SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 1996

                                       OR

              TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                          Commission File Number 1-8086

                        GENERAL DATACOMM INDUSTRIES, INC.
                        ---------------------------------
             (Exact name of registrant as specified in its charter)

                Delaware                            06-0853856
      (State or other jurisdiction of (I.R.S. Employer Identification No.)
       incorporation or organization)

          Middlebury, Connecticut                                06762-1299
(Address of principal  executive  offices)                       (Zip Code)

          Registrant's phone number,including area code: (203)574-1118

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

                                    Yes X             No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:
                                        
                                              Number of Shares Outstanding
    Title of Each Class                             at June 30, 1996
    -------------------                       ----------------------------
Common Stock, $.10 par value                         18,715,082
Class B Stock, $.10 par value                         2,137,443

              Total Number of Pages in this Document is 27.

 

                        GENERAL DATACOMM INDUSTRIES, INC.
                                AND SUBSIDIARIES
                                      INDEX

                                                                 Page No.
                                                                 -------

Part I.  Financial Information
         ---------------------
 
         Consolidated Balance Sheets -
         June 30, 1996 and September 30, 1995                        3

         Consolidated Statements of Operations and
         Earnings Reinvested (Deficit) - For the Three and
         Nine Months Ended June 30, 1996 and 1995                    4

         Consolidated Statements of Cash Flows - For the
         Nine Months Ended June 30, 1996 and 1995                    5
 
         Notes to Consolidated Financial Statements                  6

         Management's Discussion and Analysis
         of Financial Condition and Results of Operations            8
 

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

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

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



                                   - 2 -


 

                          PART I. FINANCIAL INFORMATION

               GENERAL DATACOMM INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                                     June 30,    September 30,  
In thousands except shares                              1996           1995
- -------------------------------------------------------------------------------
ASSETS:
 Current assets:
   Cash and cash equivalents                            $8,357      $18,443
   Accounts receivable, less allowance for doubtful
    receivables of $1,757 in June and $1,704 in Sept.  39,684        43,033
   Inventories                                         46,811        44,958
   Deferred income taxes                                3,612         3,612
   Other current assets                                 7,501         6,054
- -------------------------------------------------------------------------------
Total current assets                                  105,965       116,100
===============================================================================
Property, plant and equipment, net                     48,382        46,722
Capitalized software development costs, net of 
 accumulated amortization of $14,395 in June
 and $13,577 in September                              23,393        23,407
Other assets                                           11,473        12,159
- -------------------------------------------------------------------------------
                                                     $189,213      $198,388
===============================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY:
 Current liabilities:
   Current portion of long-term debt                   $6,446       $12,598
   Accounts payable, trade                             16,161        11,023
   Accrued payroll and payroll-related costs            8,187         6,173
   Deferred income                                      6,466         6,495
   Other current liabilities                           17,334        16,524
- -------------------------------------------------------------------------------
Total current liabilities                              54,594        52,813
===============================================================================
Long-term debt, less current portion                   22,798        23,435
Deferred income taxes                                   4,467         4,469
Other liabilities                                         579           586
- -------------------------------------------------------------------------------
Total liabilities                                      82,438        81,303
===============================================================================
Commitments and contingent liabilities                     -             -
Stockholders' equity:
  Capital stock, par value $.10
   per share, issued: 21,380,010 shares in
   June and 21,122,209 shares in September              2,138         2,112
  Capital in excess of par value                      129,586       128,076
  Deficit                                             (18,467)       (6,153)
  Cumulative foreign currency translation adjustment   (2,577)       (2,026)
  Common stock held in treasury, at cost:
   527,485 shares in June and 673,674 shares 
   in September                                        (3,905)       (4,924)
- -------------------------------------------------------------------------------
Total stockholders' equity                            106,775       117,085
- -------------------------------------------------------------------------------
                                                     $189,213      $198,388
===============================================================================

