SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

                            FORM 10-K
(Mark One)
   X         ANNUAL REPORT PURSUANT TO SECTION 13 or
                   15(d) OF THE SECURITIES EXCHANGE ACT OF
                   1934 (Fee Required)

             For the fiscal year ended June 30, 1995

_________    Transition Report Pursuant to Section 13 or 15(d)
             of the Securities Exchange act of 1934
            (No Fee Required)

For the Transition Period From _________ to __________

Commission file number 0-13150

CONCURRENT COMPUTER CORPORATION
(Exact name of registrant as specified in its charter)

         Delaware                       04-2735766
(State of Incorporation)    (I.R.S. Employer Identification
                                         Number)

2 Crescent Place, Oceanport, NJ 07757, (908) 870-4500
(Address and telephone number of principal executive offices)

Securities registered pursuant to Section 12(g) of the Act:
Common Stock (par value $0.01 per share)

                   (Title of class)

	Indicate by check mark whether Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
      Yes       X         No                 

    As of September 22, 1995, there were 30,562,613 shares
of Common Stock outstanding.  The aggregate market value of
shares of such Common Stock (based upon the last sale price
of $2.0625 of a share as reported for such date on the Nasdaq
National Market System) held by non-affiliates (i.e., shares
held by other than entities identified as beneficial owners of more than
 5% of the Common Stock and, without determining such status, including
 shares held by directors and executive officers of the Company) was 
approximately $56,503,579.

    Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained
herein, and will not be contained, to the best of registrant's
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [   ]

DOCUMENTS INCORPORATED BY REFERENCE

    Certain portions of Registrant's Proxy Statement dated
October 1, 1995 in connection with Registrant's 1995 Annual
Meeting of Stockholders scheduled to be held on November 1,
1995 are incorporated by reference in Part III hereof.

                           PART I

Item 1. BUSINESS

    (a)  General Development of Business

	Concurrent Computer Corporation ("Concurrent" or the "Company") is the
world's leading provider of high-performance real-time computer systems 
and services, based on 1994 net sales of companies focused on providing 
real-time systems.  A "real-time" system must be able to meet guaranteed 
rapid response times, acquire, process, store and display large amounts of 
rapidly changing data as the changes occur, and have high system 
reliability.  Concurrent has nearly 30 years of experience in real-time 
systems, including specific expertise in systems, applications software, 
productivity tools and networking.  Its systems provide real-time 
applications for gaming, simulation, air traffic control, weather 
analysis, multimedia and mission critical data services such as financial 
market information.

    (b)  Financial Information About Industry Segments

    The Company considers its products to be one class of products which 
accounted for 51.4%, 56.0% and 60.3% of total revenues in the 1995, 1994 
and 1993 fiscal years, respectively.  Service and other operating revenues 
(including maintenance, support and training) accounted for 48.6%, 44.0% 
and 39.7% of total revenues in the 1995, 1994 and 1993 fiscal years, 
respectively.	

    Financial information about the Company's foreign operations is 
included in Note 12 to the financial statements included herein.  The 
Company's Tokyo-based subsidiary, a joint venture with Nippon Steel 
Corporation, provides for marketing and sales in the Japanese market and 
accounted for approximately $7.8 million in net sales (5.6%) for the 1995 
fiscal year.  The Company and Nippon Steel Corporation consider the 
renewal of the joint venture agreement on an annual basis, which was 
recently renewed through the end of fiscal year 1996. 

	(c) Narrative Description of Business

	Concurrent's vision is to remain the premier supplier of high-
technology real-time computer systems and services through customer focus, 
total quality and the rapid development of standard and custom products 
with the objective of strong, profitable growth.  Real-time systems 
concurrently acquire, analyze, store, display and control data to provide 
critical information within a predictable time as real world events occur.  
Compared to general purpose computer systems, these unique real-time 
capabilities are applicable to a wide range of application requirements, 
including higher performance processing, higher data throughput, 
predictable and repeatable response times, reliably meeting required 
deadlines, consistently handling peak loads, and better balancing of 
system resources.  These benefits are useful for an ever increasing range 
of existing and emerging markets.  

    Concurrent decentralized and restructured its operations in January 
1994.  The restructured organization focuses on the customer to achieve 
its vision and objective of strong, profitable growth.  To directly focus 
on the customer, the Field Operations organization combines all sales and 
services functions.  Corporate Operations, composed of all other functions 
(manufacturing, development and engineering, marketing, business 
development, finance, law, human resources, quality and program 
management), supports Field Operations in fulfilling the needs of the 
customer.  Both operations are enhanced through successful strategic 
alliances, which are instrumental in achieving the objective of strong, 
profitable growth.  The restructuring has resulted in greater customer 
focus, process improvement and more efficient allocation of resources.  It 
has also created an environment encouraging constant improvement 
consistent with the Company's Basic Beliefs (a credo for a worldwide 
organization operating to the highest standards of ethics, quality and 
teamwork to generate profits and the long-term viability of the business). 

    Concurrent has nearly 30 years of real-time systems experience, 
including specific design, development and manufacturing expertise in 
system architectures, system software, application software, productivity 
tools and networking.  Concurrent's real-time systems are currently used 
in host, client, server and distributed computing solutions, including 
software controlled configurations to provide fault tolerance.  The 
Company sells its systems worldwide to end-users as well as to system 
integrators, independent software vendors and value-added resellers.  End 
uses of the Company's systems include product design and testing; 
simulation and training systems; telemetry and range systems; servers for 
multimedia applications; power plant control and simulation; airline 
reservation systems and cockpit communications; weather satellite data  
acquisition and forecasting; intelligence data acquisition and analysis; 
financial trading and services; lotteries and gaming; and automated mass 
transit control.  

    The Company designs, manufactures, sells, and supports real-time 
proprietary systems and standards-based open systems.  It offers 
worldwide hardware and software maintenance and support services 
("Traditional Services"), for its products and for the products 
of other computer and peripheral suppliers.  The Company routinely offers 
and successfully delivers long term service and support of its products 
for up to fifteen years.  The Company also has a long and successful 
history of customizing systems with both specialized hardware and software 
to meet unique customer requirements.  Frequently in demand, these special 
support services ("Professional Services") have included system 
integration, performance and capacity analysis, and application migration.  

    As the computer market continues its shift in end-user demand from 
proprietary to open systems, the Company has developed a strategy to 
adjust service offerings to those more appropriate for open systems, while 
maintaining support for proprietary systems.  The Company's strategy also 
strikes a balance between appropriate upgrades for proprietary system 
offerings while predominantly investing in the open-system computing 
platforms.  The Company is also leveraging its investment in research and 
development and enhancing market penetration through strategic alliances.  

    In October 1993, the Company introduced its new MAXION Systems.
Incorporating industry standards throughout its design, these
multiprocessor systems were based on the new MIPS R4400 reduced 
nstruction set computer (RISC) microprocessor.  These new systems 
supported Concurrent's real-time enhanced UNIX operating system.  Based 
upon the UNIX SVR4.2 MP multiprocessor operating system and working in 
partnership with the Novell UNIX Systems Group, this operating system 
provides superior resource utilization and real-time extensions for a 
variety of applications while supporting and complying with all major 
operating system standards.  Demonstrating its continued commitment to its 
proprietary system customers, the Company also introduced in October 1993, 
a new proprietary high-end Series 3200 multiprocessing system, the Model 
3200-850.  This new system is an upgrade to Concurrent's Model 3280 MPS 
and MicroFive MPS systems.  Full-scale production shipments of the new 
MAXION system and the new Model 3200-850 system began on schedule during 
the quarter ended March 31, 1994.  

Markets

    The Company focuses its business on its installed base of proprietary 
systems and strategic target markets for its open systems.  Although its 
installed base of proprietary systems is currently its largest market, 
accounting for approximately 65% of total systems sales for fiscal year 
1995, the growth of the business and the long-term financial performance 
of the Company will depend largely on its ability to continue to develop 
and market industry-leading real-time open systems such as its MAXION 
multiprocessor system.  The Company believes the MAXION system has 
strengthened its competitive position.  The Company is focusing on the 
target markets because of their growth potential for real-time open 
systems and because of Concurrent's experience in meeting customer 
requirements.

    Concurrent's strategic target markets include its proprietary systems 
installed base, simulation, weather, wagering and gaming, measurement and 
control, command, control, communications and intelligence (C3I) and 
multimedia.  Summaries of these markets follows:

    Series 3200 Systems Installed Base.  Concurrent's reputation in the 
industry is largely attributable to its proprietary real-time computing 
systems.  Now in their fifth generation, these proprietary systems meet 
customers' needs in extremely demanding real-time environments.  Many of 
the applications using the Series 3200 systems, including the U.S.  
Department of Commerce's Next Generation Radar (NEXRAD) program, are 
unique with long life cycles and "mission critical" demands and are the 
result of a significant investment in application software by the 
customer.  The Company's goal is to work with these customers so that they 
can maximize their return on investment and to assure them a competitive 
total cost of ownership through Professional Services and products that 
provide compatible upgrade paths.  The Company considers its Series 3200 
customer base a critical market and is committed to meeting the needs of 
this installed base regardless of whether the customer's application is 
related to the target niche markets listed below.  

    Simulation.  Concurrent is a recognized leader in real-time systems 
for simulation.  Primary applications include trainers/simulators for 
operators in commercial and military aviation, vehicle operation and power 
plants, scenario trainers for battle management, mission planning and 
rehearsal, engineering design simulation for avionics and automotive labs 
and modeling systems for wargaming and synthetic environments.  The 
Company's MAXION system architecture is uniquely positioned to satisfy the 
trend in the simulation and training industry towards a networked and 
interactive environment in which training simulators are networked with 
other training simulators to represent a distributed  interactive 
environment.  MAXION systems are being used today by customers to create 
this networked and interactive simulation and training environment.

    Weather.  Weather analysis and forecasting require the ability to 
gather, analyze and display continuous flows of information from 
simultaneous sources and distribute them electronically.  Primary 
applications include environmental analysis and display, doppler weather 
radar, and numerical weather prediction.  This market demands real-time 
computing solutions because there is little or no margin for error where 
lives and property are at risk.  The Company provides the computer systems 
which power the computing requirements for the Department of Commerce's 
Next Generation Radar (NEXRAD) weather program.  The 
Company's success in this market has led to significant sales with the 
U.S.  Navy and the U.S. Air Force.

    Wagering and Gaming.  Concurrent is a leading provider of systems for 
the wagering and gaming industry.  Concurrent has provided the processing 
systems for the wagering and gaming industry's largest provider of public 
lottery systems, the majority of tabulator (off-track betting) 
systems in Australia and Asia/Pacific and for large scale casino systems 
such as Keno.  In these applications, the number of simultaneous users is 
measured in thousands with data analysis required in real-time.  High 
system availability is assured using Concurrent's Fault Tolerant Network 
Computing remote network-based and redundant system architecture.

    Measurement and Control.  Concurrent is a leading supplier of systems 
to users requiring simultaneous multi-channel acquisition, processing, 
display and archiving of analog and digital signals at throughput rates in 
excess of 1 million samples per second, in stand-alone or networked 
environments.  Engineers and scientists use the systems to collect, 
control, analyze and distribute test data from multiple high speed data 
sources.  Concurrent, together with its value-added resellers, provides 
both programming development tools and complete solutions for applications 
such as wind tunnel engine and turbine testing, vibration control, range 
and telemetry, missile design, vehicle design, seismic exploration and 
underwater acoustics.  The Company's balanced system performance combined 
with graphics and data acquisition provide the ideal solution for these 
applications.

    Command, Control, Communications and Intelligence (C3I).  Concurrent 
is a leading supplier to a broad range of C3I applications requiring the 
ability to ingest data, analyze the data for assistance in decision making 
and dissemination of commands for response.  Primary applications include 
command and control, mission planning, signal intelligence and analysis, 
air traffic control, air defense and message processing.  Examples of 
Concurrent's success in this market include systems used by the German and 
Spanish Governments for air traffic control, and systems used by the U.S. 
National Security Agency for Signal Intelligence and Analysis.

    Multimedia.  Concurrent has identified the network server resident in 
multimedia interactive applications as an emerging market where its MAXION 
multiprocessor systems offer unique advantages.   Concurrent's strategy is 
to position itself as a supplier of server technology for these 
interactive, time critical video/image on demand applications.  This 
horizontal strategy focuses primarily on business applications such as 
distance learning, entertainment and services systems for hotels and 
airlines, and telemedicine.  These applications require reliable delivery 
of multiple streams of high quality video and simultaneous servicing of 
interactive requests from multiple users.  For these requirements, the 
MAXION system technology offers unique advantages over competing systems.  

Products and Services

    The Company considers its products and services a total package to 
provide complete value-added real-time solutions.  The Company offers two 
types of systems, proprietary and open, as well as Traditional Services 
and Professional Services.	

Series 3200 Real-Time Proprietary Systems.  The Company has a large 
installed base of its Series 3200 real-time proprietary systems.  A 
central feature of the Company's strategic plan is to work closely with 
these existing proprietary system users to meet their needs for 
improvements and upgrades and, should they decide to switch to a real-time 
open system, to be their vendor of choice for the migration.  The Series 
3200 system product line uses the Company's proprietary OS/32 operating 
system and processor technology.  Below is a list of the Company's current 
proprietary systems product offerings.  Performance currently ranges from 
3.9 to 70 MIPS (million instructions per second) and price ranges from 
$55,000 to approximately $1.3 million.  The Company's 3200-850 system was 
introduced in October 1993 with the first production units shipped on 
schedule in the quarter ended March 31, 1994.

                     Series 3200 Product Line


                             Performance              Typical Price
Model                           (MIPS)*                    Range

3200-400/A                       3.9                    $55,000
3200-400                         3.9                    $65,000
3200-600                      6.8 to 35.6          $160,000 to $585,000
3280                          6.4 to 35.6	          $300,000 to $900,000
3200-650                     13.6 to 35.6          $230,000 to $570,000
3280E                         6.4 to 70	            $360,000 to $1,350,000
3200-850**                   13.6 to 35.6          $330,000 to $810,000

*MIPS - Million Instructions Per Second
**MIPS rate is the same but delivered performance increases dramatically    
    over 3200-650

UNIX-Based Real-Time Open Systems.  The emergence of industry-standard operating
 
systems, high-performance microprocessors and networking technology has 
dramatically lowered the cost of providing real-time open
systems to the marketplace, thus greatly expanding the universe of 
potential real-time systems purchasers.  The Company plans to capitalize 
on  this trend by focusing on its target markets as well as through 
strategic alliances with third parties to bring to market new solutions 
and software applications for new and existing customers.  The current 
product line uses the Company's real-time UNIX (RTU) operating system 
with the processor technology identified below.  Performance currently 
ranges from 3 to 460 SPECmarks with typical price ranging from $22,000 to 
approximately $170,000.  The MAXION multiprocessor system, the first model 
of the Company's new next-generation open systems using the MIPS R4400 
microprocessor, was introduced in October 1993.

                       Open Systems Product Line

                  Performance               Typical Price      Processor
Model             (SPECMarks)*                 Range           Technology

7150             11 to 21               $24,725 to $ 68,725     MC68040
7250             11 to 21               $36,495 to $ 75,505     MC68040
7550             11 to 21               $44,295 to $143,305     MC68040
7552             11 to 21               $52,495 to $151,505     MC68040
MAXION 9150      115 to 345             $27,495 to $68,495      MIPS R4400
MAXION 9250      115 to 460             $48,795 to $108,295     MIPS R4400
MAXION 9552      230 to 460            $117,000 to $170,000     MIPS R4400

* SPECMarks - Independently developed industry standard benchmark.

	Traditional Services.  One of the largest benefits to the Company of 
its extensive installed customer base is the large and generally 
predictable revenue stream generated from Traditional Services.  While 
Traditional Services revenue has declined and is expected to further 
decline as a result of the industry shift to open systems, the Company 
expects this business to be a significant source of revenues and cash flow 
for the foreseeable future.  The Company offers a variety of service and 
support programs to meet the customer's maintenance needs for both its 
hardware and software products.  The Company also offers contract service 
for selected third party equipment.  The service and support programs 
offered by Concurrent include rentals and exchanges; diagnostic and repair 
service; resident service; and preventive maintenance.  The Company 
routinely offers long-term service and support of its products for up to 
fifteen years.  

