ECCS INC
10-Q, 1997-11-03
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: HEALTHDYNE TECHNOLOGIES INC, 8-K, 1997-11-03
Next: UCFC ACCEPTANCE CORP, 8-K, 1997-11-03







                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                              --------------------
                                    FORM 10-Q

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

                For the quarterly period ended September 30, 1997
                           Commission File No. 0-21600

                                   ECCS, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

        New Jersey                                       22-2288911
- -------------------------------             ------------------------------------
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
 Incorporation or Organization)

One Sheila Drive, Tinton Falls, New Jersey                               07724
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                              (Zip Code)

                                 (732) 747-6995
                         -------------------------------
                         (Registrant's Telephone Number,
                              Including Area Code)

     Indicate by check mark  whether the  Registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

             Yes:  X                               No:
                 -----                                -----

     Indicate  the  number of  shares  outstanding  of each of the  Registrant's
classes of common stock, as of September 30, 1997:

          Class                                           Number of Shares
          -----                                           ----------------
Common Stock, $.01 par value                                 10,896,491



<PAGE>


                                   ECCS, INC.

                                TABLE OF CONTENTS
                                -----------------

                                                                       Page
                                                                       ----
PART I. FINANCIAL INFORMATION............................................1
- -----------------------------

   Item 1.  Financial Statements.........................................1

      Consolidated Balance Sheets as of September 30, 1997 (unaudited)
      and December  31, 1996 (audited)...................................2

      Consolidated Statements of Operations for the
      three months ended September 30, 1997 and  
      September  30, 1996 and for the nine months
      ended  September 30, 1997 and
      September 30, 1996 (unaudited).....................................3

      Consolidated Statements of Cash Flows for the
      nine months ended September 30, 1997 and
      September 30, 1996 (unaudited).....................................4

      Notes to Consolidated Financial Statements (unaudited).............5

   Item 2.  Management's Discussion and Analysis
            of Financial Condition and Results of Operations............11

      Overview .........................................................11

      Results of Operations.............................................12

      Liquidity and Capital Resources...................................16

PART II. OTHER INFORMATION..............................................19
- --------------------------

   Item 5.  Other Information...........................................19

   Item 6.  Exhibits and Reports on Form 8-K............................20

SIGNATURES .............................................................21
- ----------


                                     - i -
<PAGE>









                        PART I. FINANCIAL INFORMATION


                        Item 1. Financial Statements.





                                     - 1 -
<PAGE>

                                   ECCS, INC.
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in Thousands)

                                                  September 30,     December 31,
                                                      1997              1996
                                                  -------------     ------------
                                                   (unaudited)
Assets
Current Assets:
  Cash and cash equivalents........................... $ 11,397       $  4,393
  Accounts receivable, less allowance for doubtful
   accounts of $243 and $184 at September 30, 1997
   and December 31, 1996, respectively................    4,815          3,162
  Inventories.........................................    3,804          4,680
  Prepaid expenses and other receivables..............      350            257
                                                        -------       --------
                                                         20,366         12,492
Property, plant and equipment (net)...................    1,041          1,190
Capitalized software (net)............................      772            814
Other assets..........................................      340             56
                                                        -------       --------
                                                        $22,519       $ 14,552
                                                        =======       ========
Liabilities and Shareholders' Equity
Current Liabilities:
  Loans payable....................................... $     --       $  1,762
  Payable to AT&T Commercial..........................       69             64
  Current portion of capital lease obligations........       22             91
  Accounts payable....................................    2,707          4,061
  Accrued expenses and other..........................    1,138            986
  Warranty............................................      552            414
  Customer deposits, advances and other credits.......      458            834
                                                        -------       --------
                                                          4,946          8,212
Capital lease obligations, net of current portion.....       --              8
Deferred rent.........................................      147            155
                                                        -------       --------
                                                          5,093          8,375
                                                        -------       --------
Shareholders' Equity:
  Preferred stock, $.01 par value per share,
   authorized, 3,000,000 shares;
      Series B cumulative  convertible  preferred
      stock, issued and outstanding, none at 
      September 30, 1997 and 1,600,000 shares at 
      December 31, 1996...............................       --             16
      Series C cumulative convertible preferred
      stock, issued and outstanding, none at
      September 30, 1997 and 500,000 shares at               --              5
      December 31, 1996...............................
  Common stock, $.01 par value per share, authorized,
   20,000,000 shares; issued and outstanding,
   10,896,491 shares and 4,432,216 shares at                109             44
   September 30, 1997 and December 31, 1996,
   respectively.......................................
  Capital in excess of par value - preferred..........       --          4,522
  Capital in excess of par value - common ............   25,600         10,254
  Retained earnings (deficit).........................   (8,283)        (8,664)
                                                        -------       --------
                                                         17,426          6,177
                                                        -------       --------
     Total Liabilities and Shareholders' Equity         $22,519       $ 14,552
                                                        =======       ========

                See notes to consolidated financial statements.


                                     - 2 -
<PAGE>

<TABLE>

                                   ECCS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (In Thousands, Except Per Share Amounts)

<CAPTION>
                                           For the Three Months    For the Nine Months
                                           Ended September 30,     Ended September 30,
                                           -------------------     -------------------
                                              1997        1996        1997       1996
                                           --------    --------    --------    --------

<S>                                        <C>         <C>         <C>         <C>
Net sales ..............................   $  8,669    $  5,230    $ 26,509    $ 18,068

Cost of sales ..........................      6,210       3,455      19,058      12,186
                                           --------    --------    --------    --------

  Gross profit .........................      2,459       1,775       7,451       5,882

Operating expenses:
  Selling, general & administrative ....      1,601       1,527       5,087       5,179
  Research & development ...............        478         338       1,174       1,011
                                           --------    --------    --------    --------

Operating income (loss) ................        380         (90)      1,190        (308)

  Net interest expense .................         58          65         170         222
                                           --------    --------    --------    --------

Income (loss) before extraordinary item         322        (155)      1,020        (530)

  Extraordinary item (note 7) ..........        120        --           120        --
                                           --------    --------    --------    --------

Net income (loss) ......................   $    202    $   (155)   $    900    $   (530)
                                           --------    --------    --------    --------

  Preferred dividends ..................         38          77         192         163
                                           --------    --------    --------    --------

Net income (loss) applicable to
common shares ..........................   $    164    $   (232)   $    708    $   (693)
                                           ========    ========    ========    ========

Primary income per common share
before extraordinary item ..............   $   0.04    $   --      $   0.14    $   --
                                           ========    ========    ========    ========

Primary net income (loss) per
common share ...........................   $   0.02    $  (0.05)   $   0.12    $  (0.16)
                                           ========    ========    ========    ========

Fully diluted income per common
share before extraordinary item ........   $   0.03    $   --      $   0.11    $   --
                                           ========    ========    ========    ========

Fully diluted net income per common
share ..................................   $   0.02    $   --      $   0.10    $   --
                                           ========    ========    ========    ========

Primary weighted average number of
common and common equivalent shares ....      7,798       4,385       6,096       4,328
                                           ========    ========    ========    ========

Fully diluted weighted average number of
common and common equivalent shares ....     10,327        --         9,646        --
                                           ========    ========    ========    ========
</TABLE>


                 See notes to consolidated financial statements.


