<PAGE


                      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 July 1, 1995   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 filed 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 July 31, 1995 was 
39,282,307.



GANDALF TECHNOLOGIES INC.
INDEX

                                                         Page No.
                                                         --------

PART I   FINANCIAL INFORMATION                               

         Consolidated Balance Sheet -                         3

         Consolidated Statement of Income -                   4

         Consolidated Statement of Changes in 
         Financial Position -                                 5

         Consolidated Statement of Shareholders' Equity -     6

         Notes to Consolidated Financial Statements -         7

         Management's Discussion and Analysis of 
         Financial Condition and Results of Operations -     11

PART II  OTHER INFORMATION                                   16

SIGNATURE PAGE                                               16



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



                                                                  
                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
ASSETS
Current assets:                                                         
  Cash and cash equivalents                                 $ 11,342    $ 11,817
  Accounts receivable                                         26,223      26,880
  Inventories (note 1)                                        14,900      15,230
  Other                                                        2,096       2,268
                                                            --------    --------
      Total current assets                                    54,561      56,195
Fixed assets (note 2)                                         18,211      18,619
Goodwill, net of amortization of $3,008
  (March 31, 1995:  $2,952)                                    3,406       3,462
Other assets                                                   2,785       3,232
                                                            --------    --------
      Total assets                                          $ 78,963    $ 81,508
                                                            ========    ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Bank operating lines (note 3)                             $  4,266    $  5,854
  Accounts payable and accrued liabilities (note 4)           19,992      21,369
  Deferred revenue                                             7,721       7,758
  Current portion of long-term debt                              250         157
                                                            --------    --------
      Total current liabilities                               32,229      35,138
Long-term debt                                                 2,149       1,877
8.5% convertible debentures, due 2002 (note 5)                 4,055      10,051

Shareholders' equity:
  Capital stock:
    Common shares, 38,934,289 issued and
    outstanding (March 31, 1995: 35,238,064)                  97,775      91,644
  Retained earnings (deficit)                                (52,298)    (52,364)
  Cumulative translation adjustment                           (4,947)     (4,838)
                                                            --------    --------
      Total shareholders' equity                              40,530      34,442
                                                             --------   --------
      Total liabilities and shareholders' equity            $ 78,963    $ 81,508
                                                            ========    ========

(See accompanying notes to consolidated financial statements)




GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF INCOME
(Unaudited)
(Thousands of U.S. dollars except per share amounts)




                                                               13 Weeks Ended
                                                                    July 1     
                                                            --------------------
                                                                1995        1994
                                                            --------    --------
                                                                  
Revenues:
  Product                                                   $ 19,414    $ 20,745
  Service                                                      9,236       8,973
                                                            --------    --------
                                                              28,650      29,718
Operating expenses:
  Cost of product sales                                        9,663      10,896
  Service expenses                                             5,869       5,871
  Sales and marketing                                          8,198       8,742
  Administration and general                                   2,071       1,929
  Research and development                                     2,595       2,413
  Restructuring costs (note 6)                                     -         685
                                                            --------    --------
Income (loss) from operations                                    254        (818)
Interest expense                                                (206)       (798)
Interest income and foreign exchange                              18          57
                                                            --------    --------
Net income (loss) for the period                            $     66    $ (1,559)
                                                            ========    ========

Basic earnings (loss) per share (note 7)                    $      -    $  (0.06)
                                                            ========    ========

Weighted average number of
shares outstanding (thousands)                                37,642      28,072
                                                            ========    ========


(See accompanying notes to consolidated financial statements)




GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION
(Unaudited)
(Thousands of U.S. dollars)



                                                                13 Weeks Ended
                                                                     July 1     
                                                            -------------------- 
                                                                1995        1994 
                                                            --------    -------- 
                                                                 
Operating activities:
  Cash provided by (applied to) operations (note 8)         $  1,576    $   (514)
  Increase in operating working capital (note 9)                (202)     (2,170)
                                                            --------    -------- 
Cash provided by (applied to) operating activities             1,374      (2,684)
                                                            --------    -------- 
Financing activities:
  Issue of capital stock                                       6,423           - 
  Conversion of 8.5% convertible debentures (note 5)          (6,197)          - 
  Other                                                          302        (265)
                                                            --------    -------- 
Cash provided by (applied to) financing activities               528        (265)
                                                            --------    -------- 