    Professional Services and Custom Engineering.  Throughout the 
Company's history, it has supported its customers through Professional 
Services and Custom Engineering support efforts.  This remains true today 
as customers transition to open systems and manage their costs through the 
increased use of outsourcing.  This is especially true for the time 
constrained, cost sensitive or mission critical requirements of real-time 
applications.  Custom Engineering frequently assists customers in 
designing their application systems.  In many cases, the Company also 
provides custom and integration engineering services to implement the 
design.  This may include custom modifications to the Company's products 
or integration of third party interfaces or devices into the Company's 
systems.  Many customers use Professional Services to migrate existing 
applications from earlier generations of the Company's or competitor's 
systems to the Company's state-of-the-art systems.  Professional Services 
also include classroom and on-site training, system and site performance 
analysis, and multiple vendor support planning.  Although the total 
revenues associated with any single Professional Services or Customer 
Engineering effort may be small in comparison to total revenues, the 
positive effect on overall revenue production and increased customer 
satisfaction is an integral part of the business plan of the Company.

Systems and Technology

    Concurrent has made a considerable investment in developing its 
product lines and today offers computer systems satisfying a broad range 
of high-performance requirements for real-time applications.  While 
maintaining a competitive capability and continued enhancement of the 
Company's proprietary product line for a still significant installed base, 
the primary investments have been in the evolution of the open systems 
product line.  The Company has delivered a unique balance of supporting 
industry standards while providing innovative superiority in key 
architectural issues.  Below is a summary of some of the features of 
Concurrent's real-time systems and technology.

    Hardware Architecture.  For almost three decades, Concurrent has 
demonstrated its ability to develop and deliver state-of-the-art system 
architectures to meet the increasing demands of real-time applications.  
Concurrent has evolved both proprietary and open system architectures, 
delivering pioneering work in symmetrical multiprocessing architectures.  
Over the past several years, all computer companies have been challenged 
to use a wide range of evolving industry-standard components and 
technologies to continuously achieve exceptional price/performance to 
remain competitive.  As today's microprocessor components deliver 
unparalleled increases in performance, the traditional bus multiprocessor 
architecture (used previously by Concurrent and still used by most 
computer vendors) is having increasing difficulties avoiding bottlenecks 
and resource contentions that rob applications of performance.  The 
Company's MAXION Systems use an innovative architecture to achieve not 
only high performance but also the industry's most predictable and 
scaleable systems on the market.  The first generation of MAXION Systems 
(which started production shipments in 1994 and were subsequently upgraded 
to use faster clock rates in 1995) are already used in a wide range of 
demanding applications.  The second generation of MAXION Systems is 
scheduled for introduction during 1996.  

    System Software.  The Company is recognized for its continuous 
development and evolution of real-time operating systems and other system 
software for almost three decades.  An active participant in the 
development of industry standards for real-time computing, the Company 
also supports features well advanced beyond system software available on 
general purpose systems on the market.  User's of the Company's systems 
automatically benefit from these capabilities while developing programs in 
industry-standard software development environments and using third-party 
software tools and products.  Special system tools are also provided to 
allow applications to be tuned to fully utilized the maximum performance 
from each system.  

    I/O Subsystems.  As microprocessor chips performance ratings increase 
dramatically, the demands on the I/O subsystem to supply the program loads 
and data for applications to take advantage of these higher performance 
chips increases proportionally.  Although the emergence of industry-
standard I/O buses has dramatically increased the number of interfaces and 
peripherals available while decreasing the cost, these same standards 
dictate the maximum performance any single bus can deliver.  The MAXION 
Systems are designed to allow the user to select the number of I/O buses 
required.  This flexibility was further increased by doubling the number 
of possible I/O buses as the result of a new extension for the MAXION 
Systems released in 1995.  

    Distributed Computing & Networking.  Concurrent's computer systems 
have been used as server systems in heterogeneous networks (i.e., with 
Concurrent and non-Concurrent computers) for decades.  To support this 
capability, Concurrent systems continue to support the most widely 
demanded networking protocols and features.  These include the Company's 
Fault-Tolerant Networked Computing (FTNC) support, which allows user's to 
use and manage resources on a network to design a solution that is 
scaleable to the level of fault tolerance required for a specific 
application.  Distributed computing and networking support continue to be 
expanded as communications requirements evolve, including such  
additions as Asynchronous Transfer Mode (ATM) support in 1995.  The unique 
demands of real-time applications also push Concurrent to support special 
capabilities, such as the Distributed Interactive Simulation (DIS) network 
for military distributed simulation and training.  

    Data Acquisition.  The Company continues its heritage of integrated 
data acquisition systems.  Demonstrated to be superior to other systems at 
acquiring, analyzing and displaying high volumes of complex data, these 
capabilities continue to support applications such as wind tunnel 
analysis, engine test facilities, satellite data acquisition, range 
telemetry, and intelligence gathering and analysis. 

    Graphics.  Powerful graphics are essential in many real-time 
applications.  The Company supports integrated graphics processors and 
industry-standard graphics software, such as X-Windows, MOTIF, and OpenGL.  
Many third party graphics tools and applications are also supported on the 
systems.  In many applications, however, the demands for graphics become 
so great that the Company has helped design and implement graphics 
topologies using real-time processing servers coupled with high-
performance graphics servers to meet even the most demanding needs of 
real-time applications without encountering the system bottlenecks 
prevalent on implementations using only multiprocessing graphics servers 
of competitors.  

    Productivity Tools.  During 1995, the Company has implemented a 
powerful software development environment that has addressed a weaker 
product offering in this area.  Using Hewlett Packard's SoftBench as a 
software infrastructure, a robust set of tools has been assembled and 
fully integrated with a graphics user interface to provide outstanding 
support for C, C++, FORTRAN and Ada.  Additional tools to facilitate 
debugging and performance tuning across multiple processors are also a 
part of the development environment.  Specialized tools for specific 
market requirements, such as the Simulation Workbench (which simplifies 
the design, development, testing and production of simulations through a 
powerful graphical interface), round out the software development 
environment focused on unparalleled productivity and preservation of 
software investments across multiple generations of computer systems.  

Management

    Executive officers of Concurrent are elected by the Board of Directors 
to hold office until their successors have been chosen and qualified or 
until earlier resignation or removal. Set forth below are the names, 
positions and ages of the Company's executive officers as of the September 
28, 1995 Form 10-K filing date:

                                                           Director or
                                                             Executive
NAME                  POSITION                AGE             Officer	
 
John T. Stihl      Chairman of the Board,      62               1991
                   President,Chief Executive
                   Officer
 		
George E. Chapman	Vice President,             61               1994
                   International Field
                   Operations
	
David S. Cowie     Vice President,
                   Development and Engineering 48               1993
		
Kevin J. Dell      Vice President, General     39               1993
                   Counsel and Secretary 
		
Robert S. Kovarcik Vice President,             47               1994
                   Manufacturing & Logistics
		
Roger J. Mason     Vice President, Finance and 46               1994
                   Treasurer, Chief Financial
                   Officer
		
Charles R. Maule   Vice President, Marketing   44               1994
                   and Strategy 
		
C. Dennis McWatters Vice President, North      49               1994
                   American Field Operations 
		
David L. Vienneau  Vice President, Human       41               1994
                   Resources		

    John T. Stihl, Chairman of the Board, President and Chief Executive 
Officer. Mr. Stihl has served as Chairman of the Board, President and 
Chief Executive Officer since August 1993.  He joined the Company in May 
1991 as Executive Vice President and was promoted to President and Chief 
Operating Officer less than one year later in April 1992.  He joined the 
Company from G&H Technology, Inc., a division of Penn Central Corporation, 
which designs, develops, manufactures and markets electromechanical 
components for the defense and aerospace industries where he served as 
President and Chief Executive Officer from 1988 after retiring as a Major 
General from the United States Air Force.  His experience includes over 20 
years in high level executive positions with the United States Air Force 
managing large scale telecommunications, computer and air traffic control 
operations, including from 1986 to 1988, commander (CEO) of the 58,000 
persons worldwide, Air Force Communications Command, headquartered at 
Scott Air Force Base, Illinois. Prior to his retirement, he had been an 
officer in the United States Air Force since 1955.

    George E. Chapman, Vice President, International Field Operations. Mr. 
Chapman was elected to this position in November 1994.  He previously 
served as Vice President, Marketing since January 1994.  He joined 
Concurrent in 1992 as Director, Business Development for Weather and 
Airspace Management. In 1988, after retiring as a Brigadier General from 
the United States Air Force, he joined Lockheed Corporation's Austin 
Division as Senior Staff Engineer working toward the worldwide commercial 
application of high technology systems developed for the U.S. Government.  
In December 1989, he received an appointment as Executive Director to the 
newly legislated Texas Workers Compensation Commission.  His career with 
the U.S. Air Force spanned 36 years, with the last six years devoted to 
leadership of a 5,000 person organization responsible for the long-range 
technology, investment and training requirements for the nation's weather 
prediction and warning capability supporting U.S. forces throughout the 
world. 

    David S. Cowie, Vice President, Development and Engineering.  Mr. 
Cowie was elected to this position in August 1993.  He  joined the Company 
in 1982 as Senior Manager, Commercial Systems Software Development and 
advanced to Director, European Software Development in 1983.  In 1991, Mr. 
Cowie was promoted to the position of Senior Director, Systems 
Engineering. Prior to joining the Company, he held systems development, 
project management, and systems consultancy positions with ICL Systems, 
Gemini Computer Systems, and ICL Dataskil.

    Kevin J. Dell, Vice President, General Counsel and Secretary.  Mr. 
Dell was elected to the position of Vice President, General Counsel and 
Assistant Secretary in August 1993 and advanced to the position of 
Secretary in November 1994.  As Concurrent's chief legal officer, he is 
responsible for the Company's legal and contractual requirements 
worldwide. Mr. Dell joined the Company in 1987 as Senior Corporate 
Attorney and advanced to Assistant General Counsel in 1988. Prior to 
joining the Company, he was an associate at the law firm of Finley, 
Kumble, Wagner, Underberg, Manley, Myerson & Casey in New York.

    Robert S. Kovarcik, Vice President, Manufacturing and Logistics.  Mr. 
Kovarcik was elected to this position in June 1994. He joined Concurrent 
in 1991 as Director, Program Management. Prior to joining Concurrent, he 
served for 12 years in management positions with several high technology 
companies including Vice President/General Manager of the Cubic Division 
of Cubic Corporation, a public manufacturer of electro-optical equipment; 
Vice President/General Manager of New Brunswick Scientific, Inc., a public 
manufacturer of bio-technology processing equipment; and Program Director 
of ITT, a public diversified electronics company.

    Roger J. Mason, Vice President, Finance and Treasurer, Chief Financial 
Officer.   Mr. Mason joined the Company in this position in October 1994.   
Prior to joining the Company, he served as Chief Financial Officer and 
Treasurer at Integral Peripherals Inc. a disk drive manufacturer.   From 
1981 to 1991, he held senior executive positions at Maxtor Corporation, a 
publicly held disk drive manufacturer, MiniScribe Corporation, a publicly 
held disk drive manufacturer whose assets were acquired by Maxtor 
Corporation and Ironstone Group, Inc., a publicly held holding company.  
His experience also includes public accounting with Coopers & Lybrand and 
Honey, Perriam & Company.

    Charles R. (Rick) Maule, Vice President, Marketing and Strategy.  Mr. 
Maule was elected to this position in November 1994 after joining the 
Company in October 1994 as Vice President, Strategy and Business 
Development.  Prior to joining the Company he served for two years as 
Director, Business Development and Director, Commercial Programs at 
Lockheed Missiles and Space Company.  Prior to that he spent 14 years with 
Harris Corporation, Computer Systems Division in a number of senior 
positions, including Vice President, Simulation and Training, and Vice 
President, Development and Engineering.

    C. Dennis McWatters, Vice President, North American Field Operations.  
Mr. McWatters was elected to this position in November 1994.  He joined 
the Company in November 1993 as Director of OEM and Major Account Sales.  
Prior to joining the Company he served as Vice President, Data Acquisition 
of the Harris Corporation, Computer Systems Division.  Mr. McWatters has 
also held senior positions at Encore and Gould Computer Systems, Jim 
Lemick & Associates and Digital Equipment Corporation.  He also served as 
a pilot in the United States Marine Corps.

    David L. Vienneau, Vice President, Human Resources.  Mr. Vienneau was 
elected to this position in May 1994. He is also President and founder of 
Performance Based Solutions, a human resources consulting services 
company. Prior to forming Performance Based  Solutions, Mr. Vienneau was 
Director, Human Resources at Akzo America, Inc., a diversified 
manufacturer of chemical products, and Director, Compensation and Benefits 
at Penn Central Corporation, which designs, develops, manufactures and 
markets electromechanical components for the defense and aerospace 
industries.

Sales and Service

    The Company sells its systems in key markets worldwide through direct 
field sales and services offices as well as through a network of software 
suppliers, distributors and system integrators. The Company does not 
believe the loss of any particular distributor or system integrator would 
have a material impact on the Company's operating results. The Company's 
principal customers are original equipment manufacturers (OEMs), systems 
integrators, independent software vendors (ISVs) and value-added resellers 
(VARs) who combine the Company's products with other equipment or with 
additional application software for resale to end-users. Collectively, 
these customers account for approximately 60-70% of sales, with sales to 
end-users accounting for the remaining 30-40%. Several major customer 
accounts historically have provided a stable and generally predictable 
contribution to revenues.

    Servicing the Company's large installed base, particularly its 
proprietary systems, is an important element in Concurrent's business 
strategy and generates significant revenue and cash flow to the Company. 
Total service revenues in fiscal year 1995 were approximately $68 million 
(48.6% of total revenues). Approximately 86% of Traditional Services 
revenues are generated from maintenance and support contracts which 
generally run from one to three years with annual renewal provisions. The 
Company's existing installed base of proprietary systems also represents 
an opportunity for incremental sales of both systems and Traditional and 
Professional Services.

    No customer, other than the U.S. Government, has accounted for 10% or 
more of Concurrent's net sales in the three fiscal years ended June 30, 
1995. For the 1995 fiscal year, approximately $39.2 million of the 
Company's revenues were attributable directly or indirectly to entities 
related to branches of the U.S. Government. This amount represented 
approximately 28% of the Company's worldwide revenues, compared to 31% and 
29% for the 1994 and 1993 fiscal years, respectively.   Sales to Unisys Corp., 
as prime contractor, under the NEXRAD program are considered sales to the U.S. 
Government.  However, the Company's revenues related to sales 
to the U.S. Government are derived from various Federal agencies, no one 
of which accounted for more than 5% of total revenues.  The NEXRAD program 
contributed approximately $17.5, $23 and $35 million in revenues in fiscal 
years 1995, 1994 and 1993, respectively.  In an effort to reduce total 
program costs, sales of spare parts by Concurrent under the program are 
now being made directly to the Government.  The program is largely 
completed and no significant revenue is planned for future periods.  U.S. 
Government contracts and subcontracts generally contain provision for 
cancellation at the convenience of the Government. Substantially all of 
the Company's U.S. Government related orders are subcontracts and most are 
for standard catalog equipment which would be available for sale to others 
in the event of cancellation. To date, there have been no cancellations 
that have had a material impact on the Company's business or results of 
operations.

