FORM 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

For the quarterly period ended September 30, 1997

                                       OR

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

For the transition period from                to

Commission File Number:  0-23110

                            DIGITAL LINK CORPORATION
             (Exact name of registrant as specified in its charter)

             California                                     77-0067742
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                        Identification Number)

                    217 Humboldt Court, Sunnyvale, California
                 94089 (Address of principal executive offices,
                               including zip code)

                                 (408) 745-6200
              (Registrant's telephone number, including area code)



     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Sections 13 or 15(d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (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



The number of shares  outstanding of the  registrant's  common stock at November
13, 1997 was 9,366,669.






                            DIGITAL LINK CORPORATION

                               INDEX TO FORM 10-Q



                                                                           Page
PART I - FINANCIAL INFORMATION:

ITEM 1 - Financial Statements

       Consolidated Balance Sheets as of September 30, 1997                   3
       and December 31, 1996

       Consolidated Statements of Income for the quarters                     4
       and nine months ended September 30, 1997 and September 30, 1996

       Consolidated Statements of Cash Flows for the nine                     5
       months ended September 30, 1997 and September 30, 1996

       Notes to Consolidated Financial Statements                             6

ITEM 2 - Management's Discussion and Analysis of                              9
         Financial Condition and Results of Operations

ITEM 3 - Quantitative and Qualitative Disclosures About                      16
         Market Risk

PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings                                                   17

ITEM 2 - Changes in Securities and Use of Proceeds                           17

ITEM 3 - Defaults Upon Senior Securities                                     17

ITEM 4 - Submission of Matters to a Vote of Security Holders                 17

ITEM 5 - Other Information                                                   17

ITEM 6 - Exhibits and Reports on Form 8-K                                    17


SIGNATURE(S)                                                                 18







                          PART I. FINANCIAL INFORMATION

ITEM 1.  Financial Statements
                    DIGITAL LINK CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                  (Amounts in thousands, except share amounts)
- ---------------------------------------------------------------------------- 

                                                                         Sept. 30,  Dec. 31,
                                                                           1997       1996
                                                                         --------   --------
                                                                        (Unaudited)
ASSETS
CURRENT ASSETS:
                                                                                  
Cash and cash equivalents .............................................   $ 3,554   $ 2,043
Short-term marketable securities ......................................    22,608    19,585
Accounts receivable, less allowance for doubtful accounts
   of $495 at 9/30/97 and $465 at 12/31/96 ............................     8,495     6,490
Inventories ...........................................................     7,725     5,920
Prepaid and other current assets ......................................     1,158     1,131
Deferred income taxes .................................................     2,285     2,285
                                                                          -------   -------
         Total current assets .........................................    45,825    37,454

Property and equipment at cost, net ...................................     3,161     2,147
Long-term marketable securities .......................................    16,209    22,420
Other assets ..........................................................     2,690       712
                                                                          -------   -------
         TOTAL ASSETS .................................................   $67,885   $62,733
                                                                          =======   =======

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable ......................................................   $ 4,076   $ 1,947
Accrued payroll expense ...............................................     2,979     1,648
Other accrued expenses ................................................     3,834     3,795
Income taxes payable ..................................................     1,600     1,541
                                                                          -------   -------
         Total current liabilities ....................................    12,489     8,931
                                                                          -------   -------

SHAREHOLDERS' EQUITY:
Preferred stock, no par value:
     Authorized:  5,000,000 shares;
     Issued and outstanding:  None
Common stock, no par value:
     Authorized:  25,000,000 shares;
     Issued and outstanding:  9,287,000 shares at 9/30/97 and 9,218,000
shares at 12/31/96 ....................................................    32,131    30,913
Unrealized gain on marketable securities ..............................       159       257
Retained earnings .....................................................    23,106    22,632
                                                                          -------   -------
         Total shareholders' equity ...................................    55,396    53,802
                                                                          -------   -------
         TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
                                                                          $67,885   $62,733
                                                                          =======   =======





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







                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                     FOR THE QUARTERS AND NINE MONTHS ENDED
                           SEPTEMBER 30, 1997 AND 1996
                (Amounts in thousands, except per share amounts)
- --------------------------------------------------------------------------------



                                                      Quarter Ended        Nine Months Ended
                                                       September 30,          September 30,
                                                    ------------------    -------------------
                                                     1997         1996      1997        1996
                                                     ----         ----      ----        ----
REVENUES:
                                                                              
Net sales ......................................   $ 18,529    $ 14,127   $ 51,600   $ 36,355
Cost of sales ..................................      7,948       5,666     21,620     14,869
                                                   --------    --------   --------   --------
       Gross profit ............................     10,581       8,461     29,980     21,486
                                                   --------    --------   --------   --------

EXPENSES:
Research and development .......................      2,602       2,749      8,229      7,135
Selling, general and administrative ............      5,859       4,206     16,542     11,934
Purchased research and development .............      3,651           0      3,651          0
                                                   --------    --------   --------   --------
       Total operating expenses ................     12,112       6,955     28,422     19,069
                                                   --------    --------   --------   --------