Investing activities:
  Proceeds on disposal of investment                               -       1,263 
  Purchase of fixed assets                                      (674)       (674)
  Other                                                          (34)          1 
                                                            --------    -------- 
Cash provided by (applied to) investing activities              (708)        590 
                                                            --------    -------- 

Effect of exchange rate changes on cash balances                 (81)         69 
                                                            --------    -------- 
Increase (decrease) in cash position in the period             1,113      (2,290)

Cash position at beginning of period                           5,963      (5,239)
                                                            --------    -------- 
Cash position at end of period                              $  7,076    $ (7,529)
                                                            ========    ======== 

Cash position is comprised of:
  Cash and cash equivalents                                 $ 11,342    $  5,641 
  Bank operating lines                                        (4,266)    (13,170)
                                                            --------     ------- 
                                                            $  7,076    $ (7,529)
                                                            ========    ======== 

(See accompanying notes to consolidated financial statements)




GANDALF TECHNOLOGIES INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(Unaudited)
(Thousands of U.S. dollars)




                                                         13 Weeks Ended 
                                                             July 1 
                                       ----------------------------------------------------
                                                   1995                     1994
                                       -------------------------  -------------------------
                                              Shares       Dollars       Shares     Dollars
                                           ---------     ---------    ---------   ---------
                                                                     
Capital Stock:
     Consisting of an unlimited
     number of common shares
     authorized, without par value
  Balance at beginning of period          35,238,064     $  91,644   28,072,333   $  79,811
  Issued:
     On conversion of debentures (note 5)  3,613,592         5,905            -           -
     On exercise of stock options             82,633           226            -           -
                                          ----------     ---------   ----------   ---------
  Balance at end of period                38,934,289     $  97,775   28,072,333   $  79,811
                                          ==========     =========   ==========   =========

Retained Earnings (Deficit):
  Balance at beginning of period                         $ (52,364)               $ (53,770)
  Net income (loss)                                             66                   (1,559)
                                                         ---------                ---------
  Balance at end of period                               $ (52,298)               $ (55,329)
                                                         =========                =========

Cumulative Translation Adjustment:
  Balance at beginning of period                         $  (4,838)               $  (6,932)
  Adjustment arising on translation of 
     foreign subsidiaries' financial 
     statements to U.S. dollars                                776                      438
  Adjustment relating to subsidiary loans
    designated as long-term investments                       (885)                     303
                                                         ---------                ---------
  Balance at end of period                               $  (4,947)               $  (6,191)
                                                         =========                =========


(See accompanying notes to consolidated financial statements)




GANDALF TECHNOLOGIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

All amounts are stated in U.S. dollars unless otherwise 
indicated.   C$ refers to Canadian dollars.  Tabular amounts 
are in thousands except per share data.


1.  INVENTORIES


                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
                                                                 
Raw materials                                               $  3,673    $  3,336
Work-in-process                                                4,505       4,591
Finished goods                                                 6,722       7,303
                                                            --------    --------
                                                            $ 14,900    $ 15,230
                                                            ========    ========


2.  FIXED ASSETS


                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
                                                                  
Cost:
  Land                                                      $    228    $    232
  Buildings                                                    4,716       4,725
  Equipment                                                   56,904      55,879
  Leasehold improvements                                       1,962       1,930
                                                           ---------    --------
                                                              63,810      62,766
Accumulated depreciation                                      45,599      44,147
                                                            --------    --------
Net book value                                              $ 18,211    $ 18,619
                                                            ========    ========


3.  BANK OPERATING LINES

The Company's authorized bank operating lines at July 1, 1995 
totalled $19.0 million. At that time, there was sufficient 
margin available to borrow $14.8 million and $4.3 million was 
being utilized.  Cash and short-term deposits held as of that 
date represented a further $11.3 million of available cash 
resources, and cash and unused credit lines totalled $21.8 
million.  Cash and unused credit lines at March 31, 1995 were 
$20.8 million.  The authorized lines include two committed 
credit facilities with a Canadian chartered bank and a demand 
facility with a bank in the United Kingdom.  They are secured 
by certain of the accounts receivable, inventories and other 
assets of the Company and bear interest at rates ranging from 
0.5% to 2.5% above the respective banks' prime or base rates.