Research and Development

    During the three fiscal years ended June 30, 1995, Concurrent invested 
a total of over $70 million in research and development which, as a 
percentage of sales, represented 13.9%, 13.3% and 12.2% in fiscal years 
1995, 1994 and 1993, respectively. Research and development investment was 
made across all of Concurrent's key technology areas for both proprietary 
systems and open systems. New networking products, graphics, data 
acquisition sub-systems, enhancements to the proprietary OS/32 and UNIX-
based operating systems, and three new proprietary Series 3200 systems 
(32-400, 32-600 and 32-850 Series) and the Series 7000 and MAXION open 
computer systems and other products resulted from this investment. 
Although in terms of absolute dollar amounts total research and 
development investment has declined over the past several years, the 
Company expects a greater return on its total research and development 
investment for two reasons. First, research and development investment is 
focused solely on products and applications for its target markets.  
Second, the Company's increasing use of joint research and development and 
technology sharing arrangements is expected to leverage the Company's 
investment in research and development.  The Company's strategy is to 
acquire or co-develop technology when the market requires parity with 
competitive technology and to develop technology internally when market 
leadership is possible.  This strategy is expected to give the Company 
greater flexibility in meeting the technology requirements of its 
customers and to allow it to provide increasingly higher performance 
products by focusing its research and development resources where it can 
add the most value.

Manufacturing Operations

    The Company's manufacturing operation is located at its Oceanport, New 
Jersey facility.  The Oceanport facility has approximately 285,000 square 
feet of space of which approximately 85,000 square feet is used for 
manufacturing. Utilization of manufacturing capacity was approximately 70% 
based on a two shift operation in fiscal year 1995.  Management believes 
that the manufacturing capacity available at the Oceanport facility could 
be significantly increased (with minimal capital spending) to meet 
increased manufacturing requirements either by raising the utilization 
rate or by adding assembly personnel on its first and second shift or by 
adding a third shift.  The Company outsources several subassembly 
operations, including all printed circuit board subassemblies, which has 
resulted in significant cost savings.  The Company's manufacturing 
operations are now limited to systems assembly, systems integration and 
systems test. Extensive testing and burn-in conditioning is performed at 
the board and subassembly levels and at final system integration.  Because 
of the wide range of product configurations, final assembly and test 
usually occur when a specific customer order is being prepared for 
shipment.  As a result of the successful outsourcing activities and 
significant reductions in manufacturing inventories, the Oceanport 
manufacturing operations have been consolidated into a focused factory 
layout which includes assembly cells and a focused warehouse to minimize 
non-value-added material movement, improve manufacturing quality, and 
reduce assembly cycle times.

Sources of Supply

    Concurrent has multiple commercial sources of supply throughout the 
world for most of the materials and components it uses to produce its 
products. In some cases, components are being purchased by the Company 
from a single supplier to obtain the required technology and the most 
favorable price and delivery terms. Although the Company has not 
experienced any materially adverse impact on its operating results as a 
result of a delay in supplier performance, any delay in delivery of 
components may cause a delay in shipments by the Company of certain 
products. The Company estimates that a lead time of up to 16-24 weeks may 
be necessary to switch to an alternate supplier of certain custom 
application specific integrated circuits and printed circuit assemblies. A 
change in the supplier of these circuits without the appropriate lead time 
would result in a delay in shipments by the Company of certain products. 
Since revenue is recognized typically upon shipment, any delay in shipment 
may also result in a delay in revenue recognition, possibly outside the 
fiscal period originally planned, and, as a result, may adversely affect 
the Company's financial results for that particular period. A transition 
from one single supplier to another could have a similar impact. The 
Company carefully monitors the ability of any single supplier to timely 
meet the Company's requirements, including the supplier's financial 
condition. Management believes it has good relationships with its 
suppliers, including alternative suppliers, and expects that adequate 
sources of supply for components and peripheral equipment will continue to 
be available.

Competition

    The shift from proprietary systems to standards-based open systems is 
expected both to expand market demand for systems with performance 
characteristics previously only found in proprietary real-time computing 
systems and to increase competition, making product differentiation a more 
important factor. Due in part to the range of performance and applications 
capabilities of its products, the Company competes in various markets 
against a number of companies, many of which have greater financial and 
operating resources than the Company. Competition in the high performance 
real-time computing systems and applications market comes from five 
sources: (1) major computer companies that participate in the real-time 
marketplace by layering specialized hardware and software on top of or as 
an extension of their general purpose product platforms--these are 
principally Digital Equipment Corporation and Hewlett-Packard Corporation; 
(2) companies like Concurrent that target the high performance, real-time 
market with specialized systems designed uniquely for real-time 
application--Harris Computer Systems Corporation is a competitor in 
certain markets in this category; (3) other computer companies that 
provide solutions for applications that address a specific characteristic 
of real-time, such as fault tolerance or high-performance graphics--these 
computer companies  include Silicon Graphics Inc., Stratus Computer, Inc., 
and Tandem Computers, Inc.; (4) general purpose computing companies that 
provide a platform on which third party vendors add real-time 
capabilities--these computer companies include International Business 
Machines Corp. and Sun Microsystems, Inc.; and (5) single board computer 
companies that provide board-level processors that are typically 
integrated into a customer's computer system--these computer companies 
include Force, MIZAR and Motorola, Inc.

Intellectual Property

    The Company relies on a combination of contracts and copyright, 
trademark and trade secret laws to establish and protect its proprietary 
rights in its technology. The Company distributes its products under 
software license agreements which grant customers perpetual licenses to 
the Company's products and which contain various provisions protecting the 
Company's ownership and confidentiality of the licensed technology. The 
source code of the Company's products is protected as a trade secret and 
as an unpublished copyright work. In addition, in limited instances the 
Company licenses its products under licenses that give licensees limited 
access to the source code of certain of the Company's products, 
particularly in connection with its strategic alliances. Despite 
precautions taken by the Company, however, there can be no assurance that 
the Company's products or technology will not be copied or otherwise 
obtained and used without authorization. In addition, effective copyright 
and trade secret protection may be unavailable or limited in certain 
foreign countries.  The Company believes that, due to the rapid pace of 
innovation within its industry, factors such as the technological and 
creative skills of its personnel are more important to establishing and 
maintaining a technology leadership position within the industry than are 
the various legal protections of its technology.

    Concurrent has entered into licensing agreements with several third-
party software developers and suppliers. Generally, such agreements grant 
to the Company non-exclusive, worldwide licenses with respect to certain 
software provided as part of computers and systems marketed by the Company 
and terminate on varying dates. For example, Concurrent is licensed by 
Novell, Inc. to use and sublicense Novell's UNIX operating system in the 
Company's computer systems. The Company has entered into licensing 
agreements with Novell for internal use of source code version of the UNIX 
operating system and for the sublicensing of binary version of the UNIX 
operating system. Both licenses are perpetual unless terminated in 
accordance with the notice provisions and address versions of the UNIX 
operating system through and including System V, Release 4.0 (SVR4). The 
Company pays a royalty to Novell for each computer system shipped using 
the UNIX operating system equal to approximately 2% of the list price of 
the basic (minimum) configuration of the system.

Employees

    As of June 30, 1995, the Company employs approximately 825 employees 
worldwide of whom approximately 500 were employed in the United States, 
compared to approximately 1,250 and 1,600 employees worldwide at June 30, 
1994 and 1993, respectively. The Company's employees are not unionized.

Backlog	

    Generally, the Company records in "backlog" computer orders which it 
is anticipated will be shipped during the subsequent six months or, where 
special engineering is required, in the subsequent 12 months.  The backlog 
of unfilled computer systems orders was approximately $9.8 million on 
June 30, 1995 compared to approximately $21.9 million a year earlier.  
While the Company anticipates shipping the majority of backlog during 
subsequent periods, the amount of orders in backlog is not necessarily a 
meaningful indicator of business trends for the Company because orders may 
be canceled before shipment or rescheduled for a subsequent period which 
may affect the amount of backlog that may be realized in revenue in any 
succeeding period.  In addition, with the increasing emphasis on open 
systems, more customers are placing orders within the quarter where 
delivery is expected thus backlog is a less meaningfull measurement of 
anticipated revenue.  

    (d) Financial Information About Foreign and Domestic Operations and 
Export Sales

    A summary of net sales (consolidated net sales reflects sales to 
unaffiliated customers), attributable to Concurrent's foreign and domestic 
operations for the fiscal years ended June 30, 1995, 1994 and 1993, 
respectively, is presented at Note 12 to the financial statements of the 
Registrant included herein.

Item 2. PROPERTIES

	Listed below are Concurrent's principal facilities as of June 30, 1995. 
Management considers all facilities listed below to be suitable for the 
purpose(s) for which they are used, including manufacturing, research and 
development, sales, marketing, service and administration.  Management 
believes that its Oceanport, New Jersey manufacturing facility has 
sufficient capacity to meet the Company's projected manufacturing 
requirements.

                                                               Approximate
                                      Owned or     Expiration   Floor Area
 Location         Principal Use        Leased     Date of Lease(square ft)

2 Crescent Place   Manufacturing/       Owned (1)       - (1)      285,000
Oceanport, NJ      Service/Marketing	
                   Corporate Headquarters
			
106 Apple Street   Held for disposition Owned           -          132,000
Tinton Falls, NJ

One Technology Way Research &           Leased         1998         88,500
Westford, MA       Development/Marketing

227 Bath Rd.,      Sales/Research &     Leased         1996 (2)     36,000
Berkshire          Development
Slough, England

(1)    The Company has entered into a contract for the sale and
       leaseback of its Oceanport, New Jersey facility expected to be
       completed in the quarter ending December 31, 1995.
(2)    Renewable at the Company's option through March 1998.

    In addition to the facilities listed above, Concurrent also leases 
space in various domestic and international industrial centers for use as 
sales and service offices and warehousing and also engages in certain 
research and development activities at a Florida facility. The Company has 
placed the Tinton Falls facility for sale.

Item 3. LEGAL PROCEEDINGS

    There are no material legal proceedings pending to which the Company 
or any of its subsidiaries is a party or to which any of the Company's or 
any of its subsidiaries' property is subject.  To Concurrent's knowledge 
there are no material legal proceedings to which any director, officer or 
affiliate of Concurrent, or any owner of record or beneficially of more 
than five percent of Common Stock, or any associate of any of the 
foregoing, is a party adverse to Concurrent or any of its subsidiaries.  
No material legal proceedings were terminated during the fourth quarter of 
the fiscal year ended June 30, 1995.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

	No matter was submitted during the fourth quarter of the fiscal year 
covered by this report to a vote of security holders, through the 
solicitation of proxies or otherwise.

                              PART II

Item 5.   MARKET FOR REGISTRANT'S COMMON EQUITY
          AND RELATED STOCKHOLDER MATTERS

    The Common Stock is currently authorized for quotation under the 
symbol "CCUR" on the NASDAQ National Market System.  The following table 
sets forth the high and low closing bid prices for the Common Stock for 
the periods indicated, as reported in published financial journals or 
otherwise available from NASDAQ. The price quotations below reflect 
interdealer prices, without retail mark-up, mark-down or commission and 
may not necessarily reflect actual transactions. 

								                 High          Low
Fiscal Year 1994:
   First Quarter                         3 9/16         2 1/2
   Second Quarter                        3 1/4          1 1/2
   Third Quarter                         2 5/16         1
   Fourth Quarter                        2 3/8          1 3/8

Fiscal Year 1995:
	First Quarter                         2 7/16         1 15/16
	Second Quarter                        1 15/16        1 1/4
	Third Quarter                         1 5/8           25/32
	Fourth Quarter                        2 1/2            3/4

Fiscal Year 1996:                      
	First Quarter
   (through September 22, 1995)          2 21/32          1 1/2			

    As of September 22, 1995, there were 30,562,613 shares of Common 
Stock outstanding, held of record by approximately 2,500 stockholders.

    The Company has never declared or paid any cash dividends on its 
capital stock.  The Company's present policy is to retain earnings to 
finance expansion and growth, and no change in the policy is anticipated.  
In addition, the terms of the Company's loan agreement with its lender 
prohibit the Company from payment of cash dividends on its capital stock.  
As a result, it is not anticipated that cash dividends will be paid in the 
foreseeable future.

    On July 31, 1992, the Board of Directors of the Company declared a 
dividend distribution of one Right for each outstanding share of Common 
Stock and then outstanding Convertible Preferred Stock of the Company to 
stockholders of record at the close of business on August 14, 1992.  Each 
Right entitles the registered holder to purchase from the Company one one-
hundredth of a share of Series A Participating Cumulative Preferred Stock, 
par value $.01 per share, at a cash purchase price of $30.00 per Right, 
subject to adjustment, which become exercisable upon the occurrence of 
certain events.  (See Note 16 of Notes to Consolidated Financial 
Statements.)

Item 6.  SELECTED FINANCIAL DATA

	This information is set forth in the Selected Financial Data section of 
the Consolidated Financial Statements in Item 8.

Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND
         RESULTS OF OPERATIONS

    This information is set forth in the Management's Discussion and 
Analysis of Financial Conditions and Results of Operations section 
of the Consolidated Financial Statements in Item 8.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

	The following Consolidated Financial Statements and supplementary data for 
Concurrent are attached and incorporated into Item 8.

Report of Independent Accountants
Consolidated Statements of Operations for the years ended June 30, 1995,
    1994 and 1993
Consolidated Balance Sheets as of June 30, 1995 and 1994
Consolidated Statements of Cash Flows for the years ended June 30, 1995, 
    1994 and 1993
Consolidated Statements of Stockholders' Equity (deficiency) for the years 
    ended June 30, 1995, 1994 and 1993
Notes to Consolidated Financial Statements
Management's Discussion and Analysis of Financial Condition and Results of 
    Operations
Selected Financial Data

Item 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

    Not applicable.

                               PART III

Item 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    (a)    Identification of Directors

		Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Election of Directors" in 
Registrant's Proxy Statement to be dated October 1, 1995 in connection 
with its Annual Meeting of Stockholders to be held on November 1, 1995 
("Registrant's 1995 Proxy Statement"). 

    (b)    Identification of Executive Officers

     The information called for hereunder is included in Part I of this 
Form 10-K under the caption "Executive Officers of Registrant".

    (c)    Identification of Certain Significant Employees

           Not applicable.  	

    (d)    Family Relationships

      There is no family relationship between any director and/or executive 
officer of the Company.

    (e)	Business Experience

     The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Election of Directors" in 
Registrant's 1995 Proxy Statement with respect to the business experience 
of Registrant's directors.  The information called for by this Item 10 
with respect to executive officers of Registrant is included in Part I of 
this Form 10-K under the caption "Management".

     (f)    Involvement in Certain Legal Proceedings

     The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Election of Directors" in 
Registrant's 1995 Proxy Statement. 

    (g)	Compliance with Section 16(a) of the Exchange Act

     The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Election of Directors" in 
Registrant's 1995 Proxy Statement.

Item 11. EXECUTIVE COMPENSATION

     The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Executive Compensation" 
in Registrant's 1995 Proxy Statement.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT 

    (a)	Security Ownership of Certain Beneficial Owners.

	The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the caption "Principal Stockholders" 
in Registrant's 1995 Proxy Statement.

    (b)   Security Ownership of Management.

    The Registrant hereby incorporates by reference in this Form 10-K certain 
information contained under the caption "Election of Directors" in Registrant's
 1995 Proxy Statement.

    (c)   Changes in Control

    The Registrant knows of no contractual arrangements, including any 
pledge by any person of securities of the Registrant, the operation of 
which may at a subsequent date result in a change in control of the 
Registrant.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The Registrant hereby incorporates by reference in this Form 10-K 
certain information contained under the captions "Security Ownership of 
Certain Beneficial Owners and Management," "Election of Directors" and 
"Executive Compensation" in Registrant's 1995 Proxy Statement.

                                PART IV

Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K 

  (a)	(1)	Financial Statements filed as part of this report:

Report of Independent Accountants
Consolidated Statements of Operations for the years ended June 30, 1995, 
         1994 and 1993
Consolidated Balance Sheets as of June 30, 1995 and 1994
Consolidated Statements of Cash Flows for the years ended June 30, 1995, 
         1994 and 1993
Consolidated Statements of Stockholders' Equity (deficiency) for the years 
         ended June 30, 1995, 1994 and 1993
Notes to Consolidated Financial Statements
Management's Discussion and Analysis of Financial Condition and Results of 
         Operations

                    Selected Financial Data

    (2)   Financial Statement Schedules

          Schedule II        Valuation and Qualifying Accounts
	
    All other financial statements and schedules not listed have been 
omitted since the required information is included in the Consolidated 
Financial Statements or the Notes thereto, or is not applicable, material 
or required.

