{COVER}

CSPI ANNUAL REPORT 1995

{4-COLOR PICTURE}

[OUR ROLE IS TO TRANSLATE
TECHNOLOGY INTO USABLE  
APPLICATIONS WITH PRODUCTS 
AND SERVICES OF THE HIGH-
EST QUALITY.]



    [CSPI is a global supplier of computing systems and instruments for defense,
medical, industrial and research applications requiring maximum MFLOPs. Advances
in  microprocessor  speed are only valuable to our customers  when  conveniently
packaged and supported by a rich software environment.  Our role is to translate
technology into usable applications.]

COMPANY HIGHLIGHTS

    CSPI was founded in 1968 by four young  entrepeneurs who wanted to build the
world's  fastest  compute  engine.  This  vision  became  the  array  processor,
accelerators   for  general  purpose   computers  to  enhance  their  scientific
computational  capabilities.  Early  products  were geared to Digital  Equipment
Corporation  systems and gained  acceptance  for  specific  military and seismic
applications.  In recent years the company  repackaged its technology to the VME
form factor and entered  the board  business.  It was the first to ship an array
processor  based upon the Intel i860  microprocessor  and greatly  expanded  its
customer base. The SuperCard family of products its now in its fourth generation
and many thousands of units are in use around the world. These boards,  together
with a complete array of supporting software, are sold to OEM system integrators
who supply  military  electronic  systems  and a variety of  commercial  medical
imaging and test equipment manufacturers.

    The company has vertically integrated into two end-user businesses that make
use of its core  technology.  Scanalytics  provides  image  analysis  systems to
molecular  and cell  biologists  and Vision  Systems  manufacturers  high-speed,
over-the-belt, readers for one and two-dimensional bar-codes.

    The company  owns its facility in  Billerica,  MA close to Boston's Rte 128;
staffed by  approximately  one  hundred  employees.  Sales are made via a direct
sales force in the US and a chain of local  distributors  throughout the rest of
the world. A public  company since 1982,  CSPI has enjoyed  fifteen  consecutive
years of profitability.



Financial Highlights
(Amounts in thousands, except per share data)




                                             FISCAL YEAR ENDED
                                         AUGUST 25,      AUGUST 26,
                                            1995            1994
                                                        
OPERATING STATEMENT DATA:
Sales                                     $18,526         $19,460
Net income                                    385           1,719
Number of primary shares                    2,795           2,823
Earnings per share                        $  0.14         $  0.61

BALANCE SHEET DATA:
Working capital                           $22,862         $23,085
Total assets                               29,279          29,936
Total liabilities                           3,554           3,695
Shareholders' equity                       25,725          26,241


COMMON STOCK DATA

The Common Stock of the Company is traded in the over-the-counter  market and is
quoted on NASDAQ System under the symbol "CSPI".  The following table sets forth
the  range of  closing  high and low  selling  prices  for the  Common  Stock as
reported by NASDAQ.




FISCAL YEAR:                               1995            1994
                                       HIGH      LOW     HIGH      LOW
                                                      
1st Quarter                          $9 3/8    $8 1/4   $11       $8 1/2
2nd Quarter                           8 3/4     7 1/8    10 1/2    8 3/4
3rd Quarter                           8 3/4     7         9 27/32  8 3/4
4th Quarter                           9 1/8     7 3/8    10 1/2    8 3/4


The Company has never paid cash dividends on its Common Stock.  It is the policy
of the Company to retain any earnings to finance and expand  operations  and the
Company does not currently anticipate any change in this policy.

ANNUAL SALES ($ IN MILLIONS)

{FIGURES BELOW ARE USED IN A LINE GRAPH SHOWING ANNUAL SALES}

1969        0.10
1970        0.30
1971        0.95
1972        1.06
1973        1.65
1974        1.63
1975        2.11
1976        2.07
1977        3.09
1978        4.60
1979        4.01
1980        4.40
1981        7.13
1982       10.12
1983       10.96
1984        9.65
1985       14.63
1986       14.04
1987        9.39
1988        9.56
1989       12.04
1990       11.30
1991       13.09
1992       16.03
1993       18.01
1994       19.46
1995       18.53

NET INCOME ($000'S)

{FIGURES BELOW ARE USED IN A LINE GRAPH SHOWING NET INCOME}

1969       -375
1970       -568
1971        201
1972       -124
1973        177
1974        -48
1975         67
1976        -74
1977        179
1978        185
1979         43
1980       -191
1981        779
1982       1400
1983       1824
1984        815
1985       1961
1986       1702
1987        496
1988        260
1989        869
1990        839
1991       1057
1992       1678
1993       1957
1994       1719
1995        385



                            DEAR FELLOW SHAREHOLDERS

[SAM'S LEGACY LIES IN OUR
CORPORATE VALUES OF PRUDENT 
EXPENDITURE AND CONSERVATIVE 
PLANNING, AND HAS RESULTED IN 
THE STRENGTH OF OUR BALANCE 
SHEET TODAY.]

EARNINGS PER SHARE (DOLLARS)

{FIGURES BELOW ARE USED IN A LINE GRAPH SHOWING EARNINGS PER SHARE}

1969       -2.13
1970       -2.21
1971        0.08
1972       -0.05
1973        0.07
1974       -0.18
1975        0.26 
1976       -0.03
1977        0.12
1978        0.13
1979        0.03 
1980       -0.14
1981        0.48
1982        0.78
1983        0.67
1984        0.29
1985        0.69
1986        0.60
1987        0.18
1988        0.10
1989        0.32
1990        0.31
1991        0.39
1992        0.61
1993        0.70
1994        0.61
1995        0.14

ANNUAL PERFORMANCE

Sales of $18.526 million,  while below last year, are the second highest in your
Company's  history.  The contribution  from our new businesses,  Scanalytics and
Vision  Systems,  reached  one  third  of the  total,  which  we feel  is  early
justification for our strategy of  diversification  into end-user  applications.
While  earnings  per  share of $0.14 is below  recent  levels,  this has been an
unusually demanding year. We began with considerable uncertainty in our embedded
computing  business due to the timing of defense  procurements  and restructured
the Company in November to reduce our  expense  profile.  Bookings  subsequently
improved and, after a loss in the first  quarter,  each  subsequent  quarter has
been increasingly  profitable - leading to our 15th consecutive profitable year.

RETURNING  TO  GROWTH
  
CSPI's role is to translate  technology into usable  applications.  Sales growth
will come from vertical  integration into  applications  solutions and continued
expansion of our base business.  The end-user application markets we have chosen
have been  carefully  selected so as to avoid  competing  with our  existing OEM
customers.   Both   Scanalytics  and  Vision  Systems  are  significant   growth
opportunities  and  derive  their  competitive  advantage  from our core  signal
processing  expertise.  In  addition,  COTS   (commercial-off-the-shelf)   based
military  procurements are now the norm and have fueled new growth opportunities
for our  traditional  products.  Careful  navigation  through a complex  product
transition in our base business and prudent  investment in our new ventures will
put us back on a growth track.