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

                                       -3-
 

               GENERAL DATACOMM INDUSTRIES, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS AND
                          EARNINGS REINVESTED (DEFICIT)
                                   (Unaudited)

                                        Three Months Ended   Nine Months Ended
                                             June 30,              June 30,
In thousands, except per share data     1996      1995      1996          1995
- -------------------------------------------------------------------------------
Revenues:
 Net product sales                      $45,332   $37,222   $140,948   $131,130
 Service revenue                          9,541     9,444     29,081     27,441
 Lease revenue                            1,696     1,426      5,509      4,274
- -------------------------------------------------------------------------------
                                         56,569    48,092    175,538    162,845
- -------------------------------------------------------------------------------
Costs and expenses:
 Cost of product sales                   22,771    18,450     67,690     62,586
 Inventory write-down and other items        --     6,500         --      6,500
 Amortization of capitalized
  software development costs              3,000     2,900      8,600      8,900
 Cost of services                         6,473     6,217     19,731     17,856
 Cost of lease revenue                      174       204        670        558
 Selling, general and administrative     22,308    22,803     65,395     65,701
 Research and product development         8,738     7,498     24,258     20,719
- -------------------------------------------------------------------------------
                                         63,464    64,572    186,344    182,820
- -------------------------------------------------------------------------------
Operating loss                           (6,895)  (16,480)   (10,806)   (19,975)
- -------------------------------------------------------------------------------
Other income (expense):
 Interest                                  (473)     (458)    (1,360)    (1,764)
 Other, net                                 (99)      590        752        153
- -------------------------------------------------------------------------------
                                           (572)      132       (608)    (1,611)
- -------------------------------------------------------------------------------
Loss before income taxes                 (7,467)  (16,348)   (11,414)   (21,586)
Income tax provision                        300       250        900        850
- -------------------------------------------------------------------------------
Net loss                                 (7,767)  (16,598)   (12,314)   (22,436)

Earnings reinvested (deficit) 
 at beginning of period                 (10,700)   15,639     (6,153)    21,477
- -------------------------------------------------------------------------------

Earnings reinvested (deficit)
 at end of period                      ($18,467)    ($959)  ($18,467)     ($959)
===============================================================================
Loss per share                           ($0.37)   ($0.82)    ($0.60)    ($1.15)
===============================================================================

Weighted average number of common and
common equivalent shares outstanding     20,797    20,332     20,656     19,562
===============================================================================
The accompanying notes are an integral part of these consolidated financial
statements.

                                      - 4 -
 

               GENERAL DATACOMM INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
  
                                                  Increase (Decrease) in Cash
                                                      and Cash Equivalents
                                                   --------------------------
                                                         Nine Months Ended
                                                             June 30,
In thousands                                            1996          1995
- ------------------------------------------------------------------------------ 
Cash flows from  operating  activities:
 Net (loss)                                            ($12,314)    ($22,436)
Adjustments  to reconcile  net loss to net cash
  provided  by (used  in)  operating  activities:
   Depreciation and amortization                         18,978        17,634 
Gain on sale of real estate                              (1,000)           -- 
Inventory write-down and other items                         --         6,500
 Decrease in accounts receivable                          2,829        13,206
  (Increase) in inventories                              (2,247)      (13,480)
  Increase in accounts payable and accrued expenses        7,629           367  
(Increase)in other net current assets                    (1,175)       (5,412)
(Increase)in other net long-term assets                    (301)         (751)
- ------------------------------------------------------------------------------
Net cash provided by(used in) operating activities       12,399        (4,372)
- -------------------------------------------------------------------------------
Cash flows from investing activities:
 Acquisition of property, plant, and
  equipment                                            (10,666)       (13,606)
 Capitalized software development costs                 (8,586)        (9,595)
  Sale of real estate                                    1,000             --
- -------------------------------------------------------------------------------
Net cash used in investing activities                  (18,252)       (23,201)
- -------------------------------------------------------------------------------
Cash flows from financing  activities:
  Revolver borrowings                                      --          21,400 
  Revolver repayments                                      --         (37,600)
  Proceeds from notes and mortgages                      4,740          5,479 
  Principal payments on notes and mortgages            (11,445)        (5,178)
  Proceeds from issuing common stock                     2,556         60,475
- ------------------------------------------------------------------------------
Net cash provided by (used in) financing activities     (4,149)        44,576
- -------------------------------------------------------------------------------
Effect of exchange rates on cash                           (84)          (348)
- -------------------------------------------------------------------------------
Net increase(decrease) in cash and cash equivalents    (10,086)        16,655
Cash and cash equivalents at beginning of period -(1)   18,443          2,939
- ------------------------------------------------------------------------------
Cash and cash equivalents at end of period -(1)         $8,357        $19,594
===============================================================================
(1) - The Corporation considers all highly liquid investments purchased with a
maturity of three months or less to be cash equivalents.

