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 Quarter Ended January 1, 1994  Commission file number 0-12643 
                  ---------------                        ------- 
 
                         GANDALF TECHNOLOGIES INC. 
- --------------------------------------------------------------- 
(Exact name of registrant as specified in its charter) 
 
         ONTARIO, CANADA                          NOT APPLICABLE  
- ---------------------------------  ------------------------------- 
(State or other jurisdiction of                  (I.R.S. Employer 
 incorporation or organization)                 Identification No.)

 
 
 
130 COLONNADE ROAD SOUTH, NEPEAN, ONTARIO            K2E 7M4
- -----------------------------------------     ------------------ 
(Address of principal executive offices)           (Postal Code) 
 
 
Registrant's telephone number, including area code (613) 723-6500 
                                                   -------------- 
 
 
 
                             NOT APPLICABLE  
- -----------------------------------------------------------------
Former name, former address and former fiscal year, if changed
since last report.

 
 
*Indicate by check mark whether the registrant (1) has filed all
reports required to be iled by Sections 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months and
(2) has been subject to such filing requirements for the past 90
days.   
 
                                 Yes   X    No 
                                     -----     ----- 
 
The number of shares outstanding as at January 31, 1994 was
28,041,333. 


GANDALF TECHNOLOGIES INC. 
 
INDEX 
 
 
                                                             Page
No. 
                                                            
- -------- 
 
PART I        FINANCIAL INFORMATION                               

 
 
              Consolidated Balance Sheet -                       3 
                                                                  
         
 
              Consolidated Statements of Income and 
              Retained Earnings -                                4 
        
                                                                  

 
              Consolidated Statement of Changes in  
              Financial Position -                               5 
                                                                  
         
 
              Notes to Consolidated Financial Statements -       6 
 
 
              Management's Discussion and Analysis of  
              Financial Condition and Results of Operations -   11
 
 
 
PART II       OTHER INFORMATION                                 17 
 
 
 
SIGNATURE PAGE                                                  17
  



GANDALF TECHNOLOGIES INC. 
CONSOLIDATED BALANCE SHEET 
(Unaudited) 
(Thousands of U.S. dollars) 

                                                             Jan 1 
  Mar 31   
                                                              1994 
    1993   
                                                           ------- 
 -------   
                                                            
   
ASSETS 
Current assets:                                                   
          
  Cash and short-term deposits                            $  1,759 
$  9,737 
  Accounts receivable (note 1)                              29,946 
  35,950 
  Inventories (note 2)                                      24,177 
  25,898 
  Other current assets                                       2,191 
   2,464 
                                                          -------- 
- --------   
      Total current assets                                  58,073 
  74,049 
Fixed assets (note 3)                                       27,852 
  30,768 
Goodwill, net of amortization of $2,624                           
           
  (March 31, 1993:  $2,441)                                  3,790 
   3,973 
Deferred income taxes                                        8,488 
   8,381 
Other assets (note 4)                                       12,397 
  12,432 
                                                          -------- 
- -------- 
      Total assets                                        $110,600 
$129,603 
                                                          ======== 
======== 
LIABILITIES AND SHAREHOLDERS' EQUITY 
Current liabilities: 
  Bank operating lines                                    $  2,957 
$ 10,025 
  Accounts payable and accrued liabilities (note 5)         19,549 
  28,802 
  Deferred revenue                                           7,116 
   8,932 
  Current portion of long-term debt                            784 
     694 
                                                          -------- 
- -------- 
      Total current liabilities                             30,406 
  48,453 
Long-term debt                                               2,182 
  22,980 
8.5% convertible debentures, due 2002                       22,659 
  23,862 
                                                                  
          
Shareholders' equity: 
  Capital stock: 
    Common shares, 28,041,333 issued and 
    outstanding (March 31, 1993: 15,864,833) (note 6)       79,742 
  45,585 
  Retained earnings (deficit)                              (17,614) 
 (6,532) 
  Cumulative translation adjustment                         (6,775) 
 (4,745) 
                                                          -------- 
- -------- 
      Total shareholders' equity                            55,353 
  34,308 
                                                          -------- 
- -------- 
      Total liabilities and shareholders' equity          $110,600 
$129,603 
                                                          ======== 
======== 
<FN> 
(See accompanying notes to consolidated financial statements) 