The key to renewed success is to remain focused on a few critical issues:

o  Integrate the new Motorola  Power PC and Analog Devices 21060 into our signal
   processing product line [Sam's legacy lies in our corporate values of prudent
   expenditure and  conservative  planning,  and has resulted in the strength of
   our balance sheet today.] to complement the aging Intel i860.

o  Take advantage of a growing market acceptance for our CELLscan products.

o  Exploit the leadership  position gained by licensing bar-code technology from
   United Parcel Service (UPS).

{4-COLOR PICTURE SHOWING DAVID BOTTEN AND SAM OCHLIS}

David Botten and Sam Ochlis


SIGNIFICANT NEW PRODUCTS

During the year we installed  the first units of a new  CELLscan  configuration.
Incorporating  the  latest  SuperCard  technology,  the new  restoration  server
removes the last  objection to wider CELLscan  adoption - speed.  Image analysis
can now  begin  within  minutes  of  acquisition,  rather  than in  hours.  When
installed on a facility network the server also provides the most cost effective
approach to multi-user operation.  

Beta  shipments of the flagship  SuperCard-4SLX  (with  SuperLink  interconnect)
commenced,  despite  delays  introduced  by the  manufacturer  of the  QuickRing
technology  on which it is based.  SuperLink is still the only  non-proprietary,
high speed, interconnect for VME boards.

The first round of  shipments  of machine  code  readers to UPS  (United  Parcel
Service)  was  completed  and our  units  are in daily  operation  in UPS's  new
automated sortation facility near Chicago, IL.

OPTIMIZING SHAREHOLDER RETURN

The best  basis for  sustained  growth in the  value of the  Company's  stock is
consistent  improvement in revenues and earnings.  In the past few years some $5
million has been  reinvested in order to build our  capabilities  in Scanalytics
and Vision Systems. This investment is beginning to show return as revenues from
these  activities  become a meaningful  fraction of the total. We firmly believe
that  the  best  utilization  of our cash is to grow  the  Company  by  internal
development and strategic acquisitions, of which AMBIS (completed in March 1994)
is a typical - though small example.  We are actively  working with First Albany
Corporation,  a local  investment  bank,  to identify  target  acquisitions  and
structure  competitive  offers.  Recognizing  that  the  depressed  price of the
company's stock represented an investment opportunity, management (under a prior
authorization) used its discretion to make limited stock repurchases  throughout
the year.

SAM OCHLIS RETIRES

Another era in CSPI  history  closed  with the  retirement  of Samuel  Ochlis in
August,  1995.  Sam joined  the  Company  in 1974 and  served as  President  for
fourteen  years until 1991. He is credited with the  introduction  of the modern
array  processor in 1976 which rapidly became the Company's  signature  product,
and Cellscan in 1992.  He is rightly  proud of having  steered CSPI through many
difficult  periods and product  transitions.  Sam's legacy lies in our corporate
values of fiscal prudence and conservative planning,  which have resulted in the
strength of our balance  sheet  today.  Fortunately  we will still  benefit from
Sam's  wisdom and  experience  as he  continues to serve CSPI as Chairman of the
Board of Directors.

Sincerely,

/s/Sam Ochlis

Sam Ochlis
Chairman of the Board


/s/David Botten

David Botten
President, CEO


{3 4-COLOR PICTURES -- 1 LARGE ROUND, 2 SMALL RECTANGULAR}

Despite overall reductions
in military spending, com-
mercial-off-the-shelf (COTS)
procurements are increasing 
rapidly-effectively a change 
from make to buy at the prime 
contractor level.


[COTS HAS BECOME THE NORM; A
CONTRACTOR MUST NOW ASK FOR AN 
EXEMPTION (RARELY GRANTED) TO USE
CUSTOM PARTS.]

                            EXPLOITING MARKET TRENDS

OUTSOURCING 

As product life cycles shorten,  product  development times must shrink.  All of
our commercial OEM customers  (e.g.  medical  imaging  manufacturers)  outsource
their signal processing needs, purchasing pre-existing products and adapting the
system design accordingly.  In military procurement the trend is to contract for
proof of system design without production commitments.  Since all of the expense
is in  design,  prime  contractors  are  forced  to  reduce  risk  and  cost  by
outsourcing  all  but  the  system  integration  and  application  software.  In
addition,  military  procurement  agencies  around the world are demanding  that
prime contractors employ commercial (COTS) sub-assemblies. They have proven cost
effective,  reliable,  easier to procure  rapidly  and  significantly  higher in
performance.  COTS  has  become  the  norm;  a  contractor  must  now ask for an
exemption  (rarely  granted) to use custom parts.  System designs may have to be
reused in a variety of hazardous  environments  and a pathway to both ruggedized
(ROTS) and militarized (MOTS) versions is mandatory. Hughes Aircraft Corporation
has licensed the SuperCard design and manufactures a militarized version.

SOFTWARE  REUSE 

Our  customers  biggest  investment  is  their  applications  software.  We have
provided a performance  upgrade path through four generations of SuperCard,  and
our choice of VxWorks as a development  environment assures compatibility across
different platforms for future programs.

AUTOMATION

Coming  regulations will require that every bag be checked for explosives before
loading onto a commercial  aircraft.  Present  manual  systems are inadequate to
meet this  requirement and automated  examination  demands  SuperCard  levels of
signal  processing  expertise.  In a different field, the  interpretation of the
complex electrophoresis patterns produced in DNA fragment analysis (e.g. for DNA
fingerprinting)   is   repetitive   and   subjective.   Our  RFLPscan   software
automatically  cans the output,  compares  the pattern to stored  standards  and
provides a statistically based match.


[AS HARDWARE BECOMES MORE OF A  
COMMODITY, SOFTWARE IS EMERGING AS 
THE CORE OF OUR ADDED VALUE.]

                           RIDING TECHNOLOGY ADVANCES

STANDARDIZATION  DRIVES  MARKETS 

We embrace  standards as a strategy,  working  closely with industry  groups and
market  leaders.  All of our OEM  customers  rely on the  field-proven  VME form
factor to  ensure  hardware  compatibility.  We are also  adopting  PCI which is
rapidly gaining popularity due to improved  performance and lower cost. For data
distribution, where still higher bandwidths are necessary, we have pioneered the
introduction of National  Semiconductor's  QuickRing into the VME/PCI community.
In the  software  arena,  VxWorks,  from Wind  River  Systems,  is the  dominant
development environment.  CSPI has ported VxWorks to the Intel i860 for existing
SuperCard-4 users,  enhanced its  multiprocessor  capabilities and will carry it
forward to new platforms.

NEW GENERATION OF MICROPROCESSORS

The floating  point  performance of RISC  microprocessors  continues to improve,
with multiple vendors and ever higher clock speeds. CSPI has selected Motorola's
Power PC, supported by Analog Devices' 21060, as replacement for the Intel i860.
High  density,  multiple  processor  designs  mandate  the  use of  low  voltage
components  and custom  ASICs.  We are investing  heavily into VHDL,  the latest
generation of ASIC  development  tools,  to  standardize  design and  simulation
procedures.  The  majority  of our  R/D  resources  are  allocated  to  software
development, both tools and end-user applications. As hardware becomes more of a
commodity, software is emerging as the core of our added value.