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

                                       -5-
 

                        GENERAL DATACOMM INDUSTRIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


NOTE 1. BASIS OF PRESENTATION

     In the  opinion of  management,  the  accompanying  unaudited  consolidated
     financial  statements  contain all adjustments  necessary to fairly present
     the  financial   position  of  General   DataComm   Industries,   Inc.  and
     subsidiaries  (the  "Corporation")  as of June 30,  1996,  the  results  of
     operations  for the three and nine months ended June 30, 1996 and 1995, and
     the cash  flows for the nine  months  ended  June 30,  1996 and 1995.  Such
     adjustments  are  generally  of  a  normal  recurring  nature  and  include
     adjustments to certain  accruals and asset reserves to appropriate  levels.
     The consolidated  financial  statements  contained herein should be read in
     conjunction  with the consolidated  financial  statements and related notes
     thereto filed with Form 10-K for the year ended September 30, 1995.

NOTE 2. INVENTORIES

     Inventories consist of (in thousands):

                                    June 30, 1996         September 30, 1995
                                    -------------         ------------------

            Raw materials             $ 18,515                   $ 19,466
            Work-in-process              7,105                      5,801
            Finished goods              21,191                     19,691
                                      --------                   --------
            Total                     $ 46,811                   $ 44,958
                                     =========                   ========

NOTE 3. LONG-TERM DEBT

      Long-term debt consists of (in thousands):

                                      June 30, 1996         September 30, 1995
                                      -------------         ------------------
            Notes payable             $ 16,085                   $ 22,179
            Mortgages payable           12,522                     13,018
            Capital lease obligations      637                        836
                                      --------                  ---------
                                        29,244                     36,033
            Less:  current portion       6,446                     12,598
                                      --------                  ---------
                                     $  22,798                   $ 23,435
                                     =========                  =========

                                      -6-

 

                        GENERAL DATACOMM INDUSTRIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


NOTE 3. LONG-TERM DEBT (continued)
       
     Revolving Credit Loan Agreement, and Related Amendments
     -------------------------------------------------------

     On November 30, 1995,  the  Corporation  entered into an amended  agreement
     with The Bank of New York  Commercial  Corporation  to provide a  revolving
     credit facility maturing in November 1998 in the amount of $25,000,000 with
     availability subject to a borrowing base formula. The facility provides for
     a sub-limit  of  $5,000,000  for letters of credit.  Certain  assets of the
     Corporation,  including  most  accounts  receivable  and  inventories,  are
     pledged as collateral.  The amount of borrowing is predicated on satisfying
     a borrowing base formula related to levels of certain  accounts  receivable
     and  inventories.  The  agreement  also  requires  conformity  with various
     financial covenants.  Please reference the Company's consolidated financial
     statements  and related  notes  thereto,  filed with Form 10-K for the year
     ended September 30, 1995, for further agreement details, including optional
     rates of interest available to the Company.