       Operating income (loss) .................     (1,531)      1,506      1,558      2,417
Other Income ...................................        646         625      1,924      1,832
                                                   --------    --------   --------   --------
       Income (loss) before provision for income
taxes ..........................................       (885)      2,131      3,482      4,249
Provision (benefit) for income taxes ...........       (270)        650      1,061      1,359
                                                   --------    --------   --------   --------
       NET INCOME (LOSS) .......................   $   (615)   $  1,481   $  2,421   $  2,890
                                                   ========    ========   ========   ========

NET INCOME (LOSS) PER SHARE ....................   $  (0.07)   $   0.16   $   0.25   $   0.31
                                                   ========    ========   ========   ========

Shares used in computing per share amounts .....      9,240       9,451      9,585      9,417
                                                   ========    ========   ========   ========























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






                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
             FOR THE NINE MONTHS ENDED SEPTEMBER 30 , 1997 AND 1996
                             (Amounts in thousands)
- --------------------------------------------------------------------------------


                                                                          Nine Months Ended
                                                                             September 30,
                                                                        ----------------------
                                                                           1997        1996
                                                                           ----        ----
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                   
Net Income ..........................................................   $  2,421    $  2,890
Adjustments to reconcile net income to net cash flows
provided by operating activities:
   Depreciation and amortization ....................................        865         898
   R&D write-off on acquisition .....................................      3,651           0
   Deferred tax on acquisition ......................................     (1,115)          0
   Changes in assets and liabilities:
         Accounts receivable ........................................     (1,550)      2,071
         Inventories ................................................     (1,322)     (1,357)
         Prepaid and other assets ...................................       (332)       (298)
         Accounts payable ...........................................      2,129         546
         Accrued payroll and other accrued expenses .................      1,094       1,332
         Income taxes payable .......................................         59        (138)
                                                                        --------    --------
             Net cash flows provided by operating activities ........      5,900       6,019
                                                                        --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of marketable securities ..................................    (10,025)    (31,971)
Maturities of marketable securities .................................     13,117      25,593
Acquisition of Performance Telecom Corporation assets ...............     (5,000)          0
Acquisition of property and equipment ...............................     (1,749)     (1,131)
                                                                        --------    --------
             Net cash flows used in investing activities ............     (3,657)     (7,509)
                                                                        --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options .............................      1,692         495
Repurchase of common stock ..........................................     (2,424)          0
                                                                        --------    --------
             Net cash flows provided by (used in) financing
activities ..........................................................       (732)        495
                                                                        --------    --------
                  Net increase (decrease) in cash and cash
equivalents .........................................................     (1,511)       (995)

Cash and cash equivalents at beginning of year ......................      2,043       2,639
                                                                        --------    --------

Cash and cash equivalents at end of period ..........................   $  3,554    $  1,644
                                                                        ========    ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for income taxes ........................   $  2,117    $  1,443
                                                                        ========    ========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING  AND FINANCING ACTIVITIES:

Unrealized loss on securities carried at market .....................   $    (98)   $   (366)
                                                                        ========    ========





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






                    DIGITAL LINK CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       BASIS OF PRESENTATION

         The accompanying  consolidated  financial statements have been prepared
         by the Company  without audit in  accordance  with  generally  accepted
         accounting principles for interim financial information and pursuant to
         rules and regulations of the Securities and Exchange Commission. In the
         opinion of  management,  all  adjustments  (consisting  of only  normal
         recurring  adjustments)  considered  necessary for a fair  presentation
         have  been  included.  These  financial  statements  should  be read in
         conjunction with the Company's  consolidated  financial  statements and
         notes thereto  contained in the  Company's  Annual Report on Form 10-K,
         which was filed with the  Securities  and Exchange  Commission on March
         28, 1997.

         The  year-end  balance  sheet at December  31,  1996 was  derived  from
         audited  financial  statements,  but does not include  all  disclosures
         required by generally accepted accounting principles.

         Operating  results for the nine months ended September 30, 1997 may not
         necessarily  be  indicative of the results to be expected for any other
         interim period or for the full year.

2.       COMPUTATION OF NET INCOME (LOSS) PER SHARE

         Net income  (loss) per share is  computed  using the  weighted  average
         number of common and  dilutive  common  equivalent  shares  outstanding
         during the period.  Dilutive common  equivalent shares consist of stock
         options using the treasury stock method for all periods presented.