                                          - 3 -
<PAGE>
<TABLE>

                                   ECCS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in Thousands)
<CAPTION>

                                                             Nine Months Ended September 30,
                                                             -------------------------------
                                                                   1997          1996
                                                               -----------     ---------
<S>                                                               <C>          <C>      
Cash flows from operating activities:
  Net income (loss) ..........................................    $    900     $   (530)
  Adjustments  to reconcile net income (loss) to net cash
  provided by operating activities:
   Depreciation and amortization .............................         897          900
   Gain on sale of Illinois property .........................        --            (83)
   (Increase) decrease in accounts receivable ................      (1,653)           7
   Decrease in inventories ...................................         876        2,440
   Increase in prepaid  expenses,  other  receivables and
    other assets..............................................        (377)         (41)
   Increase (decrease) in payable to AT&T Commercial .........           5       (1,192)
   Decrease in  accounts  payable,  accrued  liabilities,
    deferred rent and other ..................................      (1,072)        (127)
   Decrease  in  customer  deposits,  advances  and other
    credits...................................................        (376)        (124)
                                                                  --------     --------
Net cash (used in) provided by operating activities ..........        (800)       1,250
                                                                  --------     --------

Cash flows from investing activities:
  Additions to property, plant and equipment .................        (311)        (478)
  Gross proceeds from sale of Illinois Property ..............        --            855
  Additions to capitalized software ..........................        (395)        (335)
                                                                  --------     --------
Net cash (used in) provided by investing activities ..........        (706)          42
                                                                  --------     --------

Cash flows from financing activities:
  Borrowings under revolving credit agreement ................      17,812       13,103
  Repayments under revolving credit agreement ................     (19,574)     (13,654)
  Net repayment of capital lease obligations .................         (77)        --
  Repayment of mortgage payable ..............................        --           (502)
  Gross proceeds from issuance of preferred stock ............        --          3,000
  Expenses for issuance of preferred stock ...................        --           (251)
  Proceeds  from  exercise of employee  stock options and
    issuance of common stock .................................         185          190
  Gross proceeds from sales of common stock ..................      11,831         --
  Underwriting  discounts,  commissions  and expenses for
    sales of common stock ....................................      (1,148)        --
  Dividends  paid on  Series B and  Series C  Convertible
    Preferred Stock ..........................................        (519)        --
                                                                  --------     --------
Net cash provided by financing activities ....................       8,510        1,886
                                                                  --------     --------
Net increase in cash and cash equivalents ....................       7,004        3,178
Cash and cash equivalents at beginning of period .............       4,393        1,514
                                                                  --------     --------
Cash and cash equivalents at end of period ...................    $ 11,397     $  4,692
                                                                  ========     ========
Supplemental  disclosure of cash flow  information:  
  Cash paid during the period for:
   Interest ..................................................    $    170     $    289
                                                                  ========     ========


                     See notes to consolidated financial statements.
</TABLE>


                                      -4-
<PAGE>

                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


Note 1 -- Basis of Presentation:
- --------------------------------

     The information presented for September 30, 1997 and September 30, 1996 and
for the three and  nine-month  periods  then ended,  is  unaudited,  but, in the
opinion  of  the  management  of  ECCS,  Inc.  ("ECCS"  or the  "Company"),  the
accompanying unaudited consolidated financial statements contain all adjustments
(consisting only of normal recurring  adjustments)  which the Company  considers
necessary for the fair  presentation of the Company's  financial  position as of
September 30, 1997,  the results of its  operations for the three and nine-month
periods  ended  September 30, 1997 and September 30, 1996 and its cash flows for
the  nine-month  periods ended  September  30, 1997 and September 30, 1996.  The
consolidated   financial  statements  included  herein  have  been  prepared  in
accordance with generally accepted  accounting  principles for interim financial
information and the  instructions to Form 10-Q and Rule 10-01 of Regulation S-X.
Accordingly,  certain information and footnote  disclosures normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles  have  been  condensed  or  omitted.   These  consolidated  financial
statements  should be read in conjunction with the Company's  audited  financial
statements for the year ended December 31, 1996,  which were included as part of
the Company's  Annual Report on Form 10-K/A,  as filed with the  Securities  and
Exchange Commission.

     The consolidated  financial  statements include the accounts of the Company
and  its  subsidiaries.   All  significant   intercompany   balances  have  been
eliminated.

     Results for the interim  period are not  necessarily  indicative of results
that may be expected for the entire year.


Note 2 -- Summary of Significant Accounting Policies
- ----------------------------------------------------

      (a)  Organization and Business

     ECCS provides  intelligent  solutions to store,  protect and access mission
critical  information  for the Open  Systems  and related  markets.  The Company
designs,  manufactures and sells high  performance,  fault tolerant data storage
solutions for a wide range of customer  requirements.  ECCS'  flagship  product,
Synchronix,  which the Company  began  selling in 1996,  is a full  feature RAID
(redundant array of independent disks) product family designed for use in NT and
UNIX clustered  environments.  The Company's  products are compatible  with most
Open System  computing  platforms  and enable  customers  to store,  protect and
access data and to centralize data management functions across an organization's
disparate computer environments.


                                      -5-
<PAGE>


                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


       (b)  Cash and Cash Equivalents

     The  Company  considers  short-term  investments  with a maturity  of three
months or less when purchased to be cash equivalents.

      (c)  Inventories

     Inventories are stated at the lower of cost (first-in, first-out method) or
market.

     Inventories consist of the following (in thousands):

                                                    September 30,   December 31,
                                                       1997             1996
                                                     ------------   -----------
                                                    (unaudited)

Purchased parts ..................................     $2,451           $2,181
Finished goods ...................................      2,100            3,280
                                                       ------           ------
                                                        4,551            5,461
  Less: inventory valuation reserve ..............        747              781
                                                       ------           ------
                                                       $3,804           $4,680
                                                       ======           ======

      (d)  Property, Plant and Equipment

     Property,  plant  and  equipment  are  carried  at cost.  Depreciation  and
amortization  are provided on a  straight-line  basis over the estimated  useful
lives ranging from 3 to 5 years.

     Equipment  under  capital  leases is recorded at the lower of fair value or
present  value  of  minimum  lease  payments  at the  inception  of  the  lease.
Amortization of the leased property is computed using the  straight-line  method
over the term of the lease.

      (e)  Software Development Costs

     The Company capitalizes  software  development costs in accordance with the
Statement  of  Financial  Accounting  Standards  ("SFAS") No. 86. Such costs are
capitalized  after  technological   feasibility  has  been  demonstrated.   Such
capitalized  amounts are amortized  commencing  with product  introduction  on a
straight-line  basis  utilizing the estimated  economic life ranging from one to
three years. Amortization of capitalized software development is charged to cost
of sales and  aggregated  $437,000 and $372,000 for the nine month periods ended
September 30, 1997 and September 30, 1996,  respectively.  At September 30, 1997
and December 31, 1996, the Company had capitalized  $2,408,000 and $2,013,000 of
software 


                                      -6-
<PAGE>


                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


development  costs,  respectively,  of which  $1,636,000 and $1,199,000 had been
amortized, respectively.

      (f)  Impairment of Long-Lived Assets

      In 1996, the Company adopted SFAS No. 121,  "Accounting for the Impairment
of Long-Lived  Assets and for Long-Lived Assets to be Disposed Of," which had no
effect on its financial condition or results of operations.  The Company records
impairment  losses on  long-lived  assets used in  operations  or expected to be
disposed of when events and circumstances  indicate that the cash flows expected
to be derived  from those  assets  are less than the  carrying  amounts of those
assets. No such events and circumstances have occurred.

