SECURITIES AND EXCHANGE COMMISSION
                             Washington. D.C. 20549

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                     FOR THE FISCAL YEAR ENDED JUNE 28, 2002

                          COMMISSION FILE NUMBER 1-8048


                         TII NETWORK TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

             Delaware                                     66-0328885
    ---------------------------------       -----------------------------------
      (State or other jurisdiction of       (I.R.S. Employer Identification No.)
      incorporation or organization)


                   1385 Akron Street, Copiague, New York 11726
                   -------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (631) 789-5000
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

       Securities registered under Section 12(b) of the Exchange Act: None

         Securities registered under Section 12(g) of the Exchange Act:
                          Common Stock. $.01 par value
          Series D Junior Participating Preferred Stock Purchase Rights

     Indicate  by check mark  whether the  registrant  (l) 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 [ ]

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

     The  aggregate   market  value  of  the  voting  stock  of  the  registrant
outstanding as of September 9, 2002 held by non-affiliates of the registrant was
approximately $3.1 million. While such market value excludes the market value of
shares  that  may  be  deemed  beneficially  owned  by  executive  officers  and
directors,  this should not be construed as indicating that all such persons are
affiliates.

     The number of shares of the Common Stock of the  registrant  outstanding as
of September 9, 2002 was 11,682,284.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant's Proxy Statement relating to its 2002 Annual Meeting
   of Stockholders are incorporated by reference into Part III of this Report.






                           FORWARD-LOOKING STATEMENTS

In  order to keep the  Company's  stockholders  and  investors  informed  of the
Company's  future plans,  this Report  contains  and,  from time to time,  other
reports and oral or written statements issued by the Company or on its behalf by
its officers contain, forward-looking statements concerning, among other things,
the  Company's  future  plans  and  objectives  that are or may be  deemed to be
"forward-looking statements." The Company's ability to do this has been fostered
by the Private  Securities  Litigation Reform Act of 1995 which provides a "safe
harbor"  for  forward-looking  statements  to  encourage  companies  to  provide
prospective   information  so  long  as  those  statements  are  accompanied  by
meaningful cautionary statements  identifying important factors that could cause
actual results to differ  materially from those discussed in the statement.  The
Company  believes  that it is in the  best  interests  of its  stockholders  and
potential  investors to take  advantage of the "safe harbor"  provisions of that
Act.  Such  forward-looking  statements  are  subject  to a number  of known and
unknown risks and  uncertainties  that could cause the Company's actual results,
performance or achievements to differ materially from those described or implied
in the forward-looking  statements.  These factors include,  but are not limited
to,  general  economic  and  business   conditions,   including  the  regulatory
environment  applicable  to the  communications  industry;  weather  and similar
conditions; competition (see "Business - Competition");  potential technological
changes,  including  the  Company's  ability to timely  develop new products and
adapt its existing products to technological  changes (see "Business - Products"
and  "Business  - Research  and  Development");  potential  changes in  customer
spending  and  purchasing  policies  and  practices;  the  level of  inventories
maintained  by the  Company's  customers;  loss or  disruption of sales to major
customers  as a result of,  among other  things,  third  party  labor  disputes,
political  unrest  in or  shipping  disruptions  from  countries  in  which  the
Company's contract  manufacturers produce the Company's products;  the Company's
ability  to market  existing  and new  products  (see  "Business-  General"  and
"Business  - Marketing  and  Sales");  its ability to retain and win  contracts;
risks  inherent  in new  product  introductions,  such as  start-up  delays  and
uncertainty of customer  acceptance  (see  "Business - General");  dependence on
third  parties  for  products  and  product  components  (see  "Business  -  Raw
Materials" and "Business -  Manufacturing");  the Company's  ability to maintain
its  relationship  with or  reduce  its  dependence  upon  one of its  principal
contract  manufacturers  which is an  affiliate of a customer  (see  "Business -
General"), the Company's ability to attract and retain technologically qualified
personnel  (see "Business -  Employees");  the Company's  ability to fulfill its
growth  strategies  (see "Business - Research and  Development");  the Company's
ability to maintain the listing of its Common Sock on the Nasdaq SmallCap market
(see "Market For Registrant's Common Equity and Related  Stockholder  Matters");
the  availability  of  financing  on  satisfactory   terms  (see   "Management's
Discussion and Analysis of Financial Condition and Results of Operations");  and
other factors  discussed  elsewhere in this Report and in other Company  reports
hereafter filed with the Securities and Exchange Commission.






                                       2


                                     PART I

ITEM 1.  BUSINESS

GENERAL

     TII  Network  Technologies,  Inc.,  formerly  named  TII  Industries,  Inc.
("Company"  or  "TII"),  designs,  produces  and  markets  lightning  and  surge
protection  products,  network interface devices ("NIDs") and station electronic
and other products.  The Company sells these products to United States telephone
operating companies ("Telcos"),  including the Regional Bell Operating Companies
("RBOCs")  and  Independent  Operating  Companies  (together,   incumbent  local
exchange carriers or "ILECs") and competitive local exchange carriers ("CLECs").
The  Company  also  sells  to  original  equipment  manufacturers  ("OEMs")  and
multi-system operators ("MSOs") of communications services. The Company believes
that its  products  offer  superior,  cost-effective  performance  features  and
characteristics,   including  high  reliability,   long  life  cycles,  ease  of
installation and optimum  protection against adverse  environmental  conditions.
This has  resulted  in TII  becoming a leading  supplier  of  overvoltage  surge
protectors to the ILECs for use at their subscriber locations.

     Overvoltage  surge  protection  is  mandated  in the  United  States by the
National  Electrical Code ("NEC") to be installed on subscriber  telephone lines
to prevent injury to users and damage to their equipment due to surges caused by
lightning and other hazardous overvoltages. The NEC is published by the National
Fire   Protection   Agency  and   typically  is  adopted  by  states  and  local
municipalities.  While  similar  requirements  exist  in  most  other  developed
countries, a significant portion of the world's communications  networks remains
unprotected from the effects of overvoltage  surges. The 1999 edition of the NEC
requires  overvoltage  surge  protection to be included on network  powered coax
lines, a technology  that brings  telephony and broadband  services to homes and
businesses.  The Company's patented broadband  In-Line(R) coax protector product
line was  designed to address  this  market.  The Company also markets a line of
NIDs tailored to various  customer  specifications.  NIDs house the FCC mandated
demarcation  point  between  Telco-owned  and  subscriber-owned  property.  NIDs
typically  also  enclose   overvoltage  surge  protectors  and  various  station
electronic products that, among other things, allow a Telco to remotely test the
integrity of its lines, thereby minimizing costly maintenance dispatches.

