1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended December 27, 1998

[ ] 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 0-19360



                              VERILINK CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


   DELAWARE                                                     94-2857548
- --------------------------------------------------------------------------------
  (State or other jurisdiction of                            (I.R.S. Employer
  incorporation or organization)                            Identification No.)

  145 BAYTECH DRIVE, SAN JOSE, CALIFORNIA                         95134
- --------------------------------------------------------------------------------
  (Address of principal executive offices)                      (Zip Code)


  408-945-1199
- --------------------------------------------------------------------------------
  (Registrant's telephone number, including area code)


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

The number of shares outstanding of the issuer's common stock as of February 5,
1999 was 14,044,860.



                                       1
   2
                                      INDEX
                              VERILINK CORPORATION
                                    FORM 10-Q




PART I.        FINANCIAL INFORMATION                                            PAGE NO.
- -------        ---------------------                                            --------
                                                                             
Item 1.        Financial Statements

               Condensed Consolidated Statements of Operations for the             3
               three months and six months ended December 27, 1998
               and December 28, 1997

               Condensed Consolidated Balance Sheets as of                         4
               December 27, 1998 and June 28, 1998

               Condensed Consolidated Statements of Cash Flows for                 5
               the six months ended December 27, 1998 and December 28, 1997

               Notes to Condensed 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 Market Risk         19

PART II.       OTHER INFORMATION

Item 4.        Submission of Matters to a Vote of Security Holders                20

Item 6.        Exhibits and Reports on Form 8-K                                   20

SIGNATURES                                                                        21



                                       2
   3
PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                              VERILINK CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands except per share amounts)
                                   (Unaudited)



                                                           Three Months Ended                Six Months Ended
                                                       -------------------------       ---------------------------
                                                      December 27,     December 28,    December 27,     December 28,
                                                         1998             1997             1998             1997
                                                       --------         --------         --------         --------
                                                                                              
Net sales                                              $ 17,107         $  9,518         $ 34,184         $ 19,531
Cost of sales                                             8,453            4,879           16,761            9,888
                                                       --------         --------         --------         --------
   Gross profit                                           8,654            4,639           17,423            9,643

Operating expenses:
   Research and development                               3,401            2,699            6,691            5,562
   Selling, general and administrative                    5,560            3,843           10,487            7,556
   In-process research and development                    3,330               --            3,330               --
                                                       --------         --------         --------         --------
      Total operating expenses                           12,291            6,542           20,508           13,118

Loss from operations                                     (3,637)          (1,903)          (3,085)          (3,475)
Interest and other income, net                              409              508              968            1,082
                                                       --------         --------         --------         --------
Loss before provision for income taxes                   (3,228)          (1,395)          (2,117)          (2,393)

Provision for (benefit from) income taxes                    --             (520)             389             (889)
                                                       --------         --------         --------         --------
Net loss                                               $ (3,228)        $   (875)        $ (2,506)        $ (1,504)
                                                       ========         ========         ========         ======== 

Net loss per share - Basic                             $  (0.23)        $  (0.06)        $  (0.18)        $  (0.11)
                                                       ========         ========         ========         ======== 

Net loss per share - Diluted                           $  (0.23)        $  (0.06)        $  (0.18)        $  (0.11)
                                                       ========         ========         ========         ======== 

Shares used in per share computations - Basic            13,929           13,686           13,918           13,660
                                                       ========         ========         ========         ======== 

Shares used in per share computations - Diluted          13,929           13,686           13,918           13,660
                                                       ========         ========         ========         ======== 




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



                                       3
   4
                              VERILINK CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)



                                                          December 27,      June 28,
                                                              1998           1998
                                                             -------        -------
                                                           (unaudited)
                                                                      
                         ASSETS

Current assets:
     Cash and cash equivalents                               $14,525        $16,304
     Short-term investments                                   15,225         26,111
     Accounts receivable, net                                 11,052          5,992
     Inventories                                               6,272          4,900
     Deferred tax assets                                       1,532          1,532
     Other current assets                                        371            342
                                                             -------        -------
            Total current assets                              48,977         55,181

Property and equipment, net                                    8,426          7,047
Deferred tax assets                                              436            436
Intangible assets, net                                         6,145             --
Other assets                                                   2,127          1,164
                                                             -------        -------

            Total assets                                     $66,111        $63,828
                                                             =======        =======

    LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                        $ 2,733        $ 2,527
     Accrued expenses                                         10,971          6,747
     Income taxes payable                                        586            744
                                                             -------        -------
            Total liabilities                                 14,290         10,018

Stockholders' equity                                          51,821         53,810
                                                             -------        -------

            Total liabilites and stockholders' equity        $66,111        $63,828
                                                             =======        =======




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



                                       4
   5
                              VERILINK CORPORATION
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (in thousands, unaudited)



                                                                                          Six Months Ended
                                                                                    December 27,     December 28,
                                                                                        1998            1997
                                                                                      --------         --------
                                                                                               
Cash flows from operating activities:
       Net loss                                                                       $ (2,506)        $ (1,504)
            Adjustments to reconcile net loss to net cash provided by
                (used in) operating activities:
                Depreciation and amortization                                            1,210            1,101
                In-process research and development                                      3,330               --
                Deferred compensation related to stock options                              28               76
                Deferred income taxes                                                       --             (883)
                Accrued interest on notes receivable from stockholders                     (59)            (143)
                Changes in assets and liabilities:
                      Accounts receivable                                               (2,428)           2,616
                      Inventories                                                          338           (2,243)
                      Other assets                                                        (967)            (658)
                      Accounts payable                                                    (748)           1,167
                      Accrued expenses                                                     422              134
                      Income tax payable                                                  (159)             437
                                                                                      --------         --------
                           Net cash provided by (used in) operating activities          (1,539)             100
                                                                                      --------         --------

Cash flows from investing activities:
       Purchases of property and equipment                                              (1,660)          (1,157)
       Purchases of short-term investments                                                  --          (14,167)
       Maturities of short-term investments                                             10,886            3,452
       Purchase of TxPort, Inc.                                                        (10,000)              --
                                                                                      --------         --------
                           Net cash used in investing activities                          (774)         (11,872)
                                                                                      --------         --------

Cash flows from financing activities:
       Proceeds from issuance of common stock, net                                         535              418
                                                                                      --------         --------

Effect of exchange rate changes on cash                                                     (1)              --
                                                                                      --------         --------

Net decrease in cash and cash equivalents                                               (1,779)         (11,354)

Cash and cash equivalent at beginning of period                                         16,304           36,596
                                                                                      --------         --------

Cash and cash equivalent at end of period                                             $ 14,525         $ 25,242
                                                                                      ========         ========

Supplemental disclosures:
       Cash paid for (refund from) income taxes                                       $    495         $   (455)
                                                                                      ========         ========




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


                                       5
   6

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

NOTE 1. Interim Financial Statements

     The accompanying unaudited interim condensed consolidated financial
statements of Verilink Corporation (the "Company") have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements. In the opinion of management, these statements include all
adjustments, consisting of normal and recurring adjustments, considered
necessary for a fair presentation of the results for the periods presented. The
results of operations for the periods presented are not necessarily indicative
of results which may be achieved for the entire fiscal year ending June 27,
1999. The unaudited interim condensed consolidated financial statements should
be read in conjunction with the financial statements and notes thereto contained
in the Company's Annual Report on Form 10-K for the fiscal year ended June 28,
1998 as filed with the Securities and Exchange Commission.