A REVOLUTION IN AUTOMATIC IDENTIFICATION

The  bar-code  world is moving  towards the adoption of  two-dimensional  codes.
Increases in information content, lower printing costs and higher read rates are
just some of the predicted  improvements.  While many different  codes have been
proposed,  only  those  with  a  substantial  installed  base  will  survive  as
standards.  Maxicode -  developed  by and already  deployed  within UPS - is the
leading contender for high-speed sortation  applications.  Forward looking users
are insisting  that new readers have dual (on and  two-dimensional)  capability,
which today's laser scanners lack.  Maxicode,  and other similar codes,  demands
the inherently higher bandwidth of CCD readers like our Lightning 500.


{3 4-COLOR PICTURES -- 1 LARGE ROUND, 2 SMALL RECTANGULAR}

By embracing standards we 
provide our customers the 
optimal flexibility and a guar-
antee of continuous product 
enhancement.


{3 4-COLOR PICTURES -- 1 LARGE ROUND, 2 SMALL RECTANGULAR}

Our competitive advantage 
stems from the engineering 
expertise to blend multi-
processor design, data man-
agement, input/output flexibility
and software tools to create win-
ning solutions.


[THIS TOTAL SYSTEM SOLUTION IS SUP-
PORTED BY DEDICATED SPECIALISTS WHO
GUIDE CUSTOMERS THROUGH EVALUATION,
OPTIMIZATION AND INSTALLATION.]

                       TRANSFORMING TECHNOLOGY INTO TOOLS

SOURCES OF TECHNICAL ADVANTAGE 

CSPI has been very successful in importing  technology.  Scanalytics  stems from
academia,  under  licensing  agreements  from the  University  of  Massachusetts
Medical Center and the National Cancer Institute. Vision Systems grew from UPS's
internal  research  and the  products  that  subsequently  evolved to meet their
needs.  The  underlying  microprocessor  technology  that  drives  our  business
advances relentlessly, and maintaining a hardware performance advantage requires
a multi-processor architecture,  large memories and distributed data management.
The  biggest  differentiator  lies  in  software,   either  a  rich  development
environment  for an OEM's  applications  engineer or dedicated  packages for the
molecular  and cell  biologist.  This total  system  solution  is  supported  by
dedicated  specialists who guide customers through evaluation,  optimization and
installation.

SOME EXAMPLES OF OUR STRATEGIES IN ACTION

COTS procurement:  CSPI's SuperCard-4 has been selected by the prime contractor,
Loral Federal Systems,  for the USY-1 sonar signal processor upgrade.  They will
provide a VME based solution that is less expensive than its custom  predecessor
and forty times  faster,  yet fits within the same physical  space.  Use of COTS
hardware and the popular VxWorks development software led the way to the winning
bid.

Automated sortation:  UPS's new Chicago Area Central Hub is the largest and most
automated  package  sortation  facility  in the world.  CSPI  supplied  bar-code
readers  to  control   the  flow  of  parcels   through   the   building   using
two-dimensional Maxicode to direct them to the correct loading dock.

Visualizing the barely detectable: Fluorescence microscopy provides insight into
the structure and internal  activity of living cells.  CELLscan's novel approach
to the technique is the least  invasive and most  sensitive.  Researchers at the
University of Connecticut are even able to make quantitative measurements within
the mitochondrial substructures of cells.




CSP INC. AND SUBSIDIARIES SELECTED FINANCIAL DATA
(Amounts in thousands, except per share data)




                                                   FISCAL YEAR ENDED AUGUST
                                    1995         1994          1993         1992        1991
                                                                            
OPERATIONS STATEMENT DATA:
        Sales                      $18,526      $19,460      $18,015      $16,035      $13,089
        Costs and expenses          18,725       17,425       15,544       14,531       12,548
        Operating income (loss)       (199)       2,035        2,471        1,504          541
        Other income                   821          478          426          719          855
        Income before income taxes     622        2,513        2,897        2,223        1,396
        Income taxes                   237          794          940          545          339
        Net income                    $385       $1,719       $1,957       $1,678       $1,057
EARNINGS PER SHARE                   $0.14        $0.61        $0.70        $0.61        $0.39
Weighted average number of                                                             
        common shares                2,795        2,823        2,789        2,753        2,685
BALANCE SHEET DATA:                                                                    
        Working capital            $22,862      $23,085      $21,873      $19,831      $17,856
        Total assets                29,279       29,936       27,853       24,973       22,937
        Long term obligations        1,943        1,804        1,746        1,524        1,295
        Total liabilities            3,554        3,695        3,539        2,777        2,563
        Retained earnings           17,224       16,839       15,120       13,163       11,485
        Shareholders equity         25,725       26,241       24,314       22,196       20,374



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

RESULTS OF OPERATIONS:

The following table sets forth certain information which is based on Operating
Statement Data:



                                                                                                    PERIOD TO PERI0D
                                                                                                     DOLLAR CHANGES 
                                                                                                     (IN THOUSANDS)
                                                                                                  1995           1994   
                                             PERCENTAGE OF SALES FISCAL YEAR ENDED AUGUST       COMPARED TO   COMPARED TO
                                                    1995         1994         1993                1994           1993
                                                                                                     
SALES                                              100.0%       100.0%        100.0%              ($934)        $1,445  
COSTS AND EXPENSES:                                                                                            
        Cost of sales                               44.1%        40.0%         33.7%                381          1,701
        Engineering and development                 16.7%        14.5%         17.9%                265           (392)
        Marketing and sales                         27.0%        24.4%         23.4%                246            538
        General and administrative                  11.1%        10.6%         11.3%                 (8)            34
        Restructuring                                2.2%         -            -                    416            -   
                Total costs and expenses           101.1%        89.5%         86.3%              1,300          1,881
Operating income (loss)                             (1.1%)       10.5%         13.7%             (2,234)          (436)
Other income                                         4.5%         2.4%          2.4%                343             52
Income before taxes                                  3.4%        12.9%         16.1%             (1,891)          (384)
Provision for income taxes                           1.3%         4.1%          5.2%               (557)          (146)
Net income                                           2.1%         8.8%         10.9%            ($1,334)         ($238)



MANAGEMENT'S DISCUSSION AND ANALYSIS
                                                                              
RESULTS OF OPERATIONS-1995 COMPARED TO 1994:

Sales of $18,526,000 were the second highest in the Company's history. Sales for
the Embedded  Computing  Division  represented  two thirds of the total with the
SuperCard  family of products  accounting  for 51% of total sales, a decrease of
24% from the prior fiscal year.  The decrease in sales was due in part to delays
in  procurement   of  SC-4/4XL  and  SC-3/3XL,   and  to  lower  sales  of  COTS
(commercial-off-the-shelf) programs to the United States military, primarily the
Department of the Navy. COTS programs  continue to be a major source of revenue,
accounting for approximately 35% of total sales for 1995. Shipments of the older
SuperCards (models SC-1 and SC-2/2XL) declined with the completion of prior COTS
programs,  and also  accounted for part of the reduced sales volume.  SuperCards
continue  to be used in many other  applications  in the signal  processing  and
medical imaging areas.