     To address the growing demands and complexities of communications' networks
in the home,  the  Company  is  currently  bringing  to  market a  multi-service
residential  gateway through its traditional Telco distribution  channels.  This
new system,  which is being  jointly  developed  and marketed  with a technology
partner of the Company,  is expected to be  introduced  during the first half of
fiscal 2003.

     As Telcos  expand and  upgrade  their  networks  with new  technologies  to
provide users with the expanded bandwidth necessary for high-speed  transmission
of data  over  traditional  Telco  lines,  TII  has  developed  several  station
protection and electronic  products for use on Telcos digital  subscriber  lines
("DSL").  DSL  is  superimposed  over  the  existing  telephone  lines  allowing
high-speed data to be transmitted over a telephone line.

RESTRUCTURING AND OTHER CHARGES

     The  continuing  telecommunications  industry-wide  slowdown and  resulting
cutbacks by the service providers in their construction and maintenance budgets,
actions  taken by the  service  providers  to  reduce  inventory  levels,  and a
reduction in the number of telephone  access lines per subscriber being deployed
have had a negative  impact on the sales of the Company's  traditional  products
over the last  several  years.  Accordingly,  during this period the Company has
been restructuring and downsizing its operations to reduce its cost structure to
enable it to operate  profitably  at lower sales levels and position  itself for
profitable



                                       3


growth  with the  recovery  of the market  for its  products.  Despite  previous
industry predictions of a turnaround, this slowdown continued through the end of
fiscal 2002. As a result,  in the fourth quarter of fiscal 2002 the Company took
additional actions to reduce costs and improve operating efficiencies.

     Included  in these  actions  was the further  downsizing  of the  Company's
Puerto Rico operations with the objective of creating a quick-response, low-cost
assembly  and  specialty  gas  tube  manufacturing  operation  and  the  further
expansion of the Company's outsourcing strategy.  This action, combined with the
consolidation of certain functional departments and management  responsibilities
into the  Company's  New York  headquarters,  resulted in  additional  workforce
reductions and the reevaluation of the Company's  property,  plant and equipment
requirements,  whereby the Company  retained only those assets  consistent  with
this strategy. Management also reevaluated its home networking strategy and made
the decision to  discontinue  the Digital Closet  Product line,  which,  despite
receiving several industry awards, did not achieve expected results. Further, as
a  result  of the  continuing  telecommunications  industry-wide  slowdown,  the
Company also  reevaluated its  inventories.  As a result,  the Company  recorded
charges in the fourth  quarter of fiscal 2002 of $4.1 million that  consisted of
$1.9  million  for the  write-down  of  inventories  determined  to be excess or
obsolete,  $1.7 million for the impairment of long-lived assets and $0.5 million
for severance and other costs.

PRODUCTS

     LIGHTNING AND OVERVOLTAGE SURGE PROTECTION  PRODUCTS.  The Company designs,
produces and markets overvoltage surge protection  products  principally for the
Telco industry. The Company's surge protection products are primarily for use on
the subscribers' home or business telephone lines. Surge protectors: (i) protect
the  subscribers  and their  equipment;  (ii)  reduce the  subscribers'  loss of
service;  (iii)  reduce the  communications  providers'  loss of revenue  due to
subscriber  outages;  and (iv)  reduce the  communications  providers'  costs to
replace or repair damaged  equipment.  Overvoltage  surge  protectors  differ in
power capacity, application, configuration and price to meet varying needs.

     In the United States,  the NEC mandates  overvoltage surge protectors to be
installed on all subscribers' telephone lines.

     Gas Tubes: The Company's gas tubes represent the foundation upon which most
of the Company's  overvoltage surge protector  products are based. The principal
component of the Company's  overvoltage  surge protector is a proprietary two or
three  electrode  gas tube.  Overvoltage  surge  protection is provided when the
voltage on a  communication  line elevates to a level preset in the gas tube, at
which time the gases in the tube instantly ionize, momentarily disconnecting the
phone or other equipment from the circuit while safely  conducting the hazardous
surge to ground.  When the voltage on the line drops to a safe level,  the gases
in the tube  return  to their  normal  state,  returning  the  phone  and  other
connected  equipment to service.  The  Company's gas tubes are a standard in the
industry and have been designed to withstand  multiple  high-energy  overvoltage
surges while continuing to operate over a long service life.

     Modular Station Protectors:  One of the Company's most advanced overvoltage
surge  protectors,  marketed  under the  trademark  Totel  Failsafe(R)  ("TFS"),
combines  the  Company's  three  electrode  gas tube with a  thermally  operated
failsafe  mechanism.  The  three-electrode  gas  tube  is  designed  to  protect
equipment  from  hazardous  overvoltage  surges and the  failsafe  mechanism  is
designed to insure that, under sustained overvoltage  conditions,  the protector
will  become  permanently  grounded.  In certain of its modular  protectors  the
Company  combines  the TFS  protection  element  with a sealing  gel making this
protector  impervious to severe moisture or  environmental  contamination  while
providing  advanced  overvoltage  surge  protection.  The Company has  developed
several overvoltage protectors for high-speed broadband applications.


                                       4


     Broadband  Coaxial  Protectors:  The  1999  revision  to the  NEC  requires
overvoltage  surge  protection on all network  powered  subscriber coax lines, a
cable  technology  that brings  telephony  and  broadband  services to homes and
businesses.  As an integral part of the Company's  broadband  product line,  the
Company has developed and patented a  high-performance,  75-ohm  Broadband  Coax
Protector to safeguard  coaxial cable lines.  While providing  overvoltage surge
protection,  the Company's  In-Line(R)  Broadband Coax  Protectors are virtually
transparent to the network,  permitting high-bandwidth signals to be transmitted
without adversely affecting the signal.

     Capitalizing  on the Company's  patent for  In-Line(R)  Coaxial Cable Surge
Protectors,  the Company has also  developed  a 50-ohm  Base  Station  Protector
product line which  protects  wireless  service  providers'  cell sites from the
damaging effects of lightning and other surges.