GANDALF TECHNOLOGIES INC. 
CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS 
(Unaudited) 
(Thousands of U.S. dollars) 
 

                                          13 Weeks Ended          
39 Weeks Ended   
                                       -------------------    
- -------------------- 
       
                                        Jan 1      Dec 26       
Jan 1      Dec 26 
                                         1994        1992        
1994        1992   
                                     --------     -------    
- --------     ------- 
  
                                                      
      
INCOME 
Revenues: 
  Product revenue                    $ 20,301    $ 29,365     $
68,386    $ 87,089  
  Service revenue                       9,965      11,926      
31,071      35,326  
                                     --------    --------    
- --------    --------  
                                       30,266      41,291      
99,457     122,415 
Operating expenses: 
  Cost of product sales                11,295      14,569      
35,754      47,317  
  Service expenses                      6,963       7,378      
20,569      21,970  
  Selling and distribution             11,274      11,323      
33,027      37,099  
  Administration and general            2,825       3,073       
7,938      12,088  
  Research and development(note 7)      4,204       3,671      
10,646      13,670  
                                     --------    --------    
- --------    -------- 
Income (loss) from operations          (6,295)      1,277      
(8,477)     (9,729) 
Unusual items (note 8)                      -           -         
  -      (5,547) 
Interest expense                       (1,010)     (1,395)     
(3,468)     (3,396) 
Other income                              517         126         
863         140  
                                     --------    --------    
- --------    -------- 
Net income (loss) for the period     $ (6,788)   $      8    
$(11,082)   $(18,532) 
                                     ========    ========    
========    ======== 
Basic earnings (loss) per share      $  (0.29)   $      -     $ 
(0.60)   $  (1.18) 
 (note 9)                            ========    ========    
========    ======== 
 
Weighted average number of 
shares outstanding (thousands)         23,517      15,682      
18,460      15,681 
                                       ======      ======      
======      ====== 
 
RETAINED EARNINGS 
Balance at beginning of period       $(10,826)   $ (5,565)    $
(6,532)   $ 12,975 
Net income (loss) for the period       (6,788)          8     
(11,082)    (18,532) 
                                     --------    --------    
- --------    -------- 
Balance at end of period             $(17,614)   $ (5,557)   
$(17,614)   $ (5,557) 
                                     ========    ========    
========    ========  
<FN> 
(See accompanying notes to consolidated financial statements) 



GANDALF TECHNOLOGIES INC. 
CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION 
(Unaudited) 
(Thousands of U.S. dollars) 
 
                                                             39
Weeks Ended    
                                                         
- -------------------- 
                                                           Jan 1  
    Dec 26 
                                                            1994  
      1992 
                                                        --------  
   ------- 
                                                            
   
Operating activities: 
  Cash provided by (applied to) operations (note 10)     $(3,179) 
  $    478  
  Decrease (increase) in operating working capital 
  requirements (note 11)                                  (8,038) 
     1,665  
                                                         -------  
  -------- 
Cash provided by (applied to) operations                 (11,217) 
     2,143  
                                                         -------  
  --------  
Financing activities: 
  Issue of capital stock (note 6)                         34,157  
         9  
  Decrease in term bank indebtedness                     (20,382) 
    (2,638) 
  Increase (decrease) in operating lines                  (7,068) 
     4,095 
  Decrease in long-term debt                                (197) 
       (95) 
  Issue of convertible subordinated notes                      -  
    23,787 
  Escrow funds                                                 -  
   (23,970)
                                                         -------  
  --------
 Cash provided by financing activities                     6,510  
     1,188
                                                         -------  
  -------- 

 
Investing activities: 
  Proceeds on disposal of assets                           2,246  
         -
  Purchase of fixed assets                                (3,110) 
    (2,687)
  Software development costs deferred (note 7)            (1,923) 
    (2,025)
  Other                                                     (159) 
      (310)
                                                         -------  
  -------- 
Cash applied to investing activities                      (2,946) 
    (5,022)
                                                         -------  
  -------- 
Decrease in cash in the period                            (7,653) 
    (1,691)
Effect of currency translation  
 adjustments on cash flows                                  (325) 
      (122)
Cash and short-term deposits, beginning of period          9,737  
     3,832 
                                                         -------  
  -------- 
Cash and short-term deposits, end of period              $ 1,759  
  $  2,019 
                                                         =======  
  ========  
<FN> 
(See accompanying notes to consolidated financial statements) 
      


GANDALF TECHNOLOGIES INC. 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
(Unaudited) 
(All amounts stated in thousands of U.S. dollars.) 
 