      (g)  Revenue Recognition

     In general, revenue is recognized upon shipment of the product or system or
as services are provided.  Periodically,  revenue is recognized on product which
is being held at the  customer's  request.  Revenue is only  recognized  on such
product when all risks of ownership  have passed to the customer and the Company
has  no  specific  performance   obligations  remaining.   Revenues  related  to
maintenance   contracts  are  recognized  over  the  respective   terms  of  the
maintenance contracts.  Revenue for certain major product enhancements and major
new product offerings,  for which the Company believes that significant  product
development  risks may exist which can  realistically  only be addressed  during
live  beta  testing  at  end-user  sites,  is not  recognized  until  successful
completion of such end-user beta testing.

      (h)  Warranty

     Estimated future warranty obligations related to ECCS products are provided
by charges to operations in the period the related revenue is recognized.

      (i)  Research and Development Costs

     Research  and  development  costs are  expensed  as  incurred,  except  for
software development costs which are accounted for as noted above.

      (j)  Income Taxes

     Income taxes are accounted for by the liability  method in accordance  with
the provisions of SFAS No. 109 "Accounting for Income Taxes."


                                      -7-
<PAGE>


                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


      (k)  Stock Based Compensation

     SFAS No. 123, "Accounting for Stock-Based  Compensation,"  encourages,  but
does not require companies to record compensation cost for stock-based  employee
compensation  plans at fair value. The Company has chosen to continue to account
for  stock-based  compensation  using the intrinsic  value method  prescribed in
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and related  Interpretations.  Accordingly,  compensation  cost for
stock  options is measured as the excess,  if any, of the quoted market price of
the  Company's  stock at the date of the grant over the amount an employee  must
pay to acquire the stock.

      (l)  Per Share Information

     Primary net income (loss) per share is computed using the weighted  average
number of common  shares and common  share  equivalents  outstanding  during the
periods presented.  Common share equivalents result from outstanding options and
warrants to purchase  common stock.  To the extent common share  equivalents are
anti-dilutive,  they are not included in the calculation.  The fully diluted net
income per share  computation  reflects the dilutive  effect of the common share
equivalents.

     In February 1997, the Financial  Accounting Standards Board issued SFAS No.
128,  "Earnings  per Share,"  which is required to be adopted for the  Company's
year ending  December  31, 1997.  At that time,  the Company will be required to
change the method  currently  used to compute  earnings per share and to restate
all prior periods.  Under the new requirements for calculating  primary earnings
per share,  the dilutive  effect of stock options and warrants will be excluded.
The  impact  upon  adoption  is  expected  to result in an  increase  in primary
earnings per share for the nine months ended  September 30, 1997 of $0.02 and is
expected to have no impact for the nine months ended  September 30, 1996 and the
quarters ended September 30, 1997 and 1996, respectively. The impact of SFAS No.
128 on the  calculation  of fully  diluted  earnings  per share for all  periods
presented is not expected to be material.


Note 3 -- Litigation
- --------------------

     There are no individual  material  litigation  matters pending to which the
Company is a party or to which any of its property is subject.


Note 4 -- Public Offering of Common Stock
- -----------------------------------------

     On August 25, 1997,  the Company  consummated a follow-on  public  offering
(the  "Offering")  of  2,500,000  shares of its  common  stock at a price to the
public of $4.50 per share, 


                                      -8-
<PAGE>


                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


of which 2,254,018 shares were issued and sold by the Company and 245,982 shares
were sold by certain selling shareholders.  On September 15, 1997 and as part of
the Offering,  an additional  375,000 shares were issued and sold by the Company
at a price to the  public  of $4.50  per  share  to cover  over-allotments.  The
Company  received $4.19 per share,  before offering  expenses,  resulting in net
proceeds,  after underwriting  discounts and commissions and other expenses,  of
approximately  $10,683,000.  The Company did not receive any  proceeds  from the
sale of shares by the selling shareholders.


Note 5 -- Conversion of Preferred Stock and Related Dividend Payments
- ---------------------------------------------------------------------

     On August 25, 1997, upon the closing of the Offering,  all 1,600,000 shares
of 6% Cumulative  Convertible Preferred Stock, Series B (the "Series B Preferred
Stock") were  automatically  converted  into  1,770,590  shares of the Company's
common stock, and all 500,000 shares of Cumulative  Convertible Preferred Stock,
Series C (the "Series C Preferred  Stock")  were  automatically  converted  into
2,000,000 shares of the Company's common stock.

     Prior to the closing of the  Offering,  dividends on the Series B Preferred
Stock  accumulated  at the rate of $0.02  per share per  quarter.  In  addition,
interest of 6% per annum  accrued on any unpaid  dividends.  On August 21, 1997,
the  Company's  Board of Directors  (the "Board of  Directors")  declared a cash
dividend  representing  cumulative unpaid dividends and interest on the Series B
Preferred  Stock for the period from May 19, 1995 through and  including  August
25, 1997.

     In addition, prior to the closing of the Offering,  dividends on the Series
C  Preferred  Stock  accumulated  at the rate of $0.09 per  share  per  quarter.
Interest  of 6% per annum also  accrued on any unpaid  dividends.  On August 21,
1997, the Board of Directors  declared a cash dividend  representing  cumulative
unpaid  dividends  and  interest on the Series C Preferred  Stock for the period
from May 17, 1996 through and including August 25, 1997.

     The Company  used a portion of the net  proceeds  from the  Offering to pay
approximately  $317,000  and  $242,000  to the holders of the Series B Preferred
Stock and the Series C Preferred Stock, respectively.  Such payments represented
both of the cash dividends,  including accrued interest thereon, declared by the
Board of  Directors  on August 21,  1997.  All other  rights with respect to the
Series B Preferred  Stock and the Series C Preferred  Stock  (collectively,  the
"Convertible Preferred Stock") ceased upon the closing of the Offering.


Note 6 -- Related Party Transaction
- -----------------------------------

     On June 6, 1997,  the  Company  entered  into a loan  transaction  with its
President and Chief Executive  Officer (the  "Borrower")  pursuant to a $250,000
promissory note in favor of the 


                                      -9-
<PAGE>


                                   ECCS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    (Information for September 30, 1997 and September 30, 1996 is unaudited)


Company.  Interest on the outstanding  principal balance of such promissory note
is payable  monthly at the prime lending rate.  The  promissory  note is payable
over a five-year  period  beginning on May 31,  1999.  In  connection  with such
promissory  note,  the Borrower  granted the Company a security  interest in the
Borrower's  interests in the Company's 1997 Executive  Compensation Plan and any
and all future  executive  compensation  bonuses or similar  compensation  to be
received by the  Borrower.  The Borrower  also pledged to the Company all of his
right,  title and interest to 25,000  restricted  shares of the Company's common
stock and options to purchase  131,000  shares of the Company's  common stock as
security for the promissory note.


Note 7 -- New Credit Facility
- -----------------------------

     On July  9,  1997,  the  Company  entered  into a full  recourse  factoring
facility with  NationsBanc  Commercial  Corporation  ("NCC") which  provides for
aggregate  advances  not to  exceed  the  lesser of $7  million  or up to 85% of
Eligible Receivables (as defined in the agreement). Interest on such advances is
payable  monthly  in  arrears  at the  prime  lending  rate and the  Company  is
obligated to pay certain annual fees. The factoring  facility is for a period of
three years (unless  terminated by NCC by providing the Company sixty days prior
written notice) beginning on July 30, 1997. The obligations of the Company under
such  agreement are  collateralized  by  substantially  all of the assets of the
Company.

     Until July 30, 1997,  the Company had a financing  facility  with  Fidelity
Funding of California, Inc. ("Fidelity").  In connection with the termination of
such financing facility, the Company incurred a one-time extraordinary charge of
$120,000.

     AT&T Commercial Finance Corporation  ("AT&T-CFC") and NCC have entered into
an  intercreditor   subordination  agreement  with  respect  to  their  relative
interests in substantially all of the Company's assets.