RTS-860 real-time systems represented  approximately 7% of sales, an increase of
73% over the prior  year.  The  RTS-860 is a  development  system used by either
end-users or  developers/integrators  to develop applications software. One of a
number of large  system  sales  included  equipment  used to analyze data from a
Doppler radar detecting wind shear anomalies at the new Osaka airport in Japan.

Combined sales of the older  products  MAP-4000,  and MiniMAP  represented 4% of
total sales. The units are shipped only to existing OEMs and volume end-users.

Vision  Systems  Division  sales of  machine  code  readers  for  United  Parcel
Service(UPS)  represented  21% of total  sales  for the  year.  These  shipments
represented the balance of the  procurement  received from UPS in 1994 for their
recently completed automated sorting hub in Chicago, IL.

Scanalytics Division  (bio-instrumentation for molecular and cell biology) sales
represented  approximately 12% of total revenues,  a 50% increase over the prior
fiscal year.  The  improvement  in sales was due to the  increased  shipments of
AMBIS, CELLscan and applications  specific software packages  (respectively 48%,
26%, and 19% of the total Scanalytics sales). The sales of application  specific
software  modules  (DNAScan,  RFLPScan etc.) increased by 67% and CELLscan sales
were approximately 64% higher than the prior year.

North  American  sales  represented  86% of total sales,  a 3% increase over the
prior year. The other geographic areas experienced decreases in sales due to the
decline in military  procurement and slow economic  recovery in foreign markets.
Whilst  there has been some  improvement  in the  economy  of our  international
markets,  it is important to note that the  procurement  cycles for our products
are much longer than in the North American market.

The Company  restructured  and consolidated its operations in November 1994. The
restructuring was necessitated by the change in mix of the Company's business to
lower margin products sold by the Vision Systems and Scanalytics Divisions.  The
Company  reduced  its work  force by  thirteen  percent,  relocated  its  French
subsidiary  and  closed  its San  Diego  manufacturing  operation.  The  Company
estimated the costs of  restructuring to be $409,000 and expensed this amount in
the first  fiscal  quarter of 1995.  The actual  costs were  $416,000,  of which
$288,000  represented  severance costs and the remaining $128,000 was due to the
closure of the San Diego manufacturing  operation. The restructuring reduced the
annual operating expenses of the Company by over $1,000,000.


Cost of sales as a percentage of sales increased to 44%. The increase of 4% over
1994 was due primarily to product mix. Both the Vision  Systems and  Scanalytics
businesses have higher,  per unit, costs of goods sold.  Continuing  competitive
pressure in the Embedded  Computing business required larger discounts to secure
the successful  award of some  contracts  with both new and existing  customers.
Approximately  $167,000  of obsolete  inventory  was  written  off.  Other costs
included  six months of running  the San Diego  AMBIS  manufacturing  operation,
which was closed down in February 1995 as part of an overall restructuring.  The
Company continues to take steps to lower its manufacturing  overhead and improve
the overall  efficiency  in order to lower the cost of goods  sold.  The outlook
going  forward is that the cost of sales,  as a percent of sales,  will probably
not increase significantly from what we have experienced this fiscal year unless
there are further  changes in product mix (if, for example,  a large  portion of
the future business comes directly from  additional  orders from UPS for machine
code readers).

Engineering and development expenditures  increased by approximately 9% from the
prior fiscal year. The major portion of the increase being for outside  services
and the purchase of new equipment and software for the  development  of our ASIC
(Application  Specific Integrated Circuit) capability for the Embedded Computing
Division.  Other increases  included expenses incurred in the improvement of the
machine  code  reader  for the Vision  Systems  Division.  Scanalytics  Division
expenses declined by 8% from the prior year,  primarily due to a minor reduction
in staff.

Sales and marketing  expenses increased by 5% from the previous fiscal year. The
Scanalytics  Division expenses  increased 40% over the prior year and the Vision
Systems Division,  in its initial year of operation,  represented 11% of overall
sales and marketing  expenses.  The major portion of the Vision Systems increase
was due to the transfer of personnel  from the  Embedded  Computer  Division and
start up expenses, which included literature, advertising, trade shows and other
normal operating expenses. The Scanalytics Division increase in expenses was due
in part to the addition of the four  employees for customer  support,  sales and
marketing  personnel  added as part of the AMBIS purchase for a complete  fiscal
year,  additional sales commissions for the increased sales, and advertising and
promotional  programs  for the  CELLscan  and  modular  software  packages.  The
Embedded Computer Division expenses declined by approximately 19% from the prior
year.  Reduced expenses were due to reorganizing the French sales office,  staff
reductions  in  marketing  and  field   operations   (both  from  attrition  and
restructuring),  decreased  advertising and lower commissions due to the reduced
sales volume.

General and administrative expenses were flat compared to the prior fiscal year.
They included  expenses  related to a settlement  reached with the Department of
Commerce  concerning the alleged  violation of export  regulations in 1990/1991.
The settlement resulted in an $82,000 expense in this fiscal year (an additional
$50,000 was accrued in the prior year) and additional legal fees. Other expenses
included a merger and acquisition program, with costs for advisor and consulting
services,  and additional  consulting  services in the  implementation  of a new
manufacturing and accounting system. These incremental expenses were offset by a
reduction in bonus payments.

Other income increased by 72% over the prior year, due  primarily to an increase
in interest  income.  The Company  invested a larger  percentage  of its cash in
taxable instruments during the year, due to lower anticipated  operating income.
The taxable  securities have a higher rate of return on a pre-tax basis than our
prior year  non-taxable  investments  and thus  increase the yield.  The Company
continues  its  conservative  investment  strategy of  maintaining  a short-term
liquid  position while  maximizing  return on an after-tax basis with as limited
exposure of principal as possible. As a result of maintaining a liquid position,
the Company believes that it has been able to avoid borrowing for capital needs,
has been able to augment its operating results and is well-positioned to make an
acquisition or a joint venture if appropriate opportunities arise.


The Company's  effective tax rate was greater than the statutory  rates for both
federal and state taxes  since the loss of $202,000  from its French  subsidiary
operation (a French  corporation)  could not be deducted from either  federal or
state taxes.  There were some benefits  against  statutory  rates for tax-exempt
investment  income,  the foreign sales  corporation and research and development
credits.

RESULTS OF OPERATIONS-1994 COMPARED TO 1993:

Sales of $19,460,000  were a record high for the Company.  It was also the fifth
year of increased  revenues.  The SuperCard  family of products  represents  the
major  source of revenue,  accounting  for 65% of total sales.  SuperCard  sales
increased by 8% over 1993 due to the  shipment of SC-2/2XL  and  SC-3/3XL  which
represented  45% of total sales.  The new SC-4/4XL  represented 20% of the total
sales. Sales of COTS program represented approximately 45% of sales.