3.        BUSINESS COMBINATION

         On  September  30,  1997  the  Company   acquired   certain  assets  of
         Performance Telecom Corporation ("Performance Telecom"), a manufacturer
         of asymmetrical,  symmetrical and rate-adaptive digital subscriber line
         ("DSL") products. The acquisition has been accounted for as a purchase,
         and, accordingly, the results of operations will include the activities
         related to the acquired  assets from  September 30, 1997. In connection
         with the  acquisition,  the Company  allocated  the  purchase  price of
         $5,000,000, to assets including acquired technology based upon accepted
         valuation  techniques.  Amounts related to research and development for
         which  technological  feasibility  had not yet  been  established  were
         reflected  in  operations  as of the date of  acquisition.  The Company
         intends to continue devoting effort to developing  commercially  viable
         products  from  the  purchased  in-process  research  and  development,
         although  there can be no assurance  that the Company will develop such
         commercially viable products. As part of this transaction,  the Company
         recorded   approximately   $3.7  million  in  purchased   research  and
         development  expense and $0.6 million of goodwill and other  intangible
         assets in the third quarter of 1997.  Amounts allocated to goodwill and
         other  intangibles  are  amortized  on a  straight-line  basis  over  a
         five-year period.

4.       INVENTORIES

         Inventories  are  valued  at the  lower of cost  (determined  using the
         first-in,  first-out  method) or market.  Inventories  consisted of (in
         thousands):

                                   September 30, 1997     December 31, 1996
                                      (Unaudited)

                  Raw materials       $      2,503           $       2,255
                  Work-in-process            3,046                   2,301
                  Finished goods             2,176                   1,364
                                      ------------           -------------
                                      $      7,725           $       5,920
                                      ============           =============

5.       CONTINGENCIES

         Certain third parties have  expressed  their belief that certain of the
         Company's products may infringe patents held by them and have suggested
         that the Company acquire licenses to such patents. The Company believes
         that licenses, to the extent required,  will be available;  however, no
         assurance can be given that the terms of any offered  licenses would be
         favorable to the  Company.  Management,  after review and  consultation
         with  counsel,   believes   that  the  ultimate   resolution  of  these
         allegations  is  uncertain  and there can be no  assurance  that  these
         assertions  will be resolved  without costly  litigation or in a manner
         that is not  adverse to the  Company.  While the  Company  has  accrued
         certain  amounts  for these  matters in prior  years,  it is  currently
         unable to estimate the possible loss or range of loss  regarding  these
         matters.  Therefore,  the ultimate  resolution  of these  matters could
         result in payments in excess of the amounts accrued in the accompanying
         financial  statements and require royalty  payments in the future which
         could adversely impact gross margins.


         In April 1996, a class action  complaint  was filed against the Company
         and certain of its officers and  directors in the Santa Clara  Superior
         Court of the State of California, alleging violations of the California
         Corporations Code and California Civil Code. In October 1996, a similar
         parallel lawsuit against the Company and the same individuals was filed
         in the  United  States  District  Court for the  Northern  District  of
         California  alleging  violations of the federal  securities  laws.  The
         class  period in both  lawsuits  runs from  September  12, 1994 through
         December  29,  1995,  and both  complaints  allege that the  defendants
         concealed and/or misrepresented  material adverse information about the
         Company  and its future  prospects.  The  complaints  seek  unspecified
         monetary  damages.  On May 8, 1997,  the Superior  Court  dismissed the
         fraud  allegations of plaintiff's  first amended state court  complaint
         without leave to amend.  The Superior Court also sustained the demurrer
         of certain  individual  defendants  to other  portions  of  plaintiff's
         complaint,  while it  overruled  a similar  demurrer by the Company and
         other individual defendants.  The Court granted plaintiff leave to file
         another  amended  complaint.  On October 9, 1997,  the  Superior  Court
         sustained the demurrers of certain individual  defendants without leave
         to amend, sustained the demurrer of one individual defendant with leave
         to amend,  and  overruled  the  demurrers of the  remaining  individual
         defendants and the Company.  Plaintiffs are expected to file an amended
         complaint in November 1997.

         The Company has also moved to dismiss the federal complaint.  The court
         dismissed  plaintiff's  complaint  with leave to amend on  September 9,
         1997. Plaintiffs filed an amended complaint on November 10, 1997.

         The Company believes that both actions are without merit and intends to
         defend  both  actions  vigorously.  However  litigation  is  subject to
         inherent  uncertainties and, thus, there can be no assurance that these
         lawsuits  will be resolved  favorably  to the Company or that they will
         not have a material adverse affect on the Company's financial condition
         and results of operations.  Accordingly, no provision for any liability
         that may result  upon  adjudication  has been made in the  accompanying
         financial statements.

6.       RECENT ACCOUNTING PRONOUNCEMENTS

         In February  1997,  the  Financial  Accounting  Standards  Board (FASB)
         issued  Statement  No.  128,  "Earnings  Per  Share"  (SFAS  128),  and
         Statement No. 129,  "Disclosure of Information About Capital Structure"
         (SFAS 129). These Statements will be effective for the Company's fiscal
         year 1997. SFAS 128 requires a revised  presentation and calculation of
         earnings per share (EPS) and that prior  periods be restated to conform
         to  that  revised  presentation  and  calculation.  SFAS  129  requires
         disclosure about the entity's capital  structure and contains no change
         in  disclosure  requirements  for  entities  that were  subject  to the
         previously existing requirements. Early adoption of these Statements is
         not  permitted  and the  adoption  of SFAS 129 will not have a material
         effect on the Company's  financial  position and results of operations.
         The impact of the adoption of SFAS 128 on the  financial  statements of
         the Company has not yet been determined.