4.  ACCOUNTS PAYABLE AND ACCRUED LIABILITIES



                                                              July 1    March 31
                                                                1995        1995
                                                            --------    --------
                                                                  
Trade accounts payable                                      $  6,695    $  7,341
Payroll, commissions and related taxes                         3,832       4,072
Accrued restructuring charges                                  2,626       3,033
Other payables                                                 5,162       5,266
Income and other taxes payable                                 1,677       1,657
                                                            --------    --------
                                                            $ 19,992    $ 21,369
                                                            ========    ========


5.  8.5% CONVERTIBLE DEBENTURES





                                                                            Shares Issued
                                     Aggregate Principal Amount     %     Upon Conversion
----------------------------------------------------------------------    ---------------
                                                                  
Balance at March 31, 1994             C$ 30,000     $ 21,681      100%
  Converted during the year             (15,939)     (11,533)     (53%)        6,782,519
  Impact of foreign exchange                 -           (97)       - 
----------------------------------------------------------------------
Balance at March 31, 1995             C$ 14,061     $ 10,051       47%
  Converted during the quarter           (8,492)      (6,197)     (28%)        3,613,592
  Impact of foreign exchange                             201          
----------------------------------------------------------------------
Balance at July 1, 1995               C$  5,569     $  4,055       19%
======================================================================


In November 1992 the Company issued 8.5% convertible debentures 
with an aggregate principal amount of C$30.0 million which 
mature in November 2002.  At any time prior to maturity they 
are convertible into common shares of the Company at the option 
of the holder at a conversion price of C$2.35 (approximately 
$1.71) which would yield 425.53 common  shares for each C$1,000 
(approximately $728) of principal amount of debentures held.  
During the fourth quarter of fiscal 1995 approximately 53% of 
the original amount of debentures were converted into common 
shares.

During the first quarter of fiscal 1996 debentures with an 
aggregate principal amount of $6,197,000 were converted into 
3,613,592 common shares.  The resulting increase in capital 
stock of $5,905,000 was determined as the sum of the principal 
amount of the debentures converted ($6,197,000) plus interest 
accrued to the date of conversion ($95,000), net of the pro 
rata share of the associated unamortized deferred financing 
costs ($387,000).

At July 1, 1995 approximately 19% of the original principal 
amount of debentures remained outstanding which, if converted, 
would result in a maximum of 2,369,787 additional common shares 
being issued.  The remaining outstanding debentures represent 
an unsecured direct obligation of the Company.  After November 
10, 1995 any outstanding debentures are redeemable by the 
Company provided that for the 20 trading days ending with the 
fifth trading day preceding the date on which the notice of 
redemption is first given, the weighted average market price at 
which the shares have traded on the TSE and NASDAQ is not less 
than 125% of the conversion price. 





6.  RESTRUCTURING COSTS

Restructuring costs of $0.7 million during the first quarter of 
fiscal 1995 represented severance costs associated with the 
elimination of approximately 70 positions at the end of the 
first quarter in connection with an internal functional 
realignment. 


7.  EARNINGS PER SHARE

Basic earnings (loss) per share figures are presented on the 
consolidated statement of income.  These figures are calculated 
using the monthly weighted average number of common shares 
outstanding during the period.  Fully diluted earnings per 
share information has not been presented as potential 
conversions are anti-dilutive.

For the first quarter of fiscal 1996 adjusted earnings per 
share is not materially different from the basic earnings per 
share figure.  The calculation assumes that the conversion of 
debentures, which occurred during the first quarter of fiscal 
1996, had occurred at the beginning of the quarter.