    (3)   Exhibits

    Exhibit No.    Description

    4.1    Restated Certificate of Incorporation of the Company. (a)

    4.2    Form of Warrant and Registration Rights Agreement to be dated 
as of the closing of the Offering attached as an Annex to the "lock-up" 
agreements with the holders of Convertible Preferred Stock that have 
entered into lock-up agreements.(a)

    4.3    Rights Agreement dated as of July 31, 1992 between the Company 
and The First National Bank of Boston, as rights agent.(b)

    10.1(a)    1991 Restated Stock Option Plan.(c)

    10.1(b)    Amendment No. 1 to 1991 Restated Stock Option Plan.(c)

    10.2(a)    Employee Stock Purchase Plan.(c)

    10.2(b)    Amendment No. 1 to Employee Stock Purchase Plan.(d)

    10.3       Retirement Savings Plan (f/k/a Profit Sharing and Savings 
Plan) of former Concurrent dated August 1, 1985, as restated.(e)

    10.4       Form of Severance Agreement between the Company and its 
executive officers.  All agreements contain substantially the same terms 
other than annual base salary and annual target bonus percentage.(f)

    10.5       Form of Incentive Stock Option Agreement between the Company and
 its executive officers.  All agreements contain the same terms 
with the exception of the number or shares subject to the option and the 
vesting schedules.(g)

    10.6(a)    Amended and Restated Credit Agreement dated October 11, 
1991 among the Company and the banks named therein, as amended by 
Amendment No. 1 dated November 14, 1991.(h)

    10.6(b)    Amendment No. 2 dated as of January 13, 1992 to Amended and 
Restated Credit Agreement.  (g)

    10.6(c)    Amendment No. 3 dated as of March 1, 1993 to Amended and 
Restated Credit Agreement. (f)

    10.7(a)    Second Amended and Restated Credit Agreement.(i)

    10.7(b)    Amendment No. 1 dated September 28, 1993 to Second Amended 
and Restated Credit Agreement. (i)

    10.7(c)    Amendment No. 2 dated November 10, 1993 to Second Amended 
and Restated Credit Agreement. (j)

    10.7(d)    Amendment No. 3 dated November 18, 1993 to Second Amended 
and Restated Credit Agreement. (j)

    10.7(e)    Amendment No. 4 dated February 18, 1994 to Second Amended 
and Restated Credit Agreement. (j)

    10.7(f)    Amendment No. 5 dated August 19, 1994 to Second Amended and 
Restated Credit Agreement. (j)

    10.7(g)    Amendment No. 6 dated February 28, 1995 to Second Amended 
and Restated Credit Agreement.

    10.7(h)    Amendment No. 7 dated March 31, 1995 to Second Amended and 
Restated Credit Agreement.

    10.7(i)    Third Amended and Restated Credit Agreement dated June 29, 
1995

    10.8 (a)    Slough, England real property lease.(k)

    10.8 (b)    Form of renewal agreement of Slough, England real property 
lease.(i)

    10.9     Lease dated June 30, 1992 between WRC Properties, Inc. (Lessor) and
 the Company (Lessee) in connection with Westford, Massachusetts office space.
(i)

    10.10    AT&T Information Systems Sublicensing Agreement.(a)

    10.11    Loan and Security Agreement dated June 29, 1995 between the 
Company and the lender named therein.

    11.0     Statement re computation of per share earnings.

    22.0     Subsidiaries of Registrant.

    24.1     Consent of Coopers & Lybrand L.L.P. 

__________

(a)   Incorporated herein by reference to the Exhibits to the Company's 
Amendment No. 3 to Registration Statement on Form S-2 dated July 14, 1993 
(No. 33-62440).

(b)   Incorporated herein by reference to the Company's Current Report on 
Form 8-K dated August 20, 1992 (File No.0-13150).

(c)   Incorporated herein by reference to Notice of 1991 Annual Meeting of 
Stockholders and Proxy Statement, dated January 10, 1992.  (File No. 0-
13150.)

(d)   Incorporated by reference to Notice of 1992 Annual Meeting of 
Stockholders and Proxy Statement, dated October 2, 1992. (File No. 0-13150.)

(e)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended July 2, 
1988.

(f)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended June 
30, 1991.  (File No. 0-13150.)

(g)   Incorporated herein by reference to the Exhibits to the Company's 
Amendment No. 1 to Registration Statement on Form S-1 dated April 20, 
1992. (No. 33-45871).

(h)   Incorporated hereby by reference to the Company's Quarterly Report 
on Form 10-Q for the quarter ended September 30, 1991.

(i)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended June 
30, 1993.  (File No. 0-13150).

(j)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended June 
30, 1994.  (File No. 0-13150).

(k)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended June 
30, 1989.  (File No. 0-13150.)

(l)   Incorporated herein by reference to Exhibit Number 10 of Item 14 of 
the Company's Annual Report on Form 10-K for the fiscal year ended June 
30, 1992.  (File No. 0-13150).


                               SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, Registrant has duly caused this report to be signed 
on its behalf by the undersigned, thereunto duly authorized.

						CONCURRENT COMPUTER CORPORATION

Date: 	September 27, 1995			By:	/s/ Kevin J. Dell
                                                 Kevin J. Dell
                                                 Vice President, General 
                                                   Counsel and Secretary

   Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed by the following persons on behalf of 
Registrant and in the capacities and on the date indicated.

    Name                                                 Capacity

/s/ John T. Stihl                                Chairman of the Board, 
    John T. Stihl                                  President and Chief        
                                                   Executive Officer

/s/ Roger J. Mason                               Vice President, Finance  
    Roger J. Mason                                  and Treasurer 
                                                    Chief Financial 
                                                    Officer 

/s/ Michael A. Brunner                           Director
    Michael A. Brunner

/s/ Kevin N. Clowe                               Director
    Kevin N. Clowe

/s/ C. Forbes Dewey, Jr.                         Director
    C. Forbes Dewey, Jr.

/s/ Morton E. Handel                             Director
    Morton E. Handel 

/s/ Richard P. Rifenburgh                        Director
    Richard P. Rifenburgh

/s/ Robert R. Sparacino                          Director
    Robert R. Sparacino

Date:  September 27, 1995


                 REPORT OF INDEPENDENT ACCOUNTANTS



To the Shareholders and the Board of Directors
   of Concurrent Computer Corporation

	We have audited the accompanying consolidated balance sheets of 
Concurrent Computer Corporation as of June 30, 1995 and 1994, and the 
related consolidated statements of operations, shareholders' equity 
(deficiency) and cash flows for each of the three years in the period 
ended June 30, 1995, and the financial statement schedules listed in Item 
14(a) of the Company's 1995 Annual Report on Form 10-K.  These financial 
statements and financial statement schedules are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on 
these financial statements and financial statement schedules based on our 
audits.

	We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the consolidated financial 
statements are free of material misstatement.  An audit includes 
examining, on a test basis, evidence supporting the amounts and 
disclosures in the financial statements.  An audit also includes assessing 
the accounting principles used and significant estimates made by 
management, as well as evaluating the overall financial statement 
presentation.  We believe that our audits provide a reasonable basis for 
our opinion.

	In our opinion, the financial statements referred to above present 
fairly, in all material respects, the consolidated financial position of 
Concurrent Computer Corporation as of June 30, 1995 and 1994, and the 
consolidated results of their operations and their cash flows for each of 
the three years in the period ended June 30, 1995, in conformity with 
generally accepted accounting principles.  In addition, in our opinion, 
the financial statement schedules referred to above, when considered in 
relation to the basic financial statements taken as a whole, present 
fairly, in all material respects, the information required to be included 
therein.

	As discussed in Notes 11 and 14 to the consolidated financial 
statements, in 1994 the Company changed its method of accounting for 
income taxes and changed its method of accounting for postretirement 
benefits other than pensions.


                                  COOPERS & LYBRAND L.L.P.

Parsippany, New Jersey
August 15, 1995,
except for Note 19, as to which
the date is September 26, 1995





                     CONCURRENT COMPUTER CORPORATION







                           FINANCIAL STATEMENTS








                    Concurrent Computer Corporation
                 Consolidated  Statements of Operations
             (Dollars in thousands, except per share amounts)

                                              Year Ended June 30,
		
                                           1995        1994*      1993*
Net sales:			
    Computer systems                      $72,074     $100,293   $132,883
    Service and other                      68,070       78,738     87,581
        Total                             140,144      179,031    220,464
                                                                    			
  Cost of sales:
   Computer systems                        38,639       54,517     59,961
   Service and other                       40,838       48,473     55,662
        Total                              79,477      102,990    115,623
		
  Gross margin                             60,667       76,041    104,841
		
  Operating expenses:                                               			
   Research and development                19,464       23,823     26,824
   Selling, general and administrative     36,921       48,651     59,279
   Provision for restructuring              3,200       12,000         -
   Sales and use tax credit                (1,000)      (1,440)       -

  Total operating expenses                 58,585       83,034     86,103
                                   			
  Operating income (loss)                   2,082       (6,993)    18,738
		
  Interest expense                         (2,638)      (3,486)    13,553)
  Interest income                             513          634      1,167
  Other non-recurring charge               (1,000)         -          -
  Other income (expense) - net                737         (486)      (183)
 			
Income (loss) before provision for income taxes,
   extraordinary loss and cumulative effect of change
   in accounting principles                  (306)     (10,331)     6,169
Provision for income taxes                  1,700        1,300      2,300
                                 			
Income (loss) before extraordinary loss and
    cumulative effect of change in accounting
    principles                             (2,006)     (11,631)     3,869
Extraordinary loss on early extinguishment
    of debt                                   -        (23,193)        -
Cumulative effect of change in accounting
   principles for income taxes and
   postretirement benefits                    -         (5,000)        - 
 
  Net income (loss)                       ($2,006)    ($39,824)    $3,869
		
 Income (loss) per share:                                                			
    Income (loss) before extraordinary loss
    and cumulative effect of change in 
    accounting principles                  ($0.07)      ($0.41)     $0.40
    Extraordinary loss on early 
    extinguishment of debt                     -         (0.83)        -
    Cumulative effect of change in
    accounting principles for income taxes
    and postretirement benefits                -         (0.18)        -
	                 
Net income (loss)                          ($0.07)      ($1.42)     $0.40

* Reclassified to conform to current year presentation.
 

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



                        Concurrent Computer Corporation
                         Consolidated Balance Sheets
                           (Dollars in thousands)

                                       June 30,                June 30, 
                                         1995                   1994
     ASSETS                                                                		
Current assets:		
  Cash and cash equivalents             $5,728                 $9,374
  Accounts receivable, less allowance
    for doubtful accounts of 
    $1,434-1995; $3,405-1994            25,456                 34,519
  Inventories                           14,510                 17,829
  Prepaid expenses and other 
   current assets                        4,303                  5,334
  Total current assets                  49,997                 67,056
Property, plant and equipment - net     38,567                 42,742
Other long-term assets                   9,795                 13,372
Total assets                           $98,359                $123,170
		
    LIABILITIES AND STOCKHOLDERS' EQUITY
		
Current liabilities:
  Notes payable                         $6,716                  $5,749
  Current portion of long-term debt      1,529                  11,000
  Revolving credit facility              5,761                     -
  Accounts payable and accrued expenses 29,285                  44,687
  Deferred revenue                       4,841                   6,236
Total current liabilities               48,132                  67,672
		
Long-term debt                           9,536                  13,240
Other long-term liabilities              5,521                   7,210
Commitments and contingencies              -                       -
	
Stockholders' equity
Shares of preferred stock, 
   par value $0.01; authorized
   25,000,000                              -                       -
Shares of common stock, 
   par value $0.01; authorized
   100,000,000; issued 
   30,208,276-1995 and 29,585,388-1994     302                     296
Capital in excess of par value          73,112                  71,547
Accumulated deficit after 
   eliminating accumulated deficit of
   $81,826 at December 31, 1991, date 
   of quasi-reorganization             (37,028)                (35,022)
Shares of treasury stock, at cost;
   840 shares                              (58)                    (58)
Cumulative translation adjustment       (1,158)                 (1,715)
    Total stockholders' equity          35,170                  35,048
		
Total liabilities and stockholders' 
    equity                             $98,359                $123,170


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


                             Concurrent Computer Corporation
                         Consolidated Statements of Cash Flows
                                  (Dollars in thousands)

                                               Years Ended June 30,
		
                                                1995      1994*     1993*
Cash flows provided by (used by) operating
   activities:                            			
  Net income/(loss)                          ($2,006)   ($39,824)  $3,869
  Adjustments to reconcile net income/(loss)			
     to net cash provided by (used by) 
     operating activities:            			
    Depreciation, amortization and other      12,284      12,527   13,503
    Provision for inventory reserves           5,037       4,461    1,840
    Non-cash taxes related to the utilization
      of net operating loss carryforwards 
      which originated prior to the Company's
      quasi-reorganization, effected on 
      December 31, 1991                          300         -        572
    Non-cash interest and amortization of
      financing costs                            450      1,061     9,265
    Extraordinary loss on early extinguishment
      of debt                                     -      23,193        -
    Cumulative effect of change in accounting
      principles                                  -       5,000        -
    Provision for restructuring                3,200     12,000        -
    Other non-recurring charge                 1,000        -          -
    Sales and use tax credit                  (1,000)    (1,440)       -
    Decrease (increase) in current assets:                             		
      Accounts receivable                     10,431      3,690     4,782
      Inventories                             (2,044)      (319)   (3,881)
      Prepaid expenses and other current
       assets                                    998      1,238     1,698
    Decrease in current liabilities, other
       than debt obligations                 (18,017)   (14,797)   (2,361)
    Decrease (increase) in other long-term
       assets                                    599     (1,790)      391
    (Decrease) increase in other long-term
       liabilities                            (1,983)       193      (264)
                                             			
    Total adjustments to net income/(loss)    11,255     45,017    25,545
                                                  			
Net cash provided by operating activities      9,249      5,193    29,414
			
Cash flows used by investing activities:
Additions to property, plant and equipment    (5,140)    (7,584)  (10,569)
                                                    			
Cash flows provided by (used by) financing
   activities:
  Net proceeds (payments) of notes payable      (100)     2,511       588
  Repayment of long-term debt                (23,395)   (76,602)   (8,460)
  Issuance of long-term debt                  15,761        708        -
  Net proceeds from sale and issuance of 
   common stock                                  150     55,001       291
                                                   			
Net cash used by financing activities         (7,584)   (18,382)   (7,581)
                                            			
Effect of exchange rate changes on cash
   and cash equivalents                         (171)      (275)   (1,453)

Increase (decrease) in cash and cash 
   equivalents                               ($3,646)  ($21,048)   $9,811
			
Cash and cash equivalents - Beginning of year $9,374    $30,422   $20,611
			
Cash and cash equivalents - End of year	$5,728     $9,374   $30,422
			
Cash paid during the period for:			
   Interest                                   $2,256     $2,731    $4,282
   Income taxes (net of refunds)                $727       $659    $1,510


* Reclassified to conform to current year presentation.