     No borrowings were  outstanding as of June 30, 1996.  There were,  however,
     $750,000 of letters of credit outstanding as of June 30, 1996.


 NOTE 4. UNIQUE TRANSACTIONS 

     Other income for the nine months ended June 30, 1996  includes a $1 million
     gain from the sale of rights  to  acquire a parcel of land in  Connecticut.
     Selling, general and administrative expenses for the nine months ended June
     30, 1995 includes a $650,000 gain resulting from the early termination of a
     lease  obligation.  Other  income for the nine  months  ended June 30, 1995
     includes an insurance claim reimbursement of $457,000.

                                           -7-

 

                        GENERAL DATACOMM INDUSTRIES, INC.
                                AND SUBSIDIARIES

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



GENERAL DISCUSSION
- ------------------

Total revenues for the third fiscal quarter ended June 30, 1996 showed growth of
$8.5 million,  or 17.6%,  from the same quarter one year ago. ATM  (Asynchronous
Transfer Mode) product line  shipments  amounted to $9.4 million for the quarter
ended June 30, 1996, versus $3 million achieved in the corresponding  quarter of
fiscal 1995. 

On a year-to-date  basis, total revenues for the nine months ended June 30, 1996
increased by $12.7 million,  or 7.8%,  from the  corresponding  period of fiscal
1995. ATM product  revenues have grown by $14.8  million,  or 80% as compared to
fiscal 1995. ATM product  revenue  comprised  23.6% of total product revenue for
the nine  months  ended June 30,  1996,  as  compared to only 14.0% for the same
period one year ago. The increase in ATM  revenue,  supplemented  with growth in
royalty revenues,  more than offset reductions in our legacy analog transmission
business. Service and lease revenues also showed growth on a year-to-date basis.
The Company is continuing to pursue royalty revenue  opportunities  by licensing
certain transmission product  technologies.  Royalty revenues have averaged $1.3
million for each of the last two fiscal quarters.

The net loss for the three and  nine-month  periods ended June 30, 1996 amounted
to $7.8  million and $12.3  million,  respectively.  The  year-to-date  net loss
includes a one-time  $1.0 million  gain from the sale of real  estate.  Although
improvement  is  necessary,  it  should  be  noted  that  both  amounts  reflect
improvement  over the prior year's  performance,  where we recognized  losses of
$16.6 million and $22.4 million for the three and nine-month  periods ended June
30, 1995,  respectively.  More detailed  discussion  of our  financial  results,
including  comparison  to  prior  year  results,   will  follow  later  in  this
discussion.

The  Corporation  continues  to invest  heavily  in  marketing  and  engineering
resources  to promote and  develop  products  for the  emerging  ATM  technology
applications. An expansion of our contract with Lucent Technologies was executed
during the  quarter.  The  original  contract  with Lucent  Technologies,  which
covered European and Asian regions, has now been expanded to provide full global
coverage.  The expanded agreement with Lucent Technologies,  as well as existing
agreements  with Ericsson  Business  Networks,  DSC  Communications  Corp.,  and
others,  are  examples  of why the Company  believes  its ATM  business  has the
potential to deliver substantially higher revenues on a longer term basis.

Cash flows from  operations were positive in each of the first three quarters of
fiscal 1996, amounting to $12.4 million for the nine months ended June 30, 1996.
The  Corporation  reduced  long-term debt by $6.7 million during the nine months
ended June 30, 1996,  and had cash  balances of $8.4 million in place as of June
30, 1996.