The Company  received a $6.2 million order from United Parcel  Service (UPS) for
production of machine code readers.  Sales to UPS represented 13% of total sales
for the year, representing only a portion of the overall procurement.

Sales of the older  products  MAP-4000  and MiniMAP  continued  to decline,  and
represented  only 4% of  total  sales.  RTS-860  real-time  systems  represented
approximately 4% of sales.

Scanalytics Division sales represented approximately 9% of total revenues with a
30% increase  over the prior fiscal year.  The increase in sales was due in part
to the  acquisition of certain assets of AMBIS Inc. of San Diego,  California (a
manufacturer of radio-isotopic imaging instruments) in March, 1994. The sales of
AMBIS products  represented  approximately 19% of Scanalytics sales.  MasterScan
sales were down by 38%  compared to the prior year due to a change in focus from
selling  commodity  hardware  with our  software to that of selling  application
specific software  modules.  CELLscan sales were at approximately the same level
as the prior year.

North  American  sales  represented  83% of  total  sales.  This  was due to the
continued success of SuperCards and the UPS shipments.  Another  geographic area
with increased  sales was the Far East,  with  increased  SuperCards and RTS-860
sales and continued success of Scanalytics  products in Japan. Middle East sales
also grew due to shipments to a large OEM.  European sales  continued to decline
due to continuing poor economic conditions.

Cost of sales as a percentage of sales increased to 40%. This was an increase of
6.3%  over  the  prior  fiscal  year  and  was  due  to  increased  competition,
introductory  pricing on the new SuperCard-4/4XL  products,  the addition of the
AMBIS  manufacturing  operation and lower prices on specially manufactured units
for UPS. The continuing competitive pressures in the Embedded Computing business
required larger  discounts to secure the successful  award of some business with
both new and existing  customers.  The purchase of AMBIS  products  required the
hiring of three AMBIS employees  responsible for the  manufacturing  of products
and setting up a small manufacturing facility in San Diego, California.


Engineering  and development  expenditures  decreased by approximately  12% from
the  prior  fiscal  year.  The  major  portion  of the  reduction  (60%)  was in
Scanalytics  labor  costs  while  the  Embedded  Computer  division  had a large
reduction in the procurement of materials and outside service costs.

Sales and marketing expenses increased by 13% from the previous fiscal year. The
Embedded Computer division accounted for 55% of the increase.  The major portion
of the increase was due to the  expansion  of the  Marketing  and Sales staff by
three employees and additional commissions. The Scanalytics Division represented
45% of the total increase in expenses from  redeployment  of staff  (represented
30% of the  increase) and the  additional  four  employees  added as part of the
AMBIS asset purchase.  There was increased  advertising and promotional expenses
related to the announcement of new software and AMBIS products.

General and administrative  expenses were approximately at the same level as the
prior  fiscal  year.  There were  increased  expenses  related to the merger and
acquisition  program and other outside services which were offset by a reduction
in bonus expenses and personnel.

Other income  increased by 12% over the prior year due to reductions in the loss
on foreign exchange from our French operation.

The Company's  effective tax rate has been reduced from the statutory  rates for
both federal and state taxes due to benefits from tax-exempt  investment income,
the foreign sales corporation and research and development credits.

FINANCIAL POSITION, CAPITAL RESOURCES AND LIQUIDITY:

The Company's solid financial  position  continued into fiscal year 1995. During
the fiscal year the Company  repurchased  117,900 shares of its own common stock
for  $952,000,  leading to a decrease in working  capital of  $223,000  from the
prior  fiscal  year.  Working  capital had  increased  by $1.2  million to $23.1
million on August 26, 1994, from $21.9 million on August 27, 1993. The Company's
accounts  receivable  decreased by $1.2 million to a more typical  level of $3.9
million  at August 25,  1995.  Inventory  decreased  to $2.1  million  from $3.2
million due to completion of the UPS order, AMBIS consolidation, inventory write
off and improved just-in-time  inventory  procurement.  The inventory levels are
expected to remain  more in line with  typical  industry  norms and we expect to
continue to improve inventory turns.

The Company's cash and marketable  securities  increased by  approximately  $1.9
million.

The Company  spent  $988,000,  $771,000  and  $833,000  respectively  on capital
improvements during the years 1995, 1994 and 1993.

Management  believes that all the Company's current and foreseeable needs can be
met through working capital generated by operations and investments.

INFLATION AND CHANGING PRICES:

Management does not believe that inflation and changing prices had a significant
impact  on sales or  operating  income  for  1995,  1994 and  1993.  There is no
assurance,  however,  that the Company's  business  will not be  materially  and
adversely affected by inflation and changing prices in the future.


CSP INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
August 25, 1995 and August 26, 1994  
(dollars in thousands, except for par value)




                                                                          AUGUST 25,     AUGUST 26,
                                                                             1995           1994
                                                                                       
ASSETS 
CURRENT ASSETS:
        Cash and cash equivalents                                           $11,069        $8,556
        Marketable securities (Note 2)                                        6,482         7,055
        Accounts receivable, net                                              3,933         5,084
        Inventories (Note 3)                                                  2,150         3,192
        Deferred income taxes (Note 4)                                          368           381
        Prepaid expenses                                                        471           708
                Total current assets                                         24,473        24,976
PROPERTY, EQUIPMENT AND IMPROVEMENTS, NET (NOTE 5)                            3,470         3,276
OTHER ASSETS:                                                                              
        Land held for future development                                        163           163
        Deferred income taxes (Note 4)                                          355           323
        Other assets                                                            818         1,198
                Total other assets                                            1,336         1,684
                        Total assets                                        $29,279       $29,936
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:                                 
        Accounts payable and accrued expenses (Note 6)                       $1,461        $1,689
        Income taxes payable                                                    150           202
                Total current liabilities                                     1,611         1,891
DEFERRED COMPENSATION AND RETIREMENT PLANS (NOTE 8)                           1,943         1,804
COMMITMENTS AND CONTINGENCIES (NOTE 9)                                                    
SHAREHOLDERS' EQUITY: (NOTES 7 AND 9)                                                     
        Common stock, $.01 par; authorized, 7,500,000                                     
                shares; issued 2,922,034 and 2,912,409 shares                    29            29
        Additional paid-in capital                                           10,187        10,136
        Retained earnings                                                    17,224        16,839
        Equity adjustment from foreign currency translation                      65            65
                                                                             27,505        27,069
        Less treasury stock, at cost, 273,314 and 155,414 shares (Note 9)     1,780           828
                Total shareholders' equity                                   25,725        26,241
                        Total liabilities and shareholders' equity          $29,279       $29,936

See accompanying notes to consolidated financial statements.



