P COM INC
10-Q/A, 1999-06-14
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: P COM INC, 10-K/A, 1999-06-14
Next: P COM INC, 10-Q/A, 1999-06-14



<PAGE>

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

                                  FORM 10-Q/A
                                Amendment No. 2
                                 To Form 10-Q

(Mark One)

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

     For the quarterly period ended March 31, 1998.

                                      OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from                 to                .

                        Commission File Number: 0-25356
                                _______________

                                  P-Com, Inc.
            (Exact name of Registrant as specified in its charter)

                                _______________


          Delaware                                         77-0289371
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

3175 S. Winchester Boulevard, Campbell, California            95008
    (Address of principal executive offices)                (zip code)


      Registrant's telephone number, including area code: (408) 866-3666
                                _______________

  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 [_]

  As of May 11, 1998, there were 43,155,565 shares of the Registrant's Common
Stock outstanding, par value $0.0001.

  This quarterly report on Form 10-Q/A consists of 34 pages of which this is
page 1. The Exhibit Index appears on page 34.

                                       1
<PAGE>

 AMENDED FILING OF FORM 10-Q FOR THE QUARTER ENDED MARCH 31, 1998 - RESTATEMENT
          OF FINANCIAL STATEMENTS AND CHANGES TO CERTAIN INFORMATION

  P-Com, Inc. (the "Company") is amending, pursuant to this amendment, its
Quarterly Report on Form 10-Q for the quarter ended March 31, 1998. The Company
has adjusted the allocation of the purchase price related to the March 28, 1998
and April 1, 1998 acquisition of the Wireless Communications Group of Cylink
Corporation (the "Cylink Wireless Group"). The Company initially recorded a
charge for purchased in-process research and development ("IPR&D") in March 1998
based upon a purchase price allocation which was made in a manner consistent
with widely recognized appraisal practices at the date of acquisition.
Subsequently the Company has resolved to adjust the amount originally allocated
to acquired IPR&D based on a more current and preferred methodology. As such,
the Company has adjusted the allocation of the purchase price related to the
acquisition of the Cylink Wireless Group. This adjustment reduced the charge to
operations for IPR&D from $33.9 million to $15.4 million and created a higher
recorded value of goodwill and other intangible assets. This amended filing
contains related financial information and disclosures as of and for the three
month period ended March 31, 1998. See Note 1 to the Condensed Consolidated
Financial Statements.

                                       2
<PAGE>

                                  P-COM, INC.

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                           Page
Part I.    Financial Information                                          Number
           ---------------------                                          ------
<S>                                                                       <C>
  Item 1.  Financial Statements (unaudited)

           Condensed Consolidated Balance Sheets as of March 31, 1998
           and December 31, 1997.........................................    4

           Condensed Consolidated Statements of Operations for the three
           month periods ended March 31, 1998 and 1997...................    5

           Condensed Consolidated Statements of Cash Flows for the
           three month periods ended March 31, 1998 and 1997.............    6

           Notes to Condensed Consolidated Financial Statements..........    7

  Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations.....................................   13

Part II.   Other Information
           -----------------

  Item 1.  Legal Proceedings.............................................   32

  Item 2.  Changes in Securities.........................................   32

  Item 3.  Defaults Upon Senior Securities...............................   32

  Item 4.  Submission of Matters to a Vote of Security Holders...........   32

  Item 5.  Other Information.............................................   32

  Item 6.  Exhibits and Reports on Form 8-K..............................   32

           Signatures....................................................   33
</TABLE>

                                       3
<PAGE>

PART I - FINANCIAL INFORMATION
- ------------------------------

ITEM I
                                  P-COM, INC.

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                (In thousands)
<TABLE>
<CAPTION>

                                                                       March 31,         December 31,
                                                                         1998                1997
                                                                      -----------       --------------
                                                                      (restated)
<S>                                                                  <C>               <C>
ASSETS
Current assets:
   Cash and cash equivalents                                           $   25,922         $   88,145
   Accounts receivable, net                                                68,667             70,883
   Notes receivable                                                           207                205
   Inventory                                                               74,848             58,003
   Prepaid expenses and other current assets                               15,514             10,632
                                                                     --------------     ---------------
      Total current assets                                                185,158            227,868

   Property and equipment, net                                             39,656         $   32,313
   Deferred income taxes                                                    6,855              1,697
   Goodwill and other assets                                               77,754             43,643
                                                                     --------------     ---------------
                                                                       $  309,423            305,521
                                                                     ==============     ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                    $   38,193             38,043
   Accrued employee benefits                                                2,810              3,930
   Other accrued liabilities                                               10,519              6,255
   Income taxes payable                                                     9,249              6,409
   Notes payable                                                              245                293
                                                                     --------------     ---------------
      Total current liabilities                                            61,016             54,930
                                                                     --------------     ---------------


Long-term debt                                                            102,255            101,690
                                                                     --------------     ---------------
Minority interest                                                             705                604
                                                                     --------------     ---------------


Stockholders' equity:
   Preferred stock                                                              -                  -
   Common Stock                                                                 4                  4
   Additional paid-in capital                                             134,165            131,735
   Retained earnings                                                       13,283             18,380
   Accumulated other comprehensive income                                  (2,005)            (1,822)
                                                                     --------------     ---------------
     Total stockholders' equity                                        $  145,447         $  148,297
                                                                     --------------     ---------------
                                                                       $  309,423         $  305,521
                                                                     ==============     ===============

</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       4
<PAGE>

                                  P-COM, INC.

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


<TABLE>
<CAPTION>
                                                              Three Months Ended March 31,
                                                                 1998              1997
                                                              ----------        ----------
                                                              (restated)
<S>                                                           <C>               <C>
Sales
  Product                                                      $  51,421         $  38,593
  Service                                                          7,216             5,634
                                                              ----------        ----------
    Total sales                                                   58,637            44,227
                                                              ----------        ----------
Cost of sales
  Product                                                         28,847            23,141
  Service                                                          4,665             4,311
                                                              ----------        ----------
    Total cost of sales                                           33,512            27,452
                                                              ----------        ----------
  Gross profit                                                    25,125            16,775
                                                              ----------        ----------
Operating expenses:
  Research and development                                         7,728             6,774
  Selling and marketing                                            4,225             2,915
  General and administrative                                       3,891             3,437
  Goodwill amortization                                              698               346
  Acquired in-process research and development                    15,442                 -
                                                              ----------        ----------
    Total operating expenses                                      31,984            13,472
                                                              ----------        ----------
Income (loss) from operations                                     (6,859)            3,303
Interest expense                                                  (1,766)             (296)
Interest income                                                      882               380
Other income (expense)                                                20              (156)
                                                              ----------        ----------
Income (loss) before income taxes                                 (7,723)            3,231
Provision (benefit) for income taxes                              (2,626)            1,553
                                                              ----------        ----------
Net income (loss)                                              $  (5,097)        $   1,678
                                                              ==========        ==========
Net income (loss) per share:
  Basic                                                        $   (0.12)        $    0.04
                                                              ==========        ==========
  Diluted                                                      $   (0.12)        $    0.04
                                                              ==========        ==========
Shares used in per share computation:
  Basic                                                           42,951            41,371
                                                              ==========        ==========
  Diluted                                                         42,951            43,238
                                                              ==========        ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       5
<PAGE>

                                  P-COM, INC.

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (In thousands, unaudited)


<TABLE>
<CAPTION>

                                                                                Three Months Ended March 31,
                                                                                    1998            1997
                                                                                ------------    ------------
                                                                                 (restated)
<S>                                                                             <C>              <C>
Cash flows from operating activities:
- ------------------------------------
   Net income (loss)                                                            $    (5,097)    $      1,678
   Adjustments to reconcile net income (loss) to net cash
     used in operating activities:
     Depreciation                                                                     2,923            1,136
     Amortization of goodwill                                                           689              346
     Change in minority interest                                                        101              (21)
     Deferred income taxes                                                           (5,158)              14
     Acquired in-process research and development expenses                           15,442                -
     Change in assets and liabilities (net of acquisition balances):
       Accounts receivable                                                           (3,214)           2,287
       Notes receivable                                                                  (2)             435
       Inventory                                                                    (11,736)          (6,881)
       Prepaid expenses                                                              (3,185)             115
       Goodwill and other assets                                                     (1,854)            (126)
       Accounts payable                                                              (1,205)             229
       Accrued employee benefits                                                     (1,120)             135
       Other accrued liabilities                                                      4,264           (2,759)
       Income taxes payable                                                           2,840            1,337
                                                                                -----------      -----------
          Net cash used in operating activities                                      (6,303)          (2,075)
                                                                                -----------      -----------
Cash flows from investing activities:
- -------------------------------------
   Acquisition of property and equipment                                             (9,805)          (2,618)
   Acquisitions, net of cash acquired                                               (48,874)         (10,855)
                                                                                -----------      -----------
          Net cash used in investing activities                                     (58,679)         (13,473)
                                                                                -----------      -----------

Cash flows from financing activities:
- ------------------------------------
   Proceeds (payment) of notes payable                                                  517           (4,754)
   Proceeds from stock issuances, net of expenses                                     2,430            1,418
                                                                                -----------      -----------
          Net cash provided by (used in) financing activities                         2,947           (3,336)
                                                                                -----------      -----------
Effect of exchange rate changes on cash                                                (183)            (228)
                                                                                -----------      -----------
Net decrease in cash and cash equivalents                                           (62,223)         (19,112)
Cash and cash equivalents at the beginning of the period                             88,145           42,226
                                                                                -----------      -----------
Cash and cash equivalents at the end of the period                              $    25,922           23,114
                                                                                ===========      ===========
Supplemental cash flow disclosures:
   Cash paid for income taxes                                                   $       676      $       200
                                                                                ===========      ===========
   Stock issued in connection with the acquisition of CSM and ACS               $         -      $    14,500
                                                                                ===========      ===========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       6
<PAGE>

                                  P-COM, INC.

             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  BASIS OF PRESENTATION

  The accompanying unaudited Condensed Consolidated Financial Statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Rule
10-01 of Regulation S-X. Accordingly, they do not contain all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, the accompanying unaudited
Condensed Consolidated Financial Statements reflect all adjustments (consisting
only of normal recurring adjustments) considered necessary for a fair
presentation of P-Com, Inc.'s (referred to herein, together with its wholly
owned and partially owned subsidiaries, as "P-Com" or the "Company") financial
condition as of March 31, 1998, and the results of its operations and its cash
flows for the three months ended March 31, 1998 and 1997. These financial
statements should be read in conjunction with the Company's audited 1997
financial statements, including the notes thereto, and the other information set
forth therein, included in the Company's Annual Report on Form 10-K/A (File No.
0-25356). Operating results for the three month period ended March 31, 1998 are
not necessarily indicative of the operating results that may be expected for the
year ending December 31, 1998.

  This Quarterly Report on Form 10-Q/A contains forward-looking statements that
involve numerous risks and uncertainties. The statements contained in this
Quarterly Report on Form 10-Q/A that are not purely historical are forward-
looking statements within the meaning of Section 27A of the Securities Act of
1933, as amended and Section 21E of the Securities Exchange Act of 1934, as
amended, including without limitation statements regarding the Company's
expectations, beliefs, intentions or strategies regarding the future. The
Company's actual results could differ materially from those anticipated in these
forward-looking statements as a result of certain factors, including those set
forth in the factors affecting operating results contained in this Quarterly
Report on Form 10-Q/A.