                                       -8-

 

RESULTS OF OPERATIONS
- ---------------------

The following table sets forth selected consolidated financial data stated as
a percentage of total revenues (unaudited):

                                Three months ended     Nine months ended
                                     June 30,                June 30,
                                1996       1995          1996       1995
- -------------------------------------------------------------------------------
Revenues:
 Net product sales              80.1%      77.4 %        80.3%      80.5%
 Service revenue                16.9       19.6          16.6       16.9
 Leasing revenue                 3.0        3.0           3.1        2.6
- -------------------------------------------------------------------------------
                               100.0      100.0         100.0      100.0
- -------------------------------------------------------------------------------
Costs and expenses:
 Cost of revenues               52.0       51.7          50.2       49.7
 Inventory write-down and
   other items                    --       13.5           --         4.0
 Amortization of capitalized
   software development costs    5.3        6.0           4.9        5.5
 Selling, general and
   administrative               39.5       47.5          37.3       40.4
 Research and product 
   development                  15.4       15.6          13.8       12.7
- ------------------------------------------------------------------------------
Operating (loss)               (12.2)     (34.3)         (6.2)     (12.3)
- ------------------------------------------------------------------------------
Net (loss)                     (13.7)%    (34.5)%        (7.0)%    (13.8)%
==============================================================================

Noteworthy items from the table above include: year-to-date research and product
development  expense has grown to 13.8% of total  revenues  versus  12.7% in the
prior year, despite a much larger revenue base in fiscal 1996 (revenue growth of
$12.7 million or 7.8%),  reflecting the Company's continued strategic investment
in the ATM  business; the current  quarter  research  and  product  development
spending  rate was at 15.4% of revenues; fiscal 1996 margins have  deteriorated
slightly,  due to  strategic  pricing on larger  contracts  and reduced  service
margins;  net loss as a percent of revenue  has  decreased  from the prior year.
Separately, product revenues were at an extremely low level in the quarter ended
June 30,  1995,  thereby  elevating  expenses  when  displayed  as a percent  of
revenue.

Three Months Ended June 30, 1996 vs. Three Months Ended June 30, 1995
- ---------------------------------------------------------------------

Total  revenues  increased  by $8.5  million,  or 17.6%  from the  corresponding
quarter of the previous year. Product revenue,  including  royalties,  comprised
$8.1 million of the gain; service and lease revenue comprised the remaining $0.4
million of revenue gain.  From a product mix  perspective,  very strong  revenue
growth in our ATM  product  line  (approximately  $6.4  million,  or 212%),  and
moderate growth in our Transmission  product lines,  including royalty revenues,
were partially offset with a reduction in Internetworking  product line revenue.
Geographically,  a 63.9% increase in  international  revenues more than offset a
6.4%  reduction  in domestic  revenues.  Sales  activity  through our network of
international  distributors  comprised  most of the revenue  gain.  Our Canadian
subsidiary  also  posted  higher   revenues.   Service  revenue  growth  in  the
international  marketplace offset a decline in domestic service revenue. Leasing
revenues increased by $0.3 million, or 18.9%.

                                       -9-

 

Three Months Ended June 30, 1996 vs. Three Months Ended June 30, 1995
(continued)
- ---------------------------------------------------------------------

Gross margin as a percent of revenues (excluding the amortization of capitalized
software  development costs) improved by 13.2 percentage  points,  from 34.8% in
the third  quarter of the prior  fiscal year to 48.0% in the quarter  ended June
30,  1996.  However,  prior year  margins  include the impact of a $6.5  million
charge for an inventory  write-down and other items, which reduced gross margins
by 13.5%. Excluding this adjustment, margins show slight erosion (0.3%) from the
corresponding  quarter  of  the  prior  fiscal  year.  This  margin  erosion  is
principally attributable to some high dollar, low margin infrastructure sales in
the  international  marketplace,  and reduced service  margins.  Amortization of
capitalized  software  development costs increased slightly from $2.9 million in
the quarter  ended June 30, 1995 to $3.0  million in the quarter  ended June 30,
1996.

Selling,  general and administrative expenses decreased from $22.8 million
in the third  quarter of fiscal  1995 to $22.3  million in the third  quarter of
fiscal  1996, a reduction of $495,000 or 2.2%.  The  reduction  reflects the net
effect of reductions in general and administrative  costs  (approximately  15%),
partially  offset with higher selling and marketing  costs. The Company has been
making a conscious effort to reduce general and administrative  costs to support
higher selling, marketing, and product development costs associated with our ATM
product line. As noted in the above chart,  selling,  general and administrative
expenses as a percent of revenue  decreased by 8.0 percentage  points.