     Solid  State and  Hybrid  Modular  Station  Protectors:  Using  solid-state
components,  the Company has developed solid-state overvoltage surge protectors.
While  solid-state  overvoltage  surge  protectors  are  faster  than  gas  tube
overvoltage  surge  protectors  at  reacting  to  surges,  a  feature  that some
customers believe important in protecting certain of their sensitive  equipment,
they have lower  energy  handling  capability  and higher  capacitance  than gas
tubes.  When an overvoltage  surge exceeds the energy  handling  capacity of the
solid-state  protector,  it fails,  causing  the  telephone  or other  connected
equipment to cease operating. High capacitance on a communication line adversely
affects  high-bandwidth  transmission,  distorting the signal. As a result, most
Telcos use  high-energy  handling,  low  capacitance  gas tube protectors at the
subscriber  location.  In the  Telco's  switching  center,  where  lower  energy
handling and higher capacitance is not a major concern,  solid-state  protectors
are used more frequently.  As communications  equipment becomes more complex,  a
protector's  reaction speed to a surge may be perceived to be more critical than
its energy  handling  capabilities.  In response,  the Company has also combined
solid-state  protectors with the Company's gas tubes in hybrid overvoltage surge
protectors.  While  generally  more  expensive  and complex  than gas tube surge
protectors,  the hybrid surge  protector  can provide the speed of a solid-state
protector with the energy  handling  capability of a gas tube.  (See "Business -
Competition.")

     AC Powerline  Protectors:  TII's  powerline  surge  protectors  utilize the
Company's  surge  protection  technology and are  principally  used by Telcos at
their central  office  ("CO")  locations.  These  devices  protect the connected
communication  equipment  against damage or destruction  caused when overvoltage
surges enter equipment through the powerline. These products have superior surge
handling  characteristics  compared to the standard strip surge  protectors that
plug into a homeowner's AC outlet.

     AC Powerline/Dataline Protectors: The Company has recently developed and is
marketing  a  powerline/dataline  Lightning  and Power  Surge  Shield(TM).  This
protector  combines  the  Company's  powerline  protection  technology  with the
Company's proprietary protection for the telephone,  DSL, Ethernet and universal
serial bus (USB) and coax lines.  The  powerline/dataline  protector is intended
for the  residential  market and is  initially  planned to be sold  through  the
Company's traditional Telco distribution channels.

     Lightning and overvoltage surge protection  products,  sold separately from
NIDs,  accounted for  approximately  31%, 56% and 59% of the Company's net sales
during the Company's fiscal years 2002, 2001 and 2000, respectively.

     NETWORK  INTERFACE  DEVICES.  The  Company  designs,  produces  and markets
various NIDs, which house the FCC mandated demarcation point between Telco-owned
and  subscriber-owned  property.  The Company's  NIDs typically also enclose its
overvoltage surge protectors and various station electronic products that, among
other  things,  allow  Telcos to  remotely  test the  integrity  of their  lines
minimizing costly maintenance dispatches.



                                       5


     To address  the demand for voice,  high-speed  data and  interactive  video
services,  Telcos  and  MSOs are  expanding  and  upgrading  their  networks  to
accommodate  the higher  bandwidth  necessary  to transmit  these  services.  In
response,  and with  future  technology  in mind,  TII has  developed  a line of
broadband   NIDs  designed  to  enclose  the  technology  of  choice  needed  to
accommodate higher bandwidth signals,  whether  traditional  twisted pair lines,
high-bandwidth  coaxial cable or fiber optic lines. The Company's  broadband NID
product line is modular in design and thus facilitates  expansion to accommodate
additional  subscriber access lines. For use in various markets, the NID product
line currently  consists of enclosures that  accommodate from one to twenty-five
access lines. The Company's  broadband NIDs can also accommodate  TII's patented
coaxial overvoltage surge protector.

     NID sales represented  approximately  61%, 39% and 32% of the Company's net
sales during fiscal 2002, 2001 and 2000, respectively.

     STATION  ELECTRONIC AND OTHER PRODUCTS.  The Company designs,  produces and
markets station electronic  products that are typically  installed within a NID.
One of the Company's station electronic products allows a Telco to remotely test
the integrity of its lines, minimizing costly maintenance dispatches.

     Additionally,  as  Telcos  expand  and  upgrade  their  networks  with  new
technologies  to  provide  users  with  the  expanded  bandwidth  necessary  for
high-speed  transmission of data over traditional Telco lines, TII has developed
several DSL station electronic  products for this market,  including DSL filters
and splitters.

     HOME NETWORKING SYSTEMS. To address the growing demands and complexities of
communications'  networks in the home, the Company  developed the Digital Closet
that integrates several of the Company's and other  manufacturers'  products and
technologies into a multi-service residential gateway for the home.

     The Digital Closet was to be distributed  through  national  retail outlets
and  independent  installers  but the Company was not  successful in finding the
right  partners to develop  this  distribution  channel  due,  in part,  to weak
economic  conditions.  Although the Company received several industry awards for
the  Digital  Closet,  sales of the  Digital  Closet  did not  achieve  expected
results.  As a result, the Company has decided to discontinue the Digital Closet
product line.

     The Company is currently  working  with a  technology  partner to develop a
lower cost  residential  gateway system for  distribution  through the Company's
traditional Telco distribution  channels. It is anticipated that this new system
will be introduced during the first half of fiscal 2003.

RESEARCH AND DEVELOPMENT

     New product  opportunities  continue to arise in the Company's  traditional
Telco markets as well as in the OEM and MSO markets.  The Company has also begun
to evaluate the residential,  commercial,  industrial and international markets.
Currently,  the Company's research and development ("R&D") and related marketing
efforts are focused on several projects including:

     o    Refining the design of TII's new line of powerline/dataline protectors
          that are  initially  planned to be  distributed  through the Company's
          traditional Telco distribution channels.

     o    Expanding  and  enhancing  the  broadband  NID product line to address
          anticipated future requirements of Telcos.

     o    Further  developing DSL and coaxial cable overvoltage surge protectors
          and  station  electronics  for the  growing  broadband  communications
          markets, including Telcos and MSOs.



                                       6


     The  Company's R&D  department  currently  consists of persons  skilled and
experienced in various technical disciplines,  including physics, electrical and
mechanical  engineering,  with  specialization  in such  fields as  electronics,
metallurgy and plastics.  The Company  utilizes  advanced  computer aided design
equipment  networked with  collaborative  partners and directly linked to stereo
lithographic modeling capability to accelerate time-to-market.

     The Company's  R&D expense was $1.8 million,  $2.9 million and $3.1 million
during  fiscal  years 2002,  2001 and 2000,  respectively.  The decrease in both
fiscal  years 2002 and 2001 were due to the  Company's  ability to reduce  these
expenses through the use of collaborative  engineering efforts with its contract
manufacturers. (See "Business - Manufacturing")

MARKETING AND SALES

     Prior to selling its  products to a customer,  the Company  must  typically
undergo a potentially lengthy product  qualification  process involving approval
agencies  designated by law,  codes and/or  customers.  Thereafter,  the Company
continually submits successive generations of products, as well as new products,
to its customers for  qualification.  The Company  believes that being a leading
supplier of overvoltage surge protectors for over 30 years, its current position
as a leading supplier to the Telcos and its strategy for developing  products by
working  closely with its customers  provide a strong position from which it can
market its current and anticipated new products.

