UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                For the quarterly period ended September 30, 1998

                                       OR

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

                 For the transition period from ...... to ......


                       Registrant, State of Incorporation,
                          Address and Telephone Number
                          ----------------------------

                             GRC INTERNATIONAL, INC.
                            (a Delaware Corporation)
                                1900 Gallows Road
                             Vienna, Virginia 22182
                                 (703) 506-5000
Commission                                               I.R.S. Employer
 File No.                                               Identification No.
- ----------                                              ------------------
 1-7517                                                    95-2131929


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.

                                                       Outstanding at
Class of Common Stock                                 October 31, 1998
- ---------------------                                 ----------------

   $.10 par value                                    10,220,491 shares



                                    CONTENTS


Forward-Looking Statements

In addition to historical information,  this Form 10-Q Quarterly Report contains
forward-looking  statements. The forward-looking statements contained herein are
subject to certain risks and  uncertainties  that could cause actual  results to
differ  materially  from  those  reflected  in the  forward-looking  statements.
Factors  that might  cause such a  difference  include,  but are not limited to,
those  discussed  in the  section  of this  Form  10-Q  captioned  "Management's
Discussion  and  Analysis."  The Company  undertakes  no  obligation to publicly
revise these forward-looking statements, to reflect events or circumstances that
arise after the date hereof.  Readers should  carefully  review the risk factors
described  in the  Company's  Form 10-K Annual  Report and other  documents  the
Company  files from time to time with the  Securities  and Exchange  Commission,
including  the  Quarterly  Reports  on Form  10-Q  to be  filed  by the  Company
subsequent  to this Form 10-Q and any  Current  Reports on Form 8-K filed by the
Company.
                                                                           Page

PART I - FINANCIAL INFORMATION

A.    FINANCIAL STATEMENTS

      Consolidated Condensed Statements of Income                           3

      Consolidated Condensed Balance Sheets                                 4

      Consolidated Condensed Statements of Cash Flows                       6

      Notes to Consolidated Condensed Financial Statements                  8


B.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
      FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        10


C.    PART II - OTHER INFORMATION                                          17

Note:      The consolidated  condensed financial statements included herein have
           been prepared by the Company,  without  audit,  pursuant to the rules
           and  regulations of the Securities and Exchange  Commission.  Certain
           information and footnote  disclosures  normally included in financial
           statements  prepared in accordance with generally accepted accounting
           principles have been condensed or omitted  pursuant to such rules and
           regulations,  although the Company  believes that the disclosures are
           adequate to make the information presented not misleading.

           It  is  suggested  that  these   consolidated   condensed   financial
           statements be read in  conjunction  with the  consolidated  financial
           statements  and the notes thereto  included in the  Company's  latest
           annual report on Form 10-K.


                                       2



                             GRC INTERNATIONAL, INC.
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                    (in thousands, except for per share data)
                                   (unaudited)


                                                                           Three Months Ended
                                                                              September 30,
                                                                           1998          1997
                                                                        ---------       -------
                                                                                     
Revenues                                                                 $  36,756       $ 27,165

Cost of revenues                                                            30,964         22,160

Indirect costs and other costs                                               3,675          3,595
                                                                       -----------      ---------

Operating income                                                             2,117          1,410

Interest expense, net                                                         (352)          (528)
                                                                       -----------      ---------

Income from continuing operations
   before income tax benefit                                                 1,765            882

Income tax benefit                                                           1,265            254
                                                                       -----------      ---------

Income from continuing operations                                            3,030          1,136

Gain from discontinued operations
   (net of tax)                                                                 54            290
                                                                       -----------      ---------

Net Income                                                              $    3,084     $    1,426
                                                                        ==========     ==========

Income per common and
   common equivalent share:

Basic
       Continuing operations                                           $      0.29     $     0.12
       Discontinued operations                                                0.01           0.03
                                                                       -----------    -----------
       Net income                                                      $      0.30     $     0.15
                                                                       ===========     ==========

Number of shares used in basic EPS
   calculation                                                              10,214          9,632
                                                                       ===========     ==========

Diluted
       Continuing operations                                           $      0.29     $     0.12
       Discontinued operations                                                0.01           0.03
                                                                       -----------     ----------
       Net income                                                      $      0.30     $     0.15
                                                                       ===========     ==========

Number of shares used in diluted EPS
   calculation                                                              10,386          9,792
                                                                       ===========     ==========

                    The accompanying notes are an integral part of these statements.