                                      -10-
<PAGE>


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations.


Overview
- --------

     ECCS provides  intelligent  solutions to store,  protect and access mission
critical  information  for the Open  Systems  and related  markets.  The Company
designs,  manufactures and sells high  performance,  fault tolerant data storage
solutions for a wide range of customer requirements.

     From its founding  until 1994,  the  Company's  principal  business was the
value added resale of NCR products. Sales to AT&T business units made up a large
portion of such business.  During 1994, as a result of AT&T's acquisition of NCR
and  subsequent  change in its  purchasing  policies,  the  Company  undertook a
product  development  initiative  to  reposition  the  Company as a provider  of
proprietary mass storage enhancement  products.  In 1995, the Company's sales of
its proprietary  products  exceeded its sales as a value added reseller  ("VAR")
due to both increasing  sales of its own products and decreasing sales as a VAR.
Beginning  in 1996, a  substantial  portion of the  Company's  revenues has been
generated from sales of its own products.

     The  Company's  revenues are  generated  from three  primary  sources:  (i)
revenues derived from sales of mass storage enhancement products,  which include
sales of all ECCS mass storage  enhancement  products,  including the Synchronix
family of products, and sales of certain third party component products that are
incorporated into such mass storage enhancement systems; (ii) revenues generated
by the Company as a VAR which include the Company's sales to AT&T business units
for non-storage  related products;  and (iii) revenues derived from services and
other revenue which include professional services and maintenance contracts. The
Company  believes that  revenues  derived from  maintenance  contracts and value
added resales will decrease as more  resources are deployed for the  development
and marketing of proprietary products.

     The statements contained in this Quarterly Report on Form 10-Q that are not
historical facts are forward-looking  statements (as such term is defined in the
Private  Securities   Litigation  Reform  Act  of  1995).  Such  forward-looking
statements may be identified by, among other things,  the use of forward-looking
terminology   such  as  "believes,"   "expects,"   "may,"  "will,"  "should"  or
"anticipates" or the negative thereof or other variations  thereon or comparable
terminology, or by discussions of strategy that involve risks and uncertainties.
These  forward-looking  statements,  such as  statements  regarding  anticipated
future revenues, capital expenditures, research and development expenditures and
other  statements  regarding  matters  that are not  historical  facts,  involve
predictions.  The Company's  actual results,  performance or achievements  could
differ   materially  from  the  results  expressed  in,  or  implied  by,  these
forward-looking statements contained in this Quarterly Report on Form 10-Q.


                                      -11-
<PAGE>


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

      Three Months Ended September 30, 1997 and 1996
      ----------------------------------------------

      Net Sales
      ---------

     Net sales increased by approximately $3,439,000 or 66%, in the three months
ended  September  30,  1997,  as compared to net sales in the three months ended
September 30, 1996. Sales of the Company's  proprietary mass storage enhancement
systems,  including sales of certain third party component  products,  accounted
for 93% and 83% of net sales in the quarters ended  September 30, 1997 and 1996,
respectively. Sales by the Company in its capacity as a VAR accounted for 1% and
3% of net sales in the quarters ended September 30, 1997 and 1996, respectively.
Services  and  other  revenues  accounted  for 6% and  14% of net  sales  in the
quarters ended  September 30, 1997 and 1996,  respectively.  The increase in the
1997 period  resulted  primarily from an increase in sales of the Company's mass
storage enhancement  systems,  including sales to Federal customers,  as well as
sales through  relationships  with OEMs, offset, in part, by a decrease in value
added resales.

     Sales to the U.S.  Air Force  through a Federal  integrator  accounted  for
approximately  41% of net sales in the quarter  ended  September  30, 1997.  The
Company  expects  that sales to the U.S.  Air Force will  continue to comprise a
significant portion of the Company's net sales for the next 12 months. There can
be no  assurance  that the U.S.  Air Force will  continue to  purchase  from the
Company at historical levels, if at all.

     Sales to alternate channel partners  accounted for approximately 38% of net
sales in the quarter ended  September 30, 1997.  Sales to the Company's  primary
alternate  channel  partner,  Unisys  Corporation   ("Unisys"),   accounted  for
approximately  21% of the Company's net sales in the quarter ended September 30,
1997.

     While the Company has an OEM  agreement  with Unisys that defines the terms
of the sales and support services provided  thereunder,  this agreement does not
include specific quantity commitments.  The Company's sales are made by purchase
order and, therefore,  the Company has no long-term  commitments from Unisys and
such customer generally may cancel orders on 30 days notice. Accordingly,  there
can be no  assurance  that orders from  Unisys will  continue at their  historic
levels,  or that the Company  will be able to obtain any new orders from Unisys.
The loss of Unisys as a customer,  or the cancellation or rescheduling of orders
already placed,  would materially and adversely  affect the Company's  business,
financial condition and operating results.

     Sales to Tandem accounted for  approximately 10% of the Company's net sales
in the quarter ended  September 30, 1997.  There can be no assurance that Tandem
will continue to purchase from the Company at third quarter levels, if at all.

     The Company continues efforts to establish  potential OEM relationships for
specialized and standard versions of its Synchronix product line, in addition to
its relationships  with Unisys 


                                      -12-
<PAGE>


and  Tandem.  There  can  be  no  assurance,   however,   that  such  additional
relationships  will be established,  or if established,  that they will decrease
the Company's reliance on its OEM relationships with Unisys and Tandem.


      Gross Profit
      ------------

     The Company's  cost of sales  includes  primarily the cost of the Company's
own and  other  vendors'  products  and  systems.  The  Company's  gross  profit
increased by approximately $684,000 in the three months ended September 30, 1997
to approximately $2,459,000, from $1,775,000 in the three months ended September
30, 1996. The increase in the 1997 period  resulted from increased sales volume,
offset by lower margins resulting from the higher level of third party component
products  sold during the third  quarter of 1997.  The  Company's  gross  margin
decreased to 28% in the three months ended  September  30, 1997,  as compared to
34% in the corresponding period of the prior year. Such decrease in gross margin
is due  primarily to the higher volume of sales to the U. S. Air Force through a
Federal integrator during the third quarter of 1997 which consisted primarily of
third party component  products  integrated with the Company's  proprietary mass
storage enhancement products. Such third party component products generally have
lower gross  margins than those  realized by the Company on the sales of its own
products.


      Operating Expenses
      ------------------

     Selling, general and administrative expenses consist primarily of salaries,
commissions,  bonuses and related  employee  benefits,  payroll  taxes and other
administrative and overhead costs. Selling,  general and administrative expenses
decreased as a percentage  of net sales  representing  19% and 29% for the three
months ended  September 30, 1997 and 1996,  respectively.  Such decrease was due
primarily to higher sales volume in the three months ended  September  30, 1997.
As the Company attempts to expand its sales activities,  the Company anticipates
that selling,  general and administrative  expenses as a percentage of net sales
will increase. Selling, general and administrative expenses increased by $74,000
to  $1,601,000 in the three months ended  September 30, 1997 from  $1,527,000 in
the three  months ended  September  30, 1996.  Salaries,  commissions,  bonuses,
employee  benefits  and payroll  taxes were the largest  components  of selling,
general and administrative expenses, accounting for 64% and 53% of such expenses
in  the  three  months  ended   September  30,  1997  and  September  30,  1996,
respectively.