8.  CASH PROVIDED BY OPERATIONS

Cash provided by (applied to) operations is computed as 
follows:

<CAPITON>
                                                                 13 Weeks Ended
                                                                     July 1
                                                            ---------------------
                                                                1995         1994 
                                                            --------     -------- 
                                                                   
Income (loss) from operations                               $    254     $   (818)
Depreciation and amortization                                  1,497        1,210 
Interest paid                                                   (193)        (757)
Interest income and foreign exchange                              18           57 
Other                                                              -         (206)
                                                            --------     -------- 
                                                            $  1,576     $   (514)
                                                            ========     ========



9.  INCREASE IN OPERATING WORKING CAPITAL

The increase in operating working capital is computed as 
follows:



                                                                 13 Weeks Ended
                                                                     July 1
                                                            ---------------------
                                                                1995         1994
                                                            --------     --------
                                                                        
Accounts receivable                                         $    657     $   (420)
Inventories                                                      330        1,768 
Prepaid expenses                                                 172         (141)
Accounts payable and accrued liabilities                      (1,302)      (4,001)
Income taxes payable                                              20          178 
Deferred revenue                                                 (37)          69 
Foreign currency equity adjustment                               (42)         377 
                                                            --------     -------- 
                                                            $   (202)    $ (2,170)
                                                            ========     ======== 
<PAGE




10.  UNITED STATES ACCOUNTING PRINCIPLES

The consolidated financial statements have been prepared in 
accordance with accounting principles generally accepted in 
Canada ("Canadian GAAP") which in the case of the Company 
differ in the following material respects from those generally 
accepted in the United States ("U.S. GAAP").

(a)  Under U.S. GAAP, financing and investing activities not 
     involving a receipt or outlay of cash are excluded from 
     the consolidated statement of changes in financial 
     position.  Accordingly, the  following financing 
     activities would not be presented in the consolidated 
     statement of changes in financial position for the 13 
     weeks ended July 1, 1995 but would be shown 
     supplementally.




                                   
     Conversion of 8.5% convertible debentures                  $ (6,197)
     Issue of capital stock on conversion of debentures         $  6,197

(b)  Under U.S. GAAP, bank operating lines would not be 
     included as a component of the cash position presented in 
     the consolidated statement of changes in financial 
     position.  The change in bank operating lines would be 
     presented as a financing activity and would therefore be 
     included in the determination of the increase or 
     decrease in cash position in the period.

(c)  U.S. GAAP requires the calculation of primary earnings 
     per share.  This figure is not materially different from 
     the basic earnings per share figure calculated under 
     Canadian GAAP.





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

Introduction
------------

The consolidated financial statements for the first quarter ended July 
1, 1995, 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. Note 10 to the consolidated financial 
statements describes the impact, in the case of the Company, of 
differences between accounting principles generally accepted in Canada 
and the United States. All amounts are stated in U.S. dollars unless 
otherwise indicated.  C$ refers to Canadian dollars. References to 
years are to fiscal years ended March 31.


Results of Operations - First Quarter Ended July 1, 1995   
--------------------------------------------------------   

The following table sets forth items derived from the quarterly 
consolidated statements of income as a percentage of revenues for the 
quarter ended July 1, 1995 and for each of  the preceding four 
quarters. The column in the table entitled "Percentage Change  Quarter 
1, 1996 vs 1995" represents the percentage change, either favourable 
or (unfavourable), in the dollar amount of such items for the first 
quarter of 1996 compared with the first quarter of 1995.




                                                                                     Percentage
                                          Fiscal 1995                 Fiscal 1996        Change
                        ------------------------------------------    -----------     Quarter 1
                        Quarter 1  Quarter 2  Quarter 3  Quarter 4    Quarter 1   1996 vs. 1995
                        ---------  ---------  ---------  ---------    ---------   -------------
                                          (Thousands of dollars)
                                                                     
Revenues                  $29,718    $30,660    $29,751    $30,382      $28,650          (3.6)%
                          =======    =======    =======    =======      =======        =======