                                       3





                             GRC INTERNATIONAL, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (unaudited)


                                                                               September 30,            June 30,
                                                                                   1998                   1998
                                                                               -------------             -------
                                                                                          (in thousands)

CURRENT ASSETS:
                                                                                                    
   Cash and cash equivalents                                                  $    3,029               $   3,648
   Accounts receivable, net                                                       27,153                  28,702
   Unbilled reimbursable costs and fees, net                                       4,408                   4,189
   Other receivables                                                               1,037                     893
   Prepaid expenses and other current assets                                       1,370                     486
   Deferred income taxes                                                           1,239                   1,239
                                                                               ---------               ---------

         Total current assets                                                     38,236                  39,157
                                                                               ---------               ---------


PROPERTY AND EQUIPMENT,
   at cost, net of accumulated depreciation
      and amortization of $11,810 and $11,069                                      9,200                   9,569
                                                                               ---------               ---------


OTHER ASSETS:

   Goodwill and other intangible assets, net                                       2,101                   2,176
   Deferred software costs, net                                                      ---                     349
   Deferred taxes                                                                 17,978                  16,678
   Deposits and other                                                              3,361                   3,334
                                                                               ---------               ---------

         Total other assets                                                       23,440                  22,537
                                                                               ---------               ---------

TOTAL ASSETS                                                                    $ 70,876                $ 71,263
                                                                               =========                ========








                    The accompanying notes are an integral part of these statements.




                                       4





                             GRC INTERNATIONAL, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (unaudited)



                                                                            September 30,             June 30,
                                                                                1998                    1998
                                                                            -------------             --------
                                                                                        (in thousands)

CURRENT LIABILITIES:
                                                                                                     
   Current maturities of long-term debt                                        $     529                $    975
   Accounts payable                                                                1,494                   3,897
   Accrued compensation and benefits                                              11,430                  13,268
   Accrued expenses and other current liabilities                                  2,665                   1,944
   Net liabilities of discontinued operations                                        339                     297
                                                                               ---------               ---------
         Total current liabilities                                                16,457                  20,381
                                                                               ---------               ---------

LONG-TERM LIABILITIES:

   Long-term debt                                                                 23,750                  23,264
   Other long-term liabilities                                                       277                     258
                                                                               ---------               ---------
         Total long-term liabilities                                              24,027                  23,522
                                                                               ---------               ---------

         Total liabilities                                                     $  40,484               $  43,903
                                                                               =========               =========

STOCKHOLDERS' EQUITY:

   Commonstock,   $.10  par  value
         Authorized  -  30,000,000  shares
         Issued  - 10,516,563 shares
           and 10,508,791 shares                                                   1,051                   1,051
   Paid-in capital                                                                79,660                  79,712
   Accumulated deficit                                                           (46,474)                (49,558)
                                                                               ---------               ---------
                                                                                  34,237                  31,205

   Less:  Treasury stock, at cost; 300,000 shares                                 (3,845)                 (3,845)
                                                                               ---------               ---------

         Total stockholders' equity                                               30,392                  27,360
                                                                               ---------               ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                     $  70,876               $  71,263
                                                                              =========                =========




                    The accompanying notes are an integral part of these statements.




                                       5





                             GRC INTERNATIONAL, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)


                                                                                          Three Months Ended
                                                                                             September 30,
                                                                                         1998               1997
                                                                                        -------            ------
                                                                                              (in thousands)
                                                                                                        
CASH FLOWS FROM CONTINUING OPERATIONS:
     Income from continuing operations                                                   $  3,030           $ 1,136
     Reconciliation of income from continuing operations:
              Depreciation and amortization                                                   816               769
              Loss provision on current assets                                                434                77
                 Loss on disposal of property and equipment                                   348
              Deferred income tax benefit                                                  (1,300)             (254)
              Changes in assets and liabilities:
                 Accounts receivable and unbilled
                    reimbursable costs and fees                                              (141)              856
                 Prepaid expenses and other current assets                                      9               (93)
                 Accounts payable, accruals and
                    other current liabilities                                              (3,520)           (2,361)
              Other                                                                           (59)              (31)
                                                                                         --------           -------
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES                                          (383)               99
                                                                                         --------           -------

CASH FLOWS FROM DISCONTINUED OPERATIONS:
     Gain from discontinued operations                                                         54               290
     Reconciliation of income from discontinued operations:
              Non-cash charges and changes in working capital                                  42            (1,308)
              Proceeds from sale of discontinued operations                                   ---               400
                                                                                         --------           -------
NET CASH PROVIDED BY (USED IN) DISCONTINUED OPERATIONS                                         96              (618)
                                                                                         --------           -------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisitions of property and equipment                                                  (373)             (142)
     Other                                                                                      1               (35)
                                                                                         --------           -------
NET CASH USED ININVESTING ACTIVITIES                                                         (372)             (177)
                                                                                         --------           -------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Payments on debt and capital lease obligations                                          (448)             (587)
     Bank borrowings                                                                          488               503
     Issuance of common stock                                                                 ---                (2)
     Other                                                                                    ---                 1
                                                                                         --------           -------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                            40               (85)
                                                                                         --------           -------

NET (DECREASE) IN CASH AND CASH EQUIVALENTS                                                  (619)             (781)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                            3,648             5,756
                                                                                         --------          --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $  3,029          $  4,975
                                                                                         ========          ========


                    The accompanying notes are an integral part of these statements.