Research and product development  spending,  before consideration of capitalized
software  development costs,  increased to $11.7 million in the third quarter of
fiscal 1996,  from $10.4  million in the same  quarter one year ago.  This 12.9%
spending  increase reflects the Company's  continued  commitment to aggressively
pursue product development and revenue growth opportunities in the ATM and other
product  lines.  As of June 30, 1996,  the Company was  supporting  research and
development  operations in the U.S., Canada, and U.K.. However, due to the 17.6%
revenue gain  achieved as compared to the third  quarter of fiscal  1995,  gross
research and product development spending reflects a decline when expressed as a
percent of revenue,  or 20.7% and 21.6% for the quarters ended June 30, 1996 and
1995,  respectively.  Capitalized  software  costs  equaled $3.0 million for the
third quarter of fiscal 1996, versus $2.9 million for the  corresponding  period
one year ago.

Other  income for the third  quarter of fiscal  1995  includes  $457,000  for an
insurance claim reimbursement.

Tax provisions recorded by the Company, principally for state and foreign taxes,
amounted to $300,000 and $250,000 in the quarters  ended June 30, 1996 and 1995,
respectively.
                                      -10-

 

Nine Months Ended June 30, 1996 vs. Nine Months Ended June 30, 1995
- -------------------------------------------------------------------

On a year-to-date  basis,  total revenues  increased by $12.7 million,  or 7.8%.
Product,  service,  and leasing revenues increased by $9.8 million (7.5%),  $1.7
million  (6.0%),  and $1.2  million  (28.9%),  respectively.  Regarding  product
revenue,  ATM product  revenues have grown $14.8 million,  or 80% as compared to
fiscal 1995.  The increase in ATM revenue,  supplemented  with growth in royalty
revenues,  more than offset  revenue  reductions in legacy  analog  transmission
products   and   various   Internetworking   product   lines.    Geographically,
international revenues increased by 28.9% over fiscal 1995, more than offsetting
a domestic  revenue decline of  approximately  7.9%. The  international  revenue
growth was  achieved  through our  international  distributor  network,  and our
French and German subsidiaries. Domestically, sales of business systems directly
to end users  accounted  for most of the decline,  with  revenues down almost $8
million from the prior year.  Company efforts to shift from direct sell activity
to domestic  channels of distributors and value-added  sellers have taken longer
than anticipated. The Company does continue to believe, however, that pursuit of
this strategy will be beneficial on a long-term basis,  resulting in both a more
cost-effective  means of selling products,  and an opportunity to increase sales
volume.  Year-to-date service revenues followed a similar geographic trend, with
gains in  international  markets  offsetting  declines in our  domestic  service
business.

Gross  margin as a percent of revenue,  excluding  amortization  of  capitalized
software development costs,  increased by 3.5% from the corresponding period one
year ago. However, excluding the impact of a fiscal 1995 $6.5 million charge for
an inventory  write-down and other items, current year margin reflects a decline
of 0.5%.  The primary causes of our  year-to-date  margin decline were strategic
lower pricing on specific larger contracts,  and reduced service margins.  Total
gross margin rates achieved for the first nine months of fiscal 1996 were 49.8%,
as compared to fiscal 1995 margins of 46.3% with the $6.5 million  charge (50.3%
excluding $6.5 million charge). Amortization of capitalized software development
costs  declined  slightly,  from $8.9  million in the nine months ended June 30,
1995 to $8.6 million in the corresponding period of fiscal 1996.