         In June  1997,  the FASB  issued  SFAS  130,  "Reporting  Comprehensive
         Income".  SFAS 130  establishes  standards for reporting and display of
         comprehensive   income   and   its   components   in  a  full   set  of
         general-purpose financial statements. It is effective for the Company's
         fiscal year 1998. The Company will be studying the  implications of the
         Statement,  but  the  impact  of its  implementation  on the  financial
         statements of the Company has not yet been determined.

         In June 1997, the FASB issued SFAS 131,  "Disclosures About Segments of
         an  Enterprise  and  Related  Information".  SFAS 131  changes  current
         practice under SFAS 14 by establishing a new framework on which to base
         segment reporting  (referred to as the "management"  approach) and also
         requires interim reporting of segment information.  It is effective for
         the  Company's  fiscal  year 1998.  The Company  will be  studying  the
         implications of the Statement,  but the impact of its implementation on
         the financial statements of the Company has not yet been determined.







                            DIGITAL LINK CORPORATION

ITEM 2.   Management's Discussion And Analysis of Financial Condition and 
          Results of Operations

RESULTS OF OPERATIONS

Except for the historical  statements  contained herein, this Form 10-Q contains
forward-looking  statements  within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended (the  "Exchange  Act").  These  forward-looking
statements involve a number of risks, known and unknown, and uncertainties, such
as the loss of, or  difference  in actual from  anticipated  levels of purchases
from, the Company's  major  customers,  the impact of  competitive  products and
pricing, risks and uncertainties associated with the acquisition and integration
of other businesses and technology,  in particular Performance Telecom and other
risks  which are  described  throughout  the  Company's  reports  filed with the
Securities and Exchange  Commission,  including its Form 10-K for the year ended
December 31, 1996, and within "Management's Discussion and Analysis of Financial
Condition and Results of  Operations,"  including under the title "Other Factors
That May Affect Future Operating  Results." The actual results that Digital Link
Corporation  (the "Company" or "Digital  Link")  achieves may differ  materially
from any forward-looking statements due to such risks and uncertainties.

Readers are urged to carefully review and consider the various  disclosures made
by the  Company  in this  report  and in the  Company's  reports  filed with the
Securities and Exchange  Commission that attempt to advise interested parties of
the risks and factors that may affect the Company's business.

Due to all the foregoing  factors,  the Company  believes that  period-to-period
comparisons  of its results of operations  are not  necessarily  meaningful  and
should not be relied upon as an  indication  of future  performance.  Similarly,
past performances are not necessarily indicative of future results. It is likely
that, in some future quarters, the Company's operating results will be below the
expectations of stock market analysts and investors. In such event, the price of
the  Company's  Common  Stock would  likely be  materially  adversely  affected.
Consequently,  the purchase or holding of the Company's Common Stock involves an
extremely high degree of risk.

Net Sales

Net  sales for the third  quarter  of 1997  increased  31% to  $18,529,000  from
$14,127,000 for the same period of the prior year. Net sales for the nine months
ended September 30, 1997 increased 42% to $51,600,000  from  $36,355,000 for the
same  period of the prior  year.  These  increases  in net sales were  primarily
attributable to an increase in unit sales of both broadband (i.e.,  transmission
rates in excess of T1/E1)  products  primarily  within the  Inverse  Multiplexer
product family and narrowband  (i.e.,  transmission  rates up to T1/E1) products
primarily within the Encore product family.  These increases were offset in part
by decreased average selling prices on certain narrowband and broadband products
as a result of price  reductions  made  throughout 1996 and in the first half of
1997. The Company  anticipates  that this pricing pressure will continue into at
least 1998. The Company does not believe that the percentage change in net sales
in the third quarter of 1997 or for the first nine months of 1997 as compared to
the same periods of the prior year are necessarily  indicative of the percentage
change in net sales to be expected for the entire fiscal year.

Narrowband sales in absolute dollars increased 39% and increased as a percentage
of net sales to 56% in the third quarter of 1997 as compared to 53% in the third
quarter of 1996. Broadband sales increased in absolute dollars 23% and decreased
as a percentage  of net sales to 44% in the third quarter of 1997 as compared to
47% in the third quarter of 1996. Narrowband sales in absolute dollars increased
26% and  decreased as a percentage of net sales to 52% for the first nine months
of 1997 as compared to 59% for the first nine  months of 1996.  Broadband  sales
increased in absolute  dollars 65% and increased as a percentage of net sales to
48% for the first nine  months of 1997,  as  compared  to 41% for the first nine
months of the prior year.  The changes in narrowband  and  broadband  sales as a
percentage  of net sales for the  third  quarter  and  first  nine  months  were
primarily due to higher sales of narrowband products within the Company's Encore
product  family and its original  equipment  manufacturer  product.  The Company
anticipates  that its mix of  products  sold  will  change  to  include a higher
percentage of narrowband products,  which generally have lower gross margins and
would therefore adversely affect the Company's overall gross margins.