     The Company  sells to its  customers  primarily  through  its direct  sales
force, a network of distributors  and sales  representatives.  TII also sells to
competitive  NID suppliers,  who  incorporate  the Company's  overvoltage  surge
protectors into their products for resale to Telcos.

     The  following  customers  accounted  for more  than  10% of the  Company's
consolidated net sales during one or more of the years presented below. The loss
of, or the disruption of shipments to, a customer that accounts for greater than
10% of the  Company's  net sales  could  have a material  adverse  effect on the
Company's results of operations and financial condition.

                                                       Year Ended
                                        ----------------------------------------
                                          June 28,       June 29,     June 30,
                                            2002           2001         2000
                                        ------------  ------------  ------------
    Verizon Corporation (1)                 57 %           33 %         25 %
    Tyco Electronics Corporation (2)        11 %           26 %         19 %
    Corning Cable Systems LLC (3)            2 %            7 %         12 %
    Telco Sales, Inc.                        6 %            7 %         12 %

    -------------------

     (1)  On  June  30,  2000,  a  wholly-owned   subsidiary  of  Bell  Atlantic
          Corporation was merged with and into GTE Corporation  resulting in GTE
          Corporation becoming a wholly-owned  subsidiary of Bell Atlantic.  The
          combined  company is doing  business  as Verizon  Communications.  The
          Company  has  made  sales to Bell  Atlantic  and a  subsidiary  of GTE
          Corporation.  The Company is operating  under a supply  agreement with
          Verizon  that  expires  in April  2004  and  provides  for a  possible
          extension  for up to one year from  that  date.
     (2)  Tyco Electronics  Corporation (a successor to Raychem  Corporation) is
          an OEM that purchases overvoltage protection products from the Company
          for inclusion  within their products,  including NIDs. The Company has
          received  a letter  from  Tyco,  that also  owns a  company  that is a
          competitor and customer of the Company, alleging that a product of the
          Company infringes on one or more of Tyco's patents and that Tyco would
          be willing to license  the  patents to the  Company.  The  Company has
          consulted  its  outside  counsel  and  believes  there  is  no  patent
          infringement.
     (3)  Corning Cable Systems LLC (formerly Siecor Corporation) is an OEM that
          supplies NIDs to Telcos and is required by certain  Telcos to purchase
          TII's overvoltage surge protectors for inclusion within their NIDs.



                                       7


     Purchases of the  Company's  products  are  generally  based on  individual
customer purchase orders for delivery from inventory or within up to thirty days
under general supply  contracts.  The Company,  therefore,  has no material firm
backlog of orders.

     The Company's international sales were approximately $1.3 million in fiscal
2002 (4% of sales),  $1.9  million in fiscal 2001 (5% of sales) and $1.2 million
in fiscal 2000 (2% of net sales).  International  sales have been made primarily
to countries in the Caribbean,  South and Central America,  Canada,  the Pacific
Rim and  Europe.  The  Company  requires  foreign  sales  to be paid for in U.S.
currency. International sales are affected by such factors as NAFTA requirements
exchange  rates,  changes in protective  tariffs and foreign  government  import
controls.   The  Company  believes   international  markets  continue  to  offer
additional  opportunities  for its  products  and  continues  to seek methods to
increase these sales.

MANUFACTURING

     While  the  Company  maintains  a  quick-response,  low-cost  assembly  and
specialty gas tube manufacturing  operation at its facility in Puerto Rico, with
the re-alignment of the Company's operations,  significantly all the high volume
production   has  been   outsourced  and  is  now  being  produced  by  contract
manufacturers within the Pacific Rim, principally Malaysia and China, utilizing,
in most cases, the Company's equipment and processes.  The Company maintains all
final quality assurance approval for all products prior to shipment.

     The Company's contract  manufacturers'  facilities are listed by UL and are
ISO 9000 registered. The Company continually evaluates its current and potential
contract  manufacturers to assure the highest quality product, best delivery and
most competitive pricing.

     One of  the  Company's  contract  manufacturers  is a  subsidiary  of  Tyco
Electronics  Corporation  that  also  owns a company  that is a  competitor  and
customer of the Company. A second contract  manufacturer  produces a significant
portion of the Company's  proprietary gas tubes. This company also sells its own
gas  tubes to  competitors  of the  Company.  There  are  strict  non-disclosure
agreements  with each of these contract  manufacturers  and through fiscal 2002,
the Company's  relationship with each of these  manufacturers has had a positive
impact on the Company's business.

RAW MATERIALS

     The primary  components  of the Company's  products are stamped,  drawn and
formed parts made out of a variety of commonly  available  metals,  ceramics and
plastics.  The  manufacture of the Company's  overvoltage  surge  protectors and
station electronic products use commonly available  components,  printed circuit
boards  and  standard  electrical  components,  such as  resistors,  diodes  and
capacitors.  While the Company has no orders with  suppliers  of the  components
utilized in the manufacture of its products with delivery scheduled later than a
year,  the Company  believes  that the raw  materials  used will  continue to be
available in sufficient supply at competitive prices. The Company depends on its
contract  manufacturers  to produce  the  majority of its  products  for sale to
customers.   These  manufacturers  are  responsible  for  the  purchase  of  raw
materials, which must meet the Company's specifications.

COMPETITION

     The Company faces significant  competition across all of its product lines.
Its principal  competitors within the Telco market are Corning Cable Systems LLC
and Tyco Electronics Corporation, which are customers of the Company, and Bourns
Inc. (see "Business - Marketing and Sales").



                                       8


     The Company's gas tube  overvoltage  surge protectors not only compete with
other  companies'  gas  tube  overvoltage  surge   protectors,   but  also  with
solid-state  overvoltage  surge  protectors.  While solid-state surge protectors
react faster to surges,  gas tube  overvoltage  surge  protectors have generally
remained  the  overvoltage   surge  protection   technology  of  choice  at  the
subscribers  location by virtually all Telcos  because of the gas tube's ability
to repeatedly  withstand  significantly  higher  energy surges than  solid-state
surge  protectors.  This  enables gas tubes to survive  longer in the field than
solid-state surge protectors,  reducing loss of service and costs in dispatching
a  maintenance  vehicle to replace the failed surge  protector.  Further,  solid
state protectors have significantly higher capacitance than gas tube protectors.
Higher   capacitance   adversely  affects   transmission  on  a  high  bandwidth
communication  line by  distorting  the signal.  Solid state  overvoltage  surge
protectors are used  principally in Telcos'  central  office  switching  centers
where speed is perceived to be more critical than energy  handling  capabilities
and in regions where there is a low incidence of lightning. The Company believes
that, for the foreseeable  future, both gas tube and solid state protectors will
continue to be used as  overvoltage  surge  protectors  within the Telco market.
Solid state and gas tube  protectors  are produced from different raw materials,
manufacturing processes and equipment.