1.  ACCOUNTS RECEIVABLE 
                                                             Jan 1 
  Mar 31  
                                                              1994 
    1993 
                                                           ------- 
 -------  
     
    Trade                                                  $26,546 
 $32,797 
    Contract                                                 2,583 
   1,291 
    Current portion of sales-type leases                       817 
   1,862 
                                                           ------- 
 ------- 
                                                           $29,946 
 $35,950 
                                                           ======= 
 ======= 
 
 
2.  INVENTORIES 
                                                             Jan 1 
  Mar 31  
                                                              1994 
    1993 
                                                           ------- 
 ------- 
 
    Raw materials                                          $ 7,736 
 $ 7,167 
    Work-in-process                                          3,970 
   3,271 
    Finished goods                                          12,471 
  15,460 
                                                           ------- 
 -------  
                                                           $24,177 
 $25,898 
                                                           ======= 
 =======   
 
3.  FIXED ASSETS 
                                                             Jan 1 
  Mar 31  
                                                              1994 
    1993 
                                                           ------- 
 -------  
    Cost: 
      Land                                                 $   211 
 $   216 
      Buildings                                              4,612 
   4,756 
      Equipment                                             67,921 
  72,185 
      Leasehold improvements                                 3,954 
   4,056 
                                                           ------- 
- --------  
                                                            76,698 
  81,213 
    Accumulated depreciation                                48,846 
  50,445 
                                                           ------- 
 -------  
    Net book value                                         $27,852 
 $30,768 
                                                           ======= 
 =======  


4.  OTHER ASSETS 
                                                             Jan 1 
  Mar 31  
                                                              1994 
    1993 
                                                           ------- 
 -------  
 
    Software development costs                             $ 5,496 
 $ 5,437 
    Assets held for disposal                                 3,910 
   2,485 
    Deferred financing costs                                 1,656 
   2,122 
    Other                                                    1,335 
   1,121 
    Net investment in sales-type leases                          - 
   1,267 
                                                           ------- 
- --------  
                                                           $12,397 
 $12,432 
                                                           ======= 
 =======  
 
Assets held for disposal at January 1, 1994 primarily represent
certain
portfolio investments including approximately $2.6 million relating
to the
sale by the Company of its mobile dispatch subsidiary during fiscal
1994.  At
March 31, 1993, assets held for disposal included a vacant facility
in the
United Kingdom which was sold during fiscal 1994.  Certain
comparative figures
for March 31, 1993 have been reclassified to conform to this
presentation. 
 
 
5.  ACCOUNTS PAYABLE AND ACCRUED LIABILITIES 
                                                             Jan 1 
  Mar 31  
                                                              1994 
    1993 
                                                           ------- 
 -------  
 
    Trade accounts payable                                 $ 9,419 
 $14,989 
    Payroll, commissions and related taxes                   4,442 
   5,055 
    Other payables                                           5,688 
   8,758 
                                                           ------- 
 ------- 
                                                           $19,549 
 $28,802 
                                                           ======= 
 ======= 
 

6.  CAPITAL STOCK 
 
The authorized capital stock of the Company consists of an
unlimited number of
common shares without par value.  An analysis of the capital stock
account for
each of the thirty-nine week periods ended January 1, 1994 and
December 26,
1992 is presented in the following table.  During the third quarter
of fiscal
1994, the Company completed the sale of 12,000,000 common shares
through
public issue. 
 