CSP INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS
Year Ended August 25, 1995, August 26, 1994 and August 27, 1993 
(Amounts in thousands, except for per share data)


                                                                   1995           1994           1993
                                                                                          
SALES (NOTE 10)                                                  $18,526        $19,460        $18,015
COSTS AND EXPENSES:                                                                            
        Cost of sales                                              8,157          7,776          6,075
        Engineering and development                                3,099          2,834          3,226
        Marketing and sales                                        4,993          4,747          4,209
        General and administrative                                 2,060          2,068          2,034
        Restructuring (Note 11)                                      416            ---            ---
                Total costs and expenses                          18,725         17,425         15,544
OPERATING INCOME (LOSS)                                             (199)         2,035          2,471
OTHER INCOME (EXPENSE):                                                                        
        Dividend income                                               13             25             66
        Interest income                                              804            475            464
        Interest expense                                             (50)           (31)           (36)
        Other                                                         54              9            (68)
                Total other income                                   821            478            426
Income before income taxes                                           622          2,513          2,897
INCOME TAXES (NOTE 4)                                                237            794            940
                Net income                                          $385         $1,719         $1,957
EARNINGS PER SHARE                                                 $0.14          $0.61          $0.70
WEIGHTED AVERAGE SHARES OUTSTANDING                                2,795          2,823          2,789

See accompanying notes to consolidated financial statements.
                                                                                


CSP INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
Year Ended August 25, 1995, August 26, 1994 and August 27, 1993 
(Dollars in thousands)


                                                                                   EQUITY
                                                                                 ADJUSTMENT 
                                                                                FROM FOREIGN                  TOTAL
                                         COMMON STOCK     PAID-IN   RETAINED      CURRENCY    TREASURY    SHAREHOLDERS'
                                       SHARES    AMOUNT   CAPITAL   EARNINGS     TRANSLATION    STOCK        EQUITY
                                                                                             
BALANCE, AUGUST 28, 1992             2,850,984     $29     $9,767    $13,163        $65         ($828)       $22,196     
        Net income                          --      --         --      1,957         --            --          1,957
        Exercise of stock options       26,625      --        161         --         --            --            161
BALANCE, AUGUST 27, 1993             2,877,609      29      9,928     15,120         65          (828)        24,314
        Net income                          --      --         --      1,719         --            --          1,719
        Exercise of stock options       34,800      --        208         --         --            --            208
BALANCE, AUGUST 26, 1994             2,912,409      29     10,136     16,839         65          (828)        26,241
        Net income                          --      --         --        385         --            --            385
        Exercise of stock options        9,625      --         51         --         --            --             51
        Purchase of Treasury Stock          --      --         --         --         --          (952)          (952)
BALANCE, AUGUST 25, 1995             2,922,034     $29    $10,187    $17,224        $65       ($1,780)       $25,725
 
See accompanying notes to consolidated financial statements.



CSP INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended August 25, 1995, August 26, 1994 and August 27, 1993 
(Dollars in thousands)


                                                                                           1995       1994       1993
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
        Net income                                                                         $385     $1,719     $1,957
        Adjustments to reconcile net income to   net cash provided
        by operating activities:
                Depreciation and amortization                                               792        658        651
                Deferred compensation and retirement plans                                  139         58        222
                Deferred income taxes                                                       (19)      (109)       (81)
                Other                                                                        --        (13)       (67)
                Changes in current assets and liabilities:
                        (Increase) decrease in accounts receivable, net                   1,151     (2,232)    (1,393)
                        (Increase) decrease in inventories                                1,042     (1,291)      (367)
                        Decrease in refundable income taxes                                  --         --        193
                        (Increase) decrease in prepaid expenses                             237       (314)       (56)
                        Increase (decrease) in accounts payable and accrued expenses       (228)      (120)       491
                        Increase (decrease) in income taxes payable                         (52)        70         49
                        Net cash from operating activities                                3,447     (1,574)     1,599
CASH FLOWS FROM INVESTING ACTIVITIES:
        Purchases of marketable securities                                             (159,099)  (130,013)  (104,807)
        Sales of marketable securities                                                  159,674    129,519    105,611
        Business acquired                                                                    --       (496)        --
        Property, equipment and improvements                                               (988)      (771)      (833)
        Other                                                                               380       (738)       (15)
                Net cash used in investing activities                                       (33)    (2,499)       (44)
CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from stock options                                                          51        208        161            
Purchase of treasury stock                                                                 (952)        --         --
                Net cash provided by (used in) financing activities                        (901)       208        161            
Net increase (decrease) in cash                                                           2,513     (3,865)     1,716
Cash and cash equivalents, beginning of year                                              8,556     12,421     10,705
Cash and cash equivalents, end of year                                                  $11,069     $8,556    $12,421
SUPPLEMENTAL CASH FLOW INFORMATION:
        Cash paid for income taxes, net                                                    $323       $893       $747
        Cash paid for interest                                                              $50        $31        $36
        Business acquired                                                                             $645
        Less liabilities assumed                                                                       149
        Cash paid                                                                                     $496

See accompanying notes to consolidated financial statements.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For years ended August 25, 1995, August 26, 1994, and August 27, 1993

ORGANIZATION AND BUSINESS

The Company  designs,  manufactures  and markets  embedded  processors which are
small, low power  special-purpose  computers which enhance a system's ability to
perform  high-speed  arithmetic.  The Company also develops and markets  turnkey
image  analysis   workstations  targeted  toward  the  biological  sciences  and
industrial bar-code readers.

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

FISCAL YEAR:

The Company's fiscal year end is on the last Friday in August.

PRINCIPLES OF CONSOLIDATION:

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries.  All significant  inter-company accounts and transactions have
been eliminated.

FOREIGN CURRENCY TRANSLATION:

Monetary  assets  and  liabilities  of  the  Company's  foreign  subsidiary  are
translated  into U.S.  dollars using the exchange rate in effect at each balance
sheet date. Non monetary assets and liabilities are translated into U.S. dollars
using historical exchange rates. Sales and expenses for each year are translated
using weighted average exchange rates.

MARKETABLE SECURITIES:

Investments  consist of corporate bonds and notes,  government agency bonds, and
money market  funds.  Most  investments  mature  within a two year  period.  The
Company classifies its marketable  securities as  held-to-maturity  based on its
ability and intent to hold these  securities  until  maturity.  Held-to-maturity
securities are recorded at amortized cost, which approximates market value.

Interest income is accrued as earned. Dividend income is recognized as income on
the date the stock trades "ex-dividend".  The cost of marketable securities sold
is determined on the specific identification method and realized gains or losses
are reflected in income.

INVENTORIES:

Inventories  are  stated  at the  lower of cost or  market;  cost is  determined
principally by use of the average-cost method.

PROPERTY, EQUIPMENT AND IMPROVEMENTS:

The components of property,  equipment and  improvements are stated at cost. The
Company  provides for depreciation by use of the  straight-line  method over the
estimated useful lives of the related assets.

PRODUCT WARRANTY:

The Company ordinarily provides a one year warranty. In addition,  certain major
customers are granted extended warranties.  The Company accrues estimated costs,
which  in the  opinion  of  management,  are  adequate  to cover  such  warranty
obligations.

REVENUE RECOGNITION:

Revenues from product sales are recognized at the time of shipment.

ENGINEERING AND DEVELOPMENT EXPENSES:

Engineering and development  expenditures  for company-  sponsored  projects are
charged to expenses as incurred.