NOTE 2.  Inventories

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





                                                  December 27,           June 28,
                                                      1998                  1998
                                                    ------                ------
                                                                   
Raw materials                                       $3,380                $2,313
Work in process                                        986                   926
Finished goods                                       1,906                 1,661
                                                    ------                ------
                                                    $6,272                $4,900
                                                    ======                ======



NOTE 3.  Earnings Per Share

     The Company adopted Statement of Financial Accounting Standards No. 128,
"Earnings Per Share" ("SFAS 128") during fiscal 1998. The statement simplifies
the standards for computing earnings per share (EPS) previously defined in
Accounting Principles Board Opinion No. 15, "Earnings Per Share" (APB 15) and
makes them comparable to international EPS standards. SFAS 128 requires
presentation of both Basic EPS and Diluted EPS on the face of the income
statement. Basic EPS, which replaces primary EPS, is computed by dividing net
income available to common stockholders (numerator) by the weighted average
number of common shares outstanding (denominator) during the period. Unlike the
computation of primary EPS, Basic EPS excludes the dilutive effect of stock
options. Diluted EPS replaces fully diluted EPS and gives effect to all dilutive
potential common shares outstanding during a period. In computing Diluted EPS,
the average price for the period is used in determining the number of shares
assumed to be purchased from exercise of stock options rather than the higher of
the average or ending price as used in the computation of fully diluted EPS.
Earnings per share for all periods presented have been restated to conform to
the SFAS 128 requirements.

     The following is a reconciliation of the numerators and denominators of the
Basic and Diluted EPS computations for the periods presented below:



                                       6
   7




                                                    (in thousands, except per share amounts)
                                           ------------------------------------------------------------
                                               Three Months Ended               Six Months Ended
                                           ---------------------------     ----------------------------
                                           December 27,   December 28,     December 27,    December 28,
                                               1998           1997            1998            1997
                                           ------------   ------------     ------------    ------------
                                                                               
Net loss [numerator]:                        $(3,228)        $ (875)        $(2,506)        $ (1,504)
                                             =======         ======         =======         ========

Shares Calculation [denominator]:

Weighted shares outstanding - Basic           13,929         13,686          13,918           13,660
                                             =======         ======         =======         ========

Weighted shares outstanding - Diluted         13,929         13,686          13,918           13,660
                                             =======         ======         =======         ========

Net loss per share - Basic                   $ (0.23)        $(0.06)        $ (0.18)        $  (0.11)
                                             =======         ======         =======         ========

Net loss per share - Diluted                 $ (0.23)        $(0.06)        $ (0.18)        $  (0.11)
                                             =======         ======         =======         ========


     Options to purchase 2,733,557 shares of common stock at prices ranging from
$0.50 to $10.38 per share were outstanding at December 27, 1998 but were not
included in the computation of diluted EPS because inclusion of such options
would have been antidilutive.

NOTE 4. Recent Accounting Pronouncements

     In June, 1997, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 130 ("SFAS 130"), "Reporting
Comprehensive Income". SFAS 130 establishes standards for reporting
comprehensive income and its components in a financial statement that is
displayed with the same prominence as other financial statements. Comprehensive
income, as defined, includes all changes in equity (net assets) during a period
from non-owner sources. Examples of items to be included in comprehensive
income, which are excluded from net income, include foreign currency translation
adjustments and unrealized gain/loss on available-for-sale securities. No
comprehensive income information has been presented as the impact of the
disclosure required by SFAS 130 is immaterial to the financial statements of the
Company.

    In June, 1997, the FASB issued Statement of Financial Accounting Standards
No. 131 ("SFAS 131"), "Disclosures about Segments of an Enterprise and Related
Information". This statement establishes standards for the way companies report
information about operating segments in annual financial statements. It also
establishes standards for related disclosures about products and services,
geographic areas, and major customers. The disclosures prescribed by SFAS 131
are effective for the fiscal year ending June 27, 1999 but are not required for
interim financial statements in 1999.

NOTE 5. Related Party Transactions

     In September 1998, the Company began occupying an additional 16,000 square
feet of space at 161 Nortech Drive leased from Baytech Associates ("Baytech") in
accordance with an agreement currently under negotiation. Baytech is owned by
two stockholders who are Officers and Directors of the Company. The Company has
agreed to loan Baytech funds for leasehold improvements and rent obligations at
161 Nortech Drive in consideration of certain lease concessions made by Baytech
to the Company. As of January 21, 1999, $245,000 was borrowed by Baytech against
this facility. The loan to Baytech is evidenced by a promissory note bearing
interest at 8% and will be payable out of the net lease proceeds received by
Baytech from leasing a portion of the Nortech building.

     In September 1998, the Company provided one if its officers with a loan
facility not to exceed $1,000,000 at an interest rate of 6% per annum. As of
February 5, 1999, $964,000 was borrowed against that facility. All loans made
pursuant to the facility are due on or before December 31, 1999.



                                       7
   8
     In October 1998, the Company guaranteed $500,000 in borrowings made by one
of its officers by pledging as collateral $500,000 on deposit with the lending
institution (CivicBank of Commerce) and agreed to provide that officer with a
loan facility not to exceed $3,000,000, including the guaranty. All loans made
pursuant to this loan facility will be due on or before December 31, 1999. This
loan facility will be secured by a pledge of Verilink common stock having a fair
market value equal to at least twice the principal amount of the borrowings
under the facility.

NOTE 6. Acquisitions

     On November 16, 1998, the Company completed the acquisition of TxPort, Inc.
("TxPort"), from Acme-Cleveland Corporation. TxPort is a manufacturer of high
speed voice and data communications products. Under the terms of the agreement,
the Company paid $10,000,000 in exchange for 100% of the issued and outstanding
shares of TxPort's common stock. The purchase price was determined in an
arms-length transaction and paid in cash out of the Company's working capital.

     The TxPort acquisition has been accounted for as a purchase. The total
purchase price of approximately $10,500,000 (including $4,256,000 for
liabilities assumed or incurred) was allocated, based on an independent
appraisal, to the fair value of the assets acquired, including $5,193,000 to
tangible assets acquired, $3,330,000 to in-process research and development, and
$3,450,000 to identified intangible assets. The remaining $2,783,000 was
allocated to goodwill.

     The following unaudited pro forma financial information is presented to
give effect to the purchase as if the transaction had occurred as of the
beginning of each of the periods presented. The pro forma information gives
effect of certain adjustments, including amortization of goodwill and other
intangibles based on the value allocated to assets acquired in the purchase.
In-process research and development costs of $3,330,000, which were written off
immediately after the purchase was completed, and all non-recurring and related
party transactions are excluded from the results of both periods presented.