  The Company recorded a charge for purchased in-process research and
development ("IPR&D") in March 1998 relating to the acquisition of the Cylink
Wireless Group in a manner consistent with widely recognized appraisal practices
at the date of acquisition. Subsequent to this time, the Company became aware of
some new information which brought into question the traditional appraisal
methodology, and revised its purchase price allocation based upon a more current
and preferred methodology. As a result of computing IPR&D using the current
preferred methodology, the Company, decided to revise the amount originally
allocated to IPR&D. As such, the Company has restated its first, second, and
third quarter 1998 consolidated financial statements. As a result, the first
quarter charge for acquired IPR&D was decreased from $33.9 million previously
recorded to $15.4 million, a decrease of $18.5 million with a corresponding
increase in goodwill and other intangible assets and related amortization in
subsequent quarters. Technological feasibility was not established for the
expensed IPR&D, and the expensed IPR&D had no alternative future use. The
portion of the purchase price allocated to goodwill and other intangible assets
includes $6.3 million of developed technology, $2.7 million of core technology,
$1.8 million of assembled workforce, and $23.5 million of goodwill. The effect
of this reallocation on previously reported condensed consolidated financial
statements as of and for the three-month period ended March 31, 1998 is as
follows (in thousands except per share amounts, unaudited):

                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                                                                    Three months ended
                                                                                                      March 31, 1998
               Statements of Operations:                                                   As reported               Restated
                                                                                         --------------            -------------
               <S>                                                                        <C>                       <C>
               Acquired in-process research and development expenses                      $   33,856                $   15,442
               Loss from operations                                                       $  (25,273)               $   (6,859)
               Net loss                                                                   $  (17,249)               $   (5,097)
               Net loss per share
                 Basic and diluted                                                        $    (0.40)               $    (0.12)

               <CAPTION>
                                                                                                      March 31, 1998
               Balance Sheets:                                                             As reported               Restated
                                                                                         --------------            -------------
               <S>                                                                        <C>                       <C>
               Deferred income taxes                                                      $   13,117                $    6,855
               Goodwill and other assets                                                  $   59,340                $   77,754
               Total assets                                                               $  297,271                $  309,423
               Retained earnings                                                          $    1,131                $   13,283
               Total stockholders' equity                                                 $  133,295                $  145,447
</TABLE>

2.  NET INCOME (LOSS) PER SHARE

  The Company has adopted Statement of Financial Accounting Standards No. 128,
"Earnings Per Share" ("SFAS 128"). SFAS 128 requires presentation of both Basic
EPS and Diluted EPS on the face of the income statement. Basic EPS, which
replaces primary EPS, is computed by dividing net income available to Common
Stockholders (numerator) by the weighted average number of common shares
outstanding (denominator) during the period. Unlike the computation of primary
EPS, Basic EPS excludes the dilutive effect of stock options. Diluted EPS
replaces fully diluted EPS and gives effect to all dilutive potential common
shares outstanding during a period. In computing Diluted EPS, the average stock
price for the period is used in determining the number of shares assumed to be
purchased from exercise of stock options rather than the higher of the average
or ending stock price as used in the computation of fully diluted EPS.

  Following is a reconciliation of the numerators and denominators of the Basic
and Diluted EPS computations for the periods presented below (in thousands
except per share data):
<TABLE>
<CAPTION>
                                                                                               Three months ended March 31,
                                                                                             1998                      1997
                                                                                         --------------            --------------
                                                                                          (restated)
               <S>                                                                       <C>                       <C>
               Numerator for basic income (loss) per share - net income (loss)           $   (5,097)               $    1,678
                                                                                         ==============            ==============
               Denominator for basic income (loss) per common share                          42,951                    41,371
               Effect of dilutive securities:
               Stock options and warrants                                                         -                     1,867
                                                                                         --------------            --------------
               Denominator for diluted income (loss) per common share                        42,951                    43,238
                                                                                         ==============            ==============
               Income (loss) from continuing operations before
               extraordinary items per common share:
               Basic                                                                     $    (0.12)               $     0.04
                                                                                         ==============            ==============
               Diluted                                                                    $   (0.12)               $     0.04
                                                                                         ==============            ==============
</TABLE>

  For the first quarter of 1998, the weighted-average unexercised stock options
to purchase 1,570,817 shares of Common Stock were excluded from the computation
of diluted net loss per share, as the effect would be antidilutive. For the
first quarter of 1997, 142,300 weighted-average outstanding stock options were
also excluded from the computation of net income per share. Options are
antidilutive when the Company has a net loss or when the exercise price of the
stock option is greater than the average market price of the Company's Common
Stock.

                                       8
<PAGE>

3.  RECENT ACCOUNTING PRONOUNCEMENTS

  In June 1997, the FASB issued SFAS 130, "Reporting Comprehensive Income." SFAS
130 establishes standards for reporting comprehensive income and its components
in a financial statement that is displayed with the same prominence as other
financial statements. Comprehensive income as defined includes all changes in
equity (net assets) during a period from non-owner sources. Examples of items to
be included in comprehensive income, which are excluded from net income, include
foreign currency translation adjustments and unrealized gain/loss on available-
for-sale securities. The Company's total comprehensive income (loss) was as
follows (in thousands):


<TABLE>
<CAPTION>
                                                       Three Months Ended
                                                            March 31,
                                                        1998         1997
                                                     ----------   ----------
     <S>                                             <C>          <C>
                                                     (restated)

     Net income (loss)                                $(5,097)      $1,679
     Other comprehensive income (loss)                   (183)        (277)
                                                      -------       ------
     Total comprehensive income (loss)                $(5,280)      $1,402
                                                      =======       ======
</TABLE>

  In June 1997, the FASB issued SFAS 131, "Disclosures about Segments of an
Enterprise and Related Information." This statement establishes standards for
the way companies report information about operating segments in annual
financial statements. It also establishes standards for related disclosures
about products and services, geographic areas, and major customers. The
disclosures prescribed by SFAS 131 are effective in 1998, and are not required
for interim periods. The Company does not expect this pronouncement to have a
material effect on its financial statements.

4.  ACQUISITIONS

  On March 28, 1998, the Company acquired substantially all of the assets, and
on April 1, 1998, the accounts receivable of the Cylink Wireless Group for $46.0
million in cash and $14.5 million in a short-term, non interest bearing
unsecured subordinated promissory note due July 6, 1998. The Cylink Wireless
Group designs, manufactures and markets spread spectrum radio products for voice
and data applications in both domestic and international markets. The
acquisition of the accounts receivable on April 1, 1998 was recorded in the
second quarter of 1998.

  The Company accounted for this acquisition as a purchase business combination.
The results of Cylink Wireless Group are included from the date of acquisition
and were not material to the Company's results of operations for the three-month
period ended March 31, 1998.

  The total purchase price of the acquisition is as follows (in thousands):

<TABLE>


        <S>                                            <C>
        Cash Payment                                   $46,000
        Short-term promissory note                      14,500
        Expenses                                         2,483
                                                       -------
                      Total                            $62,983
                                                       =======

</TABLE>

                                       9
<PAGE>

  The allocation of the purchase price, restated for the revision of the amount
allocated to in-process research and development ("IPR&D"), as discussed below,
was as follows (in thousands):

<TABLE>
<CAPTION>
                                                (As reported)     (Restated)
                                                -------------     ----------
<S>                                             <C>               <C>
Accounts receivable, net                           $  9,065        $  9,065
Inventory                                             5,109           5,109
Property and equipment, net                             461             461
Current liabilities assumed                          (1,355)         (1,355)
Intangible assets:                                   15,847
  Goodwill                                                -          23,482
  In-process research and development                33,856          15,442
  Developed technology                                    -           6,291
  Acquired workforce                                      -           1,781
  Core technology                                         -           2,707
                                                   --------        --------
       Total                                       $ 62,983        $ 62,983
                                                   ========        ========

</TABLE>

  The following unaudited pro forma information combines the historical sales
and net income (loss) and net income (loss) per share of P-Com and the Cylink
Wireless Group for the three months ended March 31, 1998 and the year ended
December 31, 1997 in each case as if the acquisition had occurred at the
beginning of the earliest period presented. The results include amortization of
goodwill and other intangible assets related to the acquisition of the Cylink
Wireless Group, as restated for the revision of the amount of purchase price
allocated to IPR&D as discussed below, and as previously reported. (In
thousands, except per share data)

<TABLE>
<CAPTION>
                                        Three Months Ended                     Twelve Months Ended
                                          March 31, 1998                        December 31, 1997
                                            (restated)                              (restated)
                                -----------------------------------     -------------------------------------
                                 P-Com        Cylink      Pro Forma      P-Com       Cylink (1)     Pro Forma
                                --------     --------     ---------     --------     ----------     ---------
<S>                             <C>          <C>          <C>           <C>          <C>            <C>
Sales                           $ 58,637     $  4,508     $ 63,145      $220,702     $ 27,957       $248,659
Net income (loss)                 (5,097)      (4,706)      (9,803)       18,891       (3,443)        15,448
Net income (loss) per share:
  Basic                            (0.12)       (0.11)       (0.23)         0.45        (0.08)          0.37
  Diluted                          (0.12)       (0.11)       (0.23)         0.43        (0.08)          0.35
</TABLE>
- ----------
(1)  On November 5, 1998, Cylink publicly announced that it and its independent
     accountants had initiated a review of revenue recognition practices which
     would result in a restatement of Cylink's previously issued first and
     second quarter 1998 results and that the first three quarters of 1998 were
     all expected to show substantial operating losses.  During the review,
     certain facts became publicly available that indicated that errors had been
     made in the application of revenue recognition policies which also impacted
     Cylink's fourth quarter 1998 results.  These restated results were
     announced in a press release issued by Cylink dated December 16, 1998 and
     have been reflected in the Cylink balances shown in the financial
     statements.  These restated results only impact the year ended December 31,
     1997 for the Cylink Wireless Group as follows (in thousands):
<TABLE>
<CAPTION>

Statement of Operations:                        (As reported)     (Restated)
                                                -------------     ----------
 <S>                                            <C>               <C>
 Revenue                                           $31,267          $27,957
 Operating expenses                                 14,118           14,118
 Income from operations                              3,688            1,769
 Net income                                          2,668            1,343
</TABLE>

                                       10
<PAGE>

  After consideration of recent guidance, which included modifications of widely
recognized appraisal practices, the Company has adjusted the allocation of the
purchase price related to the acquisition of the Cylink Wireless Group, which
included decreasing the IPR&D charge from $33.9 million as originally reported
in the Company's Quarterly Report on Form 10-Q for its quarter ended March 31,
1998 to $15.4 million. The result of this restatement is a lesser charge to
income for IPR&D and a higher recorded value of goodwill and other intangible
assets, resulting in increased amortization of such goodwill and other
intangible assets in future periods.

  IPR&D had no alternative future use at the date of acquisition and
technological feasibility had not been established.

  Among the various factors considered in determining the amount of the
allocation of the purchase price to IPR&D were estimating the stage of
development of each IPR&D project at the date of acquisition, estimating cash
flows resulting from the expected revenues generated from such projects, and
discounting the net cash flows. In addition, other factors were considered in
determining the value assigned to purchased in-process technology such as
research projects in areas supporting products which address the growing third
world markets by offering a new point-to-multipoint product, a faster, less
expensive more flexible point-to-point product, and the development of enhanced
Airlink products, consisting of a Voice Extender, Data Metro II, and RLL
encoding products. IPR&D essentially comprised three significant projects: a new
point-to-multipoint product; a faster, less expensive, more flexible point-to-
point product; and the development of enhanced Airlink products acquired from
Cylink Wireless Group, consisting of a Voice Extender, Data Metro II and RLL
encoding products. At the time of the acquisition, these projects were estimated
to be 60%, 85% and 50% complete, respectively, with estimated costs to complete
of $2.4 million, $2.6 million and $0.6 million, respectively. The new point-to-
multipoint product will include significant developments such as time division
multiple access scalability and a software controlled (vs. dipswitch controlled)
installation system and is not expected to be completed prior to 2000. This new
product is expected to generate revenues over the next 10 years. The point-to-
point product will significantly redesign the RF section and digital board by
offering a more robust RF section, proprietary software, network management
functions and easier configuration options. This project is expected to be
completed during the third quarter of 1998 and generate revenues over the next
10 years. The enhancements to existing Airlink products will focus on voice
frequency, pseudonoise code technology and the introduction of compression
technology and are expected to be completed during the first quarter of 1999.
These projects are expected to generate revenues over the next 10 years. Cost
assumptions used to determine the future cash flows of IPR&D included a gross
margin of approximately 55% and an operating income margin of approximately
35%. These margins assume the Company is successful in developing its products
and generates some economics of scale and operating leverage if it continues
to grow. In determining the value assigned to the IPR&D, the Company used a
discount rate of 28% which represented Cylink Wireless Group's weighted-
average cost of capital.

  Developed technology is the technology that has reached technological
feasibility and is currently being sold as products in the market. Core
technology can be defined as the "building block" for future technological
developments and is derived from developed technology. As a result, for purposes
of allocating the purchase price to the intangible assets acquired, the core
technology underlying the in-process technology was separately identified and
capitalized. For the new point-to-multipoint product, the core technology
comprised the RF platform and baseband modern design. For the point-to-point
product, the core technology comprised the wireless protocol engine (FPGA
design). For the enhanced Airlink products, the core technology comprised the
site manager software.