                                       6





                             GRC INTERNATIONAL, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)


                                                                                  Three Months Ended
                                                                                      September 30,
                                                                                  1998             1997
                                                                                 -------          ------
                                                                                     (in thousands)
                                                                                              
Supplemental disclosures:

Cash paid for:

     Interest                                                                   $   421         $   515

     Income taxes                                                               $    35         $    12

Other non-cash financing activities:

     Conversion of debenture to common stock                                    $  ---          $1,225

























                    The accompanying notes are an integral part of these statements.



                                       7





                             GRC INTERNATIONAL, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE QUARTER ENDED SEPTEMBER 30, 1998
                                   (unaudited)


(1)      The condensed  consolidated  financial  statements included herein have
         been prepared by the Company,  without audit, pursuant to the rules and
         regulations  of  the  Securities  and  Exchange   Commission.   Certain
         information  and footnote  disclosures  normally  included in financial
         statements  prepared in accordance with generally  accepted  accounting
         principles  have been  condensed or omitted  pursuant to such rules and
         regulations.  The  results  of  operations  presented  herein  are  not
         necessarily  indicative  of the results to be expected for a full year.
         Although the Company believes that all material adjustments (consisting
         only of normal recurring adjustments) necessary for a fair presentation
         of the interim periods  presented are included and that the disclosures
         are adequate to make the information  presented not  misleading,  these
         condensed   consolidated   financial   statements  should  be  read  in
         conjunction  with  the  consolidated  financial  statements  and  notes
         thereto  included in the  Company's  Annual Report on Form 10-K for the
         fiscal year ended June 30, 1998.

(2)      At  September  30,  1998,  the Company was party to a revolving  credit
         agreement that provides for secured borrowings of up to $22 million, of
         which $16.0  million (net of cash) was utilized at September  30, 1998.
         The  agreement  extends  to January  2000,  with the bank  required  to
         provide  15 months  prior  written  notice to  terminate  the  facility
         (absent any defaults under the agreement).  The bank has provided up to
         an  additional  $8  million  in term  loan  financing  under a  standby
         facility,  available on an offering basis,  with borrowings  thereunder
         due September 1, 2000, of which $4.75 million was utilized at September
         30, 1998.  Advances under the revolving  credit  agreement and the term
         loans  accrue  interest at the prime  rate.  The  collateral  under the
         Amended and Restated  Revolving Credit and Term Loan Agreement includes
         all of the Company's assets, except for property and equipment.

         The revolving credit agreement contains certain covenants,  including a
         material  adverse change clause,  which require the Company to maintain
         certain minimums for earnings,  tangible net worth, working capital and
         debt ratios.  At September 30, 1998, the Company was in compliance with
         its covenants under this Agreement.

         Debt  at  September  30,  1998  and  June  30,  1998  consisted  of the
         following:


                                                     September 30, 1998                 June 30, 1998
                                                     ------------------                 -------------
                                                                                         
         Revolving Credit Agreement                            $ 18,994                      $ 18,506
         Term Loans                                               4,750                         4,750
         Equipment Financing                                        515                           961
         Other                                                       20                            22
                                                               --------                      --------

         Total Debt                                            $ 24,279                      $ 24,239
         Less:  Current Portion                                    (529)                         (975)
                                                               --------                      --------

         Long Term Debt                                        $ 23,750                      $ 23,264
                                                               ========                      ========


                                       

                                       8



(3)      Discontinued Operations.  Since the Company adopted its plan to dispose
         of the Company's  Telecommunications and Advanced Products Divisions in
         February of 1997, the Company has successfully sold all of the business
         units comprising those divisions,  i.e., the OSU(R) Network  Interface,
         GRC  Instruments/Dynatup,   Vindicator,   NetworkVUE,   and  Commercial
         Information   Solutions   ("CIS")   business  units.  The  income  from
         discontinued  operations  for the first  three  months  of fiscal  1999
         consists of $54 thousand in royalties on sales of the Company's  former
         OSU(R) Network Interface.  Additional  information is provided below in
         "Management's  Discussion  and  Analysis  of  Financial  Condition  and
         Results of Operations."