        The pro forma information is presented for illustrative purposes only
and does not purport to be indicative of the operating results that would have
occurred had the acquisition been effected for the periods indicated nor is it
indicative of the future operating results of the Company.




                                            (in thousands, except per share amounts)
                                            ----------------------------------------
                                                       Six months ended
                                                 ----------------------------
                                                 December 27,     December 28,
                                                    1998             1997
                                                 ----------       ----------
                                                                   
Pro forma net sales                              $   42,044       $   32,291
Pro forma net income (loss)                      $      158       $   (2,167)

Pro forma loss per share - Basic                 $     0.01       $    (0.16)
Pro forma loss per share - Diluted               $     0.01       $    (0.16)




                                       8
   9

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

   Forward-looking Statements.

   This Report on Form 10-Q contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934, including statements regarding the Company's
beliefs, expectations, intentions, hopes, plans and goals regarding the future
and statements regarding the Company's research and development expenditures,
selling, general and administrative expenditures, anticipated capital
expenditures, future capital requirements, adequacy of facilities, and Year 2000
assessment and remediation efforts. Actual results could differ from those
projected in any forward-looking statements for the reasons detailed below and
in the Sections entitled "Factors Affecting Future Results" and other sections
of this Report on Form 10-Q. The forward-looking statements included on this
Form 10-Q are based on information available to the Company as of the date of
this Report on Form 10-Q, and the Company assumes no obligation to update the
forward-looking statements, or to update the reasons why actual results could
differ from those projected in the forward-looking statements. Investors should
also consult the risk factors listed from time to time in the Company's Reports
on Form 10-K and Annual Report to Stockholders.

RESULTS OF OPERATIONS

Overview

     Verilink Corporation develops, manufactures and markets integrated access
products for telecommunications network service providers and corporate end
users. Verilink's integrated network access products are used by network service
providers such as inter-exchange and local exchange carriers, and providers of
Internet, personal communications and cellular services to provide seamless
connectivity and interconnect for multiple traffic types on wide area networks
("WANs"). Verilink designed the Access System 2000 with modular hardware and
software to enable its customers to access increased network capacity and to
adopt new communications services in a cost-effective manner. The Access System
2000 provides integrated access to low speed services, fractional T1/E1
services, and T1, E1, T3, and frame relay services.

     On November 16, 1998, the Company completed its acquisition of TxPort, Inc.
from Acme-Cleveland Corporation. The acquisition was accounted for using the
purchase method of accounting. Accordingly, the results of operations of TxPort,
since the date of acquisition, are included in the Company's second quarter and
year to date results for fiscal 1999.

     The Company is currently in the process of evaluating its information
technology infrastructure for year 2000 compliance. The Company believes that
its current product offerings are year 2000 compliant. See "Factors Affecting
Future Results."

     The Company believes that period-to-period comparisons of its financial
results are not necessarily meaningful and should not be relied upon as an
indication of future performance. In addition, the Company's results of
operations may fluctuate from period to period in the future.

     The following table presents the percentages of total sales represented by
certain line items from the Condensed Consolidated Statements of Operations for
the periods indicated.



                                       9
   10



                                                   Three Months Ended              Six Months Ended
                                               ---------------------------     --------------------------
                                               December 27,    December 28,    December 27,    December 28,
                                                  1998            1997            1998            1997
                                               ------------    -----------     ------------    -----------
                                                                                   
Sales                                             100.0%          100.0%          100.0%          100.0%
Cost of sales                                      49.4            51.3            49.0            50.6
                                                 ------          ------          ------          ------
     Gross margin                                  50.6            48.7            51.0            49.4
                                                 ------          ------          ------          ------

Operating expenses:
   Research and development                        19.9            28.4            19.6            28.5
   Selling, general and administrative             32.5            40.4            30.7            38.7
   In-process research and development             19.5              --             9.7              --
                                                 ------          ------          ------          ------
      Total operating expenses                     71.9            68.8            60.0            67.2
                                                 ------          ------          ------          ------
Loss from Operations                              (21.3)          (20.0)           (9.0)          (17.8)
Interest and other income, net                      2.4             5.3             2.8             5.5
                                                 ------          ------          ------          ------
Loss before provision for income taxes            (18.9)          (14.7)           (6.2)          (12.3)
Provision for (benefit from) income taxes            --            (5.5)            1.1            (4.6)
                                                 ------          ------          ------          ------
Net loss                                          (18.9)%          (9.2)%          (7.3)%          (7.7)%
                                                 ======          ======          ======          ======



Sales. Net sales for the three months ended December 27, 1998 increased
approximately 80% to $17,107,000 from $9,518,000 for the comparable period in
the prior year. Net sales at $17,107,000 remained relatively flat compared to
the previous quarters' sales of $17,078,000 of the current fiscal year. Net
sales for the six months ended December 27, 1998 increased 75% to $34,184,000
from $19,531,000 during the same period of the prior fiscal year. The increase
from the corresponding period in the prior year resulted primarily from higher
demand for the AS 2000 product line and sales from TxPort. Although demand for
the AS 2000 product line declined from the previous quarter, the reduction in
sales was offset by sales by TxPort. See Note 6 of Notes to Financial Section in
this Form 10-Q. Net sales to the Company's five largest customers as a
percentage of total sales were approximately 60%, 72% and 49% for the three
months ended December 27, 1998, three months ended September 27, 1998 and the
three months ended December 28, 1997, respectively.

Gross Margin. Gross margin remained relatively unchanged at 51% of net sales for
the three months ended December 27, 1998 compared to the previous sequential
quarter ended September 27, 1998. Gross margin increased from approximately 49%
during the comparable period in the prior year primarily due to reduced
manufacturing variances as a percentage of sales and to reduced direct material
costs.

Research and Development. Research and development expenditures increased 26% to
$3.4 million during the three months ended December 27, 1998 compared to the
comparable period in the prior year, and decreased as a percentage of sales from
28% to 20%. Research and development expenses increased 20% to approximately $7
million during the six months ended December 27, 1998 compared to the comparable
period in the prior year, and as a percentage of net sales, decreased to
approximately 20% from 28%. The increase in both periods in absolute dollars is
due to an increase in personnel-related costs and headcount as a result of the
TxPort acquisition. The decrease as a percentage of net sales in both periods is
a result of an increase in engineering materials and personnel related expenses
spread over higher sales volume. The Company believes that a significant level
of investment in product development is required to remain competitive and, will
vary over time as a percentage of sales.

Selling, general and administrative. Selling, general and administrative
expenses increased 45% to approximately $5.6 million during the three months
ended December 27, 1998 compared to the corresponding period in the prior year,
and decreased as a percentage of sales from 40% to 33%. Selling, general and
administrative expenses increased 39% to approximately $10 million for the six
months ended December 27, 1998 compared to the comparable period in the prior
year, and as a percentage of sales, decreased from 39% to 31%. The increase in
spending over the corresponding periods in the prior year is primarily due to an
increase in expenses as a result of the TxPort acquisition, an increase in 



                                       10
   11
costs to support the Enterprise Resource Planning implementation ("ERP") and an
increase in selling expenses to support the increase in sales. The Company
expects selling, general and administrative expense to increase in the future as
a result of increased expenses associated with the acquisition, larger marketing
and support staffs, as well as increased administrative expenses for information
technology costs. The Company expects such expenses will vary over time as a
percentage of sales.