                                                             39
Weeks Ended 
                                                         
- --------------------
                                                            Jan 1 
     Dec 26
                                                             1994 
       1992
                                                         -------- 
    -------
    Shares: 
    Balance March 31                                   15,864,833 
 15,671,907
    Issued for cash                                    12,176,500 
      5,926
                                                       ---------- 
 ----------
    Balance end of period                              28,041,333 
 15,677,833
                                                       ========== 
 ==========
 
    Amount: 
    Balance March 31                                      $45,585 
    $45,242
    Issued for cash, net of share issue costs              34,157 
          9
                                                          ------- 
    -------
    Balance end of period                                 $79,742 
    $45,251
                                                          ======= 
    =======
 
 
7.  RESEARCH AND DEVELOPMENT 
                                      13 Weeks Ended           39
Weeks Ended 
                                  --------------------- 
- ---------------------
                                   Jan 1      Dec 26        Jan 1 
    Dec 26
                                    1994        1992         1994 
      1992
                                  ------      ------       ------ 
    ------

Research and development costs    $4,185      $4,320      $11,415 
   $16,401
Investment incentives               (156)       (500)        (710) 
   (1,726)
Software development costs: 
  Amortized                          602         395        1,864 
     1,020 
  Deferred                          (427)       (544)      (1,923) 
   (2,025)
                                  ------      ------      ------- 
   ------- 
                                  $4,204      $3,671      $10,646 
   $13,670 
                                  ======      ======      ======= 
   ======= 
 
 
8.  UNUSUAL ITEMS 
 
Unusual items appearing on the consolidated statement of income for
the
thirty-nine week period ended December 26, 1992 represent
provisions for
severance and redundant facilities which were made at the end of
the second
quarter of fiscal 1993. 
 

Under Staff Accounting Bulletin 67, issued by the Securities and
Exchange
Commission in the United States, such costs would be presented as
a component
of the loss from operations.  Under this format of presentation the
loss from
operations for the thirty-nine week period ended December 26, 1992
would have
been $15.3 million instead of $9.7 million. 
 
Subsequent to the January 1, 1994 fiscal quarter end, the Company
eliminated
approximately 60 staff positions.  The Company anticipates that
further
downsizing of the workforce will occur during the balance of the
current fiscal
quarter. Severance costs relating to these actions will be recorded
during the
fourth quarter ending March 31, 1994. 
 
 
9.  BASIC LOSS PER SHARE 
 
Fully diluted earnings per share information has not been presented
as
potential conversions are anti-dilutive.  Basic loss per share
figures are
calculated using the monthly weighted average number of common
shares
outstanding for the period. 


10. CASH PROVIDED BY (APPLIED TO) OPERATIONS 
 
    Cash provided by (applied to) operations is computed as
follows: 
 
                                                       39 Weeks
Ended 
                                                  
- --------------------- 
                                                       Jan 1     
Dec 26 
                                                        1994      
 1992 
                                                      ------     
- ------ 
 
          Loss from operations                       $(8,477)   
$(9,729) 
          Depreciation and amortization                7,541     
11,237  
          Other reserves not requiring an 
            outlay of cash                                 -      
6,182  
          Gain on disposal of assets                    (542)     
    -  
          Income taxes                                   438     
(1,208) 
          Restructuring costs paid                         -     
(2,748) 
          Interest paid                               (3,002)    
(3,396) 
          Other income                                   863      
  140  
                                                     -------    
- -------  
                                                     $(3,179)    $ 
 478  
                                                     =======    
=======  
 
During the thirty-nine week period ended December 26, 1992, other
non-cash
reserves of $6.2 million represented provisions relating to
inventory and other
reserves made during the second quarter of fiscal 1993. 
 
 
11. DECREASE (INCREASE) IN OPERATING WORKING CAPITAL REQUIREMENTS 
 
    The decrease (increase) in operating working capital
requirements is
computed as follows: 
 
                                                       39 Weeks
Ended 
                                                  
- --------------------- 
                                                       Jan 1     
Dec 26 
                                                        1994      
 1992 
                                                      ------     
- ------ 
      
          Accounts receivable                        $ 4,339     $
2,814  
          Inventories                                    189      
1,230  
          Other current assets                           228      
  815  
          Accounts payable and accrued liabilities    (9,244)    
(3,025) 
          Deferred revenue                            (1,383)     
  (72) 
          Foreign currency equity adjustment          (2,167)     
  (97) 
                                                     -------    
- -------  
                                                     $(8,038)    $
1,665  
                                                     =======    
=======  
 