  Developed technology of $6.3 million will be amortized over the period of the
expected revenue stream of the developed products of approximately four years.
The value of the acquired workforce, $1.8 million, will be amortized on a
straight-line basis over three years, and the remaining identified intangible
assets, including core technology of $2.7 million and goodwill of $23.5 million
will be amortized on a straight-line basis over ten years. Due to the timing of
the acquisition, there was no amortization expense related to the acquisition of
the Cylink Wireless Group during the quarter ended March 31, 1998.

  If none of these projects are successfully developed, the Company's sales and
profitability may be adversely affected in future periods. Additionally, the
failure of any particular individual project in process could impair the

                                       11
<PAGE>

value of other intangible assets acquired. The Company expects to begin to
benefit from the purchased in-process technology in 1999.

5.  BORROWING ARRANGEMENTS

  The Company entered into a new revolving line-of-credit agreement on April 23,
1998 that provides for borrowings of up to $25 million. The line-of-credit
expires on June 22, 1998 or upon demand by the bank. Borrowings under the line
are secured and bear interest at either a base interest rate or a variable
interest rate.

  The Company entered into a new revolving line of credit agreement on May 15,
1998 that provides for borrowings of up to $50 million and replaces the
revolving line of credit agreement dated April 23, 1998. The line of credit
expires on April 30, 2001. Borrowings under the line are secured and bear
interest at either a base interest rate or a variable interest rate.  The
agreement requires the Company to comply with certain financial covenants
including the maintenance of specific minimum ratios. The Company was in
compliance with such covenants as of March 31, 1998.

6.  INVENTORY

  Inventory consists of the following (in thousands):

<TABLE>
<CAPTION>
                                         March 31,      December 31,
                                           1998             1997
                                        (unaudited)
                                        -----------     ------------
        <S>                             <C>             <C>
        Raw materials                     $10,940         $ 9,695
        Work-in-process                    38,355          32,472
        Finished goods                     25,553          15,836
                                          -------         -------
                                          $74,848         $58,003
                                          =======         =======
</TABLE>

7.  PROPERTY AND EQUIPMENT

  Property and equipment consist of the following (in thousands):

<TABLE>
<CAPTION>
                                         March 31,      December 31,
                                           1998             1997
                                        (unaudited)
                                        -----------     ------------
<S>                                     <C>             <C>
Tooling and test equipment                $ 35,304        $ 31,603
Computer equipment                           5,719           4,950
Furniture and fixtures                       5,238           4,979
Land and buildings                           1,357           1,389
Construction-in-process                      8,863           3,294
                                          --------        --------
                                            56,481          46,215
Less--accumulated depreciation and
      amortization                         (16,825)        (13,902)
                                          --------        --------
                                          $ 39,656        $ 32,313
                                          ========        ========
</TABLE>

                                       12
<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Overview

  On March 28, 1998, the Company acquired substantially all of the assets, and
on April 1, 1998, the accounts receivable, of the Wireless Communications Group
of Cylink Corporation (the "Cylink Wireless Group"). The acquisition was
accounted for as a purchase business combination in accordance with Accounting
Principles Board Opinion No. 16. Under the purchase method of accounting, the
purchase price was allocated to the net tangible and identifiable intangible
assets acquired and liabilities assumed based on their estimated fair values at
the date of the acquisition with any excess recorded as goodwill. Results of
operations for the Cylink Wireless Group have been included with those of the
Company for periods subsequent to the date of acquisition.

  The total purchase price of the acquisition was $63.0 million including
acquisition expenses of $2.5 million. Of the purchase price, $15.4 million has
been assigned to in-process research and development ("IPR&D") and expensed upon
the consummation of the acquisition. The Company originally recorded a $33.9
million charge for purchased  IPR&D in March 1998 based upon a purchase price
allocation which was made in a manner consistent with widely recognized
appraisal practices at the date of acquisition. Subsequently, the Company has
resolved to adjust the amount originally allocated to acquired IPR&D based on a
more current and preferred methodology. As such, the Company has adjusted the
allocation of the purchase price related to the acquisition of the Cylink
Wireless Group. The result is a lesser charge to income for IPR&D and a higher
recorded value of goodwill and other intangible assets.

  Among the various factors considered in determining the amount of the
allocation of the purchase price to IPR&D were estimating the stage of
development of each IPR&D project at the date of acquisition, estimating cash
flows resulting from the expected revenues generated from such projects, and
discounting the net cash flows, in addition to other assumptions. Developed
technology will be amortized over the period of the expected revenue stream of
the developed products of approximately four years. The value of the acquired
workforce will be amortized on a straight-line basis over three years, and the
remaining identified intangibles, including goodwill and core technology will be
amortized on a straight-line basis over ten years. Due to the timing of the
acquisition, there was no amortization expense related to the acquisition of the
Cylink Wireless Group during the quarter ended March 31, 1998.

  In addition, other factors were considered in determining the value assigned
to purchased IPR&D such as research projects in areas supporting products which
address the growing third world markets by offering a new point to multi-point
product, a faster, less expensive more flexible point-to-point product, and the
development of enhanced Airlink products, consisting of a Voice Extender, Data
Metro II, and RLL encoding products. At the time of acquisition, these projects
were estimated to be 60%, 85%, and 50% complete, respectively. The Company
expects to begin to benefit from these projects in 1999.

  If none of these projects are successfully developed, the Company's sales and
profitability may be adversely affected in future periods. Additionally, the
failure of any particular individual project in process could impair the value
of other intangible assets acquired. The Company expects to begin to benefit
from the purchased in-process technology in 1999.

  The Company acquired the assets of the Cylink Wireless Group to extend the
Company's existing product line and distribution channels and to provide the
Company's with additional technology and products under development. The
Wireless Group's existing product line and distribution channels provided
immediate benefit to the Company's business and the technology and products
under development were expected to provide further revenue opportunities in the
expanding markets of Asia and Latin America. The purchase price for the Cylink
Wireless Group was based on the fair value as determined by two willing
independent parties. The value for the intangible assets was determined in a
manner consistent with widely recognized appraisal practices at the date of
acquisition. Goodwill represents the excess of the purchase price over the fair
value of the net assets acquired. As the dominant supplier of spread spectrum
radios in Asia and Latin America, the established relationships provided by the
acquisition significantly improved the Company's penetration of these markets.
The Company believes that the IPR&D at the time of the acquisition constituted a
significant part of the

                                       13
<PAGE>

Wireless Group's value. In particular, in certain markets the frequency spectrum
used by the Airlink products is becoming increasingly saturated. The Viper
product offered the Wireless Group's customer a migration path into new
frequency bands. The Company does not believe that it could have developed such
products internally or could have purchased them elsewhere for less.

  During the second quarter of 1998, due to limited staff and facilities, the
Company delayed the research project for the new narrowband point-to-multipoint
project acquired from the Cylink Wireless Group and focused available resources
on the broadband point-to-multipoint project which is targeted for a larger
addressable market. The narrowband point-to-multipoint project has a total
remaining expected development cost of approximately $2.4 million and, due to
the allocation of resources discussed above, is not expected to be completed
prior to the year 2000. The point-to-point project, discussed above, which was
acquired from the Cylink Wireless Group, is scheduled to be completed during the
third quarter of 1998 at an estimated total cost of $2.0 million. The enhanced
Airlink projects are scheduled to be completed during the first quarter of 1999
at an estimated total cost of $0.6 million.

  The following table sets forth items from the Consolidated Condensed Income
Statements as a percentage of sales for the periods indicated. In addition, this
Quarterly Report on Form 10-Q/A may contain forward-looking statements that
involve numerous risks and uncertainties. The statements contained in this
Quarterly Report on Form 10-Q/A that are not purely historical may be forward-
looking statements within the meaning of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended, including without limitation, statements regarding the Company's
expectations, beliefs, intentions or strategies regarding the future. The
Company's actual results could differ materially from those anticipated in these
forward-looking statements as a result of certain factors, including those set
forth in the factors affecting operating results contained in this Quarterly
Report on Form 10-Q/A.

  Factors that could cause or contribute to such differences include, but are
not limited to, those discussed in the Company's 1997 Annual Report on Form 10-
K/A and other documents filed by the Company with the Securities and Exchange
Commission.

<TABLE>
<CAPTION>
                                                                Three Months Ended March 31,
                                                                  1998                1997
                                                              ------------         -----------
                                                               (restated)
<S>                                                             <C>                 <C>
        Sales                                                     100.0%              100.0%
        Cost of sales                                              57.2                62.1
                                                               --------            --------
        Gross profit                                               42.8                37.9
                                                               --------            --------
        Operating expenses:
           Research and development                                13.2                15.3
           Selling and marketing                                    7.2                 6.6
           General and administrative                               6.8                 7.7
           Goodwill amortization                                    1.1                 0.8
           Acquired in-process research and development            26.3                   -
                                                               --------            --------
        Total operating expenses                                   54.5                30.4
                                                               --------            --------
        Income (loss) from operations                             (11.7)                7.5
                                                               --------            --------
        Interest and other income (expense), net                   (1.5)               (0.2)
                                                               --------            --------
        Income (loss) before income taxes                         (13.2)                7.3
        Provision (benefit) for income taxes                       (4.5)                3.5
                                                               --------            --------
        Net income (loss)                                         (8.7%)               3.8%
                                                               ========            ========
</TABLE>



Results of Operations for the Three Months Ended March 31, 1998 and 1997

  Sales.  Sales for the three months ended March 31, 1998 and 1997 were
approximately $58.6 million and $44.2 million, respectively, an increase of 33%.
The increase was primarily due to increased unit sales of 23 GHz, 38 GHz and 15
GHz radio systems to new and existing customers and sales from companies
recently

                                       14
<PAGE>

acquired. Sales to new customers in the first quarter of 1998 (excluding
companies recently acquired) were less than 5% of total sales. For the three
months ended March 31, 1998, five customers accounted for 63% of the sales of
the Company. For the three months ended March 31, 1997, five customers accounted
for 55% of the sales of the Company.

  The Company recently acquired three companies, including the acquisition of
the assets of the Cylink Wireless Group which were acquired on March 28, 1998
and April 1, 1998. Sales for the Cylink Wireless Group from the acquisition date
of March 28, 1998 to the end of the first quarter of 1998 were approximately
$2.0 million RT Masts and Telematics were acquired on November 27, 1997 and are
accounted for as poolings-of-interest. Under the pooling-of-interest method of
accounting, prior period financial statements are restated to present the
results of the combined companies as if they had been combined since inception.
Sales for RT Masts in the first quarter of 1998 and 1997 were approximately $4.4
million and $4.6 million, respectively.  Sales for Telematics in the first
quarter of 1998 and 1997 were approximately $1.3 million and $2.0 million,
respectively.

  Product sales for the three months ended March 31, 1998 were approximately
$51.4 million or 88% of total sales, and service sales were approximately $7.2
million.  Historically, the Company has generated a majority of its sales
outside of the United States.  For the three months ended March 31, 1998, the
Company generated approximately $9.9 million or 17% of its sales in the U.S. and
approximately $48.7 million or 83% internationally.

  Gross Profit.  For the three months ended March 31, 1998 and 1997, gross
profit was approximately $25.1 million, or 42.8% of sales, and approximately
$16.8 million, or 37.9% of sales, respectively. The improvement in gross profit
in the first quarter of 1998 compared to the corresponding period in 1997 was
primarily due to the Company negotiating lower prices with vendors and product
design improvements, such as reducing the number of components across the range
of the Company's products, which increased manufacturing efficiencies and
economies of scale. There can be no assurance that gross profit will remain at
this level or continue to improve.

  Research and Development.  For the three months ended March 31, 1998 and 1997,
research and development expenses were approximately $7.7 million and $6.8
million, respectively. The increase in dollars in research and development
expenses during the three months ended March 31, 1998 as compared to the
corresponding period in 1997 was due primarily to expenses associated with
increased staffing. As a percentage of sales, research and development expenses
decreased from 15.3% in the three months ended March 31, 1997 to 13.2% in the
corresponding period in 1998. The decrease in research and development expenses
as a percentage of sales were primarily due to higher level of sales in the
three months ended March 31, 1998, as compared to the corresponding period in
1997. The Company expects that research and development expenses will continue
to increase significantly in dollars during the remainder of 1998.