     Research and development expenses consist primarily of the costs associated
with research and development  personnel.  These expenses increased in the three
months  ended  September  30,  1997 by  $140,000  or 41%  from  $338,000  in the
corresponding  1996 period.  This  increase is due  primarily  to the  Company's
continued product development initiative associated with the enhancements to the
Company's proprietary mass storage products. Such expenses for the third quarter
of 1997 represented approximately 6.8% of the Company's net sales and,


                                      -13-
<PAGE>


including the amount  capitalized  in accordance  with SFAS No. 86,  represented
approximately 5.5% of the Company's net sales.


      Net Interest Expense
      --------------------

     Net  interest  expense  for the  three  months  ended  September  30,  1997
decreased slightly by $7,000 as compared to the three months ended September 30,
1996, due  principally  to a reduction in the  borrowings  against the Company's
accounts receivable line of credit.


      Extraordinary Item
      ------------------

     The  extraordinary  item for the three  months  ended  September  30,  1997
consists  primarily  of a  one-time  charge  incurred  in  connection  with  the
termination of the Company's financing facility with its former lender.


      Nine Months Ended September 30, 1997 and 1996
      ---------------------------------------------

      Net Sales
      ---------

     Net sales increased by approximately  $8,441,000 or 47%, in the nine months
ended  September  30,  1997,  as compared to net sales in the nine months  ended
September 30, 1996. Sales of the Company's  proprietary mass storage enhancement
systems,  including sales of certain third party component  products,  accounted
for 94% and 77% of net sales in the nine month period ended  September  30, 1997
and 1996, respectively.  Sales by the Company in its capacity as a VAR accounted
for 1% and 10% of net sales in the nine  months  ended  September  30,  1997 and
1996, respectively.  Services and other revenues accounted for 5% and 13% of net
sales in the nine months ended  September 30, 1997 and 1996,  respectively.  The
increase in the 1997 period resulted  primarily from an increase in sales of the
Company's  mass  storage  enhancement   systems,   including  sales  to  Federal
customers, as well as sales through relationships with OEMs, offset, in part, by
a decrease in value added resales.

     Sales to the U.S.  Air Force  through a Federal  integrator  accounted  for
approximately  48% and 30% of net sales in the nine months ended  September  30,
1997 and 1996,  respectively.  The Company  expects  that sales to the U.S.  Air
Force will continue to comprise a significant portion of the Company's net sales
for the next 12 months.  There can be no assurance  that the U.S. Air Force will
continue to purchase from the Company at historical levels, if at all.

     Sales to alternate channel partners accounted for approximately 30% and 31%
of net sales in the nine months ended September 30, 1997 and 1996, respectively.
Sales to the Company's primary alternate channel partner,  Unisys, accounted for
approximately  13% of the Company's net sales in the nine months ended September
30, 1997.


                                      -14-
<PAGE>


     During the first quarter of 1997, the Company commenced selling products to
Tandem.  Sales to Tandem  accounted for  approximately  10% of the Company's net
sales in the nine months ended September 30, 1997.


      Gross Profit
      ------------

     The Company's  gross profit  increased by  approximately  $1,569,000 in the
nine  months  ended  September  30,  1997  to  approximately  $7,451,000,   from
$5,882,000 in the nine months ended September 30, 1996. The increase in the 1997
period  resulted  from  increased  sales  volume.  The  Company's  gross  margin
decreased to 28% in the nine months ended September 30, 1997, as compared to 33%
in the  corresponding  period of the prior year. The decrease in gross margin is
due  primarily  to the higher  volume of sales to the U. S. Air Force  through a
Federal  integrator  during the first nine months of 1997, a large proportion of
which  consist  of  third  party   components   integrated  with  the  Company's
proprietary mass storage enhancement products.  Third party components generally
have lower gross margins than the Company's proprietary products.


      Operating Expenses
      ------------------

     Selling,  general and administrative expenses decreased slightly by $92,000
to $5,087,000 in the nine months ended September 30, 1997 from $5,179,000 in the
nine months  ended  September  30,  1996.  Selling,  general and  administrative
expenses decreased as a percentage of net sales representing 19% and 29% for the
nine months ended  September 30, 1997 and 1996,  respectively.  This  percentage
decrease  was  primarily  due to higher  sales  volume in the nine months  ended
September 30, 1997. As the Company attempts to expand its sales activities,  the
Company  anticipates  that  selling,  general and  administrative  expenses as a
percentage of net sales will increase. Salaries, commissions,  bonuses, employee
benefits and payroll taxes were the largest  components of selling,  general and
administrative expenses, accounting for 62% and 60% of such expenses in the nine
months ended September 30, 1997 and September 30, 1996, respectively.

     Research  and  development  expenses  increased in the first nine months of
1997 by $163,000 or 16% from  $1,011,000 in the first nine months of 1996.  This
increase  is  due  primarily  to  the  Company's  continued  investment  in  and
enhancements to the Company's current mass storage  enhancement  products.  Such
expenses for the nine months ended September 30, 1997 represented  approximately
5.9% of the  Company's  net sales  and,  including  the  amount  capitalized  in
accordance with SFAS No. 86, represented approximately 4.4% of the Company's net
sales. Research and development projects for which the Company expects to devote
resources  in the near  future  relate to a next  generation  of the  Synchronix
family of products,  new interface  connectivities,  customized OEM products and
the development of a ServerNet product with Tandem.


                                      -15-
<PAGE>


      Net Interest Expense
      --------------------

     Net interest expense for the nine months ended September 30, 1997 decreased
by  $52,000 as  compared  to the nine  months  ended  September  30,  1996,  due
principally  to a reduction in the  borrowings  against the  Company's  accounts
receivable line of credit.

      Extraordinary Item
      ------------------

     The  extraordinary  item for the  nine  months  ended  September  30,  1997
consists  primarily  of a  one-time  charge  incurred  in  connection  with  the
termination of the Company's financing facility with its former lender.


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

     Since  1994,  the  Company has funded its  operations  primarily  from cash
generated by operations  augmented  with funds from  borrowings  under a line of
credit and inventory  financing,  through private sales of equity securities and
net proceeds from the Offering.

     On August 25,  1997,  the Company  consummated  the  Offering of  2,500,000
shares of its common stock at a price to the public of $4.50 per share.  Of such
shares,  2,254,018  were  issued and sold by the  Company  and an  aggregate  of
245,982 were sold by certain selling shareholders (the "Selling  Shareholders").
On September 15, 1997 and as part of the Offering,  an additional 375,000 shares
were  issued and sold by the Company at a price to the public of $4.50 per share
to cover over-allotments.  The Company received $4.19 per share, before offering
expenses,   resulting  in  net  proceeds,   after  underwriting   discounts  and
commissions and other expenses,  of approximately  $10,683,000.  The Company did
not receive any proceeds from the sale of shares by the Selling Shareholders.

     Upon  the  closing  of the  Offering,  all of the  shares  of the  Series B
Preferred  Stock and the Series C Preferred Stock were  automatically  converted
into 3,770,590  shares of the Company's common stock. The Company used a portion
of the net proceeds from the Offering to pay approximately $317,000 and $242,000
of  cumulative  dividends  and interest on the Series B Preferred  Stock and the
Series C Preferred Stock, respectively. For further discussion of these dividend
payments see Item 5. Other  Information  --  Conversion  of Preferred  Stock and
Related Dividend Payments, contained in Part II. Other Information.

     Net  cash  used in  operations  was  $800,000  for the  nine  months  ended
September  30,  1997,  while  net cash  provided  by  operating  activities  was
$1,250,000  for the nine months ended  September  30, 1996.  Such use of cash in
1997 resulted  primarily from an increase in accounts  receivable coupled with a
decrease in  accounts  payable,  offset,  in part,  by a decrease  in  inventory
levels.  Net cash provided by financing  activities  was $8,510,000 for the nine
months  ended  September  30,  1997 and  $1,886,000  for the nine  months  ended
September 30, 1996.  The increase in net cash  provided by financing  activities
resulted primarily from cash generated by the Company's Offering.