MANAGEMENT'S DISCUSSION AND ANALYSIS OF  
FINANCIAL CONDITION AND RESULTS OF OPERATIONS 
 
Introduction 
- ------------ 
The consolidated financial statements for the third fiscal quarter
ended
January 1, 1994, together with accompanying notes, should be read
as an
integral part of this review.  These financial statements have been
prepared
by management in accordance with accounting principles generally
accepted in
Canada, the application of which, in the case of the Company,
conforms in all
material respects for the periods presented with accounting
principles
generally accepted in the United States and the International
Accounting 
Standards for historical costs.  All amounts are stated in U.S.
dollars unless
otherwise indicated.  "C$" refers to Canadian dollars. 
 
Liquidity and Capital Resources 
- ------------------------------- 
During the third quarter of fiscal 1994, the Company completed the
sale of
12,000,000 common shares through public issue and received proceeds
of C$45.1
million (approximately $33.8 million) net of the underwriters' fees
and before
deducting expenses of the issue. Term bank indebtedness of $19.7
million was
retired during the third quarter of fiscal 1994 from the proceeds
of the share
issue, representing the full amount outstanding under these loans. 
The
balance of the proceeds of approximately $13.5 million following
payment of
expenses of the issue was retained for working capital purposes. 
This latter 
amount was initially applied in November 1993 to eliminate the
utilization of
short-term bank operating lines thereby making those lines
available for
future working capital purposes and reducing interest costs to the
Company. 
At January 1, 1994, the Company was borrowing $1.2 million under
these lines,
net of cash and short-term deposits of $1.8 million.  At the end of
the
previous quarter on October 2, 1993, utilization  of these
operating lines on
a net basis was $8.6 million. 

Following the completion of the share issue in the third quarter of
fiscal
1994 and the subsequent retirement of all term bank debt, the
Company
renegotiated the terms of its operating loan agreements with a
Canadian
chartered bank.  These amended agreements, which represent
committed credit
facilities until the annual review date of July 31, 1994, became
effective in
January 1994 following the end of the third quarter.  Under the
amended
agreements, the authorized amount of the facilities increased from
$11.3
million to $15.8 million, when expressed in U.S. funds.  The extent
to which
these facilities are available to the Company at any time is
determined by a
margin formula based on trade accounts receivable and inventories
of two of
the Company's subsidiaries.  During January 1994, following the
date on which
the amended loan agreements became effective, approximately $11.8
million of
the $15.8 million was available to the Company under the margin
formulas.  A
demand loan facility in the United Kingdom provided an additional
$2.1
million in available short-term credit.  As indicated above, at
January 1,
1994, borrowings under these facilities were $1.2 million, net of
cash balances
of $1.8 million. 

 
The two operating loan agreements in Canada contain covenants
relating to the
Company's financial performance during the period for which the
facility is
committed (i.e. up to July 31, 1994).  Although the Company is
currently in
compliance with these covenants, the Company is unlikely to be in
full
compliance with the terms of the agreements at the end of the
current fiscal
quarter ending March 31, 1994.  The breach of a financial covenant
would
constitute an event of default for which the Company would seek a
waiver from
the bank.  There can be no assurance that such a waiver would be
granted.  The
breach of a financial covenant, if not waived, would give the bank
the right
to repayment on demand of all outstanding borrowings.  If such
demand is made
the Company does not currently have the financial resources
available to repay
those lines.  Upon maturity of the operating loans on July 31,
1994, the
outstanding borrowings under these facilities  become repayable on
demand unless
a renewal of the committed operating facility is agreed between the
Company and
the bank.  There can be no assurance that such an offer to renew
the facilities
will be provided by the bank. 
 