  Selling and Marketing.  For the three months ended March 31, 1998 and 1997,
selling and marketing expenses were approximately $4.2 million and $2.9 million,
respectively. The increase in selling and marketing expenses in the three months
ended March 31, 1998, as compared to the corresponding period in 1997, was
primarily due to increased staffing and increased expenses relating to the
Company's expansion of its international sales and marketing organization. As a
percentage of sales, selling and marketing expenses increased from 6.6% in the
three months ended March 31, 1997 to 7.2% in the corresponding period in 1998.
The increase in selling and marketing expenses as a percentage of sales was
primarily due to the Company's expansion of its international market. The
Company expects that such expenses will continue to increase significantly in
dollars during the remainder of 1998, as the Company continues to expand its
operations.

  General and Administrative.  For the three months ended March 31, 1998 and
1997, general and administrative expenses were $3.9 million and $3.4 million,
respectively. The increase was principally due to increased staffing and other
costs resulting from the Company's expansion of its operations.  As a percentage
of sales, general and administrative expenses decreased from 7.7% in the three
months ended March 31, 1997 to 6.8% in the corresponding period in 1998. This
decrease in general and administrative expenses as a percentage of sales was due
primarily to a higher level of sales in the three months ended March 31, 1998,
as compared to the corresponding period in 1997. The Company expects that
general and administrative expenses will continue to increase significantly in
dollars during the remainder of 1998 as compared to 1997 as the Company
continues to expand its operations.

                                       15
<PAGE>

  Goodwill Amortization.  Goodwill amortization consists of the charge to income
that results from the allocation over the estimated useful life of the component
of the cost of the Company's acquisitions accounted for by the purchase method
which is greater than the fair value of the net assets acquired. For the three
months ended March 31, 1998 and 1997, goodwill amortization was $0.7 million and
$0.3 million, respectively. The increase in goodwill amortization in the three
months ended March 31, 1998 as compared to the corresponding period in 1997 was
because Technosystem S.p.A. ("Technosystem") a Rome, Italy-based company, and
Columbia Spectrum Management LP ("CSM") a Vienna, Virginia-based company were
acquired in February 1997 and March 1997, respectively. As a result, goodwill
was not amortized for the entire quarter for the three months ended March 31,
1997.

  In-Process Research and Development.  The Company recorded a charge for in-
process research and development ("IPR&D") in March 1998 relating to the
acquisition of the Cylink Wireless Group in a manner consistent with widely
recognized appraisal practices at the date of acquisition. Subsequent to this
time, the Company became aware of new information which brought into question
the traditional appraisal methodology, and revised its purchase price
allocation based upon a more current and preferred methodology. As a result of
computing in-process research and development using the more current and
preferred methodology, the Company, decided to revise the amount originally
allocated to in-process research and development. As such, the Company has
restated its first, second, and third quarter 1998 consolidated financial
statements. As a result, the first quarter charge for acquired IPR&D was
decreased from $33.9 million previously recorded to $15.4 million, a decrease of
$18.5 million with a corresponding increase in goodwill and other intangible
assets and related amortization in subsequent quarters. Technological
feasibility was not established for the expensed IPR&D, and the expensed IPR&D
had no alternative future use. The portion of the purchase price allocated to
goodwill and other intangible assets includes $6.3 million of developed
technology, $2.7 million of core technology, $1.8 million of assembled
workforce, and $23.5 million of goodwill.

  Among the various factors considered in determining the amount of the
allocation of the purchase price to IPR&D were estimating the stage of
development of each IPR&D project at the date of acquisition, estimating cash
flows resulting from the expected revenues generated from such projects, and
discounting the net cash flows. In addition, other factors were considered in
determining the value assigned to purchased in-process technology such as
research projects in areas supporting products which address the growing third
world markets.

  IPR&D essentially comprised three significant projects: a new point-to-
multipoint product; a faster, less expensive, more flexible point-to-point
product; and the development of enhanced Airlink products acquired from Cylink
Wireless Group, consisting of a Voice Extender, Data Metro II and RLL Encoding
products.  At the time of the acquisition, these projects were estimated to be
60%, 85% and 50% complete, respectively, with estimated costs to complete of
$2.4 million, $2.6 million and $0.6 million, respectively.  The new point-to-
multipoint product will include significant developments such as time division
multiple access scalability and a software controlled (vs. dipswitch controlled)
installation system and is not expected to be completed prior to 2000.  This new
product is expected to generate revenues over the next 10 years. The point-to-
point product will significantly redesign the RF section and digital board by
offering a more robust RF section, proprietary software, network management
functions and easier configuration options. This project is expected to be
completed during the third quarter of 1998 and generate revenues over the next
10 years. The enhancements to existing Airlink products will focus on voice
frequency, pseudonoise code technology and the introduction of compression
technology and are expected to be completed during the first quarter of 1999.
These projects are expected to generate revenues over the next 10 years. Cost
assumptions used to determine the future cash flows of IPR&D included a gross
margin of approximately 55% and an operating income margin of approximately
35%. These margins assume the Company is successful in developing its products
and generates some economies of scale and operating leverage if it continues
to grow. In determining the value assigned to the IPR&D, the Company used a
discount rate of 28% which represented Cylink Wireless Group's weighted-
average cost of capital. Additionally, the failure of any particular
individual project in process could impair the value of other intangible
assets acquired.

                                       16
<PAGE>

  Developed technology is the technology that has reached technological
feasibility and is currently being sold as products in the market. Core
technology can be defined as the "building block" for future technological
developments and is derived from developed technology. As a result, for purposes
of allocating the purchase price to the intangible assets acquired, the core
technology underlying the in-process technology was separately identified and
capitalized. For the new point-to-multipoint product, the core technology
comprised the RF platform and baseband modern design. For the point-to-point
product, the core technology comprised the wireless protocol engine (FPGA
design). For the enhanced Airlink products, the core technology comprised the
site manager software. Developed technology of $6.3 million will be amortized
over the period of the expected revenue stream of the developed products of
approximately four years. The value of the acquired workforce, $1.8 million,
will be amortized on a straight-line basis over three years, and the remaining
identified intangible assets, including core technology of $2.7 million and
goodwill of $23.5 million will be amortized on a straight-line basis over ten
years. Due to the timing of the acquisition, there was no amortization expense
related to the acquisition of the Cylink Wireless Group during the quarter ended
March 31, 1998.

  The Company acquired the assets of the Cylink Wireless Group to extend the
Company's existing product line and distribution channels and to provide the
Company's with additional technology and products under development. The
Wireless Group's existing product line and distribution channels provided
immediate benefit to P-COM's business and the technology and products under
development were expected to provide further revenue opportunities in the
expanding markets of Asia and Latin America. The purchase price for the Cylink
Wireless Group was based on the fair value as determined by two willing
independent parties. The value for the intangible assets was determined in a
manner consistent with widely recognized appraisal practices at the date of
acquisition. Goodwill represents the excess of the purchase price over the fair
value of the net assets acquired. As the dominant supplier of spread spectrum
radios in Asia and Latin America, the established relationships provided by the
acquisition significantly improved the Company's penetration of these markets.
The Company believes that the IPR&D at the time of the acquisition constituted a
significant part of the Wireless Group's value. In particular, in certain
markets the frequency spectrum used by the Airlink products is becoming
increasingly saturated. The Viper product offered the Wireless Group's customer
a migration path into new frequency bands. The Company does not believe that it
could have developed such products internally or purchase them elsewhere for
less.

  Interest and Other Income (Expense).  The Company incurred interest expense of
$1.8 million during the three-month period ended March 31, 1998 as compared to
$0.3 million during the corresponding period in 1997.

  For the first quarter of 1998, interest expense consisted primarily of
interest and fees incurred on borrowings under the Company's bank line of
credit, interest on the principal amount of the Company's Convertible
Subordinated Notes ("Notes") due 2002, and finance charges and fees related to
the Company's receivables purchase agreements. For the first quarter of 1997,
interest expense consisted primarily of interest and fees incurred on borrowings
under the Company's bank line of credit.

  The Company generated interest income of $0.9 million during the three-month
period ended March 31, 1998 as compared to $0.4 million during the corresponding
period in 1997.

  For the first quarter of 1998, interest income consisted primarily of interest
generated from the Company's cash in its interest bearing bank accounts. For the
first quarter of 1997, interest income consisted primarily of interest income
generated from the Company's cash investments.

  Other income and expense consist primarily of translation gains and losses
relating to the financial statements of the Company's international subsidiaries
and trade discounts taken. In the first quarter of 1997, the Company recorded a
net expense of $0.2 million.

Liquidity and Capital Resources

  The Company used approximately $6.3 million in operating activities during the
three months ended March 31, 1998, primarily due to increases in accounts
receivable, inventory, prepaid expenses, deferred income taxes, and other assets
of $3.2 million, $11.7 million, $3.2 million, $5.2 million, and $1.9 million,
respectively, and a decrease in accounts payable of $1.2 million. These uses of
cash were partially offset by the net income (excluding non-cash charges for
acquired IPR&D expense) of $10.3 million, and depreciation and amortization
expense of $2.9 million

                                       17
<PAGE>

and $0.7 million, respectively, and increases in other accrued liabilities and
income taxes payable of $3.1 million and $2.8 million, respectively.

  The Company used approximately $58.7 million in investing activities during
the three months ended March 31, 1998 consisting of approximately $48.9 million
used for acquisitions including the acquisition of  the assets of the Cylink
Wireless Group, and $9.8 million to acquire capital equipment.

  On March 28 and April 1, 1998, the Company acquired substantially all of the
assets of the Cylink Wireless Group, for $46.0 million in cash and $14.5 million
in a three month, non-interest bearing unsecured subordinated promissory note
due July 6, 1998. The Cylink Wireless Group designs, manufactures and markets
spread spectrum radio products for voice and data applications in both domestic
and international markets. The Company incurred a one-time research and
development charge of approximately $15.4 million. In connection with the
acquisition of the assets of the Cylink Wireless Group, the Company purchased
the accounts receivable balance of $9.1 million on April 1, 1998. The
consideration for these accounts receivable was included in the total purchase
price of $60.5 million in cash and debt mentioned above.

  The Company generated approximately $2.9 million in its financing activities
during the three months ended March 31, 1998. The Company received approximately
$2.4 million from the issuance of the Company's Common Stock pursuant to the
Company's stock option and employee stock purchase plans.

  At March 31, 1998 and December 31, 1997, net accounts receivable were
approximately $68.7 million and $70.9 million, respectively. The Company has
established a receivables purchase agreement by and between the Company and
Wells Fargo HSBC Trade Bank N.A. that allows the Company to sell up to $20
million of accounts receivable. These sales have no recourse to the Company. The
Company plans to heavily utilize this facility as part of managing its overall
liquidity and/or third party financing programs. No accounts receivable from
Cylink Wireless Group were purchased in the acquisition during the first quarter
of 1998. At March 31, 1998 and December 31, 1997, inventory was approximately
$74.8 million and $58.0 million, respectively. Of the $16.8 million increase
that occurred in the three months ended March 31, 1998, $5.1 million was due to
the acquisition of inventory from Cylink Wireless Group.

  At March 31, 1998, the Company had working capital of approximately $124.1
million, compared to $172.9 million at December 31, 1997. In recent quarters,
most of the Company's sales have been realized near the end of each quarter,
resulting in a significant investment in accounts receivable at the end of the
quarter. In addition, the Company expects that its investments in accounts
receivable and inventories will continue to be significant and will continue to
represent a significant portion of working capital. Significant investments in
accounts receivable and inventories will subject the Company to increased risks
that could materially adversely affect the Company's business, prospects,
financial condition and results of operations.

  The Company's principal sources of liquidity as of March 31, 1998 consisted of
approximately $25.9 million of cash and cash equivalents. The Company entered
into a new revolving line of credit agreement on April 23, 1998 that provides
for borrowings of up to $25.0 million. The line of credit expires on June 22,
1998 or upon demand by the bank. Borrowings under the line are secured and bear
interest at either a base interest rate or a variable interest rate. The Company
entered into a new revolving line-of-credit agreement on May 15, 1998 that
provides for borrowings of up to $50.0 million and replaces the revolving line
of credit agreement dated April 23, 1998. The line of credit expires on April
30, 2001. Borrowings under the line are secured and bear interest at either a
base interest rate or a variable interest rate. The agreement requires the
Company to comply with certain financial covenants, including the maintenance of
specific minimum ratios.