     The  Company's  reputation  among its  customers is one of providing  swift
responses to their needs with creative and effective  solutions  using  products
compliant  with,  and in most cases  superior in  performance  to, the demanding
specifications of customers. This approach,  combined with the Company's history
of  continually   improving   technology,   improved  operations  and  effective
collaborations,  allows the Company to bring product  solutions to its customers
faster, more effectively and more competitively priced.

     Principal  competitive  factors within the Company's  Telco markets include
price, technology,  product features, service, quality, reliability and bringing
new  products  to  market  on  time.  Most  of the  Company's  competitors  have
substantially  greater financial,  sales,  manufacturing and product development
resources than the Company.  The Company believes that its sales,  marketing and
research and development  departments,  its high quality products,  its contract
manufacturers low cost production  capabilities and their engineering  resources
combined with the Company's overvoltage surge protection  technology,  enable it
to maintain its competitive position.

PATENTS AND TRADEMARKS

     The Company owns or has applied for a number of patents relating to certain
of its products or components thereof and owns a number of registered trademarks
which are considered to be of value  principally in identifying  the Company and
its products.  The Company also has a number of patents  covering various of its
products.  TII, In-Line(R),  Totel Failsafe(R) and Angle Driver(R) are among the
registered  trademarks of the Company.  While the Company  considers its patents
and  trademarks  to be  important,  especially  in the early  stages of  product
marketing,  it believes that, because of technological advances in its industry,
its success  depends  primarily upon its sales,  engineering  and  manufacturing
skills and the effective collaborations which have accelerated time-to-market of
improved and new products. To maintain its industry position, the Company relies
primarily on technical leadership, trade secrets, its proprietary technology and
its  contract   manufacturers   low  cost  production   capabilities  and  their
engineering resources.

GOVERNMENT REGULATION

     The Telco  industry is subject to  regulation  in the United  States and in
other countries.  In the United States, the FCC and various state public service
or utility  commissions  regulate  most of the  Telcos and other  communications
access providers who use the Company's  products.  While such regulations do not
typically apply directly to the Company, the effects of such regulations,  which
are under  continuous  review and subject to change,  could adversely affect the
Company's customers and, therefore, the Company.



                                       9


     The NEC requires that an overvoltage surge protector listed by Underwriters
Laboratories or another qualified  electrical testing laboratory be installed on
virtually all subscriber telephone lines.  Listing by Underwriters  Laboratories
has been obtained by the Company where required.

     Compliance  with  applicable   federal,   state  and  local   environmental
regulations has not had, and the Company does not believe that compliance in the
future  will  have,  a  material   adverse  effect  on  its  earnings,   capital
expenditures or competitive position.

CERTAIN TAX ATTRIBUTES

     Prior to July 1, 2000,  the Company had elected the  application of Section
936 of the U.S. Internal Revenue Code of 1986, as amended  ("Code").  Under that
section,  the Company was entitled to a federal tax credit in an amount equal to
the lesser of the United States federal tax  attributable  to its taxable income
arising  from the  active  conduct of its  business  within  Puerto  Rico or the
economic  activity  based  credit  limitation  (on  a  non-consolidated  basis),
provided  that in its  current and two  preceding  tax years at least 80% of its
gross income and at least 75% of its gross  income from the active  conduct of a
trade or business were from Puerto Rico sources.  Principally as a result of the
Company's  restructurings,  the potential for benefits under Section 936 for the
Company  was  substantially  reduced.  Accordingly,  in  order to  optimize  the
Company's tax structure, during fiscal 2001 the Company ended its election under
Section  936  of the  Code.  (See  Note 4 of  Notes  to  Consolidated  Financial
Statements  for  information  relating  to  the  Company's  Net  Operating  Loss
Carryforwards.)

EMPLOYEES

     On  September  6,  2002,  the  Company  had   approximately  102  full-time
employees,  of whom 56 were employed at the Company's Puerto Rico facility.  The
Company has not experienced any work stoppage as a result of labor  difficulties
and believes it has satisfactory employee relations.  The Company is not a party
to any collective bargaining agreements.

ITEM 2.  PROPERTIES

     The  Company  occupies  a single  story  building  and a portion of another
building,  consisting  of an aggregate of  approximately  14,000  square feet in
Copiague,  New York under leases,  which expire in July 2003.  These  facilities
house the Company's  principal research and development  activities,  marketing,
administrative and executive offices.

     The Company also leases a 20,000 square foot  facility in Toa Alta,  Puerto
Rico,  which is approximately 20 miles southwest of San Juan, under an agreement
that expires in April 2006.  This  facility  contains  certain of the  Company's
assembly and manufacturing,  warehousing,  research and development, and quality
assurance resources.

     The Company  believes that its facilities and equipment are well maintained
and adequate to meet its current requirements.

ITEM 3.  LEGAL PROCEEDINGS

     The Company is not a party to any material pending legal proceedings.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of fiscal 2002.



                                       10



                                     PART II

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

     The Company's  Common Stock trades on the Nasdaq  SmallCap Market under the
symbol "TIII".  The Company's stock currently trades below $1.00 and as such, is
not in compliance with that market's minimum bid price requirement.  The Company
has until  mid-February 2003 to re-gain compliance before it faces the potential
de-listing of its stock from that market.  The following  table sets forth,  for
each quarter  during fiscal 2002 and 2001,  the high and low sales prices of the
Company's common stock on that market:

   Fiscal 2002                                             High          Low
                                                        ----------    ----------
        First Quarter Ended September 28, 2001          $ 1.11        $  .51
        Second Quarter Ended December 28, 2001             .90           .40
        Third Quarter Ended March 29, 2002                 .85           .38
        Fourth Quarter Ended June 28, 2002                 .54           .35

   Fiscal 2001                                             High          Low
                                                        ----------    ----------
        First Quarter Ended September 29, 2000          $ 3.00        $ 1.63
        Second Quarter Ended December 29, 2000            2.00           .94
        Third Quarter Ended March 30, 2001                1.91          1.00
        Fourth Quarter Ended June 29, 2001                1.50           .93

   As of  September  9, 2002,  the  Company had  approximately  407 holders of
record of its common stock.