The Company reported negative cash flow of $7.7 million during the
thirty-nine
week period ended January 1, 1994, representing negative cash flow
from
operating activities of $11.2 million and net positive cash flow
from
financing and investing activities (including the share issue in
the third
quarter) of $3.5 million.  Of the $11.2 million in negative cash
flow from
operations during the first three quarters of fiscal 1994, $5.1
million
occurred in the third quarter ended January 1, 1994 and was
primarily related
to the net loss sustained in the quarter.  Significant negative
cash flow is
expected to occur in the fourth quarter as a result of an
anticipated
operating loss and the payments associated with staff downsizing
actions. 
Negative cash flow from operations is expected to continue during
the first
quarter of fiscal 1995 which will also be influenced by the fourth
quarter
restructuring actions.  The restructuring measures being taken in
the fourth 
quarter of fiscal 1994 will not have a full-quarter impact on
expenses until
the second quarter of fiscal 1995. 
 
The Company intends to meet its short-term cash requirements
through operating
cash flow and currently available credit resources.  However, as
described above,
it is currently unclear whether those credit resources will be
available after
the March 31, 1994 quarter.  Even if they remain available, due to
anticipated
additional cash requirements during the next several fiscal
quarters relating to
operations and restructuring costs, there can be no assurance that
the Company's
short-term bank credit facilities, to the extent they remain
available, will be
sufficient to meet the Company's short-term obligations.  The
availability of
these credit facilities will in part be determined by future
operating
performance.  The Company is examining alternative sources of
short-term
financing.  There can be no assurance that such financing will be
obtained, if
required by the Company.  The Company's ability to generate
positive cash flow
is ultimately dependent on its ability to attain the break even
level resulting
from the downsizing actions being taken in the fourth quarter.

During the fourth quarter of fiscal 1994, the Company retained the
services of
Wood Gundy Inc. to explore possible strategic alliances to
accelerate the return
to profitability. 

Results of Operations - Third Quarter Ended January 1, 1994 
- ----------------------------------------------------------- 
The following table sets forth items derived from the quarterly
consolidated
statements of income as a percentage of revenues for each of the
five fiscal
quarters ended January 1, 1994.  The column in the table entitled
"Percentage
Change Quarter 3, 1994 vs 1993" represents the percentage change,
either
favourable or (unfavourable), in the dollar amount of such items
for the third
quarter of fiscal 1994 compared with the third quarter of fiscal
1993. 

      
                                                                  
              Percentage 
                            Fiscal 1993                Fiscal 1994 
                 Change
                      --------------------   
- -------------------------------     Quarter 3
                      Quarter 3  Quarter 4    Quarter 1  Quarter 2 
Quarter 3 1994 vs. 1993
                      ---------  ---------    ---------  --------- 
- --------- -------------
                                       (Thousands of dollars)

                                                   
         
Revenues                $41,291    $38,485      $34,173    $35,018 
  $30,266         (26.7)%
                        =======    =======      =======    ======= 
  =======       =======
 
                                          (Percentage of Revenues) 
Revenues:         
  Product                  71.1%      69.6%        68.6%      70.3% 
    67.1%        (30.9)%
  Service                  28.9       30.4         31.4       29.7 
     32.9         (16.4)
                        -------    -------      -------    ------- 
  ------- 
                          100.0%     100.0%       100.0%     100.0% 
   100.0%        (26.7)
                        =======    =======      =======    ======= 
  =======
 
Gross Profit:     
  Product                  50.4%      48.0%        49.6%      48.7% 
    44.4%        (39.1)
  Service                  38.1       37.1         36.2       34.8 
     30.1         (34.0)
  Combined                 46.9       44.7         45.4       44.6 
     39.7         (37.9)
   
Expenses:
  Selling & distribution   27.4       28.1         31.0       31.9 
     37.3           0.4
  Administration & general  7.5        7.3          7.8        7.0 
      9.3           8.1
  Research & development    8.9        9.4          9.0        9.6 
     13.9         (14.5)
                        -------    -------      -------    ------- 
  -------   
Income (loss) 
   from operations          3.1       (0.1)        (2.4)      (3.9) 
   (20.8) 
Financial expenses         (3.1)      (2.4)        (3.3)      (2.8) 
    (1.6)
                        -------    -------      -------    ------- 
  ------- 
Net income (loss)             -%      (2.5%)       (5.7%)    
(6.7)%    (22.4)
                        =======    =======      =======    ======= 
  ======= 



Revenues 
- -------- 
The following table sets forth revenues by geographic segment for
the quarter
ended January 1, 1994 and for each of the preceding four quarters. 
The table
also includes the change in revenues, expressed as a percentage, in
the third
quarter of fiscal 1994 compared to the corresponding period of
fiscal 1993. 