(4)      Income Taxes. The Company recognized an incremental  deferred tax asset
         of $1.3 million through the first three months of fiscal year 1999. The
         total  deferred tax asset  balance was $19.2  million at September  30,
         1998. The Company expects to realize its income tax carryforwards  over
         approximately the next five years.


                                       9



                             GRC INTERNATIONAL, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                 THREE MONTHS ENDED September 30, 1998 and 1997
                                   (unaudited)


Summary

The  revenues  and  operating  income and  interest  expense of the  Company are
presented for the periods indicated:


                                                                                      Three Months Ended
                                                                                   ------------------------
                                                                                   9/30/98          9/30/97
                                                                                   -------          -------
                                                                                                
Revenues                                                                             $ 36,756       $ 27,165
                                                                                     ========       ========

Operating income                                                                        2,117          1,410

Interest expense, net                                                                    (352)          (528)
                                                                                     --------       --------

Income from continuing operations
  before income tax benefit                                                             1,765            882

Income tax benefit                                                                      1,265            254

Gain from discontinued
  operations (net of tax)                                                                  54            290
                                                                                    ---------       --------

Net income                                                                          $   3,084       $  1,426
                                                                                    =========       ========


Results of Operations - Three Months Ended September 30, 1998 and 1997
- ----------------------------------------------------------------------

Revenues
- --------

Revenues for the first quarter of fiscal 1999  increased  35.3% to $36.8 million
from $27.2 million for the same period in fiscal 1998.

For the first  quarter of fiscal 1999,  revenues of $36.8  million  consisted of
$35.9 million in services revenues and $900 thousand in product revenues. During
the same period of fiscal  1998,  revenues of $27.2  million  consisted of $26.7
million in services  revenue and $419  thousand in product  revenues.  The total
revenue  increase  of $9.6  million  during the first  quarter of fiscal 1999 is
primarily  the result of a  significant  increase  in  subcontract  revenues  on
additional U.S.  Government  contract awards,  in particular,  GCSS Army and GSA
Charleston  B.P.A.  The Company's  maximum  contract backlog was $575 million at
September 30, 1998.

Cost of Revenues and Gross Profit
- ---------------------------------

Cost of revenues for the first quarter of fiscal 1999  increased  39.7% to $31.0
million, or 84.2% of revenues, from $22.2 million, or 81.6% of revenues, for the
same period in fiscal  1998.  The

                                      

                                       10



cost of revenue  increase of $8.8 million is directly related to the increase in
revenues  during  the  same  period  and  reflects  an  increase  in the  use of
subcontractors.

Gross  profit  for the first  quarter  of fiscal  1999  increased  15.7% to $5.8
million, or 15.8% of revenues,  from $5.0 million, or 18.4% of revenues, for the
same period in fiscal 1998. This increase of $787 thousand is a direct result of
the increase in revenues during the same period.

Operating Expenses and Operating Income
- ---------------------------------------

Operating expenses consist of selling, general and administrative,  research and
development, and other costs. Operating expenses for the first quarter of fiscal
1999 increased 2.2% to $3.7 million, or 10.0% of revenues, from $3.6 million, or
13.2% of revenues,  for the same period in fiscal  1998.  This  relatively  flat
level of operating  expenses and related  reduction  in  percentage  of revenues
reflects  the  stability in the  corporate  infrastructure  since the  company's
divestiture  of  discontinued  operations  and  the  return  to a  focus  on the
Company's core services business.

Operating  Income for the first quarter of fiscal 1999  increased  50.1% to $2.1
million, or 5.8% of revenues,  from $1.4 million,  or 5.2% of revenues,  for the
same period of fiscal 1998.  The increase in operating  income of  approximately
$707 thousand is the direct result of the increase in revenues  during the first
quarter of fiscal 1999.

Net Interest Income or Expense
- ------------------------------

Net interest  expense for the first  quarter of fiscal 1999  decreased  33.3% to
$352 thousand, or 1.0% of revenues, from $528 thousand, or 1.9% of revenues, for
the same  period of  fiscal  1998.  The  decrease  in net  interest  expense  of
approximately  $176  thousand  reflects the decrease in debt carried  during the
first quarter of fiscal 1999.

Income Tax Benefit
- ------------------

The Company expects to realize its deferred tax asset as a result of eliminating
the loss generating discontinued  divisions.  As a consequence,  the Company has
now   recognized  a  portion  of  the  benefit   available  from  its  tax  loss
carryforwards.  As of September 30, 1998,  the Company's  total net deferred tax
asset is $19.2  million,  which is comprised of current  deferred  taxes of $1.2
million and long term deferred taxes of $18.0 million.