International sales, including Canada, represented 19% of net sales in the third
quarter of 1997 as compared to 18% in the third quarter of 1996,  and 18% of net
sales for the nine months  ended  September  30, 1997 as compared to 15% for the
same period of the prior year. These increases were primarily due to an increase
in unit sales of the Company's international  narrowband and broadband products.
International  sales are subject to inherent  risks,  including  difficulties in
homologating products in other countries,  difficulties in staffing and managing
foreign  operations,  greater  difficulty  in  accounts  receivable  collection,
unexpected  changes in  regulatory  requirements  and tariffs,  and  potentially
adverse tax consequences,  which may in the future contribute to fluctuations in
the Company's business and operating results.

Gross Profit

Gross profit  increased  25% in the third  quarter of 1997 to  $10,581,000  from
$8,461,000 for the same period of the prior year.  Gross margin decreased to 57%
of net  sales in the  third  quarter  of 1997 as  compared  to 60% in the  third
quarter of 1996.  This  decrease in gross margin was  primarily due to the above
mentioned price reductions and by a shift in the mix of products sold to include
more  narrowband  products,  which  generally  have  lower  gross  margins  than
broadband  products.  Gross  profit  increased  40% in  the  nine  months  ended
September 30, 1997 to $29,980,000  from  $21,486,000  for the same period of the
prior year. Gross margin decreased to 58% of net sales for the first nine months
of 1997 as compared to 59% for the same period of the prior year.  This decrease
in gross  margin  reflects the above  referenced  price  reductions,  which were
somewhat offset by a shift in the mix of products sold to include more broadband
products, which generally have higher gross margins than narrowband products

A significant portion of the Company's business is very price competitive, which
has in the past and will in the future  require the Company to lower its prices,
resulting in fluctuations in the Company's business and operating  results.  The
Company anticipates that this pricing pressure will continue into at least 1998.
In addition,  the Company  anticipates that its mix of products sold will change
to include a higher  percentage of narrowband  products,  which  generally  have
lower gross margins and would therefore  adversely affect the Company's  overall
gross margins.

Research and Development

The primary  types of expenses  included in  research  and  development  ("R&D")
expenses  are  personnel,   consulting,  prototype  materials  and  professional
services.  R&D expenses  decreased 5% to $2,602,000 in the third quarter of 1997
from $2,749,000 in the third quarter of 1996. This decrease was primarily due to
a decrease in consulting fees primarily related to the Company's DL7100 product,
offset by an increase  in  personnel-related  expenses  and  material  costs for
prototype  products.  As a percentage of net sales, R&D expenses were 14% in the
third  quarter of 1997 as  compared  to 19% in the third  quarter of 1996.  This
decrease as a percentage of net sales  primarily  reflects  higher sales volumes
during the third  quarter of 1997.  R&D expenses  increased 15% to $8,229,000 in
the nine months ended  September 30, 1997 from $7,135,000 for the same period of
the prior year.  As a percentage  of net sales,  R&D  expenses  were 16% for the
first nine  months of 1997 as  compared  to 20% for the same period of the prior
year.  The  absolute  dollar  increase  for the  nine-month  period is primarily
attributable  to  higher  personnel  related  expenses  and  material  costs for
prototype  products,  offset by a decrease  in  consulting  fees  related to the
Company's  DL7100  product.  The  decrease  as a  percentage  of net  sales  was
primarily the result of operating  efficiencies  from higher sales volume during
the period. The Company  anticipates that its R&D expenses in the fourth quarter
of 1997 will  increase in absolute  dollars and may increase as a percentage  of
net sales as compared to the third quarter of 1997 as a result of an increase in
personnel  related to the acquisition of Performance  Telecom.  However,  actual
results could vary from the foregoing  forward  looking  statement due to, among
other factors set forth or  referenced in "Other  Factors That May Affect Future
Operating Results" below, the Company's ability to accelerate or defer operating
expenses,  achieve revenue levels and hire new personnel during the remainder of
1997.

All of the Company's R&D expenditures to date have been expensed as incurred. In
the future,  the Company may be required to capitalize a portion of its software
development  costs pursuant to Statement of Financial  Accounting  Standards No.
86,  "Accounting for Costs of Computer  Software to be Sold, Leased or Otherwise
Marketed."