In-process research and development. As a result of the TxPort acquisition, the
Company incurred a one time charge of $3.3 million related to in-process
research and development for which technological feasibility was not achieved at
the time of the acquisition. See Note 6 of Notes to Financial Section in this
Form 10-Q for additional discussion.

Interest and Other Income. Net interest and other income decreased approximately
$100,000 during the three months ended December 27, 1998 from the previous three
month period ended September 27, 1998 due to a lower cash and cash and
equivalents balance as a result of the TxPort acquisition.

Provision for Income Taxes. Based on the estimated taxable income for fiscal
1999, the Company elected not to record a tax benefit or provision for income
taxes for the quarter ended December 27, 1998. The provision for income taxes
for the quarter ended September 27, 1998 reflects 35% of taxable income. For the
periods ended December 28, 1997, the Company recorded a 37% benefit from income
taxes reflecting available net operating loss carry-back capacity and expected
tax credits.

LIQUIDITY AND CAPITAL RESOURCES

     On December 27, 1998, the Company's principal sources of liquidity included
$29.7 million of cash and cash equivalents, and short-term investments.

     During the six-month period ended December 27, 1998, the Company used
approximately $1.5 million for operating activities, which compared to the
$100,000 generated for the six-month period ended December 28, 1997. Net cash
used in operating activities was primarily due to the loss incurred through the
six months ended December 27, 1998, acquisition related activities, and an
increase in accounts receivable as a result of the acquisition and large
shipments occurring at the end of the quarter.

     Cash used in investing activities was approximately $700,000 for the
six-month period ended December 27, 1998, as compared to approximately $12
million used in investing activities for the six-month period ended December 28,
1997. The decrease in funds used in investing activities is primarily a result
of the maturity of short-term investments being reinvested in cash and cash
equivalents, offset by the purchase of TxPort for $10.5 million. The Company
invested approximately $1.7 million in property and equipment during the first
six months of fiscal 1999, which is an increase of approximately $500,000 from
the comparable period in the prior year. The Company anticipates significant
capital expenditures for fiscal 1999 which are anticipated to be used for ERP
software applications and implementation, test equipment, design tools, and new
manufacturing capability, although no assurance can be given that additional
expenditures will not be needed. In mid-September, the Company began occupying
an additional 16,000 square feet of office space. The Company expects its
current facilities to be adequate for its needs through fiscal 1999.

While the Company believes that its existing cash and cash equivalents,
short-term investments and anticipated cash flows from operations will satisfy
the Company's near-term cash needs, the Company continues to investigate the
possibility of generating financial resources through committed credit
agreements, technology or manufacturing partnerships, equipment financing, and
offerings of debt and equity securities.

FACTORS AFFECTING FUTURE RESULTS

   As described by the following factors, past financial performance should not
be considered to be a reliable indicator of future performance, and investors
should not use historical trends to anticipate results or trends in future
periods.

   Customer Concentration. A small number of customers continue to account for a
majority of the Company's sales. In the quarter ended December 27, 1998, Nortel,
Compuserve and MCI accounted for 25%, 11% and 11% of the Company's sales,
respectively, and sales to the Company's top five customers accounted for 60% of
the Company's 



                                       11
   12

sales. In fiscal 1998, Nortel, MCI, Qualcomm and CompuServe accounted for 20%,
16%, 12% and 11% of the Company's sales, respectively, and sales to the
Company's top five customers accounted for 64% of the Company's sales. In fiscal
1997, Nortel, MCI, Qualcomm and CompuServe accounted for 22%, 20%, 9% and 11% of
the Company's sales, respectively, and the Company's top five customers
accounted for 67% of the Company's sales. In fiscal 1996, MCI and CompuServe
accounted for 29% and 18% of the Company's sales, respectively, and the
Company's top five customers accounted for 64% of sales. Other than Nortel, MCI,
Qualcomm and CompuServe, no customer accounted for more than 10% of the
Company's sales in fiscal years 1998, 1997, or 1996. There can be no assurance
that the Company's current customers will continue to place orders with the
Company, that orders by existing customers will continue at the levels of
previous periods, or that the Company will be able to obtain orders from new
customers. Certain customers of the Company have been or may be acquired by
other existing customers. The impact of such acquisitions on sales to such
customers is uncertain, but there can be no assurance that such acquisitions
will not result in a reduction in sales to those customers. In addition, such
acquisitions could result in further concentration of the Company's customers.
The Company has in the past experienced significant declines in sales it
believes were in part related to orders being delayed or cancelled as a result
of pending acquisitions relating to its customers. There can be no assurance
future merger and acquisition activity among the customers will not have a
similar adverse affect on the Company's sales and results of operations. The
Company's customers are typically not contractually obligated to purchase any
quantity of products in any particular period. Product sales to major customers
have varied widely from period to period. In some cases, major customers have
abruptly terminated purchases of the Company's products. Loss of, or a material
reduction in orders by, one or more of the Company's major customers would
materially adversely affect the Company's business, financial condition and
results of operations. See "Competition" and "Fluctuations in Quarterly
Operating Results".

   Fluctuations in Quarterly Operating Results. The Company's sales are subject
to quarterly and annual fluctuations due to a number of factors resulting in
more variability and less predictability in the Company's quarter-to-quarter
sales and operating results. For example, sales to MCI, Nortel, Qualcomm and
CompuServe have varied between quarters by as much as $4.0 million and were the
major contributor to the variability of quarterly sales in 1998. Most of the
Company's sales are in the form of large orders with short delivery times. The
Company's ability to affect and judge the timing of individual customer orders
is limited. The Company has experienced large fluctuations in sales from
quarter-to-quarter due to a wide variety of factors, such as delay, cancellation
or acceleration of customer projects, and other factors discussed below. The
Company's sales for a given quarter may depend to a significant degree upon
planned product shipments to a single customer, often related to specific
equipment deployment projects. The Company has experienced both acceleration and
slowdown in orders related to such projects, causing changes in the sales level
of a given quarter relative to both the preceding and subsequent quarters.

   Delays or lost sales can be caused by other factors beyond the Company's
control, including late deliveries by other vendors of components in a
customer's system, changes in implementation priorities, slower than anticipated
growth in demand for the services that the Company's products support and delays
in obtaining regulatory approvals for new services. Delays and lost sales have
occurred in the past and may occur in the future. Operating results in recent
periods have been adversely affected by delays in receipt of significant
purchase orders from customers. The Company believes that recent period sales
have been adversely impacted by merger activities at some of its top customers.
In addition, the Company has in the past experienced delays as a result of the
need to modify its products to comply with unique customer specifications. These
and similar delays or lost sales could materially adversely affect the Company's
business, financial condition and results of operations. See "Customer
Concentration" and "Dependence on Component Availability and Key Suppliers".