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


                        Concurrent Computer Corporation
                 Consolidated Statements of Stockholders' Equity 
                            (Dollars in thousands)

                                                                         
                  Preferred Stock Common Stock Capital in Accumulated Cumulative
                              Par         Par   Excess of   Earnings  Translation  Treasury Stock  
                     Shares  Value Shares Value Par Value  (Deficit)   Adjustment Shares  Cost   Total
Balance
June 30, 1992     6,983,284 $70  2,171,883 $22  $14,237       $933       ($465)    (840)  ($58) $14,739

Sale of common stock
  under stock plans                 67,021   1      284                                             285

Issuance of common 
  stock under retirement 
  savings plan                     336,404   3      527                                             530

Conversion of preferred
   stock            (1,578)          1,578                                                           -

Other                                2,140            6                                              6
 
Net income                                                    3,869                              3,869

Foreign currency trans-
   lation adjustment                                                    (1,498)                 (1,498)

Quasi-reorganization
   related adjustments:
     Utilization of net
         operating loss
           carryforwards                            572                                            572

Balance June 30, 
         1993    6,981,706   70  2,579,026  26   15,626       4,802     (1,963)   (840)  (58)   18,503

Issuance of common
   stock under retirement
    savings plan                   324,377   3    1,057                                          1,060

Issuance of common 
 stock                          19,700,000 197   54,803                                         55,000
 
Conversion of preferred
   stock        (6,981,706) (70) 6,981,706  70                                                     -

Other                                  279           61                                             61

Net loss                                                    (39,824)                           (39,824)

Foreign currency trans-
   lation adjustment                                                        248                    248

Balance June 30,
     1994          -          - 29,585,388 296   71,547     (35,022)     (1,715)  (840)  (58)   35,048

Sale of common stock
   under stock plans                85,358   1      149                                            150
 
Issuance of common
   stock under retirement
    savings plan                   368,823   3      762                                            765
 
Issuance of common  
   stock under bonus plan          168,707   2      324                                            326

Other                                                30                                             30
 
Net loss                                                     (2,006)                            (2,006)
 
Foreign currency trans-
   lation adjustment                                                        557                    557

Quasi-reorganization 
   related adjustments:
     Utilization of net
          operating loss
             carryforwards                          300                                             300

Balance June 30,
      1995,         -       -   30,208,276 $302 $73,112    ($37,028)    ($1,158)  (840) ($58)   $35,170


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



                       CONCURRENT COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Presentation

During fiscal year 1995, the Company continued to experience a decline 
in net sales.  Despite the decline, operating income improved by 
approximately $9.1 million and net cash from operations improved by 
approximately $4.1 million as a result of the Company's productivity 
improvements, restructuring and ongoing cost reduction initiatives.  
The Company continues to manage its resources and to focus its revenue 
generating activities with the objectives to achieve growth and 
improve profitability.  In addition, the Company recently completed a 
refinancing of its bank term loan providing the Company with reduced 
debt service payments and less stringent financial covenant compliance 
requirements (see Note 3).  The Company continues to pursue various 
additional financing alternatives, including a sale/leaseback of its 
Oceanport, New Jersey facility (see Note 19), to further improve its 
financial flexibility.  The Company believes that it will be able to 
meet its obligations when due through its operating and financing 
efforts.

2.  Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated financial statements include the accounts of all 
majority-owned domestic and foreign subsidiary companies.  All 
intercompany transactions and balances have been eliminated.

Foreign Currency

The functional currency of substantially all of the Company's foreign 
subsidiaries is the applicable local currency.  The translation of the 
applicable foreign currencies into U.S. dollars is performed for 
balance sheet accounts using current exchange rates in effect at the 
balance sheet date and for revenue and expense accounts using average 
rates of exchange prevailing during the fiscal year.  Adjustments 
resulting from the translation of foreign currency financial 
statements are accumulated in a separate component of stockholders' 
equity until the entity is sold or substantially liquidated.  Gains or 
losses resulting from foreign currency transactions are included in 
the results of operations, except for those relating to intercompany 
transactions of a long-term investment nature which are accumulated in 
a separate component of stockholders' equity.

Gains (losses) on foreign currency transactions of $175,000, 
($360,000) and $606,000 for the fiscal years ended June 30, 1995, 1994 
and 1993, respectively, are included in Other income (expense) - net.

2.  Summary of Significant Accounting Policies, Continued

Cash and Cash Equivalents

For financial statement purposes, short-term investments with original 
maturities of ninety days or less from the date of purchase are 
considered cash equivalents.

Cash equivalents are stated at cost plus accrued interest, which 
approximates market, and represents cash invested in U.S. Government 
securities, bank certificates of deposit, or commercial paper.  Such 
short-term investments amounted to $480,000 and $2,591,000 at June 30, 
1995 and 1994, respectively.

At June 30, 1995, the Company had $684,000 of restricted cash 
primarily supporting building rental deposits.

Inventories

Inventories are stated at the lower of cost or market, with cost determined on 
the first-in, first-out basis.

Property, Plant and Equipment

Property, plant and equipment are stated at acquired cost less 
accumulated depreciation. Depreciation is provided on a straight-line 
basis over the estimated useful lives of assets ranging from three to 
forty years.

Leasehold improvements are amortized over the shorter of the useful 
lives of the improvements or the terms of the related lease.  Gains 
and losses resulting from the disposition of property, plant and 
equipment are included in Other income (expense) - net.

Expenditures for repairs and maintenance are charged to operations as 
incurred and expenditures for major renewals and betterments are 
capitalized.

Revenue Recognition

Computer systems sales (hardware and software, including bundled 
software) are recorded when the earnings process is complete, 
typically upon shipment to customers.

Service contract revenue related to hardware and software is recognized 
separately and as earned over the respective maintenance period in 
accordance with the terms of the applicable contract.

Income Taxes

The Company and its domestic subsidiaries file a consolidated Federal 
income tax return.  Certain items of revenue and expense are reported 
for Federal income tax purposes in different periods than for 
financial reporting purposes and are accounted for under the asset and 
liability method as required by the provisions of Statement of 

Financial Accounting Standards No. 109, "Accounting for Income Taxes" 
("FAS No. 109").

2.  Summary of Significant Accounting Policies, Continued

Income Taxes, Continued

On July 1, 1993, the Company adopted the provisions of FAS No. 109.  
This standard requires a change from the deferred method to the asset 
and liability method of accounting for income taxes.  Under the asset 
and liability method, a deferred tax asset or liability is recognized 
for temporary differences between financial reporting and income tax 
bases of assets and liabilities, tax credit carryforwards and 
operating loss carryforwards.  A valuation allowance is established to 
reduce deferred tax assets if it is more likely than not that such 
deferred tax assets will not be realized.  Utilization of net 
operating loss carryforwards and tax credits, which originated prior 
to the Company's quasi-reorganization effected on December 31, 1991, 
are recorded as adjustments to capital in excess of par value.  Prior 
years' financial statements have not been restated.

The cumulative effect of adopting this standard resulted in the 
Company recording a $2.0 million non-cash charge reducing its deferred 
tax assets as of the date of adoption.

Capitalized Software

The Company, in accordance with Statement of Financial Accounting 
Standards No. 86, "Accounting for the Costs of Computer Software to be 
Sold, Leased, or Otherwise Marketed", commences capitalization of 
software production costs upon the achievement of technological 
feasibility and ceases capitalization upon the achievement of customer 
availability.  Such costs are amortized over the greater of the ratio 
of the product's current to total revenue stream or the straight-line 
method over its estimated useful life.  Such amortization period 
generally does not exceed three years.  For the years ended June 30, 
1995, 1994 and 1993, amortization expense relating to software 
production costs which is included as a component of cost of sales 
amounted to $1,160,000, $445,000 and $436,000, respectively.  
Accumulated amortization amounted to $1,325,000 and $165,000, 
respectively, at June 30, 1995 and 1994.  Capitalized software (net) 
amounted to $965,000 and $1,985,000 at June 30, 1995 and 1994, 
respectively.

Research and Development

	Research and development expenditures, other than capitalized 
software, are expensed when incurred.

Income (Loss) per Share

Primary earnings per share (including convertible participating 
preferred stock, dilutive stock options and common stock purchase 
warrants) is computed on the basis of the weighted average number of 
common shares outstanding during each year and includes shares assumed 
issued upon the exercise of all dilutive stock options and common 
stock purchase warrants and the purchase of treasury stock with the 
proceeds at the average market price for the period.  

2.  Summary of Significant Accounting Policies, Continued

Income (Loss) per Share, Continued

Fully diluted earnings per share assumes the exercise of all dilutive 
stock options and common stock purchase warrants and the purchase of 
treasury stock at the higher of the market price at the end of the 
year or the average market price during the year.  For fiscal year 
1993, the computation of fully diluted earnings per share did not have 
a dilutive effect on earnings per share.

The number of shares used in computing income (loss) per share was 
30,095,000, 28,054,000 and 9,765,000 for the years ended June 30, 
1995, 1994 and 1993, respectively.

Supplemental income per share for the year ended June 30, 1993 was 
calculated assuming the Company's comprehensive refinancing (as 
described in Note 4) took place on July 1, 1992.  The Company's 
supplemental net income per share for the year ended June 30, 1993 was 
$0.32. 

Postretirement Benefits Other Than Pensions 

On July 1, 1993, the Company adopted the provisions of Statement of 
Financial Accounting Standards No. 106 "Employers' Accounting for 
Postretirement Benefits Other Than Pensions" ("FAS No. 106").  This 
standard requires companies to accrue postretirement benefits 
throughout the employees' active service periods until they attain 
full eligibility for those benefits.  The transition obligation (the 
accumulated postretirement benefit obligation at the date of adoption) 
may be recognized either immediately or by amortization over the 
longer of the average remaining service period for active employees or 
20 years.

In connection with the adoption of this standard, the Company recorded 
a non-cash charge of $3.0 million representing the immediate 
recognition of the accumulated postretirement benefit obligation at 
the date of adoption.

3.  Debt and Lines of Credit 
	
On June 29, 1995, the Company completed a refinancing of its then 
outstanding $15.4 million existing bank term loan (the "Existing 
Term Loan"), excluding up to $3.0 million in standby letters of 
credit in connection with overseas lines of credit which remain in 
place.  In connection with this refinancing, the Company has entered 
into a new agreement providing for a $18.0 million credit facility.  
The facility includes a $10.0 million term loan (the "Term Loan") 
and a $8.0 million revolving credit facility (the "Revolver").

3.  Debt and Lines of Credit, Continued

At June 30, 1995, the outstanding balances under the Term Loan and 
the Revolver were $10.0 and $5.8 million, respectively.  The  
outstanding balance of the Revolver has been classified as a current 
liability at June 30, 1995.  Both the Term Loan and the Revolver 
bear interest at the prime rate plus 2.0%.  The Term Loan is payable 
in 36 equal monthly installments of $139,000 each, commencing August 
1, 1995, with a final payment of approximately $5.0 million payable 
August 1, 1998.  The Revolver may be repaid and reborrowed, subject 
to certain collateral requirements, at any time during the term 
ending August 1, 1998.  The Company has pledged substantially all of 
its domestic assets as collateral for the Term Loan and the 
Revolver.  The Company may repay the Term Loan at any time without 
penalty.  In the event of a sale or sale/leaseback of its Oceanport 
and Tinton Falls facilities, the Company is required to make a 
prepayment of the Term Loan up to an amount equal to 75% of the net 
sale proceeds.   Certain early termination fees apply if the Company 
terminates the facility in its entirety prior to August 1, 1998.

The new agreement contains various covenants and restrictions, which 
among other things (1) place certain limits on corporate acts of the 
Company such as fundamental changes in the corporate structure of 
the Company, investments in other entities, incurrence of additional 
indebtedness, creation of liens or certain distributions or 
dispositions of assets, including cash dividends, and (2) require 
the Company to meet financial tests on a periodic basis, the most 
restrictive of which relate to the maintenance of collateral 
coverage and debt coverage all as defined in the agreement.  In 
addition, the new agreement contains a subjective provision 
entitling the lender to accelerate payments under the Term Loan and 
Revolver.

At June 30, 1994, the outstanding balance under the Existing Term 
Loan, which resulted from modifications of a previous term loan in 
connection the 1993 Refinancing (defined in Note 4), was $23.0 
million and bore interest, at the Company's option, at an annual 
rate equal to either the prime rate plus 1.0%, or the London 
Interbank Offered Rate (LIBOR) plus 3.0%.  The Existing Term Loan 
was payable in 24 equal monthly installments of $687,500 each, 
commencing July 30, 1993, with a final payment of $12.0 million 
(reduced from $15 million) payable October 1, 1995.  The Company had 
pledged substantially all of its domestic assets as collateral for 
the Existing Term Loan.  The Company was able to prepay the Existing 
Term Loan at any time without penalty.

	Since the 1993 Refinancing, the Existing Term Loan was amended from 
time to time to provide the Company with greater financial flexibility. 
The various amendments provided for amendments to and 
waivers of certain financial covenants, deferrals of certain 
scheduled debt payments, extension of the maturity date from June 
30, 1995 to October 1, 1995, up to $3.0 million in standby letters 
of credit in connection with overseas lines of credit and the 
issuance of 600,000 stock purchase warrants to the banks with an 
exercise price per share of $1.50 which was equal to the then fair 
market value.  The warrants expired unexercised on September 30, 
1994.

3.  Debt and Lines of Credit, Continued

Although the Company's original term loan agreement was terminated 
as part of the recapitalization of the Company in November 1991, the 
terms of an interest rate swap agreement remained in effect until it 
was bought-out in connection with the 1993 Refinancing.  The fixed 
rate under the swap agreement resulted in additional interest 
expense of $822,000 for the year ended June 30, 1993.

The net proceeds of the 1993 Refinancing ($55.0 million) together 
with $11.9 million of Company cash were used to redeem in full the 
Subordinated Debt.  The Subordinated Debt of $55 million in 
principal amount issued on November 22, 1991 bore interest at an 
annual rate of 12.08%, payable semi-annually on March 15 and 
September 15 and payable in additional Subordinated Debentures in 
lieu of cash for up to the first three years, but not less than the  
first two years.   

The principal amount of the Subordinated Debt, including notes 
issued in lieu of payment of cash interest, was payable in a lump 
sum at maturity on December 31, 1997.  Subordinated Debt issued and 
accrued in lieu of cash interest amounted to approximately $0.6 
million and $7.4 million for the years ended June 30, 1994 and 1993, 
respectively.

The Company's foreign subsidiaries have certain bank borrowing 
arrangements in local currencies which provide for borrowings of up 
to $8,861,000 at prevailing rates of interest ranging from 2.375% to 
9.4% at June 30, 1995.  At June 30, 1995, $6,716,000 of demand notes 
were outstanding under such arrangements of which $3,375,000 is 
guaranteed by the minority shareholder in the Company's Japanese 
subsidiary and $2,749,000 is guaranteed by the Company.  Foreign 
unused lines of credit can be withdrawn at any time at the option of 
either the Company or the lending institutions.

 	Annual maturities of all the Company's debt for the fiscal years 
ended June 30, 1996 through 2000, and thereafter, are as follows:


	(Dollars in thousands)  		
                                        Annual
                                      Maturities
   1996                                $14,006             
   1997                                  2,048           
   1998                                  2,108           
   1999                                  5,380       
   2000                                      -               
   Thereafter                                -               
 
                 Total                           $23,542 

4.  Refinancing

On July 21, 1993, the Company completed a comprehensive refinancing 
(the "1993 Refinancing").  The 1993 Refinancing consisted of the 
following: a) the sale and issuance of 19,700,000 shares of common 
stock, with a par value of $0.01, at a price of $3.00 per share for 
$59.1 million less issuance costs of approximately $4.1 million (the 
"Offering"); b) the modification of the Company's then existing bank 
term loan to, among other things, extend the maturity date and reduce 
the interest rate; and c) the conversion of all of the 6,981,706 
outstanding shares of the Company's convertible participating 
preferred stock (the "Convertible Preferred Stock") into shares of 
common stock at a ratio of one to one.

The net proceeds of the Offering ($55.0 million) together with $11.9 
million of Company cash were used to redeem in full the Company's 
outstanding 12.08% Senior Subordinated Notes due 1997 (the 
"Subordinated Debt") at face amount, plus accrued interest, as of July 
21, 1993.  The Subordinated Debt was originally recorded with an 
original issue discount resulting in an effective yield-to-maturity of 
25%.  The redemption of the Subordinated Debt resulted in an 
extraordinary charge reducing net income by $23.2 million during the 
first quarter of fiscal year 1994 based on an aggregate cash 
redemption price of $66.9 million and a book value of $43.7 million.  
The 1993 Refinancing, including the effect of the redemption of the 
Subordinated Debt and related $23.2 million extraordinary charge, 
resulted in a $31.8 million increase to stockholders' equity as of the 
date the transactions were completed.

The extraordinary loss on the early extinguishment of debt is 
determined as follows: 

(Dollars in thousands)

Face amount of Subordinated Debt          $64,206 
Accrued interest on Subordinated Debt       2,715
 Sub-total                                 66,921 
                                        	
Book value of Subordinated Debt           (43,728)
                                                        	
Extraordinary loss                        $23,193

The extraordinary loss on the early extinguishment of debt did not 
result in the recognition of a tax benefit due to a difference in the 
financial reporting and tax bases of the underlying subordinated 
debt.