                                                                  
            Percentage 
                         Fiscal 1993                 Fiscal 1994  
                Change 
                     -------------------- 
- -------------------------------      Quarter 3 
                     Quarter 3  Quarter 4  Quarter 1  Quarter 2 
Quarter 3  1994 vs. 1993  
                     ---------  ---------  ---------  --------- 
- ---------  ------------- 
                                    (Thousands of dollars) 
                                                 
        
United States          $12,349    $10,972    $ 9,515    $ 9,226   
$ 7,480          (39.4)%
United Kingdom          10,224      9,958      9,575     10,719   
  9,061          (11.4) 
Canada                   7,954      9,134      5,577      6,338   
  5,078          (36.2) 
Holland/France           5,640      3,736      4,141      3,628   
  4,024          (28.7) 
International markets    5,124      4,685      5,365      5,107   
  4,623           (9.8) 
                       -------    -------    -------    -------   
- -------  
                       $41,291    $38,485    $34,173    $35,018   
$30,266          (26.7) 
                       =======    =======    =======    =======   
=======  

 
Revenues in the third quarter of fiscal 1994 were $30.3 million,
consisting of
$20.3 million of product revenue and $10.0 million of service
revenue.  In the
second quarter of fiscal 1994, total revenues were $35.0 million
(product
revenue of $24.6 million and service revenue of $10.4 million) and
in the
third quarter of fiscal 1993, total revenues were $41.3 million
($29.4 million
of product revenue and $11.9 million of service).  The decline in
revenues in
the third quarter of fiscal 1994 compared to the second quarter of
fiscal 1994
and the third quarter of fiscal 1993 has occurred primarily in
North America. 
The decline in revenues in the third quarter of fiscal 1994
compared to the
second quarter resulted from the decline in revenues from
traditional product
lines which more than offset the growth in the Company's new remote
networking
access products. 

The decline in revenues between the third quarters of fiscal 1993
and fiscal
1994 was influenced by changes in the average exchange rates used
to translate
the results of foreign operations to U.S. dollars and also as a
result of the
sale by the Company of its mobile dispatch subsidiary during the
first quarter
of the current fiscal year.  On a fully comparable basis, after
adjusting for
the effect of these two items, total revenues declined by 20.5%
during the
third quarter of fiscal 1994 compared to the same quarter a year
ago.  The
quarter-over-quarter decrease in reported revenues of 26.7%
included 3.2% 
or $1.3 million relating to the strengthening of the U.S. dollar
against
certain European currencies and the Canadian dollar and 3.0% or
$1.2 million
relating to GMSI, the Company's former mobile dispatch subsidiary. 
 
Revenues outside the Company's North American markets (the United
Kingdom,
Holland/France and other international markets), when expressed in
their
domestic currencies, declined by 7.5% in the third quarter of
fiscal 1994
compared to the third quarter of fiscal 1993.  The weakening of the
underlying
currencies against the U.S. dollar increased the decline in
revenues in these
markets to 15.6%. 

 
Revenues in the Company's two North American markets (the United
States and
Canada) were $12.6 million in the third quarter of fiscal 1994,
$15.6 million
in the second quarter of fiscal 1994 and $20.3 million in the third
quarter of
fiscal 1993.  The continuing trend in the third quarter of fiscal
1994 to
lower product revenue resulted from declining sales in mature
product lines
which occurred at a faster rate in the third quarter than had been
anticipated. 
 
Gross Profit 
- ------------ 
Gross profit on product revenue (product revenue minus the cost of
product
sales), expressed as a percentage of product revenue was 44.4%
during the
third quarter of fiscal 1994, compared with 48.7% in the second
quarter of
fiscal 1994 and 50.4% in the third quarter of fiscal 1993.  The
decline in the
product gross margin between the second and third quarters of
fiscal 1994
occurred primarily as a result of higher adverse manufacturing
volume
variances which are influenced by production levels. 
 