INCOME TAXES:

As of August 28, 1993,  the Company  changed its method of accounting for income
taxes from the  deferred  method to the asset and  liability  method.  Under the
asset and liability  method,  deferred tax assets and liabilities are recognized
for  the  future  tax  consequences  attributable  to  differences  between  the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary differences are expected to be recovered or settled. There
was no cumulative  effect of the change in the method of  accounting  for income
taxes.

Under the deferred  method of accounting for income taxes,  which was applied in
1993 and prior  years,  deferred  income  taxes were  recognized  for income and
expense  items that were  reported in different  years for  financial  reporting
purposes and income tax purposes  using the tax rate  applicable  in the year of
the calculation.

EARNINGS  PER SHARE:

Earnings  per share are  calculated  based upon the weighted  average  number of
common  shares  outstanding,  adjusted when  dilutive,  for the number of shares
issuable upon the exercise of stock options after the assumed purchase of shares
with the related proceeds.

2. MARKETABLE SECURITIES

At August 25, 1995 and August 26,  1994,  marketable  securities  consist of the
following:



(In thousands)                                    1995    1994
                                                  
Marketable equity securities,
        at cost                                   $296    $294
Less valuation allowance                             9       7
Marketable equity securities,
        at market                                  287     287
Bonds and municipal revenue
        notes, at cost                           5,787   6,395
Money market funds and
        commercial paper                           118     126
U.S. treasury bills                                290     247
        Total                                   $6,482  $7,055


Assets of  $686,000  and  $638,000  at August  25,  1995 and  August  26,  1994,
respectively,  are held in a rabbi trust and generally are available only to pay
certain retirement benefits of a key employee.

3. INVENTORIES

Inventories consist of the following:



(In thousands)        1995    1994
                           
Raw materials         $ 851   $1,248
Work-in-process         822    1,272
Finished goods          477      672
        Total        $2,150   $3,192



4. INCOME TAXES

Reconciliations  of expected income tax expense to actual income tax expense are
as follows:



(In thousands)                                           1995              1994            1993 
                                                                                
Computed  expected tax expense                        $211    34.0%    $854    34.0%    $985   34.0% 
Increases (reductions) in taxes resulting from:
        Dividend exclusion                             (42)   (6.8)      --      --      (16)  (0.6)
        Tax exempt interest                            (74)  (11.9)    (133)   (5.3)    (119)  (4.1)
        Research and experimentation and
                investment tax credits                 (37)   (5.9)     (89)   (3.5)    (115)  (4.0)
State income taxes, net of federal tax benefit          47     7.6      148     5.9      152    5.3
Non-taxable FSC earnings                               (26)   (4.2)     (29)   (1.2)     (31)  (1.1)
Other items                                            158    25.4       43     1.7       84    2.9
Income tax expense                                    $237    38.1%    $794    31.6%    $940   32.4%


For the years  ended 1995 and 1994  temporary  differences  which give rise to a
significant portion of deferred tax assets (liabilities) are as follows:



                                                          1995         1994
                                                                
DEFERRED TAX ASSETS:
        Deferred compensation                              $834        $748
        Other accruals                                      118          98
        Bad debt reserves                                    41          41
        Inventory capitalization and reserves               192         176
        Unrealized loss on securities                        43          41
                Gross deferred tax assets                $1,228      $1,104
                Less valuation allowance                   (317)       (285)
        Deferred tax asset less valuation allowance        $911         819
DEFERRED TAX LIABILITY:
        Depreciation                                       (188)       (115)
        Net deferred tax asset                             $723        $704


The valuation  allowance was $317,000 and $285,000 at August 25, 1995 and August
26, 1994. The valuation allowance was established due to the long-term nature of
certain  deferred  compensation  and  retirement  obligations  for which the tax
benefit  will be realized  over an extended  period of time.  In  assessing  the
realizability of deferred tax assets,  management  considers  whether it is more
likely than not that some  portion or all of the deferred tax assets will not be
realized.  Based upon the level of historical taxable income and projections for
future  taxable  income  over the  periods  which the  deferred  tax  assets are
deductible,  management  believes it is more  likely  than not the Company  will
realize  the  benefits  of these  deductible  differences,  net of the  existing
valuation allowance at August 25, 1995.


The provisions for income taxes are comprised of the following:



(In thousands)        1995    1994    1993
                             
CURRENT:
        Federal       $232    $695     $788
        State           24     208      233
                      $256    $903   $1,021
DEFERRED:
        Federal        (15)    (85)     (63)
        State           (4)    (24)     (18)
                       (19)   (109)     (81)
                      $237    $794     $940


5. PROPERTY, EQUIPMENT AND IMPROVEMENTS, NET

Property, equipment and improvements, net consist of the following:



(In thousands)                              1995    1994
                                             
Land                                        $587    $587
Building and improvements                  1,334   1,303
Equipment                                  9,375   8,353
Automotive equipment                          79      79
                                          11,375  10,322
Less accumulated
        depreciation and amortization      7,905   7,046
Property, equipment and
        improvements, net                 $3,470  $3,276


6. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consist of the following:



(In thousands)                              1995    1994
                                             
Accounts payable                            $606    $513
Commissions                                  113     143
Compensation and fringe benefits             341     535
Customer advances                            163     205
Professional fees and shareholders'
        reporting services                   108     135
Taxes, other than income                      36      65
Other, individually less than 5%
        of current liabilities                94      93
                                          $1,461  $1,689


During 1994 the Company was notified by the  Department of Commerce  (DOC) about
possible  violations of certain export  regulations  during the period September
15, 1990 to July 6, 1991.  The Company  has  reached an  agreement  with the DOC
subject  to final  documentation,  pursuant  to which the  Company  will incur a
penalty of $160,000 of which $132,000 will be paid and $28,000 will be suspended
if the Company  complies with export  regulations  for a period of one year. The
Company  has  accrued  the amount to be paid in the agreed  upon  settlement  at
August 25, 1995 ($50,000 of which had been accrued as of August 26, 1994).


7. STOCK OPTIONS

In 1991, the Company adopted the 1991 Stock Option Plan covering  250,000 shares
of common stock.  Under the Plan, both incentive stock options and non-qualified
stock  options  may be granted to  officers,  key  employees  and other  persons
providing  services  to the  Company.  In  addition,  up to  20,000  shares  are
allocated  for  annual   non-discretionary   grants  of  1,000  shares  each  to
non-employee  directors of the Company who are serving on the last  business day
of January in each year.

The 1991 Plan  supersedes  three earlier plans,  each of which was terminated in
1991.