The Company  expects to record a tax benefit in each quarter of fiscal 1999,  at
which time the full  deferred  tax asset will be  recorded.  Beginning in fiscal
2000, the Company expects to record a quarterly tax provision.

Realization  of the net  deferred  tax asset of $19.2  million is  dependent  on
generating   sufficient   taxable   income  prior  to  expiration  of  the  loss
carryforwards.  Although  realization is not assured,  management believes it is
more likely than not that all of the  recorded  net  deferred  tax asset will be
realized. The amount of the deferred tax asset considered  realizable,  however,
could be reduced in the near term if estimates of future  taxable  income during
the carryforward periods are reduced.

Discontinued Operations
- -----------------------

During   fiscal   1997,   the   Company   adopted  a  plan  to  dispose  of  its
Telecommunications  and Advanced Products Divisions.  As of January 8, 1998, all
business units within those divisions

                                      

                                       11



had been sold. Consequently,  the Company has reported its results of operations
for the  Telecommunications  and Advanced  Products  Divisions  as  discontinued
operations.

On April 30,  1997,  the  Company  sold the  assets and  liabilities  of its GRC
Instruments/Dynatup business unit of its discontinued Advanced Products Division
for $2.0 million in cash.

On June 5, 1997,  the Company sold the assets and  liabilities of its Vindicator
business unit of its discontinued  Advanced  Products Division for approximately
$700 thousand, with an initial payment of $250 thousand. Subsequent installments
of approximately $130 thousand have been received. The remainder of the purchase
price,   $320  thousand,   reflected  within  net  liabilities  of  discontinued
operations at September 30, 1998, was received in October 1998.

On June 27,  1997,  the  Company  sold the  assets  and  liabilities  of its OSU
business  unit of its  discontinued  Telecommunications  Division for an initial
payment of $1.5 million and  royalties  on sales of the OSU unit or  derivatives
over the next 10 years.

On December 19, 1997, the Company sold the assets of its Commercial  Information
Solutions  ("CIS")  component of its discontinued  Advanced Products Division in
exchange for  royalties on future sales of Flow Gemini and  derivative  products
and related services.

On January 8, 1998, the Company sold the assets of its NetworkVUE  business unit
of its  discontinued  Telecommunications  Division in exchange for  royalties on
future  sales of  NetworkVUE,  NetSolve  and  derivative  products  and  related
services.

Income from discontinued operations for the first quarter of fiscal 1999 was $54
thousand,  compared  with  income of $290  thousand  during the same  quarter of
fiscal 1998.

Financing
- ---------

In January 1997, the Company entered into a Convertible Securities  Subscription
Agreement  ("Subscription  Agreement") pursuant to which an investor purchased a
$4 million 5%  Convertible  Debenture due January 2000  ("Debenture").  By April
1998, the Debenture had been fully converted into 804,322 shares.

The investor also received a 7-year  warrant to purchase  320,000  shares of the
Company's Common Stock at a price of $8.47 per share ("Debenture Warrant").  The
Debenture  Warrant  became  exercisable  on July 31, 1998.  If the Company sells
substantially  all of its assets or enters into a merger or acquisition or other
similar  transaction,  the Debenture  Warrant is to be repriced at the lesser of
(i) $8.47 per share,  or (ii) 80% of the  Transaction  Value (as  defined in the
Debenture Warrant).

The Company is a party to a Structured Equity Line Flexible Financing  Agreement
("Equity  Line  Agreement")  whereby the  Company  can  require the  investor to
purchase  up to $3 million of the common  stock per  quarter up to an  aggregate
maximum of $18  million  over a 3 year  period  beginning  October 1, 1998.  The
purchase  price is equal to 94% of the low trade price during the 3 trading days
immediately  preceding  the notice of purchase by the  investor.  The  investor,
however,  may not purchase  common stock if such low trade price is less than $4
per share.  If the Company issues less than $5 million of its common stock under
the Equity Line Agreement, it must pay the investor up to $300,000 as liquidated
damages.  The investor also received a 7-year Warrant to purchase 125,000 shares
of the  Company's  common  stock at a price of $8.47  per  share  ("Equity  Line
Warrant"). If the Company elects to issue more than $5 million, the

                                       