                                          (Percentage of Revenues)
Revenues:        
  Product                   69.8%      71.0%      68.4%      68.9%        67.8%          (6.4)%  
  Service                   30.2       29.0       31.6       31.1         32.2            2.9
                          -------    -------    -------    -------      -------
                           100.0%     100.0%     100.0%     100.0%       100.0%          (3.6
                          =======    =======    =======    =======      =======               
Gross Profit:    
  Product                   47.5%      49.0%      47.7%      47.6%        50.2%          (1.0)  
  Service                   34.6       35.6       38.7       37.0         36.5            8.5   
  Combined                  43.6       45.1       44.8       44.3         45.8            1.3   

Expenses:     
  Sales & marketing         29.4       26.1       26.4       28.1         28.6            6.2   
  Administration & general   6.5        6.2        6.6        5.7          7.2           (7.4)   
  Research & development     8.1        8.4        8.9        8.4          9.1           (7.5)   
  Restructuring costs        2.3          -          -          -            -                
                         -------    -------    -------    -------      -------               
Income(loss)from operations (2.7)       4.4        2.9        2.1          0.9  
Gain on sale of portfolio 
  investment                   -          -        6.8          -            -
Interest expense            (2.7)      (2.7)      (2.7)      (1.8)        (0.7)  
Interest income and foreign
  exchange                   0.2        0.3        0.2        0.4            -
                          -------    -------    -------    -------      -------               
Net income (loss)           (5.2%)      2.0%       7.2%       0.7%         0.2%              
                          =======    =======    =======    =======      =======




Revenues
--------
The following table sets forth revenues by geographic segment 
for the quarter ended July 1, 1995 and for each of the 
preceding four quarters. The table also includes the change 
in revenues, expressed as a percentage, in the first quarter 
of 1996 compared to the corresponding period of 1995.


                                                             
                                                                                 Percentage
                                      Fiscal 1995                 Fiscal 1996        Change
                     ------------------------------------------   -----------     Quarter 1
                     Quarter 1  Quarter 2  Quarter 3  Quarter 4   Quarter 1   1996 vs. 1995
                     ---------  ---------  ---------  ---------   ---------  -------------
                                    (Thousands of dollars)
United States          $ 8,205    $ 8,085    $ 8,309    $ 7,948     $ 7,892          (3.8)%
Canada                   5,736      6,184      5,434      5,119       5,185          (9.6)
United Kingdom           8,927     10,186      8,648     10,178       8,407          (5.8)
Holland/France           4,040      3,358      4,379      3,995       4,643          14.9  
International markets    2,810      2,847      2,981      3,142       2,523         (10.2)  
                       -------    -------    -------    -------     ------- 
                       $29,718    $30,660    $29,751    $30,382     $28,650          (3.6)
                       =======    =======    =======    =======     ======= 

In the first quarter of 1996 total revenues were $28.7 
million representing a decrease of 3.6% from total revenues 
of $29.7 million reported in the first quarter of 1995.  
After adjusting for the impact of changes in foreign currency 
exchange rates over the last twelve months, particularily the 
strengthening of certain European currencies against the U.S. 
dollar, total revenues declined 7.8% in the first quarter of 
fiscal 1996 compared to the first quarter a year ago.

Product revenues for the first quarter of 1996 were $19.4 
million.  In the first quarter of 1995 such revenues were 
$20.7 million.  The 6.4% decline in product revenues in the 
first quarter of 1996 compared to the first quarter a year 
ago is due to a decrease in demand for the Company's 
traditional products which has more than offset the growth in 
more recently introduced products.

Revenues in the North American market (United States and 
Canada) were $13.1 million in the first quarter of 1996, 6.2% 
lower than the first quarter of 1995. The Company's European 
direct sales markets (United Kingdom, Holland and France) 
reported revenues expressed in U.S. dollars of $13.0 million 
in the first quarter of 1996, essentially unchanged from the 
first quarter of 1995. When expressed in their domestic 
currencies, revenues in these markets declined 8.5% in the 
first quarter of 1996 compared to the first quarter of 1995. 
Revenues in the Company's other international markets were 
$2.5 million in the first quarter of 1996 compared to $2.8 
million in the first quarter a year ago. 