5.  Provision for Restructuring

In January 1995 and April 1995, the Company's senior management 
approved plans to restructure its operations.  The restructuring 
plans provided for a reduction of approximately 175 worldwide 
employees and the downsizing or closing of office locations.  In 
connection with the restructurings, the Company recorded a $2.7 
million and a $0.5 million provision for restructuring during the 
quarters ended March 31, 1995 and June 30, 1995, respectively.  The 
provision during the quarter ended March 31, 1995 is net of a $0.5 
million release of an excess restructuring reserve previously 
recorded during the three months ended September 30, 1993. The 
provision includes employee terminations in positions ranging from 
the staff level to the middle management level, office closings or 
downsizings and other related costs which represented approximately 
60%, 30% and 10% of the provision, respectively.  During the year 
ended June 30, 1995, the actual cash payments related to the 1995 
restructurings amounted to approximately $2.4 million and were 
primarily related to employee termination costs.

During the three months ended September 30, 1993, the Company 
recorded a provision for restructuring of $12.0 million in connection 
with its operational restructuring to reduce its worldwide cost 
structure.  The provision included employee terminations, office 
closings or downsizings and other related costs which represented 
approximately 65%, 25% and 10% of the provision, respectively.

6.  Change in Accounting Estimate

During the three months ended December 31, 1994 and 1993, the Company 
recorded a sales and use tax credit of $1.0 million, or $0.03 per 
share, and $1.4 million, or $0.05 per share, respectively, related to 
a change in the estimate of state sales and use tax reserves based on 
a final state audit determination.
 
7.  Concentration of Credit Risk
 
Concentration of credit risk with respect to trade receivables is 
limited due to the large number of customers comprising the Company's 
customer base.  Ongoing credit evaluations of customers' financial 
condition are performed and collateral is generally not required.

 8.  Inventories

	Inventories consist of:

            (Dollars in thousands)                                              
                                           1995               1994
      Raw Materials                      $ 7,111           $ 9,270
      Work-in-process                        753             2,872
      Finished goods                       6,646             5,687
                                         $14,510           $17,829

9.   Property, Plant and Equipment and Other Long-Term Assets
                                                                
	Property, plant and equipment consists of:                  
                                                                
   	(Dollars in thousands)                                      
                                           1995        1994

     Land                               $ 5,346     $ 5,275
     Buildings                           17,158      16,530
     Machinery and equipment             53,636      47,581
                                         76,140      69,386
     Less: Accumulated depreciation     (37,573)    (26,644)
                                        $38,567     $42,742

For the years ended June 30, 1995, 1994 and 1993, depreciation and 
amortization expense for property plant and equipment amounted to 
$10,641,000, $11,685,000 and $12,668,000 respectively.

10.  Accounts Payable and Accrued Expenses

    Accounts payable and accrued expenses consist of:           
                                                                
    (Dollars in thousands)
                                         1995              1994

  Accounts payable - trade            $11,023           $13,327
  Accrued payroll, vacation and other
    employee expenses                   8,510            12,775
  Restructuring costs                   2,568             6,274
  Other accrued expenses                7,184            12,311
                                      $29,285           $44,687
11.	Income Taxes 

On July 1, 1993, the Company adopted the provisions of FAS No. 109.  
The cumulative effect of adopting this standard resulted in the 
Company recording a $2.0 million non-cash charge reducing its 
deferred tax assets as of the date of adoption.  Prior years' 
financial statements have not been restated.

The domestic and foreign components of income (loss) before 
provision for income taxes, extraordinary gain (loss) on early 
extinguishment of debt, and the cumulative effect of change in 
accounting principles are as follows:

(Dollars in thousands)

                         1995          1994         1993

United States         $ (4,705)    $ (5,758)     $  5,797
Foreign                  4,399       (4,573)          372
                      $   (306)    $(10,331)     $  6,169
			
			

The components of the provision for income taxes are as follows:	

(Dollars in thousands)
                             1995            1994         1993
 Current:                               			
    Federal              $     -         $     -        $  300
    Foreign                 1,700           1,300        1,692
    State                      -               -            72
       Total             $  1,700        $  1,300       $2,064

Deferred:                               			
    Federal              $     -         $     -        $   -
    Foreign                    -               -           236
    State                      -               -            -
       Total             $     -         $     -        $  236

Total                      $1,700        $  1,300       $2,300
		  
11.    Income Taxes, Continued

For the fiscal years ended June 30, 1995 and 1993, the current 
provision for income taxes includes an equivalent charge of $300,000 
and $572,000, respectively, which was fully offset in capital in 
excess of par value due to the utilization of tax loss carryforwards 
which originated prior to the Company's quasi-reorganization, 
effected on December 31, 1991.

A reconciliation of the Federal statutory tax provision to the 
Company's provision for income taxes is as follows:

	(Dollars in thousands)

                                         1995        1994      1993

Income (loss) before provision for
  income taxes, extraordinary gain
  (loss) and cumulative effect of
  change in accounting principles    $   (306)    $(10,331)  $ 6,169

Tax at Federal statutory rate            (104)      (3,513)    2,097
U.S. Federal and non U.S. net
  operating losses for which no
  tax benefit was recorded              2,890        4,466     1,472
Difference between U.S. and non
  U.S. income tax rates                (1,146)          10       329
Tax benefit related to permanent
  differences                              -            -     (1,496)
State income tax                           -            -         54
Other                                      60          337      (156)
Provision for income taxes              1,700      $ 1,300   $ 2,300

As of June 30, 1995 and 1994, the Company's deferred tax assets were 
comprised of the following:

         (Dollars in thousands)
                                	      June 30,      June 30,
                                                1995          1994

Gross deferred tax assets related to:
    Net operating loss carryforwards           $37,740       $34,170
    Accumulated depreciation                     3,737         5,042
    Restructuring reserves                       3,253         4,276
    Inventory reserves                           3,300         3,557
    Accrued compensation                           931         1,544
    Post-retirement benefits                       928         1,010
    Other                                        2,426         3,009
    Total Gross deferred tax assets             52,315        52,608
Valuation Allowance                            (52,315)      (52,608)
Net deferred tax assets                        $     0       $     0

11.   Income Taxes, Continued

During fiscal year 1994, the deferred tax liability related to the 
Company's Subordinated Debt was reversed upon the early extinguishment  
of such debt.  In connection with this reversal, the Company recorded 
a corresponding increase to its deferred tax asset valuation    
allowance.	

As of June 30, 1995, the Company has remaining net operating loss 
carryforwards of approximately $104 million for income tax purposes.  
Approximately $61 million of these net operating loss carryforwards 
originated prior to the Company's quasi-reorganization, effected on 
December 31, 1991.  In addition, approximately $9 million of these net 
operating loss carryforwards originated subsequent to the Company's 
quasi-reorganization through the date of the 1993 Refinancing.

Any future benefits attributable to the net operating loss 
carryforwards which originated prior to the Company's quasi-
reorganization are accounted for through adjustments to capital in 
excess of par value.  Under the changes in ownership provisions of 
Section 382 of the Internal Revenue Code, 
future benefits attributable to the net operating loss carryforwards 
and tax credits which originated prior to the  quasi-reorganization 
are limited to approximately $1.3 million per year and those which 
originated subsequent to the Company's quasi-reorganization through 
the date of the 1993 Refinancing are limited to approximately $0.3 
million per year.  The Company's net operating loss carryforwards 
begin to expire in 2004.  As of June 30, 1995, after giving effect to 
the aforementioned Internal Revenue Code limitation, the Company has 
remaining utilizable net operating loss carryforwards of approximately 
$66 million for income tax purposes.

Deferred income taxes have not been provided on approximately $10 
million of undistributed earnings of foreign subsidiaries, which 
originated subsequent to the Company's quasi-reorganization, primarily 
due to either the Company's required investment in certain 
subsidiaries or foreign tax rates which exceed the U.S. tax rate.

Additionally, deferred income taxes have not been provided on 
approximately $3 million of undistributed earnings of foreign 
subsidiaries which originated prior to the Company's quasi-
reorganization.  The impact of both the subsequent repatriation of 
such earnings and the resulting offset, in full, from the utilization 
of net operating loss carryforwards will be accounted for through 
adjustments to capital in excess of par value.  The Company has 
sufficient net operating loss carryforwards remaining to offset such 
subsequent repatriation.

12.  Geographic Information

Below is a summary of the Company's 1995, 1994 and 1993 financial data 
by geographic area.

Dollars in thousands)
                                 1995        1994         1993
Net Sales:                                			
    United States              $ 75,362     $106,256    $141,355
    Intercompany                 15,265       17,241      20,938
                                 90,627      123,497     162,293

    Europe                       39,431       43,807      47,031
    Intercompany                    127           38          19
                                 39,558       43,845      47,050
                                			
    Asia/Pacific                 14,100       14,380      16,051
    Japan                         7,818       11,759      12,299
    Other                         3,433        2,829       3,728
                                 25,351       28,968      32,078
                                155,536      196,310     241,421
    Eliminations                (15,392)     (17,279)    (20,957)
       Total                   $140,144     $179,031    $220,464
                                			
Operating income (loss):                                			
    United States              $ (2,398)    $ (3,836)   $ 18,440
    Europe                        4,602       (2,432)       (493)
    Asia/Pacific                  3,809        2,010       2,237
    Japan                        (1,792)        (103)        493
    Other                           863          853       1,050
    General corporate expenses   (2,741)      (2,976)     (3,179)
    Eliminations                   (261)        (509)        190
       Total                   $  2,082     $ (6,993)   $ 18,738

                                  1995         1994
Identifiable assets:
    United States              $106,510     $128,147
    Europe                       24,493       26,748
    Asia/Pacific                  7,441        6,115
    Japan                        11,559       12,113
    Other                         1,807        1,815
    Corporate                     5,489        8,285
    Eliminations                (58,940)     (60,053)
       Total                   $ 98,359     $123,170

12.	Geographic Information, Continued

Intercompany transfers between geographic areas are accounted for at 
prices similar to those available to comparable unaffiliated 
customers.  Sales to unaffiliated customers outside the U.S., 
including U.S. export sales, were $66,913,000, $73,893,000 and  
$83,134,000 for the years ended June 30, 1995, 1994 and 1993, 
respectively, which amounts represented 48%, 41%, and 38% of total 
sales for the respective years.

Sales to the U.S. Government and its agencies amounted to 
$39,207,000, $54,757,000 and $64,340,000, respectively, for the years 
ended June 30, 1995, 1994 and 1993, which amounts represented 28%, 
31% and 29% of total sales for the respective years.  The Company's 
revenues are derived from various customer sources including Unisys 
Corp., the prime contractor under the U.S. Department of Commerce's 
Next Generation Radar (NEXRAD) program and the U.S. Department of 
Commerce under the NEXRAD program.  Sales to Unisys Corp. amounted to 
$7,473,000, $22,245,000 and $35,723,000, respectively, for the years 
ended June 30, 1995, 1994 and 1993, which amounts represented 5%, 12% 
and 16%, respectively, of total revenues.  Sales directly to U.S. 
Department of Commerce amounted to $10,022,000 for the year ended 
June 30, 1995 which amount represented 7% of total revenues.

13.	Retirement Benefits 

The Company has a retirement savings plan (the "Plan") available to 
U.S. employees which qualifies as a defined contribution plan under 
Section 401(k) of the Internal Revenue Code.  Annual Company 
contributions currently are determined based upon the achievement of 
certain return on equity objectives with the minimum contribution 
being 2% of employees' eligible earnings, as defined by the Plan.  
The Company also matches a portion of employees' before-tax savings. 

The Company's annual and matching contributions under this plan are 
as follows:
  
(Dollars in thousands)
                                                1995       1994     1993
			
         Annual contribution in common stock $   518   $    767  $ 1,100
         Matching contribution                   251        333      359
            Total                            $   769    $ 1,100  $ 1,459
        
The Company's annual contribution under this Plan for the year ended 
June 30, 1995 was funded in common stock of the Company during the 
quarter ending September 30, 1995.

Certain foreign subsidiaries of the Company maintain pension plans 
for their employees which conform to the common practice in their 
respective countries.  The pension expense related to these plans 
amounted to $381,000, $213,000 and $286,000 for the years ended June 
30, 1995, 1994 and 1993, respectively.

13.	Retirement Benefits, Continued

The Company's net pension expense (income) for the years ended June 
30, 1995, 1994 and 1993 consists of the following components:
                   
(Dollars in thousands)
                                         1995         1994       1993
			
          Service cost                 $   645       $ 522      $ 509
          Interest cost                    653         546        539
          Return on plan assets           (661)       (707)    (1,324)
          Net amortization and deferral   (256)       (148)       562
                                       $   381       $ 213      $ 286
             
The funded status of the Company's international pension plans at 
June 30, 1995 and 1994 was as follows:
                
(Dollars in thousands)
                                                     1995       1994

Actuarial present value of benefit obligations:
Vested benefit obligation                           $7,624    $6,048
Accumulated benefit obligation                       7,783     6,207
Projected benefit obligation                         9,288     7,486
Plan assets at fair value                            9,531     8,718
		
Plan assets in excess of projected
   benefit obligation                                  243     1,232
Unrecognized net asset at transition                  (418)     (479)
Unrecognized net gain                                 (806)   (1,499)
		
Accrued pension liability                           $ (981)   $ (746)
                    
In determining the present value of benefit obligations and the 
expected return on plan assets for the Company's foreign pension 
plans, the following assumptions were used for the years ended June 
30, 1995, 1994 and 1993:
       
(Dollars in Thousands)
                               1995            1994          1993

Discount rate              6.0% to 9.0%   6.0% to 9.0%   7.5% to 9.0%
    Rate of increase in future
   compensation levels     4.0% to 7.0%   4.0% to 6.0%   5.5% to 6.0%
    Expected long-term
    rate of return         7.0% to 9.0%  7.0% to 10.0%  7.5% to 10.0%


Plan assets are comprised primarily of investments in managed funds 
consisting of common stock, money market and real estate investments.

14.  Postretirement Benefits Other Than Pensions

On July 1, 1993, the Company adopted the provisions of FAS No. 106.  
In connection with the adoption of this standard, the Company 
recorded a non-cash charge of $3.0 million representing the immediate 
recognition of the accumulated postretirement benefit obligation at 
the date of adoption.

The Company has a plan for retiree medical and life insurance 
benefits for its U.S. employees but does not have any significant 
foreign plans.  Based on the terms of the U.S. plan, participants 
must be age 55 with at least 10 years of service to be eligible for 
medical benefits.  If the retiree is age 55 and has a minimum of five 
years of service, but less than 10 years of service, coverage of 
certain medical benefits can be purchased through the Company.

The comprehensive plan, which may be amended at the Company's 
discretion, provides lifetime coverage for retirees and coverage for 
spouses until one year after the death of the retiree.  The plan 
provides that the Company's costs will be capped at the 1993 level.  
Eligibility for life insurance is restricted to employees who retired 
prior to January 1993.

The unfunded status of the plan at June 30, 1995 and 1994 was as 
follows:

	Accumulated Postretirement Benefit Obligation:

(Dollars in thousands)
                                         June 30,               June 30,
                                           1995                  1994

Active Ineligible Plan Participants $   790                $ 1,115
Active Eligible Plan Participants       521                    516
Retirees and Dependents               1,275                  1,356
Total accumulated postretirement
   benefit obligation                 2,586                  2,987

Unrecognized net gain                   144                     -
Accrued postretirement benefit
   obligation                       $ 2,730                $ 2,987

The Company's net periodic postretirement benefit expense (income) 
for the years ended June 30, 1995 and 1994 consist of the following 
components:

(Dollars in thousands)

                                                 1995        1994

Service cost                                     $116        $188
Interest cost                                     209         238
Return on plan assets                              -           -
Curtailment gain                                 (422)       (300)
                                                ($ 97)       $126

14.  Postretirement Benefits Other Than Pensions, Continued

For the year ended June 30, 1993, the Company recognized 
postretirement benefit costs as incurred, thus the amounts recognized 
as expense in prior years are not comparable.