                                       12



Company  will issue an  additional  7-year  warrant  for the  purchase of 75,000
shares of the Company's  common stock  ("Additional  Equity Line  Warrant") at a
price equal to 140% of the price of the common stock at the time of the issuance
of the  Additional  Equity Line  Warrant.  Under a related  Registration  Rights
Agreement ("Registration Rights Agreement"), the Company was obligated to file a
registration  statement with the Securities and Exchange Commission with respect
to the  Company's  common  stock for  which  the  Equity  Line  Warrant  and the
Additional  Line  Warrant   (collectively,   the  "Equity  Line  Warrants")  are
exchangeable.  The Equity Line Warrant  became  exercisable on July 31, 1998. If
the  Company  sells  substantially  all of its assets or enters into a merger or
acquisition  or other  similar  transaction,  the Equity  Line  Warrant  will be
repriced at the lesser of (i) $8.47,  or (ii) 80% of the  Transaction  Value (as
defined in the Equity Line Warrant).  The Additional  Equity Line Warrant,  when
issued,  will  contain  provisions  similar  to the  Equity  Line  Warrant.  The
investor's  obligation to purchase under the Equity Line Agreement is subject to
various conditions,  including (i) the effectiveness of a registration statement
with respect to the underlying  shares,  (ii) limitations based on the price and
volume of the  Company's  common stock,  and (iii) the  percentage of the common
stock beneficially owned by the investor from time to time.

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

The Company had $3.0 million in cash and cash equivalents at September 30, 1998,
compared to $3.6 million at June 30, 1998.

Net cash used in  continuing  operations  amounted to $619  thousand  during the
first quarter of fiscal 1999, compared to cash used in continuing  operations of
$781  thousand  for the first  quarter  of fiscal  1998.  Net cash  provided  by
discontinued  operations  amounted to $96 thousand  during the first  quarter of
fiscal  1999,  compared to $618  thousand  used during the same period of fiscal
year 1998.  Net cash used in investing  activities  during the first  quarter of
fiscal 1999 amounted to $372 thousand, compared to $177 thousand used during the
same period for fiscal year 1998.  Net cash  provided  by  financing  activities
amounted to $40 thousand  during the first  quarter of fiscal 1999,  compared to
net cash of $85 thousand used during the first quarter of fiscal 1998.

At September  30, 1998,  the carrying  value of the  Company's  debt amounted to
$24.3  million,  $529 thousand of which was  classified as short term, and $23.8
million of which was  classified as long term.  The Company had $24.2 million of
bank debt and equipment lease financing at June 30, 1998.

The credit facilities with the Company's bank consist of an $8 million term loan
standby facility, available on an offering basis, with borrowings thereunder due
September  1,  2000  ("Term  Loan") of which  $4.8  million  was  drawn  down at
September 30, 1998, a $22 million revolving line of credit ("Revolving Credit"),
of which $19.0 million was used at September 30, 1998,  and a $515 thousand debt
(as of September  30, 1998)  arising from the  equipment  financing  ("Equipment
Lease") arranged with the bank's equipment leasing subsidiary.

The Term Loan is due on  September  1, 2000,  and bears  interest  at the bank's
floating prime rate,  currently 8.0% per annum.  The Revolving  Credit is due on
January  15,  2000,  and, if the  Company is not in  default,  is  automatically
renewable for one-year  renewal  terms unless the bank, at its option,  delivers
written notice of non-renewal to the Company at least 15 months prior to the end
of the initial term or any renewal term. No notice of  non-renewal  was received
by October 15, 1998, and, thus, the Revolving  Credit is currently  repayable on
January 15, 2001.  The Revolving  Credit has typically been renewed in the past,
and the Company

                                      

                                       13



anticipates that it will continue to be renewed,  although there is no guarantee
of renewal.  The Revolving  Credit bears  interest at the bank's  floating prime
rate,  currently 8.0% per annum. The Term Loan and Revolving  Credit  facilities
are collateralized by the Company's working capital and equipment. The Equipment
Lease was  originally  for a term of 60 months which  commenced in June 1996 and
bears interest at 9%. It is now expected to be paid in full by January 1999.

The  Amended  and  Restated  Revolving  Credit  and Term Loan  Agreement  ("Loan
Agreement")  containing the Term Loan and Revolving Credit has been amended from
time to time (most recently on March 31, 1997) to amend various  financial ratio
covenants so as to bring the Company into  compliance with those covenants as of
those dates.  At  September  30, 1998,  the Company was in  compliance  with its
covenants under this Agreement.

The  chairman  of the  board of the bank  providing  the  credit  under the Loan
Agreement  and  Equipment  Lease is a member  of the board of  directors  of the
Company.  The Company believes that the terms of its credit  agreements with the
bank are  substantially  similar to those that could have been  obtained from an
unaffiliated third party.