  At present, the Company does not have any material commitments for capital
equipment purchases. However, the Company's future capital requirements will
depend upon many factors, including the development of new radio systems and
related software tools, potential acquisitions, the extent and timing of
acceptance of the Company's radio systems in the market, requirements to
maintain adequate manufacturing facilities, working capital requirements for
Geritel S.p.A. ("Geritel"), Atlantic Communication Sciences, Inc. ("ACS"),
Technosystem, Control Resources Corporations ("CRC"), CSM and Cylink Wireless
Group, the progress of the Company's research and development efforts, expansion
of the Company's marketing and sales efforts, the Company's results of
operations and the status of competitive products. The Company believes that
cash and cash equivalents on hand,

                                       18
<PAGE>

and anticipated cash flow from operations, if any, and funds available from the
Company's bank line of credit, are adequate to fund its ordinary operations for
at least the next twelve months. There can be no assurance, however, that the
Company will not require additional financing prior to such date to fund its
operations. For a discussion of risk factors associated with the Company's
future capital requirements, please see "Certain Factors Affecting Operating
Results--Future Capital Requirements" and "Acquisitions".

  There can be no assurance that any operations of ACS, Geritel, Technosystem,
CRC, CSM or Cylink Wireless Group will be profitable after the acquisitions.
Moreover, there can be no assurance that the anticipated benefits of the ACS,
Geritel, Technosystem, CRC, CSM and Cylink Wireless Group acquisitions will be
realized. The process of integrating the operations of ACS, Geritel,
Technosystem, CRC, CSM and Cylink Wireless Group into the Company's operations
may result in unforeseen operating difficulties and could absorb significant
management attention, expenditures and reserves that would otherwise be
available for the ongoing development of the Company's business.

Certain Factors Affecting Operating Results

  Limited Operating History

  P-Com was founded in August 1991 and was in the development stage until
October 1993 when it began commercial shipments of its first product. From
inception to the end of the first quarter of fiscal 1998, the Company generated
a cumulative net profit of approximately $13.3 million. The decrease in
cumulative net profit from 1997 to the first quarter of 1998 was due to the one
time IPR&D charge of approximately $15.4 million related to the acquisition of
the assets of the Cylink Wireless Group. From October 1993 through March 31,
1998, the Company generated sales of approximately $513.5 million, of which
$279.3 million, or 54% of such amount, was generated in the year ended December
31, 1997 and the first quarter of 1998. The Company does not believe recent
growth rates are indicative of future operating results. Due to the Company's
limited operating history and limited resources, among other factors, there can
be no assurance that profitability or significant revenues on a quarterly or
annual basis will occur in the future. During 1997 and the first quarter of
1998, both the Company's sales and operating expenses increased more rapidly
than the Company had anticipated. There can be no assurance that the Company's
revenues will continue to remain at or increase from the levels experienced in
1997 or in the first quarter of 1998 or that sales will not decline. The
Company's net sales for the first quarter of 1998 were lower than its net sales
of the Company for the fourth quarter of 1997. This represents the Company's
first quarter of sequentially lower sales than the prior period. The Company
intends to continue to invest significant amounts in its operations,
particularly to support product development and the marketing and sales of
recently introduced products, and operating expenses will continue to increase
significantly in absolute dollars. If the Company's sales do not correspondingly
increase, the Company's results of operations would be materially adversely
affected. Accordingly, there can be no assurance that the Company will achieve
profitability in future periods. The Company is subject to all of the risks
inherent in the operation of a new business enterprise, and there can be no
assurance that the Company will be able to successfully address these risks.

 Significant Customer Concentration

  To date, approximately one hundred customers accounted for substantially all
of the Company's sales, and two customers, each of which individually accounted
for over 10% of the Company's 1997 sales, accounted for over 27% of the
Company's 1997 sales. During the first quarter of 1998, five customers accounted
for 63% of the Company's sales and as of March 31, 1998, four customers
accounted for 56% of the Company's backlog scheduled for shipment in the twelve
months subsequent to March 31, 1998. The Company anticipates that it will
continue to sell its products and services to a changing but still relatively
small group of customers. Several of the Company's subsidiaries are dependent on
one or a few customers. Some companies implementing new networks are at early
stages of development and may require additional capital to fully implement
their planned networks. The Company's ability to achieve sales in the future
will depend in significant part upon its ability to obtain and fulfill orders
from, maintain relationships with and provide support to existing and new
customers, to manufacture systems in volume on a timely and cost-effective basis
and to meet stringent customer performance and other requirements and shipment
delivery dates, as well as the condition, working capital availability and
success of its customers. As a result, any cancellation, reduction or delay in
orders by or shipments to any customer, as a result of manufacturing or supply
difficulties or otherwise, or the inability of any customer to finance its
purchases of the Company's

                                       19
<PAGE>

products or services, as has been the case with certain customers historically,
may materially adversely affect the Company's business, financial condition and
results of operations. In addition, financial difficulties of any existing or
potential customers may limit the overall demand for the Company's products and
services (for example, certain potential customers in the telecommunications
industry have been reported to have undergone financial difficulties and may
therefore limit their future orders). In addition, acquisitions in the
communications industry are common, which further concentrates the customer base
and may cause orders to be delayed or cancelled. There can be no assurance that
the Company's sales will increase in the future or that the Company will be able
to support or attract customers. See "Results of Operations."

   Significant Fluctuations in Results of Operations

  The Company has experienced and will in the future continue to experience
significant fluctuations in sales, gross margins and operating results. The
procurement process for most of the Company's current and potential customers is
complex and lengthy, and the timing and amount of sales is difficult to predict
reliably. The sale and implementation of the Company's products and services
generally involves a significant commitment of the Company's senior management,
sales force and other resources. The sales cycle for the Company's products and
services typically involves a significant technical evaluation and commitment of
cash and other resources, with the attendant delays frequently associated with,
among other things: (i) existing and potential customers' seasonal purchasing
and budgetary cycles; (ii) educating customers as to the potential applications
of, and product-life cost savings associated with, using the Company's products
and services; (iii) complying with customers' internal procedures for approving
large expenditures and evaluating and accepting new technologies that affect key
operations; (iv) complying with governmental or other regulatory standards; (v)
difficulties associated with each customer's ability to secure financing; and
(vi) negotiating purchase and service terms for each sale. Orders for the
Company's products have typically been strongest towards the end of the calendar
year, with a reduction in shipments occurring during the summer months, as
evidenced in the third quarter of fiscal year 1997, due primarily to the
inactivity of the European market, the Company's major current customer base, at
such time. To the extent that this trend continues, the Company's results of
operations will fluctuate from quarter to quarter.

  In addition, a single customer's order scheduled for shipment in a quarter can
represent a significant portion of the Company's potential sales for such
quarter. There can be no assurance that the Company will be able to obtain such
large orders from single customers in the future. The Company has at times
failed to receive expected orders, and delivery schedules have been deferred as
a result of changes in customer requirements and commitments, among other
factors. As a result, the Company's operating results for a particular period
have in the past been and will in the future be materially adversely affected by
a delay, rescheduling or cancellation of even one purchase order. Much of the
anticipated growth in telecommunications infrastructure, if any, is expected to
result from the entrance of new service providers, many of which do not have the
financial resources of the existing service providers. To the extent these new
service providers are unable to adequately finance their operations, they may
cancel orders. Moreover, purchase orders are often received and accepted
substantially in advance of shipment, and the failure to reduce actual costs to
the extent anticipated or an increase in anticipated costs before shipment could
materially adversely affect the gross margins for such orders, and as a result,
the Company's results of operations. Moreover, most of the Company's backlog
scheduled for shipment in the twelve months subsequent to March 31, 1998 can be
canceled since orders are often made substantially in advance of shipment, and
the Company's contracts typically provide that orders may be canceled with
limited or no penalties. As a result, backlog is not necessarily indicative of
future sales for any particular period. In addition, the Company's customers
have increasingly been requiring shipment of products at the time of ordering
rather than submitting purchase orders far in advance of expected dates of
product shipment. Furthermore, most of the Company's sales in recent quarters
have been realized near the end of each quarter. Accordingly, a delay in a
shipment near the end of a particular quarter, as the Company has been
experiencing recently, due to, for example, an unanticipated shipment
rescheduling, a cancellation or deferral by a customer, competitive or economic
factors, unexpected manufacturing or other difficulties, delays in deliveries of
components, subassemblies or services by suppliers, or the failure to receive an
anticipated order, may cause sales in a particular quarter to fall significantly
below the Company's expectations and may materially adversely affect the
Company's operating results for such quarter.

  In connection with its efforts to ramp-up production of products and
services, the Company expects to continue to make substantial capital
investments in equipment and inventory, recruit and train additional personnel

                                       20
<PAGE>

and possibly invest in additional manufacturing facilities. The Company
anticipates that these expenditures will be made in advance of, and in
anticipation of, increased sales and, therefore, that its gross margins will be
adversely affected from time-to-time due to short-term inefficiencies associated
with the addition of equipment and inventory, personnel or facilities, and that
each cost category may increase as a percentage of revenues from time-to-time on
a periodic basis. In addition, as the Company's customers increasingly require
shipment of products at the time of ordering, the Company must forecast demand
for each quarter and build up inventory accordingly. Such increases in inventory
could materially adversely affect the Company's operations, if such inventory
were not utilized or becomes obsolete.

  A large portion of the Company's expenses are fixed and difficult to reduce
should revenues not meet the Company's expectations, thus magnifying the
material adverse effect of any revenue shortfall. Furthermore, announcements by
the Company or its competitors of new products, services and technologies could
cause customers to defer or cancel purchases of the Company's systems and
services, which would materially adversely affect the Company's business,
financial condition and results of operations. Additional factors that have
caused and will continue to cause the Company's sales, gross margins and results
of operations to vary significantly from period to period include: new product
introductions and enhancements, including related costs; the Company's ability
to manufacture and produce sufficient volumes of systems and meet customer
requirements; manufacturing capacity, efficiencies and costs; mix of sales
through direct efforts or through distributors or other third parties; mix of
systems and related software tools sold and services provided; operating and new
product development expenses; product discounts; accounts receivable collection,
in particular those acquired in recent acquisitions, especially outside of the
United States; changes in pricing by the Company, its customers or suppliers;
inventory write-offs, as the Company recently experienced in the second and
third quarters of 1997 for a relatively immaterial amount in each such quarter,
which the Company may experience again in the future; inventory obsolescence;
natural disasters; market acceptance by the Company's customers and the timing
of availability of new products and services by the Company or its competitors;
acquisitions, including costs and expenses; usage of different distribution and
sales channels; fluctuations in foreign currency exchange rates; delays or
changes in regulatory approval of its systems and services; warranty and
customer support expenses; customization of systems; and general economic and
political conditions. In addition, the Company's results of operations have been
and will continue to be influenced significantly by competitive factors,
including the pricing and availability of, and demand for, competitive products
and services. All of the above factors are difficult for the Company to
forecast, and these or other factors could materially adversely affect the
Company's business, financial condition and results of operations. As a result,
the Company believes that period-to-period comparisons are not necessarily
meaningful and should not be relied upon as indications of future performance.
Due to all of the foregoing factors, it is likely that in some future quarter
the Company's operating results will be below the expectations of public market
analysts and investors. In such event, the price of the Company's Common Stock
may be materially adversely affected.

   Acquisitions

  Since April 1996, the Company has acquired nine complementary companies and
businesses. Integration of these companies into the Company's business is
currently ongoing, and no assurance may be made that the Company will be able to
successfully complete this process. Risks commonly encountered in such
transactions include the difficulty of assimilating the operations and personnel
of the combined companies, the potential disruption of the Company's ongoing
business, the inability to retain key technical and managerial personnel, the
inability of management to maximize the financial and strategic position of the
Company through the integration of acquired businesses, additional expenses
associated with amortization of acquired intangible assets, dilution of existing
stockholders, the maintenance of uniform standards, controls, procedures, and
policies, the impairment of relationships with employees and customers as a
result of any integration of new personnel, risks of entering markets in which
the Company has no or limited direct prior experience, and operating companies
in different geographical locations with different cultures. All of the
Company's acquisitions to date (the "Acquisitions"), except the acquisitions of
CRC, RT Masts Limited ("RT Masts") and Telematics, Inc. ("Telematics") have been
accounted for under the purchase method of accounting, and as a result, a
significant amount of goodwill is being amortized as set forth in the Company's
consolidated financial statements. This amortization expense may have a
significant effect on the Company's financial results. There can be no assurance
that the Company will be successful in overcoming these risks or any other
problems encountered in connection with such acquisitions, or that such

                                       21
<PAGE>

transactions will not materially adversely affect the Company's business,
financial condition, or results of operations.