Year-to-date selling, general and administrative expenses decreased by $306,000,
or 0.5%.  However,  selling,  general and  administrative  costs for fiscal 1995
includes  a  $650,000  gain  resulting  from the  early  termination  of a lease
obligation.  Excluding  the prior year  $650,000  gain,  current  year  expenses
reflect a reduction of $956,000,  or 1.4%.  This  reduction  represents  the net
effect of  increased  selling  and  marketing  costs  and  reduced  general  and
administrative   expenses.   Due  to  both   revenue   growth  and  general  and
administrative  cost  containment  efforts,  year-to-date  selling,  general and
administrative costs declined as a percent of revenue, from 40.3% in fiscal 1995
to 37.3% in fiscal 1996, representing a 3 percentage point productivity gain.

Research and product development  spending,  before consideration of capitalized
software  development  costs,  increased  $2.5  million,  or 8.3%  from the same
nine-month  period one year ago. Current  year-to-date  spending as a percent of
revenue  increased  to 18.7%,  as compared  to 18.6% in the prior year,  despite
revenue  growth of $12.7  million or 7.8%.  The amount of  capitalized  software
costs was $8.6 million (or 26.1% of research and  development  spending) for the
nine  months  ended June 30,  1996,  as  compared  to $9.6  million (or 31.7% of
research and  development  spending) for the same period one year ago, down $1.0
million (or 5.6% of research and  development  spending).  The 8.3%  increase in
spending  and the reduced  rate of  capitalization  had the  combined  impact of
increasing  net research and  development  expense by $3.5 million,  or 17.1% as
compared to the first nine months of fiscal 1995. 

                                      -11-

 

Nine Months Ended June 30, 1996 vs. Nine Months Ended June 30, 1995 (continued)
- -------------------------------------------------------------------------------

Year-to-date  net interest  expense  reflects a reduction of $404,000,  or 22.9%
from the prior year, principally due to lower levels of outstanding debt. Fiscal
1996 year-to-date  other income includes a $1.0 million gain on the sale of real
estate. Fiscal 1995 year-to-date other income includes $457,000 for an insurance
claim  reimbursement.  Tax  provisions for the nine month periods ended June 30,
1996 and 1995 amounted to $900,000 and $850,000,  respectively,  principally for
state and foreign taxes.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

The Corporation's  cash and cash equivalents were $8.4 million at June 30, 1996,
as compared to $18.4  million at September  30,  1995.  Bank debt was reduced by
$6.8  million  during the  nine-month  period  ended June 30,  1996,  from $36.0
million at September 30, 1995 to $29.2 million at June 30, 1996.

Operating
- ---------
During  the  nine  months  ended  June 30,  1996,  the  Corporation's  operating
activities  generated  positive  cash flow of $12.4  million,  as  compared to a
negative  cash  flow of $4.4  million  for  the  same  period  one  year  ago--a
year-to-year improvement of $16.8 million.  Non-debt working capital,  excluding
cash and cash  equivalents,  decreased $8.0 million to $49.5 million at June 30,
1996. The decrease is  principally  comprised of $5.1 million of growth in trade
accounts  payable,  resulting from an abnormally low accounts payable balance as
of September  30, 1995.  (Inventories  showed strong growth in the first half of
fiscal  1995,  and were  subsequently  reduced by $8.8 million in the six months
ended  September 30, 1995.  This $8.8 million  inventory  reduction  resulted in
abnormally  low  levels of  inventory  purchases  during  the six  months  ended
September 30, 1995, and a corresponding  reduction in trade accounts  payable as
of September 30, 1995).  Continued  effective  management of accounts receivable
and a slightly  reduced level of quarterly  revenues had the combined  impact of
reducing  accounts  receivable by $3.3 million,  from $43.0 million at September
30, 1995 to $39.7  million at June 30, 1996.  Inventories  have  increased  $1.9
million from year-end,  reflecting the impact of product shipments not achieving
forecast.