   The Company's backlog at the beginning of each quarter typically is not
sufficient to achieve expected sales for that quarter. To achieve its sales
objectives, the Company is dependent upon obtaining orders in a quarter for
shipment in that quarter. Furthermore, the Company's agreements with its
customers typically provide that they may change delivery schedules and cancel
orders within specified timeframes, typically up to 30 days prior to the
scheduled shipment date, without significant penalty. The Company's customers
have in the past built, and may in the future build, significant inventory in
order to facilitate more rapid deployment of anticipated major projects or for
other reasons. Decisions by such customers to reduce their inventory levels
could lead to reductions in purchases from the Company. These reductions, in
turn, could cause fluctuations in the Company's operating results and could have
an 



                                       12
   13

adverse effect on the Company's business, financial condition and results of
operations in the periods in which the inventory is reduced.

   The Company's industry is characterized by declining prices of existing
products, and therefore continual improvement of manufacturing efficiencies and
introduction of new products and enhancements to existing products are required
to maintain gross margins. In response to customer demands or competitive
pressures, or to pursue new product or market opportunities, the Company may
take certain pricing or marketing actions, such as price reductions, volume
discounts, or provision of services at below-market rates. These actions could
materially and adversely affect the Company's operating results.

   Operating results may also fluctuate due to factors such as the timing of new
product announcements and introductions by the Company, its major customers or
its competitors, delays in new product introductions by the Company, market
acceptance of new or enhanced versions of the Company's products, changes in the
product or customer mix of sales, changes in the level of operating expenses,
competitive pricing pressures, the gain or loss of significant customers,
increased research and development and sales and marketing expenses associated
with new product introductions, and general economic conditions. All of the
above factors are difficult for the Company to forecast, and these or other
factors can materially adversely affect the Company's business, financial
condition and results of operations for one quarter or a series of quarters. The
Company's expense levels are based in part on its expectations regarding future
sales and are fixed in the short term to a large extent. Therefore, the Company
may be unable to adjust spending in a timely manner to compensate for any
unexpected shortfall in sales. Any significant decline in demand relative to the
Company's expectations or any material delay of customer orders could have a
material adverse effect on the Company's business, financial condition and
results of operations. There can be no assurance that the Company will be able
to sustain profitability on a quarterly or annual basis. In addition, the
Company has had, and in some future quarter may have operating results below the
expectations of public market analysts and investors. In such event, the price
of the Company's Common Stock would likely be materially and adversely affected.
See "Potential Volatility of Stock Price".

   The Company's products are covered by warranties and the Company is subject
to contractual commitments concerning its products. If unexpected circumstances
arise such that the product does not perform as intended and the Company is not
successful in resolving product quality or performance issues, there could be an
adverse effect on the Company's business, financial condition and results of
operations. Also see "Year 2000 Compliance".

   Potential Volatility of Stock Price. The trading price of the Company's
Common Stock could be subject to wide fluctuations in response to
quarter-to-quarter variations in operating results, announcements of
technological innovations or new products by the Company or its competitors,
developments with respect to patents or proprietary rights, general conditions
in the telecommunication network access and equipment industries, changes in
earnings estimates by analysts, or other events or factors. In addition, the
stock market has experienced extreme price and volume fluctuations, which have
particularly affected the market prices of many technology companies and which
have often been unrelated to the operating performance of such companies.
Company-specific factors or broad market fluctuations may materially adversely
affect the market price of the Company's Common Stock. The Company has
experienced significant fluctuations in its stock price and share trading volume
since its initial public offering in June 1996. There is no assurance that such
fluctuations will not continue.

   Dependence on Recently Introduced Products and Products Under Development.
The Company's future results of operations are highly dependent on market
acceptance of existing and future applications for both the Company's Access
System 2000 and the Access System 3000 product lines. The Access System 2000
product line represented approximately 86% of sales in fiscal 1998 and 80% of
sales in fiscal 1997. Market acceptance of both the Company's current and future
product lines is dependent on a number of factors, not all of which are in the
Company's control, including the continued growth in the use of bandwidth
intensive applications, continued deployment of new telecommunications services,
market acceptance of integrated access devices in general, the availability and
price of competing products and technologies, and the success of the Company's
sales efforts. Failure of the Company's products to achieve market acceptance
would have a material adverse effect on the Company's business, financial
condition 



                                       13
   14

and results of operations. Failure to introduce new products in a timely manner
could cause companies to purchase products from competitors and have a material
adverse effect on the Company's business, financial condition and results of
operations. Due to a variety of factors, the Company may experience delays in
developing its planned products. New products may require additional development
work, enhancement, testing or further refinement before the Company can make
them commercially available. The Company has in the past experienced delays in
the introduction of new products, product applications and enhancements due to a
variety of internal factors, such as reallocation of priorities, difficulty in
hiring sufficient qualified personnel and unforeseen technical obstacles, as
well as changes in customer requirements. For example, the Company has
experienced and continues to experience delays in the introduction of the Access
System 3000 platform. Although the Company does not believe that such delays
have had a material adverse effect on its customer relationships, such delays
have deferred the receipt of revenue from the products involved. If the
Company's products have performance, reliability or quality shortcomings, then
the Company may experience reduced orders, higher manufacturing costs, delays in
collecting accounts receivable and additional warranty and service expenses.

   Risks Associated with the Acquisition of TxPort. In addition to risks
described under "Risks Associated With Potential Acquisitions," the Company
faces significant risks associated with its recent acquisition of TxPort. There
can be no assurance that the Company will realize the desired benefits of this
acquisition. In order to successfully integrate TxPort, the Company must, among
other things, continue to attract and retain key personnel, integrate the
acquired products and technology from engineering, sales and marketing
perspectives, and consolidate functions and facilities, which may result in
future charges to streamline the combined operations. Difficulties encountered
in the integration may have a material adverse effect on the Company's business,
financial condition and results of operations.

   The Company used purchase accounting in connection with the acquisition of
TxPort, resulting in a charge to be taken in each of the next three to ten years
for the amortization of intangible assets. As a result, the Company expects that
the acquisition will be dilutive to earnings in fiscal 1999.

   Risks Associated With Potential Acquisitions. An important element of the
Company's strategy is to review acquisition prospects that would compliment its
existing product offerings, augment its market coverage, enhance its
technological capabilities or offer growth opportunities. Future acquisitions by
the Company could result in potentially dilutive issuance of equity securities,
use of cash and/or the incurring of debt and the assumption of contingent
liabilities, any of which could have a material adverse effect on the Company's
business and operating results and/or the price of the Company's Common Stock.
Acquisitions entail numerous risks, including difficulties in the assimilation
of acquired operations, technologies and products, diversion of management's
attention from other business concerns, risks of entering markets in which the
Company has limited or no prior experience and potential loss of key employees
of acquired organizations. The Company's management has limited prior experience
in assimilating acquired organizations. No assurance can be given as to the
ability of the Company to successfully integrate any businesses, products,
technologies or personnel that might be acquired in the future, and the failure
of the Company to do so could have a material adverse effect on the Company's
business and operating results.