Quantitative and Qualitative Information About Market Risk
- ----------------------------------------------------------

The Company does not hold  instruments  which are  sensitive  to interest  rate,
foreign  currency  exchange,  commodity  price,  or equity risks.  As previously
discussed, the Company, under its bank debt, is a net borrower at floating prime
rates.  Thus, an increase in bank prime rates would have a  significant  adverse
impact on the Company's profitability and cash flows.

Outlook
- -------

With  the  discontinuation  of  the  Telecommunications  and  Advanced  Products
Divisions, the Company is now entirely focused on its information technology and
professional services business. This business has been and is expected to remain
profitable with positive  operating cash flows. With the positive free cash flow
expected from the services business,  the Company expects, over time, to be able
to continue to reduce the outstanding principal amount of its bank debt.

Risk Factors
- ------------

The  Company and its  shareholders  face a number of risks,  including,  but not
limited to:

*    The Company's  ability to achieve its targeted levels of  profitability  by
     successfully  managing its overall cost  structure  within its bid rates on
     government contracts.
*    The Company's ability to keep and attract the personnel required to service
     its current and future contract portfolio.
*    A dependence upon  government  contracting in general,  and  particularly a
     high  concentration  of the Company's  business  with the U.S.  Government,
     Department of Defense and its instrumentalities.
*    The high degree of financial leverage under which the Company will continue
     to operate  until its current debt levels are reduced and its equity levels
     increased.

                                       

                                       14



*    The  Company's  ability to manage within  amounts  accrued for, and to fund
     residual net cash expenditures required by, its discontinued operations.
*    Dilution  which may result from (i) sales of stock by the Company under the
     Equity Line  Agreement,  (ii) exercise of the Debenture  Warrant and Equity
     Line Warrant, and (iii) exercise of employee and director stock options.
*    The risk that the  Company  will not be able to sell stock under the Equity
     Line  Agreement in the event various  conditions  set forth therein are not
     satisfied.
*    Potential  vulnerabilities  of  the  Company  related  to the  "Year  2000"
     computer problem.

Year 2000 Issue
- ---------------

The Year 2000 (Y2K)  problem is the result of computer  programs  being  written
using two digits rather than four to define the applicable  year. Thus, the year
1998 is  represented  by the number "98" in many legacy  software  applications.
Consequently,  on  January  1,  2000,  the year will  jump back to "00",  and to
systems that are non-Y2K compliant, the time will seem to have reverted back 100
years.  So,  when  computing  basic  lengths  of time,  the  Company's  computer
programs,  certain building  infrastructure  components  (including,  elevators,
alarm systems,  telephone networks,  sprinkler systems,  security access systems
and certain HVAC systems) and any  additional  time-sensitive  software that are
non-Y2K  compliant may recognize a date using "00" as the year 1900.  This could
result in system failures or miscalculations  which could cause personal injury,
property  damage,  disruption of operations,  and/or delays in payments from the
Company's  customers,  any or all of which could materially adversely effect the
Company's business, financial condition, or results of operations.

During the fourth  quarter of fiscal 1998,  the Company  implemented an internal
Y2K  compliance  task  force.  The goal of the task  force  is to  minimize  the
disruptions to the Company's business,  which could result from the Y2K problem,
and to minimize  other  liabilities  which the Company might incur in connection
with the Y2K  problem.  The task force  consists  of existing  employees  of the
Company,  and no new  employees  have been hired  specifically  to  address  the
Company's internal Y2K issues.

The Company is in the process of  conducting a  company-wide  assessment  of its
computer  systems  and  operations   infrastructure,   including  systems  being
developed to improve  business  functionality,  to identify  computer  hardware,
software,  and process control  systems that are not Y2K compliant.  The Company
presently  believes that its  business-critical  computer  systems which are not
presently  Y2K-compliant  will have been  replaced,  upgraded or modified in the
normal replacement cycle prior to 2000.

The Company's financial  accounting software system is an old system,  which was
built in the 1980's on a commercial database platform by Company employees.  The
Company has modified  this system to be Y2K  compliant,  with the exception of a
few small bugs which are being  fixed.  The system is also being  tested for Y2K
compliance  by the  vendor of the  platform  on which the system  resides.  This
Company  believes  that this  vendor  is the most  familiar  with the  computing
environment in which the system operates, and that therefore, this vendor is the
party best able to test the  system.  The  Company  has been  advised  that this
testing  will be completed  during the quarter  ending  December  31,  1998.  If
significant  deficiencies are found, the Company may have to expend  significant
resources  to correct  them,  or in an extreme  case,  the  Company  may have to
purchase and  implement a new system on an  accelerated  basis.  Either of those
outcomes  would be likely to have a  material  adverse  affect on the  Company's
operating results and financial position.