                                      -16-
<PAGE>


     The Company used $311,000 and $478,000 for the  acquisition of equipment by
direct  purchase  during such  respective  periods.  For the nine  months  ended
September 30, 1997 and 1996, the Company acquired equipment under capital leases
of $0 and $78,000,  respectively,  and made  payments  under  capital  leases of
$77,000 and  $104,000,  respectively.  Total capital  expenditures  for 1997 are
expected to be approximately $845,000,  although such amounts are not subject to
formal commitments.  The Company anticipates that such expenditures will include
the  purchase  of  capital  equipment  for  research  and  development,  general
corporate  use  and  an  investment  in an  enterprise  wide  resource  planning
software.  There are no other  material  commitments  for  capital  expenditures
currently  outstanding.  Net repayments under the Company's accounts  receivable
financing  facility  used funds of  $1,762,000  and $551,000 for the nine months
ended September 30, 1997 and 1996, respectively.

     The  Company's  working  capital  was $15.4  million  and $4.3  million  at
September 30, 1997 and December 31, 1996, respectively.

     Until July 30, 1997,  the Company had a financing  facility  with  Fidelity
which provided for maximum eligible (as defined) accounts  receivable  financing
of $7 million at the prime lending rate with a 0.5%  transaction  fee applied to
each borrowing.  In addition, the agreement required a commitment fee of 0.5% of
the total available financing amount,  payable annually on each anniversary date
of the agreement.  The obligations  under such agreement were  collateralized by
substantially  all of the assets of the Company.  The  agreement did not contain
any cash withdrawal  restrictions,  any requirements for maintenance of specific
financial ratios or minimum net worth or limitations on dividend payments.  Such
financing  facility  was  terminated  in  July,  1997  in  connection  with  the
consummation  of  the  Company's  new  financing   facility  with  NCC  and  all
outstanding amounts have been repaid. In connection with the termination of such
financing  facility,  the Company  incurred a one-time  extraordinary  charge of
$120,000.

     On July  9,  1997,  the  Company  entered  into a full  recourse  factoring
facility with NCC which provides for aggregate advances not to exceed the lesser
of $7 million or up to 85% of Eligible  Receivables  (as  defined).  Interest on
such  advances is payable  monthly in arrears at the prime  lending rate and the
Company is obligated to pay certain annual fees. The factoring facility is for a
period of three years  (unless  terminated by NCC by providing the Company sixty
days prior written  notice)  beginning on July 30, 1997. The  obligations of the
Company under such  agreement are  collateralized  by  substantially  all of the
assets of the  Company.  As of  September  30,  1997 the  Company had no balance
outstanding under this full recourse factoring facility.

     On May 17, 1996, the Company's  direct pay line of credit with AT&T-CFC was
terminated  and its general  line of credit with  AT&T-CFC  was  increased to $2
million.  The agreement with AT&T-CFC contains  covenants relating to net worth,
total assets to debt and total  inventory  to debt.  Such general line of credit
has been  extended to March 31,  1998.  The Company  uses this line of credit to
augment its purchasing ability with various vendors.  The Company relied on this
line of credit for 12% of its inventory acquisitions in the first nine


                                      -17-
<PAGE>


months of 1997, the majority of which were purchases from Bell Microproducts and
Tech Data  Corporation.  The  Company's  obligations  under the  agreement  with
AT&T-CFC are  collateralized  by substantially all of the assets of the Company.
The maximum  amount,  during the preceding  twelve months,  that the Company has
drawn under such general line of credit has been approximately $1.7 million.  As
of September 30, 1997, the Company owed approximately  $69,000 under this credit
line, and available  credit under such line towards future  inventory  purchases
was approximately $1.9 million.

     AT&T-CFC and NCC have entered into an intercreditor subordination agreement
with respect to their relative  interests in substantially  all of the Company's
assets.

     The Company's  agreement  with NCC  restricts the Company's  ability to pay
certain  dividends  (not  including  the  dividends  paid to the  holders of the
Convertible  Preferred Stock) without NCC's prior written consent. The Company's
agreement with AT&T-CFC prohibits the payment of dividends. AT&T-CFC waived such
prohibition in connection with the dividend  payments made to the holders of the
Convertible Preferred Stock.

     On June 6, 1997,  the  Company  loaned its  President  and Chief  Executive
Officer an aggregate amount of $250,000 on a secured basis.

     On September 30, 1997, the Company's cash balance was  approximately  $11.4
million.

     The Company believes that its existing  available cash,  credit  facilities
and the cash flow expected to be generated from operations,  will be adequate to
satisfy its current and planned operations for at least the next 12 months.

     The  Company's   operating   results  are  affected  by  seasonal  factors,
particularly  the  spending  fluctuations  of its  largest  customers  including
Unisys, Tandem and the Federal government. Due to the relatively fixed nature of
certain of the  Company's  costs,  a decline in net sales in any fiscal  quarter
typically results in lower  profitability in that quarter.  The Company does not
expect such  spending  fluctuations  to be altered in the future.  A significant
reduction in orders from any of the  Company's  largest  customers  could have a
material adverse effect on the Company's results of operations.  There can be no
assurance  that the Company's  largest  customers  will continue to place orders
with the Company or that orders of its customers will continue at their previous
levels.


                                      -18-
<PAGE>


                              PART II. OTHER INFORMATION


Item 5.     Other Information.
- -------     ------------------

      Public Offering of Common Stock
      -------------------------------

     On August 25,  1997,  the Company  consummated  the  Offering of  2,500,000
shares of its common stock at a price to the public of $4.50 per share, of which
2,254,018  were issued and sold by the Company and an  aggregate of 245,982 were
sold by the  Selling  Shareholders.  On  September  15,  1997 and as part of the
Offering,  an additional 375,000 shares were issued and sold by the Company at a
price to the  public of $4.50 per share to cover  over-allotments.  The  Company
received $4.19 per share,  before offering expenses,  resulting in net proceeds,
after   underwriting   discounts  and  commissions   and  other   expenses,   of
approximately  $10,683,000.  The Company did not receive any  proceeds  from the
sale of shares by the Selling Shareholders.

     The Company used a portion of the net proceeds  from the Offering to pay an
aggregate of approximately  $559,000 of cumulative unpaid dividends and interest
to holders of the  Convertible  Preferred  Stock.  For a detailed  discussion of
these payments see "Conversion of Preferred Stock and Related Dividend Payments"
below.  The Company  intends to use the  remainder of the net proceeds  from the
Offering for general corporate purposes, including marketing expenses associated
with  alternate  channel  partner  development,  the  expansion of its sales and
marketing activities,  product development,  the implementation of an enterprise
management   system  and  the  remainder   for  working   capital  and  possible
acquisitions  of  businesses,   services  or  technology  complementary  to  the
Company's  business.  Pending such uses,  the Company  intends to invest the net
proceeds  of the  Offering  in  short-term,  investment-grade,  interest-bearing
instruments.

      Conversion of Preferred Stock and Related Dividend Payments
      -----------------------------------------------------------

     Upon  the  closing  of the  Offering,  all  1,600,000  shares  of  Series B
Preferred  Stock  were  automatically  converted  into  1,770,590  shares of the
Company's  common stock and all 500,000 shares of Series C Preferred  Stock were
automatically converted into 2,000,000 shares of the Company's common stock.