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

Gross margin on product revenues (product revenues minus the 
cost of product sales expressed as a percentage of product 
revenues) was 50.2% in the first quarter of 1996 compared 
with 47.5% in the first quarter of 1995. In general, the 
combined effect of lower manufacturing costs following 
restructuring actions taken in the fourth quarter of 1994 and 
the first quarter of 1995 and a more favourable product mix, 
has resulted in an improvement in the gross margin earned on 
product revenues.  However, quarterly fluctuations, such as 
the improvement in the gross margin on product revenues in 
the first quarter of 1996 compared to the four quarters of 
1995 may not be indicative of a trend in future performance.

The gross margin on service revenues (service revenues less 
service expenses expressed as a percentage of service 
revenues) was 36.5% in the first quarter of 1996 and 34.6% in 
the first quarter a year ago. The improvement in the service 
margin in the first quarter of 1996 compared to the first 
quarter of 1995 resulted from higher service revenues in the 
first quarter of 1996 compared to the corresponding period a 
year ago.

The combined gross profit (combined revenues minus cost of 
product sales and service expenses) was $13.1 million in the 
first quarter of 1996, essentially unchanged from the $13.0 
million reported in the first quarter of 1995.


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

Operating expenses (sales and marketing, administration and 
general, and research and development) were $12.9 in the 
first quarter of 1996, compared to $13.1 million reported in 
the first quarter a year ago.  The decrease in operating 
expenses occurred as a result of lower sales and marketing 
expenses in the first quarter of 1996 compared to the first 
quarter a year ago as a consequence of the functional 
realignment which took place at the end of the first quarter 
of 1995.

Restructuring costs of $0.7  million during the first quarter 
of 1995 represented severance costs associated with the 
elimination of approximately 70 additional positions at the 
end of the first quarter in connection with an internal 
functional realignment.

Since 1991, the Company has received funding of approximately 
$1.4 million and $2.6 million respectively under two projects 
approved through the Canadian federal government's 
Microelectronics and Systems Development Program ("MSDP"). 
The amount that is potentially repayable is calculated 
without interest as a royalty on revenues earned in the 10 
years following the project completion date and is limited to 
the amount of funding received.

The first MSDP project was completed on March 31, 1995 and 
the Company began accruing the corresponding royalty at the 
beginning of the current fiscal year. The royalty for this 
project is 2% of consolidated gross revenues from the 
resulting products. The second MSDP project is expected to be 
completed during fiscal 1996 and the Company will commence 
accruing the corresponding royalty at that time.  The royalty 
for this project is 1% of the Canadian subsidiary's total 
product revenues.  The royalty payments are due annually 
between three and six months after the anniversary of the 
project completion date. The Company expects that the funding 
will be fully repaid within three to five years. 




Income from Operations
----------------------

The Company reported income from operations of $0.3 million 
on revenues of $28.7 million for the first quarter of 1996.  
For the first quarter of 1995 the Company reported a loss 
from operations of $0.8 million on revenues of $29.7 million.


Interest Expense
----------------

Interest expense for the first quarter of 1996 was $0.2 
million compared with $0.8 million in the first quarter of 
1995.  The decrease in interest expense occurred primarily as 
a result of the conversion to common shares of 8.5% 
convertible debentures during the fourth quarter of 1995 and 
the first quarter of 1996. The Company's obligation to pay 
interest is limited only to those debentures which are 
outstanding as of the semi-annual interest payment dates on 
May 10 and November 10 each year.  Lower utilization of bank 
operating lines in the first quarter of 1996 compared to the 
first quarter a year ago also contributed to the year-over-
year decrease in interest expense.  


Net Income
----------

Net income for the first quarter of 1996 was $0.1 million, or 
breakeven on a per share basis, versus a net loss of $1.6 
million or $0.06 per share in the first quarter a year ago. 