   Enterprise Resource Planning. The Company is currently engaged in a major
project to upgrade its enterprise-wide database and information management
systems, based principally on software from Oracle. The Company anticipates the
project completion date to be in the fourth quarter of the current fiscal year.
However, there can be no assurance that the Company will not experience
significant disruption as a result of unexpected delays in the implementation
process, or that the Company will not complete the project within the planned
time frame or budget. Significant delays may have a material adverse impact on
the Company's business, financial condition and results of operations. See "Year
2000 Compliance".

   Need to Expand Marketing Organization and Channels of Distribution. Currently
the Company sells its products to a small number of customers through a
relatively small sales force. The Company's strategy is to distribute and market
its products to a broader customer base, which will require the Company to
significantly expand its channels of distribution. There can be no assurance
that the Company will be able to recruit, train, motivate and manage additional
qualified marketing personnel with the requisite experience and knowledge, or
attract additional qualified distributors. Availability of qualified product
marketing personnel is limited, and competition for experienced personnel in the
network access and telecommunications equipment industries is intense. The
failure to timely expand its channels of distribution and product marketing
organization could have a material adverse effect on the Company's business,



                                       14
   15

financial condition and results of operations. See "Customer Concentration",
"Management of Growth" and "Dependence on Key Personnel".

   Dependence on Component Availability and Key Suppliers. On-time delivery of
the Company's products depends upon the availability of components and
subsystems used in its products. The Company depends in part upon suppliers to
manufacture, assemble and deliver components in a timely and satisfactory
manner. The Company obtains several components and licenses certain embedded
software from single or limited sources. There can be no assurance that these
suppliers will continue to be able and willing to meet the Company's
requirements for any such components. The Company generally does not have any
long-term contracts with such suppliers, other than software vendors. Any
significant interruption in the supply of, or degradation in the quality of, any
such item could have a material adverse effect on the Company's results of
operations. The Company has no current plans to significantly expand its
supplier base. See "Year 2000 Compliance".

   Purchase orders from the Company's customers frequently require delivery
quickly after placement of the order. As the Company does not maintain
significant component inventories, delay in shipment by a supplier could lead to
lost sales. The Company uses internal forecasts to determine its general
materials and components requirements. Lead times for materials and components
may vary significantly, and depend on factors such as specific supplier
performance, contract terms and general market demand for components. If orders
vary from forecasts, the Company may experience excess or inadequate inventory
of certain materials and components. From time to time, the Company has
experienced shortages and allocations of certain components, resulting in delays
in fulfillment of customer orders. Such shortages and allocations could have a
material adverse effect on the Company's business, financial condition and
results of operations. See "Fluctuations in Quarterly Operating Results".

     Competition. The market for telecommunications network access equipment is
highly competitive, and the Company expects competition to increase in the
future. This market is subject to rapid technological change, regulatory
developments, and new entrants. The market for integrated access devices such as
the Company's Access System product line is subject to rapid change. The Company
believes that the primary competitive factors in this market are the development
and rapid introduction of new product features, price and performance, support
for multiple types of communications services, network management, reliability,
and quality of customer support. There can be no assurance that the Company's
current products and future products under development will be able to compete
successfully with respect to these or other factors. The Company's principal
competition to date for its current Access System 2000 products has been from
Digital Link Corporation, Kentrox, a division of ADC Telecommunications and
Larscom, Inc., a subsidiary of Axel Johnson. In addition, the Company expects
substantial competition from companies in the computer networking market and
other related markets such as Newbridge Networks Corporation, Telco Systems,
Inc., a division of World Access, Inc., Visual Networks Inc., and Adtran, Inc.
To the extent that current or potential competitors can expand their current
offerings to include products that have functionality similar to the Company's
products and planned products, the Company's business, financial condition and
results of operations could be materially adversely affected.

   The Company believes that the market for basic network termination products
is mature and that the principal competitive factors in this market are price,
installed base and quality of customer support. In this market, the Company
primarily competes with Adtran, Digital Link, Kentrox, Paradyne and Larscom.
There can be no assurance that such companies or other competitors will not
introduce new products that provide greater functionality and/or at a lower
price than the Company's like products. In addition, advanced termination
products are emerging which represent both new market opportunities as well as a
threat to current products. Furthermore, basic line termination functions are
increasingly being integrated by competitors into other equipment such as
routers and switches, which include direct WAN interfaces in certain products,
eroding the addressable market for separate network termination products.

   Many of the Company's current and potential competitors have substantially
greater technical, financial, manufacturing and marketing resources than the
Company. In addition, many of the Company's competitors have long-established
relationships with network service providers. There can be no assurance that the
Company will have the financial resources, technical expertise, manufacturing,
marketing, distribution and support capabilities to compete successfully in the
future.



                                       15
   16

   Rapid Technological Change. The network access and telecommunications
equipment markets are characterized by rapidly changing technologies and
frequent new product introductions. The rapid development of new technologies
increases the risk that current or new competitors could develop products that
would reduce the competitiveness of the Company's products. The Company's
success will depend to a substantial degree upon its ability to respond to
changes in technology and customer requirements. This will require the timely
selection, development and marketing of new products and enhancements on a
cost-effective basis. The development of new, technologically advanced products
is a complex and uncertain process, requiring high levels of innovation. The
development of new products for the WAN access market requires competence in the
general areas of telephony, data networking, network management and wireless
telephony as well as specific technologies such as DSL, ISDN, Frame Relay, ATM
and IP. Furthermore, the communications industry is characterized by the need to
design products which meet industry standards for safety, emissions and network
interconnection. With new and emerging technologies and service offerings from
network service providers, such standards are often changing or unavailable. As
a result, there is a potential for product development delays due to the need
for compliance with new or modified standards. The introduction of new and
enhanced products also requires that the Company manage transitions from older
products in order to minimize disruptions in customer orders, avoid excess
inventory of old products and ensure that adequate supplies of new products can
be delivered to meet customer orders. There can be no assurance that the Company
will be successful in developing, introducing or managing the transition to new
or enhanced products, or that any such products will be responsive to
technological changes or will gain market acceptance. The Company's business,
financial condition and results of operations would be materially adversely
affected if the Company were to be unsuccessful, or to incur significant delays
in developing and introducing such new products or enhancements. See "Dependence
on Recently Introduced Products and Products under Development".

     Year 2000 Compliance. The year 2000 problem is widespread and complex. If
computer, information or telecommunication systems do not correctly recognize
date information when the year changes to 2000, there could be an adverse impact
on the Company's operations. The Company is evaluating its year 2000 risk as it
exists in four areas: Information technology infrastructure, including reviewing
what actions are necessary to bring all software tools used internally to year
2000 compliance, information systems used by the Company's suppliers, potential
warranty and year 2000 claims from the Company's customers, and the potential
impact of reduced spending by customers or potential customers on
telecommunication network solutions as a result of devoting a substantial
portion of their information system spending to resolve year 2000 compliance
issues.