During the years ended June 30, 1995 and 1994, the Company recorded a 
curtailment gain of $422,000 and $300,000, respectively as a result 
of the reduction in work force in connection with several 
restructuring initiatives undertaken by the Company.

In determining the accumulated postretirement benefit obligation for 
the years ended June 30, 1995 and 1994, the assumed weighted average 
discount rate was 7.5% and the assumed rate of increase in 
compensation was 5.0%.

Assumed health care cost increases, estimated to be 9% for the fiscal 
year 1996, decline at a rate of approximately 0.5% to 1.0% per year 
to the ultimate trend rate of 5.0% in the year 2001.  Notwithstanding 
the above, a 1% increase in the health care cost trend rate would not 
have an effect on the accumulated postretirement benefit obligation 
since the plan provides that the Company's future costs will be capped at 
the 1993 level.

15.  Employee Stock Plans

The Company has a Stock Option Plan providing for the grant of 
incentive stock options to employees with an exercise price not less than fair
 market value and non-qualified stock options 
(NSOs) to employees, non-employee directors and consultants with an 
exercise price not less than 50% of fair market value.  The 
Stock Option Plan is administered by the Stock Award Committee 
comprised of members of the Compensation Committee of the Board of 
Directors or the Board of Directors, as the case may be.  Under the 
plan, the Stock Award Committee may award, in addition to stock 
options, shares of Common Stock on a restricted basis.  The plan also 
specifically provides for stock appreciation rights and authorizes 
the Stock Award Committee to provide, either at the time of the grant 
of an option or otherwise, that the option may be cashed out upon 
terms and conditions to be determined by the Committee or the Board.  
Only stock options, which for the most part contain limited stock 
appreciation rights in connection with a change of control followed 
by certain subsequent events, have been granted under the plan.  The 
plan terminates on January 31, 2002.  Stockholders have approved the 
purchase of up to 3,929,841 shares under the plan.

15.  Employees Stock Plans, Continued

Changes in options outstanding under the plan during the years ended 
June 30, 1993, 1994 and 1995 are as follows: 
                                              
                                             Number of
                                          Options    Price Per Option
Outstanding at June 30, 1992              987,316  $  .10  -  $58.75
Granted                                   759,663  $ 2.13  -  $ 6.50
Exercised                                  (2,140) $ 1.88  -  $ 4.38
Canceled                                  (41,648) $ 1.88  -  $53.75
	
Outstanding at June 30, 1993            1,703,191  $  .10  -  $58.75
Granted                                 1,787,596  $ 1.63  -  $ 3.31
Exercised                                    (283) $ 1.88  -  $ 2.13
Canceled                                 (697,663) $ 1.88  -  $58.75
                                  		
Outstanding at June 30, 1994            2,792,841  $  .10  -  $56.25
Granted                                 3,128,942  $  .875 -  $ 2.12
Exercised                                    -             -
Canceled                               (2,685,080) $ 1.63  -  $45.00
                    		
Outstanding at June 30, 1995            3,236,703  $  .10  -  $56.25

Included in the 3,128,942 options granted in fiscal year 1995 are 
1,917,493 options granted in a stock option repricing program.  The 
stock option repricing program was effected on March 1, 1995 and
provided for the repricing of stock options held by current employees
and members of the Board of Directors to an exercise price equal
to the net asset book value per share at December 31, 1994 (the latest balance 
sheet date prior to the grant) and the cancellation of 
a like number of previously granted stock options without restarting 
the vesting schedule associated with the canceled options or 
extending the term.

Included in the 1,787,596 options granted in fiscal year 1994 are 
777,850 options granted in consideration of the eight-month deferral 
of worldwide annual merit salary increases and 117,728 options 
granted in consideration of the cancellation of a like number of 
previously granted stock options and the restarting of the vesting 
schedule associated with the canceled options.

Options with respect to 1,413,937 shares of common stock, with an 
average exercise price of $2.20, were exercisable at June 30, 1995.

The Company has an Employee Stock Purchase Plan (the "Purchase Plan") 
pursuant to which the Company is authorized to grant rights to 
employees to purchase up to an aggregate of 1,000,000 shares of 
common stock in a series of offerings, each of which generally lasts 
six to twelve months.  Unless extended by the stockholders, the 
Purchase Plan expires December 31, 1997.  Substantially all employees 
are eligible to participate in the Purchase Plan.  The purchase price 
of shares of common stock is limited to the lesser of 85% of the fair 
market value of the common stock on the commencement of the offering 
and the last day of the offering.  As of June 30, 1995, the Company 
had issued 390,522 shares and had 609,478 shares of common stock 
available for issuance pursuant to the Purchase Plan.

16.	Rights Plan

On July 31, 1992, the Board of Directors of the Company declared a 
dividend distribution of one Series A Participating Cumulative 
Preferred Right for each share of the Company's  common stock and 
Convertible Preferred Stock.  The dividend was made to stockholders 
of record on August 14, 1992.  Under the rights plan, each Right 
becomes exercisable unless redeemed (1) after a third party owns 20% 
or more of the outstanding shares of the Company's voting stock and 
engages in one or more specified self-dealing transactions, (2) after 
a third party owns 30% or more of the outstanding voting stock or (3) 
following the announcement of a tender or exchange offer that would 
result in a third party owning 30% or more of the Company's voting 
stock.  Any of these events would trigger the rights plan and entitle 
each right holder to purchase from the Company one one-hundredth of a 
share of Series A Participating Cumulative Preferred Stock at a cash 
price of $30 per right.  

Under certain circumstances following satisfaction of third party 
ownership tests of the Company's voting stock, upon exercise each 
holder of a right would be able to receive common stock of the 
Company or its equivalent, or common stock of the acquiring entity, 
in each case having a value of two times the exercise price of the 
right.  The rights will expire on August 14, 2002 unless earlier 
exercised or redeemed, or earlier termination of the plan. 

The adoption of the plan reinstated a similar rights plan put in 
place in July 1989, which was terminated in connection with the 
recapitalization of the Company in November 1991 to avoid its 
inadvertent trigger.  

17.  Quarterly Consolidated Financial Information (Unaudited)

The following is a summary of quarterly financial results for the years 
ended June 30, 1995 and 1994:

(Dollars in thousands, except per share amounts)
          
	1995                                       
			Three Months Ended                                   

                                   September   December    March     June
                               30, 1994   31, 1994   31, 1995  30, 1995
				
Net sales                       $41,508    $37,786    $30,344   $30,506
				
Gross margin                    $18,777    $17,286    $11,384   $13,220
				
Net income (loss) (a)            $1,674     $1,040    $(4,985)     $265
				
Net income (loss) per share       $0.06      $0.03     $(0.17)    $0.01

17.  Quarterly Consolidated Financial Information (Unaudited), Continued

(a)	Net income/(loss) for the three months ended March 31, and June 
30, 1995 reflect a provision for restructuring of $2.7 and $0.5 
million, respectively.  Net income for the three months ended December 
31, 1994 reflects a sales and use tax credit of $1,000,000.  Net 
income for the three months ended June 30, 1995 reflects an adjustment 
to inventory reserves of $0.9 million.

	1994

                                           Three Months Ended
                                September    December     March      June
                            30, 1993     31, 1993   31, 1994   30, 1994

Net sales                    $49,360      $40,688    $44,059    $44,924
				
Gross margin                 $22,852      $15,783    $17,531    $19,875
				
    Income (loss) before 
    extraordinary loss and
    cumulative effect of
    change in accounting
    principles              $(11,015)     $(3,492)      $579     $2,297

Net income (loss) (a)       $(39,208)     $(3,492)      $579     $2,297
				
Income (loss) per share: (b)

    Income (loss) before 
    extraordinary loss and 
    cumulative effect of
    change in accounting 
principles                    $(0.47)      $(0.12)     $0.02      $0.08

Net income (loss)             $(1.67)      $(0.12)     $0.02      $0.08


(a) Net loss for the three months ended September 30, 1993 reflects an 
extraordinary loss on early extinguishment of debt of $23,193,000 
($0.99 per share), a cumulative effect of change in accounting 
principles of $5.0 million ($0.21 per share) and a provision for 
restructuring of $12.0 million.  Net loss for the three months ended 
December 31, 1993 reflects a sales and use tax credit of $1,440,000.  
Net income for the three months ended June 30, 1994 reflects an 
adjustment to inventory reserves of $1.5 million.

17.  Quarterly Consolidated Financial Information (Unaudited), Continued

(b) Net income (loss) per share when added does not equal the reported 
fiscal year amount primarily due to the effect on average shares 
outstanding from the issuance of 324,377 shares of common stock during 
the three months ended September 30, 1993 in connection with the 
annual contribution to the Company's retirement savings plan for 
fiscal year 1993 and the issuance of 19,700,000 shares of common stock 
and the conversion of 6,981,706 shares of Convertible Preferred Stock 
to common stock during the three months ended September 30, 1993 in 
connection with the 1993 Refinancing (see Note 4).

18.	Commitments and Contingencies

The Company leases certain sales and service offices, warehousing, and 
equipment.  The leases expire at various dates through 2005 and 
generally provide for the payment of taxes, insurance and maintenance 
costs.  Additionally, certain leases contain escalation clauses which 
provide for increased rents resulting from the pass through of 
increases in operating costs, property taxes and consumer price 
indexes.

At June 30, 1995, future minimum payments under noncancelable operating 
leases for the fiscal years ending June 30 of each year are as follows:

	(Dollars in thousands)    
                                   
           1996                         $ 4,551
           1997                           3,127
           1998                           1,753
           1999                             146
           2000                              90
           2001 and thereafter              182
                                        $ 9,849

Rent expense amounted to $6,686,000, $8,369,000, and $9,731,000 for the 
years ended June 30, 1995, 1994 and 1993, respectively.

The Company, from time to time, is involved in litigation incidental 
to the conduct of its business.  The Company and its  counsel believe 
that such pending litigation will not have a material adverse effect 
on the Company's results of operations or financial condition.  

Additionally, the U.S. government has asserted that the Company's 
prices for shipments of spare parts prior to 1994 under the U.S. 
Department of Commerce's Next Generation Weather Radar (NEXRAD) 
program were too high.  No claim or action has been filed against the 
Company.  The Company believes that its pricing practices are in 
compliance with applicable regulations and intends to vigorously 
defend against any claim.  Although there can be no assurance, the 
Company expects that any resolution of the matter will not have a 
material adverse affect on the Company's financial condition or 
liquidity. 

18.  Commitments and Contingencies, Continued

The Company has entered into employment agreements with its executive 
officers.  In the event an executive officer is terminated directly by 
the Company without cause or in certain circumstances constructively by 
the Company, the terminated officer will be paid severance compensation 
for a one-year period (a two-year period in the case of the Chief 
Executive Officer) in an annualized amount equal to the respective 
officer's annual salary then in effect plus an amount equal to the then 
most recent annual bonus paid or, if determined, payable, to such 
officer.  At June 30, 1995, the maximum contingent liability under 
these agreements is approximately $1.9 million.  The Company's 
employment agreements with its executive officers contain certain 
offset provisions, as defined in their respective agreements. 

On May 5, 1992, the Company completed the sale of its Cork, Ireland 
facility to the Industrial Development Authority (the "IDA").  Under 
the terms of this agreement, the Company is required to maintain its 
European service/repair center in Ireland through April 30, 1998 and 
maintain minimum employment levels.  In the event the Company does not 
meet these requirements, the IDA may require payment of up to 
approximately $590,000 (360,000 Irish pounds).  The Company's 
contingent obligation to the IDA is collateralized by the machinery and 
equipment of the Company's Ireland subsidiary. 

19.  Subsequent Event

On September 26, 1995, the Company entered into a contract providing 
for the sale/leaseback of its Oceanport, New Jersey facility.  The 
transaction is expected to close during the quarter ending December 31, 
1995.  The $15 million sales price will be reduced by estimated selling 
costs of approximately $1.0 million.  A portion of the net proceeds will 
be applied 
to the remaining outstanding balance of the Term Loan (approximately 
$9.3 million).  The remainder of the net proceeds will be then 
available for working capital purposes.  However, there can be no 
assurance that the transaction will be completed as contemplated.

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

Overview			

   During fiscal year 1995, the Company continued to experience a decline 
in net sales.  Sales cycles in many of the Company's markets tend to be 
protracted thus delaying certain orders and revenues.  In addition, 
intense competition, rapid advances in technology, government spending 
levels and general economic conditions impact the Company's business.  
Despite the decline, operating income improved by approximately $9.1 
million and net cash from operations improved by approximately $4.1 
million as a result of the Company's productivity improvements, 
restructuring and ongoing cost reduction initiatives.  The Company 
continues to manage its resources and to focus its revenue generating 
activities with the objectives to achieve growth and improve 
profitability.  In addition, the Company continues to pursue various 
additional financing alternatives, including a sale/leaseback of its 
Oceanport, New Jersey facility, to improve its financial flexibility.  The 
Company believes that it will be able to meet its obligations when due 
through its operating and financing efforts.

   During the second half of fiscal year 1995, revenues from international 
markets exceeded those of North America.  International sales and business 
opportunities for the Company's standards based, POSIX compliant MAXION 
multiprocessor system appear to be gaining momentum.  The decline in North 
America business is due to the anticipated decline in sales of proprietary 
systems, reduced shipments under the U.S. Department of Commerce's Next 
Generation Weather Radar (NEXRAD) program and less than anticipated open 
systems business.  The Company is pursuing a number of major program 
opportunities for its MAXION systems.  Prospects are promising but 
uncertain.  Given the long (6-18 months) selling cycle for such programs, 
the benefits from such programs may not be realized for more than six 
months.

   The Company's objective is to increase revenues by providing real-time 
computer systems and services to its installed base of proprietary systems 
and to its open systems target markets.  The achievement of these 
objectives requires that the Company continue to enhance its proprietary 
hardware and operating system platforms, while investing in the 
development of its real-time open system hardware and operating systems 
and providing industry standard product enhancements, such as networking, 
graphics and data acquisition.  The future growth of the Company's 
business and its future financial performance will depend, to a 
significant extent, upon its ability to continue to develop and market 
competitive open systems which meet the real-time computing needs of its 
targeted customers.    

   One of the goals of the Company's strategy is to minimize the effect of 
the anticipated decline in sales of the Company's proprietary systems and 
traditional maintenance and support services, while increasing sales of 
its open systems and associated services.  Since the average selling price 
of an open system is considerably less than the average selling price of a 
proprietary system, the number of total systems sold must increase to 
maintain and grow revenues.  A shift in sales from proprietary systems, 
however, is likely to result in lower gross margins as the gross margins 
on open systems are currently lower than gross margins on proprietary 
systems.  The Company's operating income would be adversely affected by 
such a shift unless total net sales increase, the gross margins on its 
open systems improve and/or total operating expenses are further reduced.  
Although there can be no assurance that this will be the case, the Company 
believes gross margins on its open systems will improve as the shift to 
customer purchases of larger multiprocessor and server-class systems 
increases.


Selected Operating Data as a Percentage of Net Sales

    The Company considers its computer systems and service business 
(including maintenance, support and training) to be one class of products 
which accounted for the percentages of net sales set forth below.  The 
following table sets forth selected operating data as a percentage of net 
sales for certain items in the Company's consolidated statements of 
operations for the periods indicated.
			
                                                 1995      1994*    1993*
Net sales:                      			
   Computer systems                              51.4%     56.0%    60.3%
   Service and other                             48.6      44.0     39.7

      Total net sales                            100.0    100.0    100.0

Cost of sales (% of respective sales category):
   Computer systems                               53.6     54.3     45.1
   Service and other                              60.0     61.6     63.5

      Total cost of sales                         56.7     57.5     52.4

Gross margin                                      43.3     42.5     47.6

Operating expenses:
   Research and development                       13.9     13.3     12.2
   Selling, general and administrative            26.3     27.2     26.9
   Provision for restructuring                     2.3      6.7       -
   Sales and use tax credit                       (0.7)    (0.8)      -

   Total operating expenses                       41.8     46.4     39.1

Operating income (loss)                            1.5     (3.9)     8.5

Interest expense                                  (1.9)    (1.9)    (6.1)
Interest income                                    0.4      0.3      0.5
Other non-recurring charge                        (0.7)      -        -
Other income (expense) - net                       0.5     (0.3)    (0.1)
                                           			
Income (loss) before provision for income
   taxes, extraordinary loss and cumulative
   effect of change in accounting principles      (0.2)    (5.8)     2.8

Provision for income taxes                         1.2      0.7      1.0

Income (loss) before extraordinary loss and
   cumulative effect of change in accounting
   principles (a)                                 (1.4)%   (6.5)%    1.8%

* Reclassified to conform to current year presentation.