The  following is a summary of common stock option  activity for the three years
ended August 25, 1995:



                                                               NUMBER OF SHARES

                                   OPTION        1991        1987        1981        1979
                                   PRICES        PLAN        PLAN        PLAN        PLAN        TOTAL
                                                                                  
OUTSTANDING AUGUST 28, 1992    $5.00-$9.75      76,500       9,000     175,800      12,000      273,300
Granted                        $9.13-$10.75     29,025          --          --          --       29,025
Exercised                      $5.00-$6.63          --      (3,000)    (23,625)         --      (26,625)
Expired & terminated           $5.38-$5.63          --          --      (1,750)    (12,000)     (13,750)
OUTSTANDING AUGUST 27, 1993    $5.00-$10.75    105,525       6,000     150,425          --      261,950
Granted                        $9.50             4,000          --          --          --        4,000
Exercised                      $5.00-$9.00        (500)         --     (34,300)         --      (34,800)
Expired & terminated           $9.00-$9.125     (2,000)         --          --          --       (2,000)
OUTSTANDING AUGUST 26,1994     $5.00-$10.75    107,025       6,000     116,125          --      229,150
Granted                        $7.625-$8.50     49,000          --          --          --       49,000
Exercised                      $5.00-$6.625         --          --      (9,625)         --       (9,625)
Expired & terminated           $5.00-$10.75    (17,975)     (6,000)     (2,375)         --      (26,350)
OUTSTANDING AUGUST 25,1995     $5.00-$10.75    138,050          --     104,125          --      242,175
Available for future grants              --    111,450          --          --          --      111,450
Exercisable                    $5.00-$10.75     76,900          --     104,125          --      181,025



8. DEFERRED COMPENSATION AND RETIREMENT PLANS

The Company  has a 401(k)  Retirement  Plan under  which the  Company  matches a
portion  of  the  employee's   salary  reduction   contributions  and  may  make
discretionary  contributions  to the  plan.  All  employees  with  one  year  of
continuous  service are eligible  for the plan.  All Company  contributions  are
fully vested. Contributions by the Company were $122,000, $167,000, and $175,000
for 1995, 1994 and 1993, respectively. The Company has a Supplemental Retirement
Plan for certain employees that provides for payments  (generally over 15 years)
upon  retirement,  death or  disability.  The  annual  benefit  is based  upon a
percentage  of salary at the  inception of the plan,  plus an annual  percentage
increase,  plus interest. In addition, the Company adopted deferred compensation
plans for key executives that provide for payments, over a ten-year period, upon
retirement,  death or disability based upon a percentage of salary at that time.
The  charge  to  expense  for the  plans for  1995,  1994 and 1993  amounted  to
$207,000, $160,000 and $222,000 respectively.

9. COMMITMENTS AND CONTINGENCIES

LEASES:  

The Company  occupies  office space under lease  agreements  expiring at various
dates during the next two years.  The leases are classified as operating  leases
and  provide  for the payment of real estate  taxes,  insurance,  utilities  and
maintenance.

At August 25,  1995,  the Company is  obligated  under  noncancelable  operating
leases (net of minor amounts of sublease income) as follows:



(In thousands)  
Fiscal year ending August:        OPERATING  LEASES 
                               
1996                              $40
1997                              $14 


Occupancy costs under the operating leases approximated $76,000 in 1995, $76,000
in 1994, and $75,000 in 1993.

STOCK REPURCHASE: 

On October 9, 1986 the Board of Directors  authorized  the Company to repurchase
up to 282,723 of the  outstanding  stock at market  prices.  The timing of stock
purchases are made at the discretion of management. Through August 25, 1995, the
Company has repurchased 268,950 shares or 95% of the total authorized.

On  September  28,  1995 the  Board  of  Directors  authorized  the  Company  to
repurchase up to an additional 150,000 shares of the outstanding stock at market
prices.


10. SALES BY MAJOR CUSTOMERS AND GEOGRAPHIC AREAS

Sales (in thousands of dollars) to individual customers constituting 10% or more
of total sales were as follows:




                      1995                1994              1993
                                                   
Customer A          --      --          --      --      $4,769    26%
Customer B          --      --      $3,348      17%         --    --    
Customer C      $3,948      21%     $2,639      14%         --    --


The  Company  anticipates  that,  for  the  foreseeable  future,  a  significant
percentage  of its sales will be  dependent  upon a  relatively  small number of
customers. 

The Company's sales by geographic area are as follows:



(In thousands)         1995         1994         1993
                                          
North America        $15,992      $16,234      $14,443
Europe                 1,207        1,392        2,362
Middle East              318          535          431
Far East                 953        1,299          705
South America             56          --            74
                     $18,526      $19,460      $18,015
                                 

11. RESTRUCTURING EXPENSES

In November  1994 the Company  accrued  approximately  $409,000 of the estimated
costs to be incurred in consolidating its manufacturing  operations and reducing
its workforce.  Actual costs incurred of approximately $416,000 are comprised of
severance costs of $288,000,and $128,000 for closing the San Diego manufacturing
operation.


INDEPENDENT AUDITORS' REPORT

BOARD OF DIRECTORS AND SHAREHOLDERS CSP INC.:

We have audited the  accompanying  consolidated  balance  sheets of CSP Inc. and
subsidiaries  as of  August  25,  1995  and  August  26,  1994  and the  related
consolidated  statements of operations,  shareholders' equity and cash flows for
each of the  years in the  three  year  period  ended  August  25,  1995.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position  of CSP Inc.  and
subsidiaries as of August 25, 1995 and August 26, 1994, and the results of their
operations  and their cash flows for each of the years in the three year  period
ended  August  25,  1995,  in  conformity  with  generally  accepted  accounting
principles.

KPMG Peat Marwick

September 28, 1995
Boston, Massachusetts



CORPORATE INFORMATION

DIRECTORS
Samuel Ochlis
Chairman of the Board
CSP Inc.

David S. Botten
President and
Chief Executive Officer
CSP Inc.

Boruch B. Frustajer
President
BBF Corp.

Stanford A. Fingerhood
Senior Vice President
Laidlaw Holdings, Inc.

John Ingram, PhD
Research Fellow
Schlumberger Limited

C. Shelton James
President
Fundamental Management Corp.

Sandford Smith
President and CEO
Repligen Corp.

OFFICERS
Samuel Ochlis
Chairman of the Board

David S. Botten
President and
Chief Executive Officer

Michael M. Stern
Vice President of Operations 
and Treasurer

Gary W. Levine
Vice President of Finance
and Chief Financial Officer

James A. Waggett
Vice President of Advanced 
Development

James E. Storer
Chief Scientist and
Vice President

Donald E. Johansen
Vice President of Business 
Development

Dean Hanley
Clerk
Foley, Hoag & Eliot

CORPORATE OFFICE
CSP, Inc.
40 Linnell Circle
Billerica, Massachusets 01821
508 663-7598
508 663-0150 fax

GENERAL INFORMATION
General Counsel
Foley, Hoag & Eliot
Boston, Massachusetts

Transfer Agent
American Stock Transfer Co.
New York, New York

Auditors
KPMG-Peat Marwick LLP
Boston, Massachusetts

Stock Information
Stock Traded Over the Counter
NASDAQ Symbol: CSPI

FORM 10-K 
A copy of the Company's Annual Report on Form 10-K for fiscal 1995 as filed with
the Securities and Exchange  Commission will be furnished  without charge to any
stockholder  upon written request to the Vice President of Finance,  CSP Inc. 40
Linnell Circle, Billerica, Massachusetts 01821.



(Back Cover)
CSPI
40 Linnell Circle
Billerica, Massachusetts 01821
508 663-7598
508 663-0150 fax