   As part of its overall strategy, the Company plans to continue to acquire or
invest in complementary companies, products or technologies and to enter into
joint ventures and strategic alliances with other companies. The Company is
currently pursuing numerous acquisitions; however, except with respect to the
Cylink Wireless Group, no material acquisition has become the subject of any
definitive agreement, letter of intent or agreement in principle. The Company is
unable to predict whether and when any prospective acquisition candidate will
become available or the likelihood that any acquisition will be completed. The
Company competes for acquisition and expansion opportunities with many entities
that have substantially greater resources than the Company. There can be no
assurance that the Company will be able to successfully identify suitable
acquisition candidates, complete acquisitions, or expand into new markets. Once
integrated, acquired businesses may not achieve comparable levels of revenues,
profitability, or productivity as the existing business of the Company or
otherwise perform as expected. In addition, as commonly occurs with mergers of
technology companies, during the pre-merger and integration phases, aggressive
competitors may undertake formal initiatives to attract customers and to recruit
key employees through various incentives. If the Company proceeds with one or
more significant acquisitions in which the consideration consists of cash, as
was the case with Cylink Wireless Group, a substantial portion of the Company's
available cash could be used to consummate the acquisitions. Many business
acquisitions must be accounted for as a purchase for financial reporting
purposes. Most of the businesses that might become attractive acquisition
candidates for the Company are likely to have significant goodwill and
intangible assets, and acquisition of these businesses, if accounted for as a
purchase, as was the case with Cylink Wireless Group, would typically result in
substantial amortization of goodwill charges to the Company. The occurrence of
any of these events could have a material adverse effect on the Company's
workforce, business, financial condition and results of operations.

   Dependence on Contract Manufacturers; Reliance on Sole or Limited Sources of
Supply

   The Company's internal manufacturing capacity is very limited. The Company
utilizes contract manufacturers such as Remec, Inc., Sanmina Corporation, SPC
Electronics Corp., GSS Array Technology, Celeritek, Inc. and Senior Systems
Technology, Inc. to produce its systems, components and subassemblies and
expects to rely increasingly on these and other manufacturers in the future. The
Company also relies on outside vendors to manufacture certain other components
and subassemblies. There can be no assurance that the Company's internal
manufacturing capacity and that of its contract manufacturers will be sufficient
to fulfill the Company's orders. Failure to manufacture, assemble and ship
systems and meet customer demands on a timely and cost-effective basis could
damage relationships with customers and have a material adverse effect on the
Company's business, financial condition and operating results. Certain necessary
components, subassemblies and services necessary for the manufacture of the
Company's systems are obtained from a sole supplier or a limited group of
suppliers. In particular, Eltel Engineering S.r.L. and Associates, Milliwave,
Scientific Atlanta and Xilinx, Inc. each are sole source or limited source
suppliers for critical components used in the Company's radio systems.

   The Company's reliance on contract manufacturers and on sole suppliers or a
limited group of suppliers and the Company's increasing reliance on contract
manufacturers and suppliers involves several risks, many of which the Company
has been experiencing, including an inability to obtain an adequate supply of
finished products and required components and subassemblies, and reduced control
over the price, timely delivery, reliability and quality of finished products,
components and subassemblies. The Company does not have long-term supply
agreements with most of its manufacturers or suppliers. Manufacture of the
Company's products and certain of these components and subassemblies is an
extremely complex process, and the Company has from time to time experienced and
may in the future continue to experience problems in the timely delivery and
quality of products and certain components and subassemblies from vendors.
Certain of the Company's suppliers have relatively limited financial and other
resources. Any inability to obtain timely deliveries of components and
subassemblies of acceptable quality or any other circumstance that would require
the Company to seek alternative sources of supply, or to manufacture its
finished products or such components and subassemblies internally, could delay
the Company's ability to ship its systems, which could damage relationships with
current or prospective customers and have a material adverse effect on the
Company's business, financial condition and results of operations.

                                       22
<PAGE>

   No Assurance of Successful Expansion of Operations; Management of Growth

   Recently, the Company has significantly expanded the scale of its operations
to support increased sales and to address critical infrastructure and other
requirements. This expansion has included the leasing of additional space, the
opening of branch offices and subsidiaries in the United Kingdom, Italy, Germany
and Singapore, the opening of design centers and manufacturing operations
throughout the world, the acquisition of a significant amount of inventory (the
Company's inventory increased from approximately $58.0 million at December 31,
1997 to approximately $74.8 million at March 31, 1998) and accounts receivable,
nine acquisitions, significant investments in research and development to
support product development and services, including the recently introduced
products and the development of point-to-multipoint systems, and the hiring of
additional personnel in all functional areas, including in sales and marketing,
manufacturing and operations and finance, and has resulted in significantly
higher operating expenses. Currently, the Company is devoting significant
resources to the development of new products and technologies and is conducting
evaluations of these products and will continue to invest significant additional
resources in plant and equipment, inventory, personnel and other items, to begin
production of these products and to provide the marketing and administration, if
any, required to service and support these new products. Accordingly, there can
be no assurance that gross profit margin and inventory levels will not be
adversely impacted in the future by start-up costs associated with the initial
production and installation of these new products. These start-up costs include,
but are not limited to, additional manufacturing overhead, additional allowance
for doubtful accounts, inventory and warranty reserve requirements and the
creation of service and support organizations. In addition, the increases in
inventory on hand for new product development and customer service requirements
increase the risk of inventory write-offs. As a result, the Company anticipates
that its operating expenses will continue to increase significantly. If the
Company's sales do not correspondingly increase, the Company's results of
operations would be materially adversely affected.

   Expansion of the Company's operations and its acquisitions have caused and
are continuing to impose a significant strain on the Company's management,
financial, manufacturing and other resources and have disrupted the Company's
normal business operations. The Company's ability to manage the recent and any
possible future growth, should it occur, will depend upon a significant
expansion of its manufacturing, accounting and other internal management systems
and the implementation and subsequent improvement of a variety of systems,
procedures and controls, including improvements relating to inventory control.
For a number of reasons, the Company has not been able to fully consolidate and
integrate the operations of certain acquired businesses. This inability may
cause inefficiencies, additional operational complexities and expenses and
greater risks of billing delays, inventory write-offs and financial reporting
difficulties. The Company must establish and improve a variety of systems,
procedures and controls to more efficiently coordinate its activities in its
acquired (and to be acquired) companies and their facilities in Rome and Milan,
Italy, France, Poland, the United Kingdom, New Jersey, Florida, Virginia,
Washington and elsewhere. There can be no assurance that significant problems in
these areas will not re-occur. Any failure to expand these areas and implement
and improve such systems, procedures and controls, including improvements
relating to inventory control, in an efficient manner at a pace consistent with
the Company's business could have a material adverse effect on the Company's
business, financial condition and results of operations. In particular, the
Company must successfully manage the transition to higher internal and external
volume manufacturing, including the establishment of adequate facilities, the
control of overhead expenses and inventories, the development, introduction,
marketing and sales of new products, the management and training of its employee
base, the integration and coordination of a geographically and ethnically
diverse group of employees and the monitoring of its third party manufacturers
and suppliers. Although the Company has substantially increased the number of
its manufacturing personnel and significantly expanded its internal and external
manufacturing capacity, there can be no assurance that the Company will not
experience manufacturing or other delays or problems that could materially
adversely affect the Company's business, financial condition or results of
operations.

   In this regard, any significant sales growth will be dependent in significant
part upon the Company's expansion of its marketing, sales, manufacturing and
customer support capabilities. This expansion will continue to require
significant expenditures to build the necessary infrastructure. There can be no
assurance that the Company's attempts to expand its marketing, sales,
manufacturing and customer support efforts will be successful or will result in
additional sales or profitability in any future period. As a result of the
expansion of its operations and the significant increase in its operating
expenses, as well as the difficulty in forecasting revenue levels, the Company

                                       23
<PAGE>

will continue to experience significant fluctuations in its revenues, costs, and
gross margins, and therefore its results of operations. See "Results of
Operations."

   Declining Average Selling Prices

   The Company believes that average selling prices and gross margins for its
systems and services will decline in the long term as such systems mature, as
volume price discounts in existing and future contracts take effect and as
competition intensifies, among other factors. To offset declining average
selling prices, the Company believes that it must successfully introduce and
sell new systems on a timely basis, develop new products that incorporate
advanced software and other features that can be sold at higher average selling
prices and reduce the costs of its systems through contract manufacturing,
design improvements and component cost reduction, among other actions. To the
extent that new products are not developed in a timely manner, do not achieve
customer acceptance or do not generate higher average selling prices, and the
Company is unable to offset declining average selling prices, the Company's
gross margins will decline, and such decline will have a material adverse effect
on the Company's business, financial condition and results of operations. See
"Results of Operations."

   Trade Account Receivables

   The Company is subject to credit risk in the form of trade account
receivables. The Company may in certain circumstances be unable to enforce a
policy of receiving payment within a limited number of days of issuing bills,
especially in the case of customers that are in the early phases of business
development. In addition, many of the Company's foreign customers are granted
longer payment terms than those typically existing in the United States. The
Company has experienced difficulties in the past in receiving payment in
accordance with the Company's policies, particularly from customers awaiting
financing to fund their expansion and from customers outside of the United
States and the days outstanding of receivables have increased recently. There
can be no assurance that such difficulties will not continue in the future,
which could have a material adverse effect on the Company's business, financial
condition and results of operations. The Company typically does not require
collateral or other security to support customer receivables.  The Company has
in the past and may from time to time in the future sell its receivables, as
part of an overall customer financing program, with immaterial recourse to the
Company.  There can be no assurance that the Company will be able to locate
parties to purchase such receivables on acceptable terms, or at all.  See
"Results of Operations."

   No Assurance of Product Quality, Performance and Reliability

   The Company has limited experience in producing and manufacturing its systems
and contracting for such manufacture. The Company's customers require very
demanding specifications for quality, performance and reliability. There can be
no assurance that problems will not occur in the future with respect to the
quality, performance and reliability of the Company's systems or related
software tools. If such problems occur, the Company could experience increased
costs, delays in or cancellations or rescheduling of orders or shipments, delays
in collecting accounts receivable and product returns and discounts, any of
which would have a material adverse effect on the Company's business, financial
condition or results of operations. In addition, in order to maintain its ISO
9001 registration, the Company periodically must undergo a recertification
assessment. Failure to maintain such registration could materially adversely
affect the Company's business, financial condition and results of operations.
The Company completed ISO 9001 registration for its United Kingdom sales and
customer support facility, its Geritel facility in Italy in 1996, and its
Technosystem facility in Italy in 1997 and other facilities will also be
attempting ISO 9001 registration. There can be no assurance that such
registration will be achieved.

   Uncertainty of Market Acceptance

   The future operating results of the Company depend to a significant extent
upon the continued growth and increased availability and acceptance of
microcellular, PCN/PCS and wireless local loop access telecommunications
services in the United States and internationally. There can be no assurance
that the volume and variety of wireless telecommunications services or the
markets for and acceptance of such services will continue to grow, or that such
services will create a demand for the Company's systems. Because these markets
are relatively new, it is difficult to predict which segments of these markets
will develop and at what rate these markets will grow, if at all. If the short-
haul millimeter wave or spread spectrum microwave wireless radio market and
related services for the Company's

                                       24
<PAGE>

systems fails to grow, or grows more slowly than anticipated, the Company's
business, financial condition and results of operations would be materially
adversely affected. In addition, the Company has invested a significant amount
of time and resources in the development of point-to-multipoint radio systems.
Should the point-to-multipoint radio market fail to develop, or should the
Company's products fail to gain market acceptance, the Company's business,
financial condition and results of operations could be materially adversely
affected. Certain sectors of the communications market will require the
development and deployment of an extensive and expensive communications
infrastructure. In particular, the establishment of PCN/PCS networks will
require very large capital expenditures. There can be no assurance that
communications providers have the ability to or will make the necessary
investment in such infrastructure or that the creation of this infrastructure
will occur in a timely manner. Moreover, one potential application of the
Company's technology, use of the Company's systems in conjunction with the
provision by wireless telecommunications service providers of alternative
wireless access in competition with the existing wireline local exchange
providers, is dependent on the pricing of wireless telecommunications services
at rates competitive with those charged by wireline telephone companies. Rates
for wireless access are currently substantially higher than those charged by
wireline companies, and there can be no assurance that rates for wireless access
will generally be competitive with rates charged by wireline companies. If
wireless access rates are not competitive, consumer demand for wireless access
will be materially adversely affected. If the Company allocates its resources to
any market segment that does not grow, it may be unable to reallocate its
resources to other market segments in a timely manner, which may curtail or
eliminate its ability to enter such market segments.