   The Company is in the process of evaluating its information technology
infrastructure for year 2000 compliance, which include reviewing what actions
are required to make all software systems used internally year 2000 compliant.
The Company has purchased an enterprise resource planning (ERP) solution which
has been determined to be year 2000 compliant. The implementation of this ERP
solution will require a material investment by the Company in internal and
external resources. Significant delays by the Company in implementing this ERP
solution could have a material adverse impact on the business, operating results
and financial condition of the Company. It is the Company's intent for all
software systems and tools that are identified as non-compliant to be either
upgraded or replaced. For the non-compliant systems identified to date, the cost
to bring the systems to year 2000 compliance is not expected to be material to
the Company's operating results. However, if implementation of replacement
systems and tools is delayed, or if significant new non-compliance issues are
identified, the Company's results of operations, business and financial
condition could be materially affected.

   The Company is in the process of contacting its key suppliers to determine
that the suppliers operations and the products and services they provide are
year 2000 compliant. In the event that any of the Company's key suppliers does
not successfully and timely achieve year 2000 compliance, the Company's
business, financial condition and results of operations could be adversely
affected.

   All of the Company's products are currently being reviewed for compliance to
year 2000 guidelines. This process includes complete and thorough testing of
current products as well as inclusion of year 2000 requirements in
specifications for future product releases. Based on a preliminary review, the
Company believes its current product shipments are year 2000 compliant and that
neither performance nor functionality are affected by dates prior to, during,
and after the year 2000 and that the year 2000 is recognized as a leap year.
However, as all customer events cannot be anticipated, the Company may see an
increase in product warranty and other claims. In the event that any of the



                                       16
   17

Company's products ultimately are not year 2000 compliant, or there are customer
claims made against the Company, the Company's business, financial condition and
results of operations could be adversely affected.

   The Company has not developed a contingency plan to address every potential
year 2000 non-compliance situation that may be present when the year changes to
2000. However, it is the Company's intention to formulate contingency plans in
those areas where year 2000 non-compliance could have a material adverse effect
on the Company's business, financial condition and results of operation. See
"Enterprise Resource Planning".

   Management of Growth. The Company has recently experienced and may continue
to experience growth in the number of its employees and the scope of its
operations. To manage potential future growth effectively, the Company must
improve its operational, financial and management information systems and must
hire, train, motivate and manage a growing number of employees. The future
success of the Company also will depend on its ability to increase its customer
support capability and to attract and retain qualified technical, marketing and
management personnel, for whom competition is intense. In particular, the
current availability of qualified personnel is quite limited, and competition
among companies for such personnel is intense. The Company is currently
attempting to hire a number of product marketing and engineering personnel and
has experienced delays in filling such positions and expects to experience
continued difficulty in filling its needs for qualified personnel. There can be
no assurance that the Company will be able to effectively achieve or manage any
such growth, and failure to do so could delay product development and
introduction cycles or otherwise have a material adverse effect on the Company's
business, financial condition and results of operations. See "Need to Expand
Sales and Marketing Organizations and Channels of Distribution" and "Dependence
on Key Personnel".

   Compliance with Regulations and Evolving Industry Standards. The market for
the Company's products is characterized by the need to meet a significant number
of communications regulations and standards, some of which are evolving as new
technologies are deployed. In the United States, the Company's products must
comply with various regulations defined by the Federal Communications Commission
and standards established by Underwriters Laboratories and Bell Communications
Research. For some public carrier services, installed equipment does not fully
comply with current industry standards, and this noncompliance must be addressed
in the design of the Company's products. Standards for new services such as
frame relay, performance monitoring services and ATM are still evolving. As
these standards evolve, the Company will be required to modify its products or
develop and support new versions of its products. The failure of the Company's
products to comply, or delays in compliance, with the various existing and
evolving industry standards could delay introduction of the Company's products,
which could have a material adverse effect on the Company's business, financial
condition and results of operations.

   Government regulatory policies are likely to continue to have a major impact
on the pricing of existing as well as new public network services and therefore
are expected to affect demand for such services and the telecommunications
products that support such services. Tariff rates, whether determined by network
service providers or in response to regulatory directives, may affect the cost
effectiveness of deploying communication services. Such policies also affect
demand for telecommunications equipment, including the Company's products.

   Risks Associated With Entry into International Markets. The Company to date
has had minimal direct sales to customers outside of North America. The Company
has little experience in the European and Far Eastern markets, but intends to
expand sales of its products outside of North America and to enter certain
international markets, which will require significant management attention and
financial resources. Conducting business outside of North America is subject to
certain risks, including longer payment cycles, unexpected changes in regulatory
requirements and tariffs, difficulties in staffing and managing foreign
operations, greater difficulty in accounts receivable collection and potentially
adverse tax consequences. To the extent any Company sales are denominated in
foreign currency, the Company's sales and results of operations may also be
directly affected by fluctuations in foreign currency exchange rates. In order
to sell its products internationally, the Company must meet standards
established by telecommunications authorities in various countries, as well as
recommendations of the Consultative Committee on International Telegraph and
Telephony. A delay in obtaining, or the failure to obtain, certification of its
products in countries outside the United States could delay or preclude the
Company's marketing and sales efforts in such countries, which could have a
material adverse effect on the Company's business, financial condition and
results of operations.



                                       17
   18

     Risk of Third Party Claims of Infringement. The network access and
telecommunications equipment industries are characterized by the existence of a
large number of patents and frequent litigation based on allegations of patent
infringement. From time to time, third parties may assert exclusive patent,
copyright, trademark and other intellectual property rights to technologies that
are important to the Company. The Company has not conducted a formal patent
search relating to the technology used in its products, due in part to the high
cost and limited benefits of a formal search. In addition, since patent
applications in the United States are not publicly disclosed until the related
patent is issued and foreign patent applications generally are not publicly
disclosed for at least a portion of the time that they are pending, applications
may have been filed which, if issued as patents, could relate to the Company's
products. Software comprises a substantial portion of the technology in the
Company's products. The scope of protection accorded to patents covering
software-related inventions is evolving and is subject to a degree of
uncertainty which may increase the risk and cost to the Company if the Company
discovers third party patents related to its software products or if such
patents are asserted against the Company in the future. Patents have been
granted recently on fundamental technologies in software, and patents may be
issued which relate to fundamental technologies incorporated into the Company's
products. The Company has received and may receive in the future communications
from third parties asserting that the Company's products infringe or may
infringe the proprietary rights of third parties. In its distribution
agreements, the Company typically agrees to indemnify its customers for any
expenses or liabilities resulting from claimed infringements of patents,
trademarks or copyrights of third parties. In the event of litigation to
determine the validity of any third-party claims, such litigation, whether or
not determined in favor of the Company, could result in significant expense to
the Company and divert the efforts of the Company's technical and management
personnel from productive tasks. In the event of an adverse ruling in such
litigation, the Company might be required to discontinue the use and sale of
infringing products, expend significant resources to develop non-infringing
technology or obtain licenses from third parties. There can be no assurance that
licenses from third parties would be available on acceptable terms, if at all.
In the event of a successful claim against the Company and the failure of the
Company to develop or license a substitute technology, the Company's business,
financial condition and results of operations would be materially adversely
affected.