The gross profit on service revenue (service revenues minus service
expenses),
expressed as a percentage of service revenue was 30.1% in the third
quarter of
fiscal 1994, 34.8% in the second quarter of fiscal 1994 and 38.1%
in the third
quarter of fiscal 1993.  The gross margin on service revenue has
declined from
the level in the third quarter a year ago due to a decline in
service revenue of
approximately 16% while service expenses during the same period
have declined by
approximately 6%.  The Company is examining alternatives to improve
the
efficiency of the service organization. 
 
Operating Expenses 
- ------------------ 
Operating expenses (selling and distribution, administration and
general and
research and development) were $18.3 million in the third quarter
of fiscal
1994, $17.0 million in the second quarter of fiscal 1994 and $18.1
million in
the third quarter of fiscal 1993. Operating expenses increased in
the third
quarter of fiscal 1994 compared to the second quarter of fiscal
1994 primarily
in the area of research and development which increased $0.8
million.  The
primary components of the increase in net research and development
costs in
the third quarter were reduced levels of contract engineering for
customers of
$0.3 million, increased net amortization of deferred software
development
costs of $0.3 million and reduced government grants of $0.1
million. 
 
During the third quarter of fiscal 1994, the Company received
grants of $0.2
million under the Canadian federal government's Microelectronics
and Systems
Development Program ("MSDP").  To date, grants totalling
approximately $3.8
million have been received under this program.  This funding is
potentially
repayable in installments based on revenues of the Company,
provided certain
conditions are met relating to the commercialization of the
resulting
technology. 
 
The Company is currently examining the actions necessary to reduce
operating
expenses. 

 
Operating Loss 
- -------------- 
The loss from operations in the third quarter of fiscal 1994 was
$6.3 million. 
This loss from operations was greater than the $1.4 million
operating loss in
the second quarter of fiscal 1994 as a result of lower revenues and
higher
operating expenses, primarily in the area of research and
development.  In the
third quarter of fiscal 1993, the Company reported income from
operations of
$1.3 million. 
 
Financial Expenses 
- ------------------ 
Interest expense was $1.0 million in the third quarter of fiscal
1994 compared
to $1.2 million in the second quarter of fiscal 1994 and $1.4
million in the
third quarter of fiscal 1993.  Interest-bearing debt has been
reduced to $28.6
million at January 1, 1994 from $57.9 million at October 2, 1993. 
This
reduction occurred as a result of the retirement of term bank loans
and the
reduced utilization of bank operating lines following the issuance
of common
shares by the Company in the third quarter of fiscal 1994. 
 
Net Income (Loss) 
- ----------------- 
The net loss for the third quarter of fiscal 1994 was $6.8 million
or $0.29
per share. In the third quarter of fiscal 1993 the Company's net
income was at
the break even level.  The net loss for the thirty-nine weeks ended
January 1,
1994 was $11.1 million or $0.60 per share compared to a net loss of
$18.5
million or $1.18 per share for the corresponding period in fiscal
1993. 



II - OTHER INFORMATION 
- ---------------------- 
 
Item 6(a) - Exhibits
- --------------------

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

10.1              Underwriting Agreement (Canadian) dated as of
October
                  20, 1993 among Wood Gundy Inc., Deacon Barclays
de Zoete
                  Wedd Limited, Gordon Capital Corporation and
Richardson
                  Greenshields of Canada Limited and the Company.

10.2              Credit Agreement dated as of January 7, 1994
between the
                  Royal Bank of Canada and the Company.

10.3              Credit Agreement dated as of January 7, 1994
between the
                  Royal Bank of Canada and Gandalf Canada Ltd.


Item 6(b) - Reports on Form 8-K 
- ------------------------------ 
There were no reports on Form 8-K filed for the quarter ended
January 1, 1994.

 

 
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. 
                                          GANDALF TECHNOLOGIES INC.

 
 
February 10, 1994                         BY: s/BRIAN R.HEDGES
________________________                 
___________________________________ 
Date                                      Brian R. Hedges 
                                          President 
                                          (Chief Executive Officer)

 
 
 
 
February 10, 1994                         BY: s/WALTER R. MACDONALD
________________________                 
__________________________________ 
Date                                      Walter R. MacDonald 
                                          Vice President, Finance 
                                          (Chief Financial Officer)