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

The Company recorded positive cash flow of $1.1 million during 
the first quarter of 1996.  During the twelve month period 
since July 1, 1994 (represented by the final three quarters of 
1995 and the first quarter of 1996) the Company has reported 
positive cash flow of $14.6 million of which $13.2 million has 
been provided by operating activities.  At July 1, 1995 the 
net cash position (cash and cash equivalents net of bank 
operating lines) was $7.1 million  compared with a net cash 
position of $6.0 million at March 31, 1995 and net bank 
borrowings (bank operating lines net of cash and cash 
equivalents) of $7.5 million at July 1, 1994.  

Cash provided by operating  activities in the first quarter of 
1996 was $1.4 million. Negative cash flow from operating 
activities in the first quarter of 1995 was $2.7 million 
inclusive of $2.3 million in payments for restructuring costs 
which had  been accrued in the fourth quarter of 1994.

At July 1, 1995, the Company's authorized bank operating 
lines totalled $19.0 million. This included $15.4 million 
from two committed credit facilities with a Canadian 
chartered bank bearing interest at the bank's prime rate plus 
0.5%. The additional authorized amount of $3.6 million 
related to a demand facility with a bank in the United 
Kingdom.  The interest rate varies depending on borrowing 
levels and ranges from 2.0% to 2.5% above the bank's base 
rate.

The bank operating lines are secured by certain of the 
accounts receivable, inventories and other assets of the 
Company.  The amount available for borrowing at any time 
under the  facilities is based on margin formulas relating to 
levels of accounts receivable, inventories and other bank
<PAGE


covenants.  Under such formulas, $14.8 million was available 
to the Company at July 1, 1995 and $4.3 million was being 
utilized.  Cash and cash equivalents held as of that date 
represented a further $11.3 million of cash resources 
available to the Company. Cash and unused credit lines 
totalled $21.8 million at July 1, 1995, compared to $20.8 
million at March 31, 1995 and $7.8 million at July 1, 1994.

During the fourth quarter of 1995 and the first quarter of 
1996 approximately 81% of the original principal amount of 
the 8.5% convertible debentures, issued in November 1992, 
were converted to common shares of the Company in accordance 
with the terms of the debentures.  At July 1, 1995 
approximately 19% of the original principal amount of 
debentures remained outstanding which, if converted, would 
result in a maximum of 2,369,787 additional common shares 
being issued.  The remaining outstanding debentures represent 
an unsecured direct obligation of the Company.  After 
November 10, 1995 any outstanding debentures are redeemable 
by the Company provided that for the 20 trading days ending 
with the fifth trading day preceding the date on which the 
notice of redemption is first given, the weighted average 
market price at which the shares have traded on the TSE and 
NASDAQ is not less than 125% of the conversion price.  At the 
end of the first quarter of 1996 the closing price of the 
Company's common shares on the Toronto Stock Exchange 
represented more than 500% of the conversion price.

The Company believes that its current financial base together 
with available credit facilities provides sufficient 
financial resources to meet its short-term operating 
requirements.  The Company anticipates that its long-term 
cash requirements will be satisfied through future operating 
cash flows and the conversion or refinancing of term debt, 
the majority of which relates to the remaining outstanding 
debentures which it is anticipated will be converted to 
common shares during the 1996 fiscal year either at the 
option of the debenture holders on or before November 10, 
1995 or as a result of redemption by the Company after 
November 10, 1995.




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

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

10.11    Consulting Agreement, dated as of March 1, 1995
         between Thomas Vassiliades and the Company.

10.12    Credit Agreement, dated as of May 30, 1995, 
         between the Royal Bank of Canada and the Company.

10.13    Credit Agreement, dated as of May 30, 1995, 
         between the Royal Bank of Canada and Gandalf Canada
         Limited/Gandalf Technologies Inc.


Item 6(b) - Report on Form 8-K
------------------------------
There were no reports on Form 8-K filed for the quarter ended 
July 1, 1995.


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.


August 10, 1995                     s/T.A. VASSILIADES
-----------------------             ------------------
Date                                Thomas A. Vassiliades
                                    Chairman, President and Chief
                                    Executive Officer




August 10, 1995                     s/W.R. MACDONALD
----------------------              ----------------
Date                                Walter R. MacDonald
                                    Vice President, Finance
                                    and Chief Financial Officer