Investing
- ---------
Net investments in property,  plant and equipment for the nine months ended June
30,  1996  amounted  to  $10.7  million,   as  compared  to  $13.6  million  for
corresponding  period of fiscal 1995.  Separately,  investments  in  capitalized
software  amounted to $8.6  million and $9.6  million for the nine months  ended
June 30, 1996 and 1995, respectively.

Financing
- ---------
Financing  activities  during the nine-month period ended June 30, 1996 required
the use of $4.1 million in cash,  representing the net effect of $6.7 million in
net debt reduction, and $2.6 million of cash proceeds received from the exercise
of stock options and stock sold through the employee  stock  purchase  plan. The
net debt reduction has a favorable impact on interest expense.

                                      -12-
 


Financing (continued)
- --------------------
On November 30, 1995, the Corporation entered into an amended agreement with The
Bank of New York Commercial  Corporation to provide a revolving  credit facility
maturing  in  November  1998 in the  amount of  $25,000,000,  with  availability
subject to a borrowing base formula. Please reference Note 3 of the accompanying
financial  statements  for a more  detailed  description  of the  agreement.  No
borrowings were outstanding as of June 30, 1996; there were,  however,  $750,000
of letters  of credit  outstanding  as of June 30,  1996.

The  above-referenced  agreement  requires  conformity  with  various  financial
covenants,  the most  restrictive  of which include  minimum  tangible net worth
requirements,  total liabilities to tangible net worth ratio  requirements,  and
net income  performance  requirements.  To assure  the future  ability to access
funds available under the amended borrowing  agreement,  the Company anticipates
that  amendments  to such  financial  covenants  will be  necessary  and will be
secured in the quarter ending September 30, 1996.

The Company believes that the combination of its existing cash balances,  future
cash flows from  operations,  and  available  funds under its  revolving  credit
facility will be adequate to support the Corporation's cash requirements for the
near term. In addition,  the Corporation considers its ability to offer for sale
its common stock, preferred stock, and/or warrants as viable alternative sources
of financing.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
- -------------------------------------------------------------------------------

Portions of the  foregoing  discussion  include  descriptions  of the  Company's
expectations regarding future trends affecting its business. The forward-looking
statements  made  in  this  document,  as  well  as  all  other  forward-looking
statements or  information  provided by the Company or it's  employees,  whether
written or oral,  are made in reliance  upon the safe harbor  provisions  of the
Private Securities Litigation Reform Act of 1995. Forward-looking statements and
future  results  are  subject  to, and should be  considered  in light of risks,
uncertainties,  and other factors which may affect future results including, but
not limited to: competition, rapid changing technology, regulatory requirements,
and uncertainties of international trade.

                                      -13-

 
 
                        GENERAL DATACOMM INDUSTRIES, INC.
                                AND SUBSIDIARIES


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

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

        On February 1, 1996, at the Annual Meeting of Stockholders of the
        Corporation, the stockholders elected Frederick R. Cronin as a Director
        to a term of three (3) years:

        Number of votes cast for:   15,924,995
        Number of votes cast against:  204,589

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

        (a) Index of Exhibits

        
        10.15  Amendment No.1 To Third Amended and Restated Revolving Credit
               and Security Agreement between General DataComm Industries, Inc. 
               and The Bank Of New York Commercial Corporation.

        10.16  Amendment No. 2 To Third Amended and Restated Revolving Credit 
               and Security Agreement between General DataComm Industries, Inc.
               and The Bank Of New York Commercial Corporation.

         11.    Calculation of Earnings Per Share for the three-month and nine-
                month periods ended June 30, 1996 and 1995.
    
        (b) Reports on Form 8-K
 
            No reports on Form 8-K were filed during the quarter for which this
            report is filed.

                                      -14-

 

                                   SIGNATURES

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


                                     GENERAL DATACOMM INDUSTRIES, INC.
                                            (Registrant)


                                     William S. Lawrence
                                     Senior Vice President and 
                                     Principal Financial Officer


Dated:  August 13, 1996

                                      -15-