   Limited Protection of Intellectual Property. The Company relies upon a
combination of patent, trade secret, copyright and trademark laws and
contractual restrictions to establish and protect proprietary rights in its
products and technologies. The Company has been issued certain U.S. and Canadian
patents with respect to limited aspects of its single purpose network access
technology. The Company has not obtained significant patent protection for its
Access System technology. There can be no assurance that third parties have not
or will not develop equivalent technologies or products without infringing the
Company's patents or that the Company's patents would be held valid and
enforceable by a court having jurisdiction over a dispute involving such
patents. The Company has also entered into confidentiality and invention
assignment agreements with its employees and independent contractors, and enters
into non-disclosure agreements with its suppliers, distributors and appropriate
customers so as to limit access to and disclosure of its proprietary
information. There can be no assurance that these statutory and contractual
arrangements will deter misappropriation of the Company's technologies or
discourage independent third-party development of similar technologies. In the
event such arrangements are insufficient, the Company's business, financial
condition and results of operations could be materially adversely affected. The
laws of certain foreign countries in which the Company's products are or may be
developed, manufactured or sold may not protect the Company's products or
intellectual property rights to the same extent as do the laws of the United
States and thus, make the possibility of misappropriation of the Company's
technology and products more likely.

   Dependence on Key Personnel. The Company's future success will depend to a
large extent on the continued contributions of its executive officers and key
management, sales and technical personnel. The Company has employment agreements
with Leigh S. Belden, the Company's President and Chief Executive Officer, and
Steven C. Taylor, the Company's Chief Technical Officer. The Company also is a
party to agreements with certain of its executive officers to help ensure the
officer's continual service to the Company in the event of a change-in-control.
Each of the Company's executive officers, and key management, sales and
technical personnel would be difficult to replace. The loss of the services of
one or more of the Company's executive officers or key personnel, or the
inability to continue to attract qualified personnel could delay product
development cycles or otherwise have a material adverse effect on the Company's
business, financial condition and results of operations.
See "Management of Growth".



                                       18
   19

     Antitakeover Effects of Certain Charter Provisions. The Company's Board of
Directors has the authority to issue up to 1,000,000 shares of Preferred Stock
and to determine the price, rights, preferences and privileges of those shares
without any further vote or action by the stockholders. The rights of the
holders of Common Stock will be subject to, and may be adversely affected by,
the rights of the holders of any Preferred Stock that may be issued in the
future. The issuance of shares of Preferred Stock, while potentially providing
desirable flexibility in connection with possible acquisitions and other
corporate purposes, could have the effect of making it more difficult for a
third party to acquire a majority of the outstanding voting stock of the
Company. The Company has no present intention to issue shares of Preferred
Stock. In addition, the Company is subject to the anti-takeover provisions of
Section 203 of the Delaware General Corporation Law, which will prohibit the
Company from engaging in a "business combination" with an "interested
stockholder" for a period of three years after the date of the transaction in
which the person became an interested stockholder, unless the business
combination is approved in a prescribed manner. The application of Section 203
also could have the effect of delaying or preventing a change of control of the
Company. Furthermore, certain provisions of the Company's Amended and Restated
Certificate of Incorporation, including provisions that provide for the Board of
Directors to be divided into three classes to serve for staggered three-year
terms, may have the effect of delaying or preventing a change of control of the
Company, which could adversely affect the market price of the Company's Common
Stock.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not applicable.



                                       19
   20
                           PART II. OTHER INFORMATION



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

(a)      The Annual Meeting of Stockholders of the Company was held on November
         23, 1998 (the "Annual Meeting"). The voting of holders of record of
         13,921,946 shares of the Company's Common Stock outstanding at the
         close of business on October 1, 1998 was solicited by proxy pursuant to
         Regulation 14A under the Securities Exchange Act of 1934.

(b)      The following individuals were elected as Class II Directors of the
         Company at the Annual Meeting:



         CLASS II DIRECTOR            VOTES FOR        VOTES WITHOLDING AUTHORITY
                                                     
           Howard Oringer             11,244,869                 269,684
           John A. McGuire            11,247,520                 267,033


         The following Directors' terms of office as Director continued after
         the meeting: Leigh S. Belden, Steven C. Taylor, David L. Lyon.

(c)      The amendment to the Company's Stock Option Plan to increase the number
         of shares for issuance from 4,050,000 to 5,050,000 shares was ratified.
         The stockholders' vote was 10,069,934 shares FOR; 1,420,519 shares
         AGAINST; and 24,100 shares ABSTAINED from voting.

(d)      The amendment to the Company's Employee Stock Purchase Plan to increase
         the number of shares reserved for issuance from 300,000 to 500,000
         shares was ratified. The stockholders' vote was 11,333,221 shares FOR;
         158,732 shares AGAINST; and 22,600 shares ABSTAINED from voting.

(e)      The appointment of PricewaterhouseCoopers LLP as the Company's
         independent certified public accountants for fiscal year 1999 was
         ratified. The stockholders' vote on such appointment was 11,442,236
         shares FOR; 50,367 shares AGAINST; and 21,950 shares ABSTAINED from
         voting.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)     Exhibits Index:



        Exhibit Number              Description of Exhibit
        --------------              ----------------------
                                 
        10.25                       Agreements with Civic Bank:  Assignment of 
                                    Deposit Account, Corporate Resolution to 
                                    Guarantee and Corporate Resolution to Grant 
                                    Collateral

        10.26                       Loan facility dated January 1, 1999 provided 
                                    by the Registrant to Leigh S. Belden.

        10.27                       Promissory Note of Baytech Associates in favor
                                    of the Registrant dated February 9, 1999.

        27.1                        Financial Data Schedule


(b) The Company filed a report on Form 8-K on December 1, 1998 and a report on
Form 8-K/A on February 1, 1999 in connection with the acquisition of TxPort,
Inc.



                                       20
   21
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.


                                       VERILINK CORPORATION


February 10, 1999                      By: /s/ John C. Batty      
                                           ------------------------------------
                                           John C. Batty,
                                           Vice President, Finance and Chief 
                                           Financial Officer 
                                           (Duly Authorized Officer and 
                                           Principal Financial Officer)



                                       21
   22
                                 EXHIBIT INDEX




        Exhibit Number              Description of Exhibit
        --------------              ----------------------
                                 
        10.25                       Agreements with Civic Bank:  Assignment of 
                                    Deposit Account, Corporate Resolution to 
                                    Guarantee and Corporate Resolution to Grant 
                                    Collateral

        10.26                       Loan facility dated January 1, 1999 provided by
                                    the Registrant to Leigh S. Belden.

        10.27                       Promissory Note of Baytech Associates in favor 
                                    of the Registrant dated February 9, 1999.

        27.1                        Financial Data Schedule