     Prior to the closing of the  Offering,  dividends on the Series B Preferred
Stock  accumulated  at the rate of $0.02  per share per  quarter.  In  addition,
interest of 6% per annum  accrued on any unpaid  dividends.  On August 21, 1997,
the Board of Directors declared a cash dividend  representing  cumulative unpaid
dividends  and interest on the Series B Preferred  Stock for the period from May
19, 1995 through and including August 25, 1997.

     In addition, prior to the closing of the Offering,  dividends on the Series
C  Preferred  Stock  accumulated  at the rate of $0.09 per  share  per  quarter.
Interest  of 6% per annum also  accrued on any unpaid  dividends.  On August 21,
1997, the Board of Directors  declared a cash dividend  


                                      -19-
<PAGE>


representing  cumulative unpaid dividends and interest on the Series C Preferred
Stock for the period from May 17, 1996 through and including August 25, 1997.

     The Company  used a portion of the net  proceeds  from the  Offering to pay
approximately  $317,000  and  $242,000  to the holders of the Series B Preferred
Stock and the Series C Preferred Stock, respectively.  Such payments represented
both of the cash  dividends  declared  by the Board of  Directors  on August 21,
1997.  Upon the closing of the Offering and the  subsequent  receipt of the cash
dividends  declared by the Board of Directors on August 21, 1997,  the rights of
the holders of the Convertible  Preferred Stock relating to the  accumulation of
dividends,  the  payment of  accumulated  dividends,  the payment of interest on
accumulated  dividends and the right to a preference payment in the event of any
liquidation, dissolution or winding-up of the Company ceased.


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

            (a)   Exhibits.

                   3.1    By-Laws of the Company, as amended.

                  11      Calculation of Earnings per Share.

                  27      Financial Data Schedule.

             (b)  Reports on Form 8-K.

                  None.


                                      -20-
<PAGE>


                                   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.



                                    ECCS, Inc.



DATE: November 3, 1997              By:  /s/ Gregg M. Azcuy
                                         ------------------
                                         Gregg M. Azcuy, President
                                         and Chief Executive Officer
                                         (Principal Executive Officer)



DATE: November 3, 1997              By:  /s/ Louis J. Altieri
                                         --------------------
                                         Louis J. Altieri, Vice President,
                                         Finance and Administration (Principal
                                         Financial and Accounting Officer)



                                      -21-



                                   EXHIBIT 3.1



<PAGE>
                                 AMENDED BY-LAWS

                                       OF

                                   ECCS, INC.

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

                          Initially adopted May 3, 1989


                                    ARTICLE I

                                    OFFICES
                                    -------


          1.  Registered   Office  and  Agent.  The  registered  office  of  the
Corporation  in the State of New Jersey is at 500 College Road East,  Princeton,
New Jersey 08540.

          The  registered  agent of the  Corporation  at such office is 
                              DAVID J. SORIN, ESQ.

          2. Principal Place of Business. The principal place of business of the
Corporation is One Sheila Drive, Building 6A, Tinton Falls, New Jersey 07724.

          3. Other Places of Business.  Branch or subordinate places of business
or offices  may be  established  at any time by the Board at any place or places
where the Corporation is qualified to do business.


<PAGE>


                                   ARTICLE II

                                  SHAREHOLDERS
                                  ------------


          1. Annual Meeting.  The annual meeting of  shareholders  shall be held
upon not less  than ten nor more than  sixty  days  written  notice of the time,
place,  and purposes of the meeting at 10 o'clock a.m. on the first business day
of the month of January of each year at 437A Newman Springs Road,  Lincroft,  NJ
07738,  or at such other time and place as shall be  specified  in the notice of
meeting,  in order to elect  directors and transact such other business as shall
come before the meeting.  If that date is a legal holiday,  the meeting shall be
held at the same hour on the next succeeding business day.

          2. Special  Meetings.  A special meeting of shareholders may be called
for any purpose by the  president,  the Board or any  shareholders  beneficially
holding,  in the aggregate,  at least 10% of the voting stock of the Company.  A
special  meeting  shall be held upon not less than ten nor more than  sixty days
written notice of the time, place and purposes of the meeting.

          3. Action Without Meeting.  The shareholders may act without a meeting
if, prior or subsequent  to such action,  each  shareholder  who would have been
entitled to vote upon such action shall consent in writing to such action.  Such
written consent or consents shall be filed in the minute book.

          4.  Quorum.  The  presence  at a meeting  in person or by proxy of the
holders of shares  entitled to cast a majority of the votes shall  constitute  a
quorum.


                                      -2-
<PAGE>


                                   ARTICLE III

                               BOARD OF DIRECTORS
                               ------------------


          1.  Number and Term of  Office.  The  number of  directors  that shall
constitute  the whole Board of  Directors  shall be no less than four (4) and no
more than seven (7). The number of directors  may be increased  within the range
of  four  (4) to  seven  (7) by a vote  of the  majority  of the  Board  without
shareholder  approval.  Except as otherwise provided herein,  directors shall be
elected at the annual meeting of shareholders and each director shall be elected
to serve until his successor has been elected and shall qualify.  Directors need
not be shareholders.

          2.  Regular  Meetings.  A regular  meeting of the Board  shall be held
without notice immediately  following and at the place the annual  shareholders'
meeting for the same  purpose of electing  officers  and  conducting  such other
business as may come before the meeting.  The Board, by resolution,  may provide
for  additional  regular  meetings which may be held without  notice,  except to
directors not present at the time of the adoption of the resolution.

          3. Special  Meetings.  A special meeting of the Board may be called at
any time by the Chairman,  the president,  the chief operating officer or by two
directors  for any  purpose.  Such  meeting  shall be held upon not less than 24
hours prior notice.  Such notice may be given orally  (either by telephone or in
person),  by facsimile  transmission or written notice actually  received.  Such
notice shall specify the time and place of the meeting, but need not specify the
purpose or purposes of the special meeting.


                                      -3-
<PAGE>


          4.  Action  Without  Meeting.  The Board may act without a meeting if,
prior to or  subsequent  to such  action,  each member of the Board  consents in
writing to such action.  Such written  consent or consents shall be filed in the
minute book.

          5. Quorum.  Three  directors from the entire Board shall  constitute a
quorum for the transaction of business.

          6.  Vacancies in Board of  Directors.  Any vacancy on the Board may be
filled in the manner set forth in Article III herein. In the case of an increase
in the number of directors, by the stockholders,  group of stockholders or other
group who shall be entitled to nominate  such new  director or  directors in the
manner and as set forth in Article III hereof.


                                      -4-
<PAGE>


                                   ARTICLE IV

                               WAIVERS OF NOTICE
                               -----------------


          Any  notice   required  by  these  by-laws,   by  the  certificate  of
incorporation,  or by the New Jersey  Business  Corporation Act may be waived in
writing by any person entitled to notice.  The waiver or waivers may be executed
either  before or after the event with respect to which  notice is waived.  Each
director or shareholder  attending a meeting  without  protesting,  prior to its
conclusion,  the lack of  proper  notice  shall be deemed  conclusively  to have
waived notice of the meeting.


                                      -5-
<PAGE>


                                    ARTICLE V

                                    OFFICERS
                                    --------


          1. Election.  At its regular  meeting  following the annual meeting of
shareholders,  the Board shall elect a president, a treasurer, a secretary,  and
it may elect such other officers,  including one or more vice presidents,  as it
shall deem necessary. One person may hold two or more offices.