Selling, General and Administrative

The primary types of expenses  included in selling,  general and  administrative
("SG&A") expenses are personnel, advertising, other promotional, consulting, and
travel and  entertainment.  SG&A expenses  increased 39% in the third quarter of
1997 to $5,859,000  from  $4,206,000 for the same period of the prior year. As a
percentage of net sales,  SG&A expenses were 32% in the third quarter of 1997 as
compared to 30% in the third quarter of 1996. These increases were primarily due
to higher personnel-related  expenses,  primarily within the sales organization.
SG&A  expenses  increased  39% for the first nine months of 1997 to  $16,542,000
from  $11,934,000  for the same period of the prior year. As a percentage of net
sales,  SG&A  expenses were 32% for the first nine months of 1997 as compared to
33% for the same period of the prior year. The increase in absolute  dollars was
primarily a result of higher  personnel-related  and  consulting  expenses.  The
decrease as a  percentage  of net sales was  primarily  the result of  operating
efficiencies from higher sales volume during the period

The  Company  has in the past  hired  more of its SG&A  personnel  and  incurred
increased  expenses  related  to trade  shows and other  promotional  activities
during the first half of the year. Accordingly, SG&A expenses as a percentage of
net sales are generally higher during the first half of the year.  However,  any
decrease in such expenses as a percentage of net sales in the second half of the
year is subject to, among other  factors set forth or  referenced in "Net Sales"
above and "Other Factors That May Affect Future  Operating  Results" below,  the
Company's ability to accelerate or defer operating  expenses and achieve revenue
levels during such periods.

Purchased Research and Development

The Company  incurred an expense of $3.7 million  related to purchased  research
and  development  in the third  quarter of 1997 arose  from the  acquisition  of
Performance Telecom Corporation.  See Note 3 of Notes to Consolidated  Financial
Statements in Part I of this Form 10-Q.

Other Income

Other income includes  primarily interest income and purchase  discounts.  Other
income  increased 3% in the third  quarter of 1997 to $646,000 from $625,000 for
the same period of the prior year. For the nine months ended September 30, 1996,
other income  increased 5% to $1,924,000  from $1,832,000 for the same period of
the prior year.  These  increases were primarily due to higher  interest  income
from higher cash balances.

Provision for Income Taxes

The Company's effective tax rate remained at 30.5% for the third quarter of 1997
as compared  to the third  quarter of 1996.  The  Company's  effective  tax rate
decreased  to 30.5% for the first nine  months of 1997 as  compared to 32.0% for
the same period of the prior year. This decrease is due primarily to an increase
in the R&D tax credit.

LIQUIDITY AND CAPITAL RESOURCES

The Company had working capital of $33.3 million and cash, cash  equivalents and
marketable  securities of $42.4 million at September 30, 1997. Net cash provided
by  operating  activities  was $5.9  million  for the first nine months of 1997,
primarily as a result of net income  before  depreciation  and  amortization  as
adjusted for a write-off of purchased  R&D and an increase in accounts  payable,
offset by an  increase in accounts  receivable  and an increase in  inventories.
This compares to net cash  provided by operating  activities of $6.0 million for
the first  nine  months of 1996,  primarily  as a result  of net  income  before
depreciation  and  amortization,  a  decrease  in  accounts  receivable,  and an
increase in accrued payroll and other accrued expenses, offset by an increase in
inventories.  Cash used in investing  activities during the first nine months of
1997 was primarily from net purchases of marketable  securities of $10.0 million
and the  acquisition  of Performance  Telecom assets of $5.0 million,  offset by
maturity of  marketable  securities  of $13.1  million.  Cash used in  investing
activities during the first nine months of 1996 was primarily from net purchases
of securities of $32.0 million, offset by maturities of marketable securities of
$25.6 million.  Leasehold improvements and capital equipment additions were $1.7
million in the first nine  months of 1997 as  compared  to $1.1  million for the
same period of the prior year.

In October 1996, the Company  approved the repurchase of up to 500,000 shares of
common  stock for cash from  time-to-time  at market  prices  and as market  and
business conditions  warrant, in open market,  negotiated or block transactions.
Net cash used in financing  activities was $0.7 million in the first nine months
of 1997,  primarily from the  repurchase of common stock offset  somewhat by the
proceeds from the exercise of stock options and employee  stock  purchases.  Net
cash provided by financing  activities was $0.5 million in the first nine months
of 1996 from the exercise of stock options and employee stock purchases.  During
the first nine  months of 1997,  the  Company  repurchased  on the open market a
total of 142,000 shares of common stock at prices ranging from $15.00 to $19.125
a share. This stock has subsequently been retired.

The Company  believes that existing cash and cash flows from  operations will be
sufficient to meet its  anticipated  cash  requirements  for working capital and
capital expenditures for at least the next 12 months.


OTHER FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS

In addition to the factors set forth above in the  "Management's  Discussion and
Analysis of Financial  Conditions and Results of Operations," there are a number
of other factors that may affect the Company's future operating results. Most of
the following discussion consists of forward looking statements and accompanying
risks.