   Certain of the Company's current and prospective customers are currently
delivering products and technologies which utilize competing transmission media
such as fiber optic and copper cable, particularly in the local loop access
market. To successfully compete with existing products and technologies, the
Company must, among many actions, offer systems with superior price/performance
characteristics and extensive customer service and support, supply such systems
on a timely and cost-effective basis in sufficient volume to satisfy such
prospective customers' requirements and otherwise overcome any reluctance on the
part of such customers to transition to new technologies. Any delay in the
adoption of the Company's systems may result in prospective customers utilizing
alternative technologies in their next generation of systems and networks, which
would have a material adverse effect on the Company's business, financial
condition and results of operations. There can be no assurance that prospective
customers will design their systems or networks to include the Company's
systems, that existing customers will continue to include the Company's systems
in their products, systems or networks in the future, or that the Company's
technology will to any significant extent replace existing technologies and
achieve widespread acceptance in the wireless telecommunications market. Failure
to achieve or sustain commercial acceptance of the Company's currently available
radio systems or to develop other commercially acceptable radio systems would
materially adversely affect the Company's business, financial condition and
results of operations. In addition, there can be no assurance that industry
technical standards will remain the same or, if emerging standards become
established, that the Company will be able to conform to these new standards in
a timely and cost-effective manner.

   Intensely Competitive Industry

   The wireless communications market is intensely competitive. The Company's
wireless-based radio systems compete with other wireless telecommunications
products and alternative telecommunications transmission media, including copper
and fiber optic cable. The Company has experienced increasingly intense
competition worldwide from a number of leading telecommunications companies that
offer a variety of competitive products and services and broader
telecommunications product lines, including Adtran, Inc., Alcatel Network
Systems, California Microwave, Inc., Digital Microwave Corporation, Ericsson
Limited, Harris Corporation-Farinon Division, Innova International Corp., Larus
Corporation, Nokia Telecommunications, Philips T.R.T., Utilicom and Western
Multiplex Corporation, many of which have substantially greater installed bases,
financial resources and production, marketing, manufacturing, engineering and
other capabilities than the Company. The Cylink Wireless Group which the Company
recently acquired competes with a large number of companies in the wireless
communications markets, including U.S. local exchange carriers and foreign
telephone companies. The most significant competition for such group's products
in the wireless market is from telephone companies that offer leased line data
services. The Company faces actual and potential competition not only from these
established companies, but also from start-up companies that are developing and
marketing new commercial products and services. The Company may also

                                       25
<PAGE>

face competition in the future from new market entrants offering competing
technologies. In addition, the Company's current and prospective customers and
partners, certain of which have access to the Company's technology or under some
circumstances are granted the right to use the technology for purposes of
manufacturing, have developed, are currently developing or could develop the
capability to manufacture products competitive with those that have been or may
be developed or manufactured by the Company. The Company's results of operations
may depend in part upon the extent to which these customers elect to purchase
from outside sources rather than develop and manufacture their own radio
systems. There can be no assurance that such customers will rely on or expand
their reliance on the Company as an external source of supply for their radio
systems. The principal elements of competition in the Company's market and the
basis upon which customers may select the Company's systems include price,
performance, software functionality, ability to meet delivery requirements and
customer service and support. Recently, certain of the Company's competitors
have announced the introduction of competitive products, including related
software tools and services, and the acquisition of other competitors and
competitive technologies. The Company expects its competitors to continue to
improve the performance and lower the price of their current products and
services and to introduce new products and services or new technologies that
provide added functionality and other features. New product and service
offerings and enhancements by the Company's competitors could cause a
significant decline in sales or loss of market acceptance of the Company's
systems, or make the Company's systems, services or technologies obsolete or
noncompetitive. The Company has experienced significant price competition, and
expects such competition to intensify, which may materially adversely affect its
gross margins and its business, financial condition and results of operations.
The Company believes that to be competitive, it will continue to be required to
expend significant resources on, among other items, new product development and
enhancements. In marketing its systems and services, the Company will face
competition from vendors employing other technologies and services that may
extend the capabilities of their competitive products beyond their current
limits, increase their productivity or add other features. There can be no
assurance that the Company will be able to compete successfully in the future.

   Requirement for Response to Rapid Technological Change and Requirement for
   Frequent New Product Introductions

   The communications market is subject to rapid technological change, frequent
new product introductions and enhancements, product obsolescence, changes in
end-user requirements and evolving industry standards. The Company's ability to
be competitive in this market will depend in significant part upon its ability
to successfully develop, introduce and sell new systems and enhancements and
related software tools, including its point-to-multipoint systems currently
under development, on a timely and cost-effective basis that respond to changing
customer requirements. Recently, the Company has been developing point-to-
multipoint radio systems. Any success of the Company in developing new and
enhanced systems, including its point-to-multipoint systems currently under
development, and related software tools will depend upon a variety of factors,
including new product selection, integration of the various elements of its
complex technology, timely and efficient completion of system design, timely and
efficient implementation of manufacturing and assembly processes and its cost
reduction program, development and completion of related software tools, system
performance, quality and reliability of its systems and development and
introduction of competitive systems by competitors. The Company has experienced
and is continuing to experience delays from time to time in completing
development and introduction of new systems and related software tools,
including products acquired in the acquisitions. Moreover, there can be no
assurance that the Company will be successful in selecting, developing,
manufacturing and marketing new systems or enhancements or related software
tools. There can be no assurance that errors will not be found in the Company's
systems after commencement of commercial shipments, which could result in the
loss of or delay in market acceptance, as well as significant expenses
associated with re-work of previously delivered equipment. The inability of the
Company to introduce in a timely manner new systems or enhancements or related
software tools that contribute to sales could have a material adverse effect on
the Company's business, financial condition and results of operations.

   International Operations; Risks of Doing Business in Developing Countries

   Most of the Company's sales to date have been made to customers located
outside of the United States. In addition, to date, the Company has acquired two
Italy-based companies and two United Kingdom-based companies and two U.S.
companies with substantial international operations. These companies currently
sell their products and services primarily to customers in Europe, the Middle
East and Africa. The Company anticipates that international

                                       26
<PAGE>

sales will continue to account for a majority of its sales for the foreseeable
future. Historically the Company's international sales have been denominated in
British pounds sterling or United States currencies. With recent acquisitions of
foreign companies, certain of the Company's international sales may be
denominated in other foreign currencies. A decrease in the value of foreign
currencies relative to the United States dollar could result in losses from
transactions denominated in foreign currencies. With respect to the Company's
international sales that are United States dollar-denominated, such a decrease
could make the Company's systems less price-competitive and could have a
material adverse effect upon the Company's business, financial condition and
results of operations. The Company has in the past mitigated its currency
exposure to the British pound sterling through hedging measures. However, any
future hedging measures may be limited in their effectiveness with respect to
the British pound sterling and other foreign currencies. Additional risks
inherent in the Company's international business activities include changes in
regulatory requirements, costs and risks of localizing systems in foreign
countries, delays in receiving components and materials, availability of
suitable export financing, timing and availability of export licenses, tariffs
and other trade barriers, political and economic instability, difficulties in
staffing and managing foreign operations, branches and subsidiaries,
difficulties in managing distributors, potentially adverse tax consequences,
foreign currency exchange fluctuations, the burden of complying with a wide
variety of complex foreign laws and treaties and the difficulty in accounts
receivable collections. Many of the Company's customer purchase and other
agreements are governed by foreign laws, which may differ significantly from
U.S. laws. Therefore, the Company may be limited in its ability to enforce its
rights under such agreements and to collect damages, if awarded. There can be no
assurance that any of these factors will not have a material adverse effect on
the Company's business, financial condition and results of operations.

   International telephone companies are in many cases owned or strictly
regulated by local regulatory authorities. Access to such markets is often
difficult due to the established relationships between a government owned or
controlled telephone company and its traditional indigenous suppliers of
telecommunications equipment. The successful expansion of the Company's
international operations in certain markets will depend on its ability to
locate, form and maintain strong relationships with established companies
providing communication services and equipment in targeted regions. The failure
to establish regional or local relationships or to successfully market or sell
its products in international markets could significantly limit the Company's
ability to expand its operations and would materially adversely affect the
Company's business, financial condition and results of operations. The Company's
inability to identify suitable parties for such relationships, or even if such
parties are identified, to form and maintain strong relationships with such
parties could prevent the Company from generating sales of its products and
services in targeted markets or industries. Moreover, even if such relationships
are established, there can be no assurance that the Company will be able to
increase sales of its products and services through such relationships.

   Some of the Company's potential markets consist of developing countries that
may deploy wireless communications networks as an alternative to the
construction of a limited wired infrastructure. These countries may decline to
construct wireless telecommunications systems or construction of such systems
may be delayed for a variety of reasons, in which event any demand for the
Company's systems in those countries will be similarly limited or delayed. In
doing business in developing markets, the Company may also face economic,
political and foreign currency fluctuations that are more volatile than those
commonly experienced in the United States and other areas.

   Extensive Government Regulation

   Radio communications are subject to extensive regulation by the United States
and foreign laws and international treaties. The Company's systems must conform
to a variety of domestic and international requirements established to, among
other things, avoid interference among users of radio frequencies and to permit
interconnection of equipment. Each country has a different regulatory process.
Historically, in many developed countries, the unavailability of frequency
spectrum has inhibited the growth of wireless telecommunications networks. In
order for the Company to operate in a jurisdiction, it must obtain regulatory
approval for its systems and comply with different regulations in each
jurisdiction. Regulatory bodies worldwide are continuing the process of adopting
new standards for wireless communications products. The delays inherent in this
governmental approval process may cause the cancellation, postponement or
rescheduling of the installation of communications systems by the Company and
its customers, which in turn may have a material adverse effect on the sale of
systems by the Company to such customers. The failure to comply with current or
future regulations or changes in the

                                       27
<PAGE>

interpretation of existing regulations could result in the suspension or
cessation of operations. Such regulations or such changes in interpretation
could require the Company to modify its products and services and incur
substantial costs to comply with such time-consuming regulations and changes. In
addition, the Company is also affected to the extent that domestic and
international authorities regulate the allocation and auction of the radio
frequency spectrum. Equipment to support new services can be marketed only if
permitted by suitable frequency allocations, auctions and regulations, and the
process of establishing new regulations is complex and lengthy. To the extent
PCS operators and others are delayed in deploying these systems, the Company
could experience delays in orders. Failure by the regulatory authorities to
allocate suitable frequency spectrum could have a material adverse effect on the
Company's business, financial condition and results of operations. In addition,
delays in the radio frequency spectrum auction process in the United States
could delay the Company's ability to develop and market equipment to support new
services. These delays could have a material adverse effect on the Company's
business, financial condition and results of operations.

   The regulatory environment in which the Company operates is subject to
significant change. Regulatory changes, which are affected by political,
economic and technical factors, could significantly impact the Company's
operations by restricting development efforts by the Company and its customers,
making current systems obsolete or increasing the opportunity for additional
competition. Any such regulatory changes, including changes in the allocation of
available spectrum, could have a material adverse effect on the Company's
business, financial condition and results of operations. The Company might deem
it necessary or advisable to modify its systems and services to operate in
compliance with such regulations. Such modifications could be extremely
expensive and time-consuming.

   Future Capital Requirements

   The Company's future capital requirements will depend upon many factors,
including the development of new products and related software tools, potential
acquisitions, requirements to maintain adequate manufacturing facilities and
contract manufacturing agreements, the progress of the Company's research and
development efforts, expansion of the Company's marketing and sales efforts, and
the status of competitive products. There can be no assurance that additional
financing will be available to the Company on acceptable terms, or at all. As a
result of the issuance of the Notes (as defined below), the Company may be
limited in its ability to raise additional debt financing. If additional funds
are raised by issuing equity securities, further dilution to the existing
stockholders will result. If adequate funds are not available, the Company may
be required to delay, scale back or eliminate its research and development,
acquisition or manufacturing programs or obtain funds through arrangements with
partners or others that may require the Company to relinquish rights to certain
of its technologies or potential products or other assets. Accordingly, the
inability to obtain such financing could have a material adverse effect on the
Company's business, financial condition and results of operations.