     To date,  the  Company  has  paid no cash  dividends.  For the  foreseeable
future, the Company intends to retain all earnings generated from operations for
use  in  the  Company's   business.   Additionally,   the  Company's   borrowing
arrangements prohibit the payment of dividends.



                                       11



ITEM 6.  SELECTED FINANCIAL DATA

     The following  Selected  Financial Data has been derived from the Company's
consolidated  financial  statements  for the five years  ended June 28, 2002 and
should be read in  conjunction  with  Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations,  and the Consolidated  Financial
Statements and the related notes thereto, included elsewhere in this Report:

                             SELECTED FINANCIAL DATA
                  (Dollars in thousands, except per share data)



                                               June 28,          June 29,         June 30,         June 25,        June 26,
                                                2002(a)          2001(a)            2000            1999             1998
                                             --------------    -------------    -------------   --------------   -------------
    Statements of Operations Data(b)
    ----------------------------------------
                                                                                                   
    Net sales                                 $   29,801        $   39,323       $   49,635      $   49,284       $  50,548
    Operating loss                            $   (6,865)       $   (7,589)      $     (743)     $   (9,211)      $  (4,542)
    Net loss attributable
       to common stockholders                 $   (6,541)       $   (7,540)      $   (1,018)     $   (6,402)      $  (5,142)
    Basic and diluted net loss attributable
      to common stockholders, per share       $    (0.56)       $    (0.65)      $    (0.11)     $    (0.79)      $   (0.68)

    Balance Sheet Data
    ----------------------------------------
    Working capital                           $    8,224        $   13,910       $   19,123      $   16,488       $  15,994
    Total assets                              $   18,528        $   30,762       $   37,316      $   41,230       $  47,564
    Debt                                      $      489        $    1,463       $    1,567      $    3,077       $   5,729
    Redeemable preferred stock                $        -        $    1,626       $    1,626      $    2,850       $   4,738
    Stockholders' equity                      $   14,779        $   21,224       $   28,761      $   24,893       $  28,973

- ------------------------

     (a)  See  Management's  Discussion and Analysis of Financial  Condition and
          Results  of  Operations  for a  discussion  of  several  factors  that
          affected the Company's results of operations in fiscal 2002 and 2001.
     (b)  No cash dividends were declared in any of the reported periods.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     The following  discussion and analysis  should be read in conjunction  with
the Selected Financial Data and the Consolidated  Financial Statements and notes
thereto appearing elsewhere in this Report.

BUSINESS

     TII  Network  Technologies,  Inc.,  formerly  named  TII  Industries,  Inc.
("Company"  or  "TII"),  designs,  produces  and  markets  lightning  and  surge
protection  products,  network interface devices ("NIDs") and station electronic
and other products. The Company has been a leading supplier of overvoltage surge
protectors to U.S. telephone operating companies ("Telcos") for over 30 years.

RESTRUCTURING AND OTHER CHARGES

     The  continuing  telecommunications  industry-wide  slowdown and  resulting
cutbacks by the service providers in their construction and maintenance budgets,
actions  taken by the  service  providers  to  reduce  inventory  levels,  and a
reduction in the number of telephone  access lines per subscriber being deployed
have had a negative  impact on the sales of the Company's  traditional  products
over the last  several  years.  Accordingly,  during this period the Company has
been restructuring and downsizing its operations to reduce its cost structure to
enable it to operate  profitably  at lower sales levels and position  itself for
profitable  growth  with the  recovery of the market for its  products.  Despite
previous industry  predictions of a



                                       12


turnaround, this slowdown continued through the end of fiscal 2002. As a result,
in the fourth  quarter of fiscal 2002,  the Company took  additional  actions to
reduce costs and improve operating efficiencies.

     Included  in these  actions  was the further  downsizing  of the  Company's
Puerto Rico operations with the objective of creating a quick-response, low-cost
assembly  and  specialty  gas  tube  manufacturing  operation  and  the  further
expansion of the Company's outsourcing strategy.  This action, combined with the
consolidation of certain functional departments and management  responsibilities
into the  Company's  New York  headquarters,  resulted in  additional  workforce
reductions and the reevaluation of the Company's  property,  plant and equipment
requirements,  whereby the Company  retained only those assets  consistent  with
this strategy. Management also reevaluated its home networking strategy and made
the decision to  discontinue  the Digital Closet  Product line,  which,  despite
receiving several industry awards, did not achieve expected results. Further, as
a  result  of the  continuing  telecommunications  industry-wide  slowdown,  the
Company also  reevaluated its  inventories.  As a result,  the Company  recorded
charges in the fourth  quarter of fiscal 2002 of $4.1 million that  consisted of
$1.9  million  for the  write-down  of  inventories  determined  to be excess or
obsolete,  $1.7 million for the impairment of long-lived assets and $0.5 million
for severance and other costs.

     In the third  quarter of fiscal 2001,  as part of  management's  continuing
strategy to improve  profit margins by finding more  cost-effective  alternative
ways of producing  its products,  and also as a result of the successes  under a
fiscal  1999  re-alignment  plan,  management  committed  to a plan  to  further
re-align its operations. A key element of the 2001 plan was the expansion of the
Company's  outsourcing  strategy  with  contract   manufacturers  to  produce  a
substantial  portion of the  remaining  components  and  subassemblies  that the
Company was still  manufacturing.  Included  in this plan,  were  workforce  and
production  facility  reductions,  the  write-down  of certain  inventories  and
manufacturing  machinery,   equipment  and  leasehold  improvements  related  to
manufacturing  activities  conducted in Puerto Rico that were outsourced or were
used for  products  that  were  eliminated,  and  other  cost  saving  measures.
Accordingly, during the third quarter of fiscal 2001, the Company recorded a net
re-alignment of operations  charge of approximately  $6.1 million,  including an
inventory  write-down  of  approximately  $2.7  million  (net of a reversal of a
remaining  allowance of $96,000 from a fiscal 1999  re-alignment  charge),  $2.9
million  for the  write-down  of net  fixed  assets,  a charge of  $300,000  for
employee  termination  benefits for a workforce  reduction  of 70 employees  and
$300,000 for a lease commitment for excess  manufacturing  space. (See Note 2 of
Notes to Consolidated Financial Statements.)

CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGMENTS

     TII's  consolidated  financial  statements have been prepared in accordance
with accounting  principles that are generally  accepted in the United States of
America.  The preparation of these financial  statements  requires management to
make estimates and judgments.  The Company  believes that the issues  associated
with  determining  the  carrying  value  of the  Company's  inventories  and the
carrying  value of its  long-lived  assets  are the most  critical  areas  where
management's judgments and estimates affect the Company's reported results.