A  significant  portion of the  Company's  business is derived from  substantial
orders placed by large end users and telephone companies, and the timing of such
orders,   including  the  completion  of  the  build  out  of  carrier  and  ISP
infrastructures, could cause material fluctuations in the Company's business and
operating results.  For example,  in the fourth quarter of 1995, the Company had
lower  operating  results than  expected  due in part to a weaker than  expected
demand  from  certain  domestic  carrier  customers,  as well as  certain  other
factors.  Other factors that may cause  fluctuations in the Company's  operating
results  include the gain or loss of  significant  customers,  seasonal  capital
spending patterns of large domestic customers,  changes in sales volumes through
the  Company's  distribution  channels,  changes  in  product  mix  sold  toward
narrowband  products that yield lower gross  margins,  the timing of new product
announcements  and  introductions  by the  Company and its  competitors,  market
acceptance of new or enhanced versions of the Company's  products,  availability
and cost of  components  from the Company's  suppliers  and economic  conditions
generally or in various  geographic  areas. In addition,  the Company's  expense
levels are based, in part, on its  expectations  of future revenue.  The Company
typically operates with limited order backlog, and a substantial majority of its
revenues in each quarter  result from orders booked in that quarter.  If revenue
levels are below expectations, the Company may be unable to adjust spending in a
timely manner, which would adversely affect operating results.

The Company is currently  developing and may in the future develop products with
which the  Company  has only  limited  experience  and/or  that are  targeted at
emerging market segments, including the Company's DL7100 product (formerly known
as the  W/ATM  GateWay  Product).  The  Company  has  experienced  delays in the
development of the DL7100  product,  in part related to technical  problems that
required some software to be redesigned.  This product completed beta evaluation
trials in the first half of 1997 and became  available for revenue  shipments in
the second half of 1997. The Company does not anticipate that the DL7100 revenue
will become a significant  portion of the  Company's  revenue until at least the
second half of 1998.  Given its complexity,  there can be no assurance that this
product will not encounter  further  technical or other  difficulties that could
significantly  delay  its  deployment  or  acceptance  or  could  result  in the
termination  of the  development  program  for  this  product.  There  can be no
assurance  that the DL7100 will meet the needs of the emerging ATM market,  that
products  currently  available or under  development  by  competitors  would not
directly  compete  with the DL7100  product or that  markets for the DL7100 will
continue to develop,  any of which would have a material  adverse  affect on the
Company's business and operating results.

The Company  believes that its future success will depend in large part upon the
continued  contributions of members of the Company's senior management and other
key  personnel,  and upon its  ability to  attract  and  retain  highly  skilled
managerial,   engineering,   sales,  marketing  and  operations  personnel,  the
competition for whom is intense. Certain of the Company's senior management team
have only  recently  joined the Company.  In addition,  the Company is currently
searching  for a Vice  President,  Sales.  There  can be no  assurance  that the
Company will be successful in attracting and retaining skilled personnel to hold
these or other  important  management  positions or will be able to successfully
integrate any new management personnel.

The Company completed an acquisition of Performance Telecom in the third quarter
of 1997 and may complete  additional  acquisitions in the future. The process of
integrating  an acquired  company's  business into the Company's  operations may
result in unforeseen  operating  difficulties  and  expenditures  and may absorb
significant  management  attention  that would  otherwise be  available  for the
ongoing  development  of  the  Company's  business.  Moreover,  there  can be no
assurance that the anticipated  benefits of an acquisition will be realized.  In
addition,   acquisitions  involve  numerous  risks,  including  difficulties  in
managing diverse geographic sales and research and development operations, risks
of  entering  markets  in which  the  Company  has no or  limited  direct  prior
experience, difficulties in the assimilation of the technologies and products of
the acquired  companies and the potential  loss of key employees of the acquired
company.  The  inability  of the  Company's  management  to respond to  changing
business  conditions  effectively,  including  the changes  associated  with its
recent  acquisition,  could  have a  material  adverse  effect on the  Company's
business, financial condition and results of operations.

The market for the Company's products is highly competitive. The Company expects
competition to increase in the future from existing  competitors  and from other
companies that may enter the Company's existing or future markets.  In addition,
the Company faces competition from internetworking  suppliers,  such as routers,
and  telephone  equipment,  such as switches,  which are  including a direct WAN
interface in their products that could reduce demand for the Company's products,
which  would  have a  material  adverse  affect on the  Company's  business  and
operating  results.  As discussed above,  increased  competition has also placed
increasing  pressures  on the  pricing  of the  Company's  products,  which  has
resulted in lower operating results.  The Company  anticipates that this pricing
pressure will continue into at least 1998.

In 1996,  class action  complaints were filed against the Company and certain of
its officers and directors in California  state court, as well as federal court.
These  lawsuits  allege  that the  defendants  concealed  and/or  misrepresented
material adverse information about the Company and its future prospects and seek
unspecified  monetary  damages.  See paragraphs two, three and four of Note 5 of
Notes to  Consolidated  Financial  Statements  in Part I of this Form 10-Q.  The
Company  believes that both actions are without merit and intends to defend both
actions  vigorously.  However,  litigation is subject to inherent  uncertainties
and,  thus  there can be no  assurance  that  these  lawsuits  will be  resolved
favorably to the Company or that they will not have a material adverse effect on
the Company's financial condition and results of operations.