   Uncertainty Regarding Protection of Proprietary Rights

   The Company relies on a combination of patents, trademarks, trade secrets,
copyrights and a variety of other measures to protect its intellectual property
rights. The Company generally enters into confidentiality and nondisclosure
agreements with its service providers, customers and others, and attempts to
limit access to and distribution of its proprietary rights. The Company also
enters into software license agreements with its customers and others. However,
there can be no assurance that such measures will provide adequate protection
for the Company's trade secrets or other proprietary information, that disputes
with respect to the ownership of its intellectual property rights will not
arise, that the Company's trade secrets or proprietary technology will not
otherwise become known or be independently developed by competitors or that the
Company can otherwise meaningfully protect its intellectual property rights.
There can be no assurance that any patent owned by the Company will not be
invalidated, circumvented or challenged, that the rights granted thereunder will
provide competitive advantages to the Company or that any of the Company's
pending or future patent applications will be issued with the scope of the
claims sought by the Company, if at all. Furthermore, there can be no assurance
that others will not develop similar products or software, duplicate the
Company's products or software or design around the patents owned by the Company
or that third parties will not assert intellectual property infringement claims
against the Company. In addition, there can be no assurance that foreign
intellectual property laws will adequately

                                       28
<PAGE>

protect the Company's intellectual property rights abroad. The failure of the
Company to protect its proprietary rights could have a material adverse effect
on its business, financial condition and results of operations.

   Litigation may be necessary to enforce the Company's patents, copyrights and
other intellectual property rights, to protect the Company's trade secrets, to
determine the validity of and scope of the proprietary rights of others or to
defend against claims of infringement or invalidity. The Company has, through
its acquisition of the Cylink Wireless Group, has been put on notice from a
variety of third parties that such Group's products may be infringing the
intellectual property rights of other parties. Such litigation could result in
substantial costs and diversion of resources and could have a material adverse
effect on the Company's business, financial condition and results of operations.
There can be no assurance that infringement, invalidity, right to use or
ownership claims by third parties or claims for indemnification resulting from
infringement claims will not be asserted in the future or that such assertions
will not materially adversely affect the Company's business, financial condition
and results of operations. If any claims or actions are asserted against the
Company, the Company may seek to obtain a license under a third party's
intellectual property rights. There can be no assurance, however, that a license
will be available under reasonable terms or at all. In addition, should the
Company decide to litigate such claims, such litigation could be extremely
expensive and time consuming and could materially adversely affect the Company's
business, financial condition and results of operations, regardless of the
outcome of the litigation.

   Dependence on Key Personnel

   The Company's future operating results depend in significant part upon the
continued contributions of its key technical and senior management personnel,
many of whom would be difficult to replace. The Company's future operating
results also depend in significant part upon its ability to attract and retain
qualified management, manufacturing, quality assurance, engineering, marketing,
sales and support personnel. Competition for such personnel is intense, and
there can be no assurance that the Company will be successful in attracting or
retaining such personnel. There may be only a limited number of persons with the
requisite skills to serve in these positions and it may be increasingly
difficult for the Company to hire such personnel over time. The loss of any key
employee, the failure of any key employee to perform in his or her current
position, the Company's inability to attract and retain skilled employees as
needed or the inability of the officers and key employees of the Company to
expand, train and manage the Company's employee base could materially adversely
affect the Company's business, financial condition and results of operations.

   The Company has experienced and may continue to experience employee turnover
due to several factors, including an expanding economy within the geographic
area in which the Company maintains its principal business offices, making it
more difficult for the Company to retain its employees. Due to this and other
factors, the Company has experienced and may continue to experience high levels
of employee turnover, which could adversely impact the Company's business,
financial condition and results of operations. The Company is presently
addressing these issues and will pursue solutions designed to retain its
employees and to provide performance incentives.

   Year 2000 Compliance

   Many currently installed computer systems and software products are coded to
accept only two digit entries in the date code field. Beginning in the year
2000, these date code fields will need to accept four digit entries to
distinguish 21st century dates from 20th century dates. As a result, in less
than two years, computer systems and/or software used by many companies may need
to be upgraded to comply with such Year 2000 ("Y2K") requirements. The Company
has commenced, for all its information systems and software contained in the
products it sells, a Y2K date conversion project to address necessary code
changes, testing and implementation. Significant uncertainty exists concerning
the potential effects associated with such compliance. The Company expects such
modifications will be made on a timely basis and does not believe that the cost
of such modifications will have a material effect on the Company's operating
results. There can be no assurance, however, that the Company and/or its vendors
will be able to modify timely and successfully such products, services and
systems to comply with Y2K requirements, which could have a material adverse
effect on the Company's business, financial condition and results of operations.

   Volatility of Stock Price

   The Company believes that factors such as announcements of developments
related to the Company's business, announcements of technological innovations or
new products or enhancements by the Company or its

                                       29
<PAGE>

competitors, developments in the Asia/Pacific region, sales by competitors,
including sales to the Company's customers, sales of the Company's Common Stock
into the public market, including by members of management, developments in the
Company's relationships with its customers, partners, lenders, distributors and
suppliers, shortfalls or changes in revenues, gross margins, earnings or losses
or other financial results that differ from analysts' expectations (as recently
experienced upon announcement of third quarter results), regulatory
developments, fluctuations in results of operations and general conditions in
the Company's market or the markets served by the Company's customers or the
economy, could cause the price of the Company's Common Stock to fluctuate,
perhaps substantially. In recent years the stock market in general, and the
market for shares of small capitalization and technology stocks in particular,
have experienced extreme price fluctuations, which have often been unrelated to
the operating performance of affected companies. Many companies in the
telecommunications industry, including the Company, have recently experienced
historic highs in the market price of their Common Stock. There can be no
assurance that the market price of the Company's Common Stock will not decline
substantially from its historic highs, or otherwise continue to experience
significant fluctuations in the future, including fluctuations that are
unrelated to the Company's performance. Such fluctuations could materially
adversely affect the market price of the Company's Common Stock.

   Substantial Leverage

   In connection with the initial private placement of Notes due 2002 in
November 1997, the Company incurred $100 million of indebtedness.  As a result,
the Company's total indebtedness including current liabilities, and
stockholders' equity, as of March 31, 1998, was approximately $163.3 million and
approximately $145.4 million, respectively. The Company's ability to make
scheduled payments of the principal of, or interest on, its indebtedness will
depend on its future performance, which is subject to economic, financial,
competitive and other factors beyond its control.

   Limitations on Dividends

   Since its incorporation in 1991, the Company has not declared or paid cash
dividends on its Common Stock, and the Company anticipates that any future
earnings will be retained for investment in its business. Any payment of cash
dividends in the future will be at the discretion of the Company's Board of
Directors and will depend upon, among other things, the Company's earnings,
financial condition, capital requirements, extent of indebtedness and
contractual restrictions with respect to the payment of dividends.

   Global Market Risks

   Countries in the Asia/Pacific region have recently experienced weaknesses in
their currency, banking and equity markets.  These weaknesses could adversely
affect demand for the Company's products, the availability and supply of product
components to the Company and, ultimately, the Company's consolidated results of
operations.

   Control by Existing Stockholders; Effects of Certain Anti-Takeover Provisions

   Members of the Board of Directors and the executive officers of the Company,
together with members of their families and entities that may be deemed
affiliates of or related to such persons or entities, beneficially own
approximately 6% of the outstanding shares of Common Stock of the Company.
Accordingly, these stockholders are able to influence the election of the
members of the Company's Board of Directors and influence the outcome of
corporate actions requiring stockholder approval, such as mergers and
acquisitions. This level of ownership, together with the Company's stockholder
rights agreement, certificate of incorporation, equity incentive plans, bylaws
and Delaware law, may have a significant effect in delaying, deferring or
preventing a change in control of the Company and may adversely affect the
voting and other rights of other holders of Common Stock. The rights of the
holders of Common Stock will be subject to, and may be adversely affected by,
the rights of the holders of any Preferred Stock that may be issued in the
future. The issuance of Preferred Stock could have the effect of making it more
difficult for a third party to acquire a majority of the outstanding voting
stock of the Company. Although the Company has no present plans to issue shares
of Preferred Stock, the Board of Directors has pre-approved the terms of a
Series A Junior Participating Preferred Stock that may be issued pursuant to the
stockholder rights agreement upon the occurrence of certain triggering events.
In general, the stockholder rights agreement provides a mechanism by which the
Board of Directors and stockholders may act to substantially dilute the share
position of any takeover bidder that acquires 15% or more of the Common Stock.

                                       30
<PAGE>

   Possible Adverse Effect on Market Price for Common Stock of Shares Eligible
   for Future Sale after the Offering

   Sales of the Company's Common Stock into the market could materially
adversely affect the market price of the Company's Common Stock. Substantially
all of the shares of Common Stock of the Company eligible for immediate and
unrestricted sale in the public market at any time.

                                       31
<PAGE>

PART II - OTHER INFORMATION
- ---------------------------

ITEM 1.  LEGAL PROCEEDINGS.  None.

ITEM 2.  CHANGES IN SECURITIES.  None.

ITEM 3.  DEFAULTS 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.

<TABLE>

         <S>       <C>
         2.8(1)    Asset Purchase Agreement dated March 13, 1998 by and between
                   P-Com, Inc. and Cylink Corporation

         2.8A(1)   Amendment to the Asset Purchase Agreement dated March 13,
                   1998 by and between P-Com, Inc. and Cylink Corporation

         2.8B(1)   Amendment No. 2 to the Asset Purchase Agreement dated March
                   27, 1998 by and between P-Com, Inc. and Cylink Corporation

         2.8C(1)   Unsecured Subordinated Promissory Note

         27.1(2)   Financial Data Schedule
</TABLE>
- ----------
(1)  Previously filed as an exhibit to the Company's current Report on Form 8-K
     dated April 9, 1998 as filed with the Securities and Exchange Commission on
     March 28, 1998.

(2)  Previously filed as an exhibit to Amendment No. 1 to Form 10-Q for the
     quarterly period ended March 31, 1998, as filed with the Securities and
     Exchange Commission on April 30, 1999.

    (b)  Reports on Form 8-K.

     Report on Form 8-K dated January 23, 1998, regarding the Company's earnings
     for the quarter and fiscal year ended December 31, 1997 as filed with the
     Securities and Exchange Commission on January 22, 1998.

     Report on Form 8-K dated March 16, 1998, regarding the Company's press
     release announcing the execution of a definite purchase agreement to
     acquire the assets of the Wireless Group of Cylink Corporation, as filed
     with the Securities and Exchange Commission on March 13, 1998.

                                       32
<PAGE>

SIGNATURES

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



                                  P-COM, INC.
                                  (Registrant)


Date: June 14, 1999
                                  By:   /s/ George P. Roberts
                                  ----------------------------------------------
                                  George P. Roberts
                                  Chairman of the Board of Directors
                                  and Chief Executive Officer
                                  (Principal Executive Officer)


Date: June 14, 1999
                                  By:   /s/ Robert E. Collins
                                  ----------------------------------------------
                                  Robert E. Collins
                                  Chief Financial Officer and Vice President
                                  Finance and Administration
                                  (Principal Accounting Officer)

                                       33
<PAGE>

EXHIBIT INDEX

<TABLE>
<CAPTION>

Exhibit
  No.
- -------
<S>       <C>
2.8(1)    Asset Purchase Agreement dated March 13, 1998 by and between P-Com,
          Inc. and Cylink Corporation

2.8A(1)   Amendment to the Asset Purchase Agreement dated March 13, 1998 by and
          between P-Com, Inc. and Cylink Corporation

2.8B(1)   Amendment No. 2 to the Asset Purchase Agreement dated March 27, 1998
          by and between P-Com, Inc. and Cylink Corporation

2.8C(1)   Unsecured Subordinated Promissory Note

27.1(2)   Financial Data Schedule
</TABLE>

(1)  Previously filed as an exhibit to the Company's current Report on Form 8-K
     dated April 9, 1998 as filed with the Securities and Exchange Commission on
     March 28, 1998.

(2)  Previously filed as an exhibit to Amendment No. 1 to Form 10-Q for the
     quarterly period ended March 31, 1998, as filed with the Securities and
     Exchange Commission on April 30, 1999.


     (c)  Reports on Form 8-K.

     Report on Form 8-K dated January 23, 1998, regarding the Company's earnings
     for the quarter and fiscal year ended December 31, 1997 as filed with the
     Securities and Exchange Commission on January 22, 1998.

     Report on Form 8-K dated March 16, 1998, regarding the Company's press
     release announcing the execution of a definite purchase agreement to
     acquire the assets of the Wireless Group of Cylink Corporation, as filed
     with the Securities and Exchange Commission on March 13, 1998.

                                       34


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