                                       

                                       15



The  Company's  human  resources/payroll  and  purchasing  systems are  separate
off-the-shelf  commercial  systems,  which are certified as Y2K compliant by the
vendors of the systems.  The Company is also performing some internal testing of
the Y2K compliance of these systems.

The Company has also initiated  communications with third parties whose computer
systems'  functionality could impact GRCI. These  communications will facilitate
coordination  of Y2K  solutions  and will permit GRCI to determine the extent to
which the Company  may be  vulnerable  to  failures of third  parties to address
their own Y2K issues.  However,  as to the systems of the third parties that are
linked to GRCI,  in  particular  those of the U.S.  Government,  there can be no
guarantee  that  such  systems  that are not now Y2K  compliant  will be  timely
converted to Y2K compliance.

The Company is also  assessing  any potential  Y2K-related  exposure it may have
with respect to software or hardware it has delivered to its customers.

The costs of the  Company's  Y2K  compliance  efforts are being funded with cash
flows from  operations.  As normal  business  costs,  these costs are  generally
reimbursible by the government under the Company's government  contracts,  under
present regulations.  In total, these costs are not expected to be substantially
different  from the  normal,  recurring  costs  that are  incurred  for  systems
development,  implementation and maintenance.  As a result,  these costs are not
expected  to have a  material  adverse  effect  on  GRCI's  overall  results  of
operations or cash flows.

Additionally,  there  can  be  no  guarantee  that  third  parties  of  business
importance to GRCI, in particular the U.S.  Government,  will  successfully  and
timely  reprogram  or replace,  and test,  all of their own  computer  hardware,
software and process  control  systems.  Because the  majority of the  Company's
business  is  contracted  with  the U.S.  Government,  the  failure  of the U.S.
Government  to achieve Y2K  compliance by the year 2000 would have a significant
adverse effect on GRCI's business, financial position, results of operations and
cash flows. Furthermore,  if the Company's government customers delay other work
in order  to  accelerate  their  own Y2K  compliance  efforts,  it could  have a
significant adverse effect on GRCI's business, financial position and results of
operations.

The Company has begun, but has not yet completed,  its contingency planning with
respect to the Y2K problem.  The Company  intends to complete  its  conntingency
planning by July 1999.

The  foregoing  assessment  of the impact of the Y2K problem on GRCI is based on
management's best estimates at the present time, and could change substantially.
The assessment is based upon numerous assumptions as to future events. There can
be no guarantee  that these  estimates will prove  accurate,  and actual results
could differ from those estimated if these assumptions prove inaccurate.


                                       16





                           PART II - OTHER INFORMATION


Items 1, 2, 3, and 5 are inapplicable.

Item 4 - Results of Votes of Security Holders

On  November  5,  1998,  the  Annual  Meeting  of  Shareholders  was  held.  The
shareholders reelected 2 current directors as follows:


          Director                 For              Withhold              Abstain         Broker Nonvotes
          --------                 ---              --------              -------         ---------------
                                                                                 
    Frank J.A. Cilluffo         9,610,647            354,281               -0-                    -0-

    Leslie B. Disharoon         9,628,306            336,622               -0-                    -0-

The  shareholders  ratified  the  selection  of  Deloitte  & Touche,  L.L.P.  as
independent  public  accountants  for the fiscal  year  ending  June 30, 1999 as
follows:

                                   For               Against             Abstain          Broker Nonvotes
                                   ---               ------              -------          ---------------

                                9,792,843            146,290            25,795                    -0-


The  shareholders  approved the shareholder  proposal to declassify the Board of
Directors as follows:

                                   For              Against             Abstain           Broker Nonvotes
                                   ---              -------             -------           ---------------
     
                                4,392,577           2,239,559           125,985               3,206,807

The shareholders  approved the shareholder proposal to terminate the Shareholder
Rights Plan as follows:

                                  For               Against             Abstain            Broker Nonvotes
                                  ---               ------              -------            ---------------

                                4,444,695            2,174,569          138,854               3,206,810


Item 6(a) Exhibits.
- ------------------

         Exhibit No.       Description
         ----------        -----------

            11             Statement of Computation of Earnings Per Share

            27             Financial Data Schedule

Item 6(b) is inapplicable.
- -------------------------


                                       17



                                   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.


                                      GRC INTERNATIONAL, INC.



                                      By: /s/ Timothy C. Halsey
                                           -------------------------------------
                                          Timothy C. Halsey
                                          Controller,
                                            (Acting) Chief Financial Officer &
                                            (Acting) Chief Accounting Officer






November 16, 1998

                                       18