          2. Duties and  Authority of President.  The  president  shall be chief
executive  officer of the  Corporation.  Subject  only to the  authority  of the
Board,  he shall have general charge and  supervision  over, and  responsibility
for, the business and affairs of the Corporation.  Unless otherwise  directed by
the Board,  all other officers shall be subject to the authority and supervision
of the  president.  The  president may enter into and execute in the name of the
Corporation  contracts or other instruments in the regular course of business or
contracts or other  instruments  not in the regular course of business which are
authorized,  either generally or  specifically,  by the Board. He shall have the
general  powers  and  duties  of  management  usually  vested  in the  office of
president of a corporation.

          3. Duties and Authority of Vice President.  The  vice president  shall
perform  such  duties  and  have  such  authority  as from  time to time  may be
delegated  to him by  the  president  or by the  Board.  In the  absence  of the
president  or in the event of his death,  inability  or refusal to act, the vice
president  shall  perform  the duties and be vested  with the  authority  of the
president.


                                      -6-
<PAGE>


          4. Duties and  Authority of Treasurer.  The  treasurer  shall have the
custody of the funds and securities of the  Corporation  and shall keep or cause
to be kept regular books of account for the  Corporation.  The  treasurer  shall
perform  such other duties and possess such other powers as are incident to that
office or as shall be assigned by the president or the Board.

          5.  Duties and  Authority  of  Secretary.  The  secretary  shall cause
notices of all meetings to be served as  prescribed  in these  by-laws and shall
keep or cause to be kept the minutes of all meetings of the shareholders and the
Board.  The  secretary  shall have  charge of the seal of the  Corporation.  The
secretary  shall  perform such other duties and possess such other powers as are
incident to that office or as are assigned by the president or the Board.


                                      -7-
<PAGE>


                                   ARTICLE VI

                      AMENDMENTS TO AND EFFECT OF BY-LAWS;
                                   FISCAL YEAR
                      ------------------------------------


          1. Force and  Effect of  By-laws.  These  by-laws  are  subject to the
provisions  of the New Jersey  Business  Corporation  Act and the  Corporation's
certificate  of  incorporation,  as it may be amended from time to time.  If any
provision in these by-laws is  inconsistent  with a provision in that Act or the
certificate of  incorporation,  the provision of that Act or the  certificate of
incorporation shall govern.

          2.  Wherever  in these  by-laws  references  are made to more than one
incorporator,   director  or  shareholder,   they  shall,  if  this  is  a  sole
incorporator,  director,  shareholder  corporation,  be  construed  to mean  the
solitary  person;  and all provisions  dealing with the quantum of majorities or
quorums  shall be deemed to mean the action by the one person  constituting  the
corporation.

          3.  Amendments to By-laws.  These  by-laws may be altered,  amended or
repealed  by the  shareholders  or the  Board.  Any by-law  adopted,  amended or
repealed by the shareholders may be amended or repealed by the Board, unless the
resolution of the shareholders  adopting such by-law  expressly  reserves to the
shareholders the right to amend or repeal it.

          4. Fiscal Year. The fiscal year of the Corporation  shall begin on the
first day of January of each year.


                                      -8-
<PAGE>


                                   ARTICLE VII

                         INDEMNIFICATION AND INSURANCE
                         -----------------------------

          Every person who was or is a party or is threatened to be made a party
to or is involved in any action,  suit or proceeding,  whether civil,  criminal,
administrative  or  investigative,  by reason of the fact that he or a person of
whom he is the legal  representative  is or was a  director  or  officer  of the
Corporation  or is or was serving at the request of the  Corporation  or for its
benefit as a director or officer of another corporation,  or as a representative
in another  enterprise,  shall be  indemnified  and held harmless to the fullest
extent permissible under and pursuant to any procedure specified in the Business
Corporation  Act of the  State of New  Jersey,  as  amended  from  time to time,
against  all  expenses,  liabilities  and  losses  (including  attorneys'  fees,
judgments,  fines  and  amounts  paid or to be paid  in  settlement)  reasonably
incurred   or  suffered  by  him  in   connection   therewith.   Such  right  of
indemnification  shall be a contract that may be enforced in any manner  desired
by such  person.  Such right of  indemnification  shall not be  exclusive of any
right which such directors,  officers or  representatives  may have or any other
right which such directors,  officers or  representatives  may have or hereafter
acquire and,  without  limiting the generality of such statement,  they shall be
entitled to their respective rights of indemnification under any agreement, vote
of  shareholders,  provision of law or otherwise,  as well as their rights under
this Article.  

          The Board of  Directors  may cause the  Corporation  to  purchase  and
maintain  insurance  on behalf of any person who is or was a director or officer
of the  Corporation or is or was serving at the request of the  Corporation as a
director  or officer  of  another  corporation,  or as its  representative  in a
partnership,  joint  venture,  trust or other  enterprise  against any liability


                                      -9-
<PAGE>


asserted against such person and incurred in any such capacity or arising out of
such status,  whether or not the  Corporation  would have the power to indemnify
such person.


                                      -10-

<TABLE>

                                                                               Exhibit 11

                            Calculation of Earnings per Share

<CAPTION>

                                                      Three Months          Nine Months
                                                 Ended September 30,     Ended September 30,
                                                 -------------------   ---------------------
                                                    1997     1996        1997       1996
                                                 --------  ---------   --------  -----------


<S>                                                  <C>   <C>        <C>       <C>     
Net income (loss) before  extraordinary item..   $   322   $  (155)   $ 1,020   $  (530)

Extraordinary item ...........................       120        --        120        --

Net income (loss) ............................       202      (155)       900      (530)

Preferred Dividends ..........................        38        77        192       163

Net income (loss)  applicable to common
shares........................................       164      (232)       708      (693)

Primary net income per share
before extraordinary item ....................   $  0.04   $    --    $  0.14   $    --
                                                 -------   -------    -------   -------

Primary net income (loss) per share ..........   $  0.02   $ (0.05)   $  0.12   $ (0.16)
                                                 -------   -------    -------   -------

Fully diluted net income per share
before extraordinary item ....................   $  0.03   $    --    $  0.11   $    --
                                                 -------   -------    -------   -------

Fully diluted net income per share ...........   $  0.02   $    --    $  0.10   $    --
                                                 -------   -------    -------   -------

Primary weighted average number of
common and common equivalent shares ..........     7,798     4,385      6,096     4,328

Fully diluted weighted average
number of common and common equivalent shares.    10,327        --      9,646        --

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
REGISTRANT'S  UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS CONTAINED IN THIS FORM
10-Q FOR THE PERIOD ENDING  SEPTEMBER 30, 1997, AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FORM 10-Q.
</LEGEND>
<CIK>                         0000900619
<NAME>                        ECCS, Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   9-mos
<FISCAL-YEAR-END>                              Dec-31-1997
<PERIOD-START>                                 Jan-01-1997
<PERIOD-END>                                   Sep-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         11,397
<SECURITIES>                                   0
<RECEIVABLES>                                  5,058
<ALLOWANCES>                                   243
<INVENTORY>                                    3,804
<CURRENT-ASSETS>                               20,366
<PP&E>                                         4,562
<DEPRECIATION>                                 3,521
<TOTAL-ASSETS>                                 22,519
<CURRENT-LIABILITIES>                          4,946
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       109
<OTHER-SE>                                     17,317
<TOTAL-LIABILITY-AND-EQUITY>                   22,519
<SALES>                                        26,509
<TOTAL-REVENUES>                               26,509
<CGS>                                          19,058
<TOTAL-COSTS>                                  5,087
<OTHER-EXPENSES>                               1,174
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             170
<INCOME-PRETAX>                                1,020
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            1,020
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                120
<CHANGES>                                      0
<NET-INCOME>                                   900
<EPS-PRIMARY>                                  0.12
<EPS-DILUTED>                                  0.10
        

</TABLE>


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