The Company's future prospects will depend in part on its ability to enhance the
functionality  of its  existing  WAN access  products  and DL7100  products in a
timely  manner and to identify,  develop and achieve  market  acceptance  of new
products that address new technologies and meet customer needs in the WAN access
market.  Any failure by the Company to  anticipate  or to respond  adequately to
competitive solutions,  technological  developments in its industry,  changes in
customer  requirements,  or  changes  in  regulatory  requirements  or  industry
standards,  or any  significant  delays  in  the  development,  introduction  or
shipment of  products,  could have a material  adverse  affect on the  Company's
business and  operating  results.  There can be no assurance  that the Company's
product development  efforts will result in commercially  successful products or
that product delays will not result in missed market opportunities. In addition,
customers  could  refrain from  purchasing  the Company's  existing  products in
anticipation of new product introductions by the Company or its competitors. New
products could also render certain of the Company's  existing products obsolete.
Either of these events could materially  adversely affect the Company's business
and operating results.

The Company is currently in the process of evaluating its information technology
infrastructure for Year 2000 compliance. The Company does not currently have any
information  concerning  the Year 2000  compliance  status of its  suppliers and
customers.  In the event  that any of the  Company's  significant  suppliers  or
customers does not  successfully  and timely achieve Year 2000  compliance,  the
Company's business or operations could be adversely affected.

The  telecommunications  industry is  characterized  by the existence of a large
number  of  patents  and  frequent  litigation  based on  allegations  of patent
infringement.  For example, a third party has on several occasions expressed its
belief that certain of the  Company's  products,  including  its  CSU/DSUs,  may
infringe  upon patents held by it and has suggested on such  occasions  that the
Company acquire a license to such patents.  The Company believes that a license,
to the extent required,  will be available;  however,  no assurance can be given
that the terms of any offered license would be favorable to the Company.  Should
a license be unavailable,  the Company could be required to discontinue the sale
of or to redesign certain of its products. In addition, Larscom, a competitor of
the  Company,  has  continued to express its belief that the  Company's  inverse
multiplexer  products may infringe a patent jointly owned by Larscom and a third
party and has suggested  that the Company  acquire a license to the patent.  See
Note 5 of Notes to Consolidated  Financial  Statements in Part I, Item 1 of this
Form 10-Q.  There can be no assurance  that other third  parties will not assert
infringement claims against the Company in the future, that any such claims will
not result in costly  litigation  or that the Company  will  prevail in any such
litigation  or be able to license  any valid and  infringed  patents  from third
parties on commercially reasonable terms.

The risks outlined  herein are difficult for the Company to forecast,  and these
or other factors can materially affect the Company's operating results and stock
price for one  quarter or a series of  quarters.  Further,  in recent  years the
stock market has  experienced  extreme price and volume  fluctuations  that have
particularly  affected the market prices of  securities of many high  technology
companies,  for reasons frequently unrelated to the operating performance of the
specific companies. These fluctuations,  as well as general economic,  political
and market conditions,  may materially  adversely affect the market price of the
Company's common stock.

The  Company  is in the  process  of  evaluating  the  impact  on its  financial
statements of several  recent  accounting  pronouncements  made by the Financial
Accounting Standards Board (FASB). See Note 6 of Notes to Consolidated Financial
Statements in Part I of this Form 10-Q.

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk

Not Applicable.




PART II.  OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

The Company and certain of its  officers  and  directors  are parties to various
lawsuits  described  in  paragraphs  two,  three  and four in Note 5 of Notes to
Consolidated Financial Statements in Part I of this Form 10-Q.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

Not applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

Not applicable.

ITEM 5.  OTHER INFORMATION

On  October  2,  1997,   John  Eddon,   Vice  President  and  General   Manager,
International  resigned  his  position  with the  Company.  On October 31, 1997,
Timothy  Montgomery,  Vice  President,  Sales,  resigned his  position  with the
Company.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         11.01      Statement of Computation of Net Income Per Share.

         27.01      Financial Data Schedule.

(b)      Reports on Form 8-K

         There  were no  reports  on Form 8-K filed  during  the  quarter  ended
September 30, 1997.








                                   SIGNATURES

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

                                    DIGITAL LINK CORPORATION


Date:    November 13, 1997           /s/ Stanley E. Kazmierczak
                                    -----------------------------
                                    Stanley E. Kazmierczak
                                    Vice President, Finance and Administration,
                                    Chief Financial Officer and Secretary
                                    (Duly Authorized Officer and Principal 
                                    Financial Officer)







                                  EXHIBIT INDEX


Exhibits

11.01             Statement of Computation of Net Income Per Share.

27.01             Financial Data Schedule.