     Inventories  are  required to be stated at the lower of cost or market.  In
establishing  appropriate  inventory reserves  management  assesses the ultimate
recoverability  of  the  inventory  considering  such  issues  as  technological
advancements in products as required by the Company's customers,  changes within
the marketplace and general economic conditions.  While the Company believes its
estimates  are  reasonable,  misinterpretation  of prevailing  conditions  could
result in actual  results  varying from  reported  results that are based on the
Company's estimates, assumptions and judgments as of the balance sheet date.

     The Company reviews long-lived assets,  such as fixed assets to be held and
used or disposed of, for impairment  whenever events or changes in circumstances
indicate that the carrying amount of an asset may



                                       13


not be  recoverable.  If the sum of the  expected  cash flows  undiscounted  and
without  interest is less than the carrying  amount of the asset,  an impairment
loss is  recognized  in the  amount  by which the  carrying  amount of the asset
exceeds its fair value.

FISCAL YEARS ENDED JUNE 28, 2002, JUNE 29, 2001 AND JUNE 30, 2000

     Net sales for fiscal 2002  decreased $9.5 million or 24.2% to $29.8 million
from  $39.3  million in fiscal  2001.  The  decrease  was  primarily  due to the
continuing    telecommunications    industry-wide    slowdown,    cutbacks    by
telecommunications  service  providers  in their  construction  and  maintenance
budgets, actions taken by the service providers to reduce inventory levels and a
reduction in the number of telephone access lines per subscriber being deployed.
Net sales for fiscal 2001 decreased $10.3 million or 20.8% to $39.3 million from
$49.6  million  in  fiscal  2000.  The  decrease  was  principally  due  to  the
telecommunications  industry-wide  slowdown  and actions  taken by  customers to
reduce inventory levels.  Also contributing to the lower revenue level in fiscal
2001 was the loss of sales as a result of the divestiture of the Company's metal
stamping business in fiscal 2000. Additionally,  the Company experienced reduced
orders early in fiscal 2001 from a significant customer as a result of technical
problems the customer had with its product that was  unrelated to the  Company's
components and which has since been resolved.

     Gross  profit  in fiscal  2002 was $5.3  million,  or 17.8% of sales  ($7.2
million,  or 24.2% of sales,  excluding a $1.9 million inventory  write-down for
excess and  obsolete  inventory),  compared to $6.5  million,  or 16.5% of sales
($9.2  million,  or  23.3%  of  sales,  excluding  the  $2.7  million  inventory
write-down  as a result of the  operations  re-alignment  in fiscal  2001).  The
improved  gross  profit  margins,  are  principally  due to the  success  of the
Company's  continuing  cost  reduction  efforts,  including the 2001  operations
re-alignment,  its  outsourcing  strategy  and an  increased  level  of sales of
technologically  advanced,  higher margin products.  Gross profit in fiscal 2001
was $9.2  million,  or 23.3% of  sales,  excluding  the $2.7  million  inventory
write-down as a result of the operations re-alignment, compared to $9.5 million,
or 19.1% of sales,  in fiscal 2000. The improved gross profit margin,  excluding
the inventory  write-down,  is  principally  due to the success of the Company's
fiscal  1999  operations   re-alignment  and  the  introduction  of  technically
advanced, higher margin versions of certain mature products.

     Selling,  general and  administrative  expenses  in fiscal  2002  increased
$906,000,  or 11.6%, to $8.7 million, from $7.8 million in fiscal 2001. Selling,
general and  administrative  expenses  for fiscal 2001  increased  $706,000,  or
10.0%,  to $7.8 million  from $7.1 million in fiscal 2000.  The increase in both
years  was  principally  due to  increased  marketing  expenses  related  to the
introduction  and marketing of the Company's  Digital Closet product line, which
was  discontinued  in the fourth  quarter of fiscal  2002,  and, in fiscal 2002,
$500,000 of severance and other charges.

     Research  and  development  expenses  for  fiscal  2002  decreased  by $1.1
million,  or 38.9%,  to $1.8 million from $2.9 million in fiscal 2001.  Research
and development expenses for fiscal 2001 decreased by $254,000, or 8.1%, to $2.9
million  from $3.1 million in fiscal  2000.  The  decreases in both fiscal years
2002 and 2001 were due to the Company's ability to reduce these expenses through
the use of collaborative engineering efforts with its contract manufacturers.

     The  Company  recorded a charge of $1.7  million  in the fourth  quarter of
fiscal 2002 for the  impairment  of  long-lived  assets it no longer  used.  See
"Restructuring and Other Charges," above, for information concerning this charge
and the charge for fiscal 2001 operations re-alignment costs, net of reversals.

     Interest  expense  in fiscal  2002  decreased  $30,000  to  $70,000  due to
decreased  borrowings under the Company's credit facilities and lower prevailing
interest rates.  Interest expense in fiscal 2001 decreased



                                       14


$114,000 to $100,000  due to decreased  borrowings  under the  Company's  credit
facilities and a reduction in interest rates.

     Interest  income in fiscal 2002 decreased  $139,000 to $8,000 from $147,000
in fiscal 2001 and by $57,000 to $147,000  from  $204,000  in fiscal  2000.  The
decline in both years was due  primarily  to lower  comparable  average cash and
marketable  securities balances held by the Company during the respective fiscal
years.

     In the fourth quarter of fiscal 2000, the holder of the Company's  $750,000
unsecured  subordinated  note  converted that note into 428,571 shares of Common
Stock at a reduced  conversion price.  This transaction  resulted in a charge of
approximately $332,000 that was recorded in other income (expense).

INCOME TAXES

     Due to the  Company's  pre-tax  losses,  there was no tax provision for the
three years ended June 28, 2002.  Prior to July 1, 2000, the Company had elected
the  application  of Section 936 of the U.S.  Internal  Revenue Code of 1986, as
amended ("Code").  Under that section, the Company was entitled to a federal tax
credit in an  amount  equal to the  lesser  of the  United  States  federal  tax
attributable  to its  taxable  income  arising  from the  active  conduct of its
business within Puerto Rico or the economic activity based credit limitation (on
a  non-consolidated  basis),  provided that in its current and two preceding tax
years at least 80% of its gross income and at least 75% of its gross income from
the  active  conduct  of a trade or  business  were from  Puerto  Rico  sources.
Principally  as a result of the  Company's  restructurings,  the  potential  for
benefits  under  Section  936  for  the  Company  was   substantially   reduced.
Accordingly,  in order to optimize the  Company's tax  structure,  during fiscal
2001 the Company ended its election  under Section 936 of the Code.  (See Note 4
of Notes to Consolidated  Financial  Statements for information  relating to the
Company's net operating loss carryforwards.)