(a)	The percentage for the year ended June 30, 1994 excludes a $23.2 
million extraordinary loss on early extinguishment of debt and a $5.0 
million non-cash charge for the cumulative effect of change in accounting 
principles.    

Results Of Operations

Fiscal Year 1995 in Comparison to Fiscal Year 1994

Net Sales

	Net sales for fiscal year 1995 were $140.1 million, a decrease of $38.9 
million from fiscal year 1994. This decrease was due to a decrease of 
$28.2 million, or 28.1%, in computer systems sales and a decrease of $10.7 
million, or 13.5%, in service and other revenues. The decrease in computer 
system sales was primarily due to the anticipated decline in sales of 
proprietary systems and reduced shipments under the U.S. Department of 
Commerce's Next Generation Weather Radar (NEXRAD) program.  Although sales 
of open systems remained constant, sales of the Company's MAXION open 
systems increased while sales of other open systems declined. The decrease 
in service and other revenues was primarily due to the decline in computer 
system sales experienced in prior periods which resulted in fewer 
maintenance contracts and a decline in renewal rates on maturing contracts 
partially offset by approximately $3.3 million related to the impact of 
favorable foreign exchange rates.

Gross Margin

	Gross Margin, as measured in dollars and as a percentage of net sales, 
was $60.6 million and 43.3%, respectively, for fiscal year 1995 compared 
to $76.0 million and 42.5%, respectively, for fiscal year 1994. The 
decrease in gross margin dollars was primarily due to the aforementioned 
decline in net sales partially offset by cost savings resulting from the 
operational restructurings implemented during fiscal year 1994 and fiscal 
year 1995.  The increase in gross margin as a percentage of net sales was 
primarily due to cost savings resulting from the operational 
restructurings implemented during fiscal year 1994 and fiscal year 1995 
partially offset by the decline in net sales.

Operating Income 

	Operating income for fiscal year 1995 was $2.1 million compared to 
operating loss of $7.0 million for fiscal year 1994. The $9.1 million 
increase in operating income was due to a $16.1 million reduction in 
operating expenses and a net reduction of $8.8 million in the provision 
for restructuring (a $3.2 million provision for restructuring in the 
current year offset by a $12.0 million provision for restructuring in the 
prior year) partially offset by the $15.4 million decrease in gross margin 
and a $0.4 million reduction in the sales and use tax credit as compared 
to a similar credit in the prior year. The sales and use tax credit in 
both periods relates to a change in the estimate of state sales and use 
tax reserves based on a final state audit determination.

	The $16.1 million decrease in operating expenses was primarily due to a 
$11.7 million decrease in selling, general and administrative expenses and 
a $4.4 million decrease in net research and development expenses.  The 
$4.4 million decrease in net research and development expenses reflects a 
$5.8 million decrease in gross research and development expenses partially 
offset by a $1.4 million decrease in the amount of software production 
costs which were capitalized during the period.  The decrease in selling, 
general and administrative and gross research and development expenses is 
primarily due to cost savings resulting from the operational 
restructurings implemented during fiscal year 1994 and fiscal year 1995.

Income (Loss) Before Extraordinary Gain (Loss) and Cumulative Effect of 
Change in Accounting Principles

	Loss before extraordinary loss and cumulative effect of change in 
accounting principles was $2.0 million for fiscal year 1995 compared to a 
loss of $11.6 million for fiscal year 1994.  The $9.6 million change 
results from the $9.1 million increase in operating income and a $0.5 
million net decrease in non-operating expenses.  The decrease in non-
operating expenses was primarily due to a $0.8 million decrease in 
interest expense resulting from the reduction of the Company's 
indebtedness, a $0.6 million increase in income related to minority 
interest and a $0.5 million decrease in foreign exchange losses partially 
offset by a $1.0 million other non-recurring charge incurred in the 
current year period and a $0.4 million increase in the provision for 
income taxes.  The $1.0 million other non-recurring charge incurred in the 
current year was a result of an adjustment of the carrying value of the 
Company's Tinton Falls, New Jersey facility to its net realizable value 
based on current market conditions.  The increase in the provision for 
income taxes relates primarily to international operations.

Fiscal Year 1994 in Comparison to Fiscal Year 1993

Net Sales

	Net sales for fiscal year 1994 were $179.0 million, a decrease of $41.4 
million from fiscal year 1993. This decrease was due to a decrease of 
$32.6 million, or 24.5%, in computer systems sales and a decrease of $8.8 
million, or 10.1%, in service and other revenues.  The decrease in 
computer system sales was primarily due to a decline in worldwide business 
resulting from declines and delays in certain government spending around 
the world, including shipments of spare parts under the U.S. Department of 
Commerce's Next Generation Weather Radar (NEXRAD) program, and the highly 
competitive nature of the real-time computer industry.  The decrease in 
service and other revenues was primarily due to the decline in computer 
system sales experienced in prior periods which resulted in fewer 
maintenance contracts, a decline in renewal rates on maturing contracts 
and approximately $0.7 million related to the impact of unfavorable 
foreign exchange rates.

Gross Margin

	Gross margin, as measured in dollars and as a percentage of net sales, 
was $76.0 million and 42.5%, respectively, for fiscal year 1994 compared 
to $104.8 million and 47.6%, respectively, for fiscal year 1993. The 
decrease in gross margin dollars and percentage was primarily due to the 
aforementioned decline in net sales, unfavorable discounting of older 
products, unfavorable product mix and manufacturing expenses associated 
with the ramp-up of full-scale production of the MAXION multiprocessor 
system partially offset by cost savings resulting from the operational 
restructuring during fiscal year 1994.

Operating Income

	Operating loss for fiscal year 1994 was $7.0 million compared to 
operating income of $18.7 million for fiscal year 1993. The $25.7 million 
decrease in operating income was due to the aforementioned $28.8 million 
decrease in gross margin and a $12.0 million provision for restructuring 
partially offset by a sales and use tax credit of $1.4 million related to 
a change in the estimate of state sales and use tax reserves and a $13.7 
million reduction in operating expenses.

	The $13.7 million decrease in operating expenses was primarily due to a 
$10.6 million decrease in selling, general and administrative expenses, a 
$1.5 million decrease in gross research and development expenses and a 
$1.5 million increase in capitalized software production costs.  The 
decrease in selling, general and administrative and gross research and 
development expenses is primarily due to cost savings resulting from the 
operational restructuring during fiscal year 1994 and the completion of 
extensive development effort on the MAXION multiprocessor system.

Income (Loss) Before Extraordinary Gain (Loss) and Cumulative Effect of 
Change in Accounting Principles

	Loss before extraordinary gain (loss) and cumulative effect of change 
in accounting principles was $11.6 million for fiscal year 1994 compared 
to income of $3.9 million for fiscal year 1993.  The $15.5 million change 
results from the aforementioned $25.7 million decrease in operating income 
partially offset by a $10.2 million net decrease in non-operating 
expenses.  The decrease in non-operating expenses was primarily due to a 
$10.1 million decrease in interest expense resulting from the reduction of 
the Company's indebtedness and a decrease in the provision for income 
taxes partially offset by an increase in foreign exchange losses.

Financial Resources and Liquidity

	The liquidity of the business is dependent on many factors, including 
sales volume, operating profit ratio, debt service and the efficiency of 
asset utilization and turnover.  The future liquidity of the Company's 
business will depend to a significant extent on: 1) the actual versus 
anticipated decline in sales of proprietary systems and traditional 
services; 2) its ongoing cost control efforts; 3) its ability to
generate significant revenue growth from its open systems; and 4) access 
to additional sources of financing and/or equity, if necessary.

	The liquidity of the business is also affected by: 1) the timing of 
shipments which predominantly occur during the last month of the quarter; 
2) the increasing percentage of sales derived from outside of the United 
States where there is generally longer accounts receivable collection 
patterns; 3) the sales level in the United States where related accounts 
receivable are included in the borrowing base of the Company's revolving 
credit facility; 4) the number of countries in which the Company operates 
resulting in the requirement to maintain minimum cash levels in each 
country; and 5) restrictions in some countries where the Company operates 
which limit its ability to repatriate cash. 
 
      As of June 30, 1995, the Company had a current ratio of 1.04 to 1, 
an inventory turnover ratio of 4.9 times and net working capital of $1.9 
million.  At June 30, 1995, cash and cash equivalents amounted to $5.7 
million and accounts receivable amounted to $25.5 million.

     On June 29, 1995, the Company completed a refinancing of its then 
outstanding $15.4 million existing bank term loan (the "Existing Term 
Loan"), excluding up to $3.0 million in standby letters of credit in 
connection with overseas lines of credit which remain in place.  In 
connection with this refinancing, the Company has entered into a new 
agreement providing for a $18.0 million credit facility.  The facility 
includes a $10.0 million term loan (the "Term Loan") and a $8.0 million 
revolving credit facility (the "Revolver").  The completion of the 
refinancing of the bank term loan provides the Company with greater 
financial flexibility with respect to its debt service payments and 
financial covenant compliance requirements.  The terms of the Existing 
Term Loan would have required the Company to make a final payment of $12.0 
million at maturity on October 1, 1995.

     At June 30, 1995, the outstanding balances under the Term Loan and 
the Revolver were $10.0 and $5.8 million, respectively.  The  
outstanding balance of the Revolver has been classified as a current 
liability at June 30, 1995.  Both the Term Loan and the Revolver bear 
interest at the prime rate plus 2.0%.  The Term Loan is payable in 36 
equal monthly installments of $139,000 each, commencing August 1, 1995, 
with a final payment of approximately $5.0 million payable August 1, 
1998.  The Revolver may be repaid and reborrowed, subject to certain 
collateral requirements, at any time during the term ending August 1, 
1998.  The Company has pledged substantially all of its domestic assets 
as collateral for the Term Loan and the Revolver.  The Company may repay 
the Term Loan at any time without penalty.  In the event of a sale or 
sale/leaseback of its Oceanport and Tinton Falls facilities, the Company 
is required to make a prepayment of the Term Loan up to an amount equal 
to 75% of the net sale proceeds.  Certain early termination 
fees apply if the Company terminates the facility in its entirety prior 
to August 1, 1998.

     In connection with the restructuring of its operations, the Company 
recorded a provision for restructuring of $2.7 million and $0.5 million 
during the quarters ended March 31, 1995 and June 30, 1995, respectively.  
The restructuring provision includes employee terminations of 
approximately 175 worldwide employees in positions ranging from the staff 
level to the middle management level, office closings or downsizings and 
other related costs which represented approximately 60%, 30% and 10% of 
the provision, respectively.  The Company estimates that the cost savings 
related to the restructuring of its operations will be approximately $2.7 
million per quarter when fully realized. Such savings began during the 
third quarter of fiscal year 1995 and will be fully realized during the 
first quarter of fiscal year 1996.  Total cash savings began during the 
quarter ending June 30, 1995 and will not be substantially realized until 
the quarter thereafter primarily due to employee termination costs.  
During the year ended June 30, 1995, the actual cash payments related to 
the 1995 restructurings amounted to approximately $2.4 million and were 
primarily related to employee termination costs.  The Company believes 
that it will be able to fund the cash outlays through cash flow from 
operations and effective cash management.

	Although management believes that improvements in cash flow will result 
from the refinancing of the bank term loan, restructuring of operations 
and other actions which will enhance the Company's ability to manage its 
cash requirements, the short term prospects for the Company's liquidity 
are dependent to a significant degree upon the level and stability of 
revenue from sales and service of its computer systems and the Company's 
ongoing cost control actions. The Company plans to continue to evaluate 
and manage its resources to anticipated revenue levels to achieve improved 
profitability and quarter to quarter revenue growth during fiscal year 
1996.  The Company is also pursuing various additional financing 
alternatives including a sale or sale/leaseback of its facilities.  On
 September 67, 1995, the Company entered into a 
contract providing for the sale/leaseback of its Oceanport, New Jersey 
facility.  The transaction is expected to close during the quarter ending 
December 31, 1995.  The $15 million sales price will be reduced by 
estimated selling costs of approximately $1.0 million.  A portion of the 
net proceeds.  
Accordingly, the net proceeds will be applied to the remaining outstanding 
balance of the Term Loan (approximately $9.3 million).  The remainder of 
the net proceeds will be then available for working capital purposes.  The 
Company believes that it will be able to meet its obligations when due 
through its operating and financing efforts.  However, there can be no 
assurance that the Company's operating and financing efforts will be 
achieved.

                            CONCURRENT COMPUTER CORPORATION
                            SELECTED FINANCIAL DATA
                                  (Unaudited)

(Dollars in thousands, except per share amounts)

                                                Years Ended June 30,
             
Income Statement Data        1995     1994      1993     1992      1991
                      					
Net sales                 $140,144  $179,031  $220,464  $221,572 $254,945
					
Gross margin                60,667    76,041   104,841   104,711   93,659

Operating income (loss)      2,082    (6,993)   18,738    16,783  (33,922)

Income (loss) before
 extraordinary gain (loss)
 and cumulative effect
 of change in  accounting
 principles                 (2,006)  (11,631)    3,869      (955) (66,834)
					
Net income (loss)          ($2,006) ($39,824)   $3,869   $60,147 ($66,834)
					
Income (loss) per share:
					
Income (loss) before
 extraordinary gain (loss)
 and cumulative effect 
 of change in  accounting
 principles                 ($0.07)   ($0.41)    $0.40    ($0.13) ($35.46)
					
  Net income (loss)         ($0.07)   ($1.42)    $0.40     $8.00  ($35.46)


                                              At June 30,

Balance Sheet Data        1995       1994       1993      1992     1991
					
Cash and short-term
    investments          $5,728     $9,374    $30,422   $20,611  $23,439
					
Working capital           1,865       (616)    36,673    22,742 (146,937)
					
Total assets             98,359    123,170    157,086   158,136  213,351
					
Long-term debt            9,536     13,240     67,938    61,613    2,131
					
Redeemable preferred stock   -          -          -         -       900
					
Stockholders' equity
 (deficiency)            35,170     35,048     18,503    14,739  (69,195)
					
Book value per share      $1.16      $1.18      $1.94     $1.61  ($36.15)


                                        Schedule II
                             Concurrent Computer Corporation

                            Valuation and Qualifying Accounts
                  For the Years Ended June 30, 1995 1994 and 1993

(Dollars in thousands)

                         Balance at   Charged to                       Balance
                         Beginning    Costs and                Other    at End
Description                of Year    Expenses    Deductions     (a)    of Year
					
Reserves and allowances
 deducted from asset
 accounts:
					
1995

Reserve for inventory
 obsolescence and
 shrinkage                $ 6,138     $ 5,037      $(2,712)(b) $  81  $ 8,544

Allowance for                                                           
 doubtful accounts          3,405         130       (2,117)(c)    16    1,434

1994

Reserve for inventory
 obsolescence and
 shrinkage                $ 3,167     $ 4,461      $(1,753)(b) $ 263  $ 6,138

Allowance for 
 doubtful accounts          2,173       2,114         (882)(c)     -    3,405

1993

Reserve for inventory
 obsolescence and                                                       
 shrinkage                $ 1,662     $ 1,840      $  (335)(b) $   -  $ 3,167

Allowance for
 doubtful accounts          2,121          52            -         -    2,173

      
                                                     
(a)	Includes adjustments to the reserve account and allowance for 
doubtful accounts for foreign currency translation. 

(b)	Charges and adjustments to the reserve account primarily for 
inventory write-offs.

(c)	Charges to the reserve account for uncollectible amounts written off 
and credits issued during the year.