions.   The  Company
believes that it will be able to meet its  obligations  in the near
term.  There can,  however,  be no assurance that the above will be
successfully   accomplished,   or  will  be   possible   on   terms
acceptable to the Company.

Year 2000 Issue

The Year  2000  Issue is the  result  of  computer  programs  being
written   using  two  digits   rather   than  four  to  define  the
applicable  year.  Any  of  the  Company's   computer  programs  or
hardware that have  date-sensitive  software or embedded  chips may
recognize  a date using "00" as the year 1900  rather than the year
2000.  This could  result in a system  failure  or  miscalculations
causing disruptions of operations,  including,  among other things,
a temporary inability to process  transactions,  send invoices,  or
engage in similar normal business activities.

Based on recent  assessments,  the Company  determined that it will
not need to modify or replace  its  software  or  hardware  so that
those  systems will  properly  utilize  dates  beyond  December 31,
1999.

Cycomm's  plan  to  resolve  the  Year  2000  Issue   involves  the
following three phases:  assessment,  testing,  and implementation.
To date,  the Company has completed its  assessment of systems that
could be  significantly  affected by the Year 2000.  The  completed
assessment   indicated   the  Company's   significant   information
technology  systems  will not be  affected  by the Year 2000 issue.
The   computers   manufactured   by  Cycomm   are  also  Year  2000
compliant,  and  will  not need to be  modified.  Accordingly,  the
Company  does not  believe  that the Year 2000  presents a material
exposure  as it relates to the  Company's  products.  In  addition,
the  Company  is   gathering   information   about  the  Year  2000
compliance  status of its  significant  suppliers  and  vendors and
continues to monitor their compliance.

Cycomm has queried its significant  suppliers  regarding the status
of Year  2000  compliance.  To date,  the  Company  is not aware of
any supplier  with a Year 2000 issue that would  materially  impact
the  Company's  results  of  operations,   liquidity,   or  capital
resources.  However,  the  Company  has no means of  ensuring  that
suppliers  will be Year 2000  ready.  The  inability  of  suppliers
to  complete  their  Year  2000  resolution  process  in  a  timely
fashion  could  materially  impact  the  Company.   The  effect  of
non-compliance by suppliers is not determinable.

Management of the Company  believes it has an effective  program in
place to  resolve  the Year  2000  issue  in a  timely  manner.  As
noted above,  Cycomm has not yet completed all necessary  phases of
the Year  2000  program.  If the  Company  identifies  a vendor  or
supplier  with a Year  2000  compliance  issue,  or if a vendor  or
supplier is unable to complete their Year 2000  readiness  program,
the Company  could be  materially  adversely  affected.  The amount
of  potential   material   adverse  effects  cannot  be  reasonably
estimated at this time.

<PAGE>
                                    Page 13




The  Company  currently  has no  contingency  plans in place in the
event it does not  complete  all  phases of the Year 2000  program.
Cycomm  plans to evaluate  the status of  completion  in March 1999
and determine whether such a plan is necessary.

<PAGE>
                                    Page 14


                    PART II. OTHER INFORMATION


Item 1.  Legal Proceedings.

      A lawsuit was instituted  against the Company on September 2,
1998 in the United States  District Court for the Eastern  District
of  Virginia  by the  trustee in  bankruptcy  of M3i  Technologies,
Inc.,   a  Quebec   corporation   from  which  the  Company  and  a
subsidiary  purchased  certain  PCMobile  assets in June 1996.  The
lawsuit  alleges  breach  of  contract  and   misrepresentation  in
connection  with the "earn  out"  provision  of the asset  purchase
agreement   and  seeks   monetary   damages   and   other   relief.
Management  is unable to  predict  the  outcome  of the  lawsuit as
this time,  however,  the Company  believes  the lawsuit is without
merit  and will  defend  it  vigorously.  The  Company  has filed a
counterclaim  to recover  certain  shares of Common Stock issued to
M3i  Technologies   pursuant  to  a  settlement   agreement.   This
lawsuit is currently in the discovery stage.
 

Item 2.  Changes in Securities.

      None.

Item 3.  Default Upon Senior Securities.

      None.

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

      None.

Item 5.      Other Information.

      None.

Item 6.      Exhibits and Reports on Form 8-K.

(a)  Exhibits:

      27.  Financial Data Schedule

(b)  Reports on Form 8-K:

      None.




<PAGE>
                                    Page 15


                             SIGNATURES

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

                               CYCOMM INTERNATIONAL INC.




Date: November 13, 1998     /s/ Albert I. Hawk                           
                            ------------------
                                Albert I. Hawk
                                President and
                                Chief Executive Officer




Date: November 13, 1998    /s/ Michael R. Skoff           
                           --------------------
                               Michael R. Skoff
                               Chief Financial Officer



<PAGE>

                                    Page 16





                             SIGNATURES

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

                               CYCOMM INTERNATIONAL INC.




Date  November 13, 1998                   
                               --------------------
                               Albert I. Hawk
                               President and
                               Chief Executive Officer





Date: November 13, 1998                                       
                               ---------------------
                               Michael R. Skoff
                               Chief Financial Officer


<TABLE> <S> <C>
                                              
<ARTICLE>                                          5
                                                    
<S>                                                  <C>
<PERIOD-TYPE>                                      9-MOS
<FISCAL-YEAR-END>                                  DEC-31-1998
<PERIOD-START>                                     JAN-01-1998
<PERIOD-END>                                       SEP-30-1998
<CASH>                                                     737,600
<SECURITIES>                                                     0
<RECEIVABLES>                                            4,006,309
<ALLOWANCES>                                               (40,554)
<INVENTORY>                                              4,903,116
<CURRENT-ASSETS>                                         9,692,551
<PP&E>                                                   2,573,454
<DEPRECIATION>                                           1,052,356
<TOTAL-ASSETS>                                          13,966,027
<CURRENT-LIABILITIES>                                    9,935,897
<BONDS>                                                  5,616,459
                                            0
                                                300,000
<COMMON>                                                50,380,119
<OTHER-SE>                                                       0
<TOTAL-LIABILITY-AND-EQUITY>                            13,966,027
<SALES>                                                 15,784,797
<TOTAL-REVENUES>                                        15,784,797
<CGS>                                                   11,997,993
<TOTAL-COSTS>                                           11,997,993
<OTHER-EXPENSES>                                         6,913,866
<LOSS-PROVISION>                                            50,000
<INTEREST-EXPENSE>                                         580,143
<INCOME-PRETAX>                                         (3,653,986)
<INCOME-TAX>                                                     0
<INCOME-CONTINUING>                                     (3,653,986)
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                            (3,653,986)
<EPS-PRIMARY>                                                (0.35) 
<EPS-DILUTED>                                                (0.35)
        
 


</TABLE>


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