IMPACT OF INFLATION

     The Company  does not believe its  business is affected by  inflation  to a
greater  extent than the general  economy.  The Company  monitors  the impact of
inflation  and  attempts  to  adjust  prices  where  market  conditions  permit.
Inflation has not had a significant  effect on the Company's  operations  during
any of the reported periods.

LIQUIDITY AND CAPITAL RESOURCES

     FISCAL 2002 COMPARED TO FISCAL 2001
     -----------------------------------

     The Company's cash and cash  equivalents  balance  increased to $868,000 at
the end of fiscal 2002 from  $233,000 at the end of fiscal  2001.  The  increase
resulted from net cash flows from operations of $2.9 million partially offset by
cash outflows from investing  activities of $136,000 and financing activities of
$2.2  million.  Working  capital  decreased to $8.2 million at the end of fiscal
2002  from  $13.9  million  at the end of fiscal  2001.  This  decrease  was due
primarily to a reduction in accounts  receivable of $3.7 million and inventories
of $6.4 million offset, in part, by an increase in cash of $635,000, a reduction
in short-term borrowings of $721,000 and a reduction of $3.1 million in accounts
payable and accrued liabilities.

     During  fiscal 2002,  the Company  generated  $2.9 million of net cash from
operating  activities,  compared  to net cash used in  operating  activities  in
fiscal 2001 and 2000 of $2.1 million and $5.4  million,  respectively.  The cash
generated  from  operating  activities  in fiscal  2002 was  produced  from cash
provided



                                       15


by changes in operating  assets and  liabilities  ($4.8  million)  exceeding the
Company's  net cash  loss  ($1.9  million).  The cash  produced  by  changes  in
operating  assets and  liabilities  resulted  from a decrease of $3.7 million in
accounts  receivable from the prior year balance to $3.5 million due to improved
collections  and lower sales and inventory  decreases of $4.5 million  primarily
due to the  fulfillment  of sales orders with  existing  inventory  and improved
inventory  management  practices,  partially  offset by a decrease  in  accounts
payable and accrued  expenses due to the lower sales  volume and cost  reduction
efforts  implemented  during the year.  The Company used cash to fund a net loss
from operations of $1.8 million,  excluding non-cash charges of $1.9 million for
inventory losses, $1.7 million for the impairment of long-lived assets, and $1.4
million for depreciation and amortization.

     Net cash used in investing  activities was $136,000 in fiscal 2002 compared
to $2.0 million and $591,000 of net cash used in fiscal  2001.  The  comparative
reduction  in net cash used for  investing  activities  during  fiscal  2002 was
principally the result of the purchases of capital  equipment in fiscal 2001 for
new gas tube manufacturing lines at the outsourcing facilities.

     Net cash used in  financing  activities  was $2.2  million  in fiscal  2002
compared to $102,000 in fiscal 2001.  The net cash used in financing  activities
in  fiscal  2002  resulted  from  the  repurchase  of  the  Company's  Series  C
Convertible  Redeemable  Preferred  Stock with a face value of $1.6  million for
cash of $1.2 million and the issuance of a warrant,  the repayment of borrowings
under the  Company's  revolving  credit  facility  of $721,000  and  payments of
long-term debt and capital leases of $253,000.

     FISCAL 2001 COMPARED TO FISCAL 2000
     -----------------------------------

     The Company's cash and cash  equivalents  balance  decreased to $233,000 at
the end of fiscal 2001 from $4.4 million at the end of fiscal 2000. The decrease
resulted  from net cash outflows  from  operations  of $2.1  million,  investing
activities of $2.0 million and financing activities of $102,000. Working capital
decreased to $13.9  million at the end of fiscal 2001 from $19.1  million at the
end of fiscal 2000 due to the effects of the re-alignment charge recorded in the
fiscal 2001 third  quarter,  the  reduction in cash and the increase in accounts
payable and borrowings under the revolving credit facility.

     Operations  used $2.1 million of cash during fiscal 2001,  $3.9 million was
used to  fund a net  increase  in  inventories,  resulting  primarily  from  the
industry-wide  slowdown  in capital  spending  and the  actions  taken to reduce
inventory  levels by  telecommunications  service  providers.  This increase was
partially  offset by,  among other  items,  an increase in accounts  payable and
accrued liabilities of $952,000.  Additionally,  the Company incurred a net loss
of $7.5 million that was offset by non-cash  charges  including $6.1 million for
the operations  re-alignment  charge, which includes a write-down of inventories
of $2.7 million, and $1.7 million for depreciation and amortization

     During  fiscal  2001,  investing  activities  used cash of $2.0 million for
capital  expenditures  and financing  activities  used cash of $105,000 to repay
debt and obligations  under capital leases  partially  offset by $3,000 received
from the exercise of stock options.

     CAPITAL RESOURCES
     -----------------

     The Company has a credit  facility  ("Credit  Facility") that consists of a
$6.0 million  revolving  credit  facility and a term loan. The revolving  credit
facility  enables the  Company to have up to $6.0  million of  revolving  credit
loans  outstanding at any one time,  limited by a borrowing base equal to 85% of
the eligible accounts receivable and 50% of the eligible  inventory,  subject to
certain  reserves.  As a  result  of this  limitation,  the  maximum  borrowings
available  to the  Company  was $5.0  million  as of June 28,  2002.  Subject to
extension in certain instances,  the scheduled maturity date of revolving credit
loans  was  April  30,  2003,  while  the  term  loan is to be  repaid  in equal
installments through March 31, 2003 with a final payment



                                       16


of $175,000, subject to mandatory repayments from asset disposition proceeds. As
of June 28,  2002,  $455,000  was  outstanding  under the term loan.  Due to the
repurchase of preferred stock and the loss incurred in the fourth  quarter,  the
Company was not in compliance  with its tangible net worth  covenant at June 28,
2002.  On September 24, 2002 the lender  amended the loan  agreement so that the
Company  was in  compliance  with the  revised  covenant  and also  agreed to an
extension of the credit facility until September, 2003.

     Funds anticipated to be generated from operations,  together with available
cash and borrowings under the Credit Facility,  are considered to be adequate to
finance the Company's current  operational and capital needs. If the slowdown in
the  telecommunications  industry continues or worsens for an extended period of
time,  or if the Company  cannot  extend or secure a new Credit  Facility  under
similar terms,  the Company may need to seek  additional  capital to support its
operations.

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

     The following  table sets forth a schedule of payments  required  under the
Company's  contractual  obligations and includes the maximum potential  payments
that may be required under the Company's other commercial commitments:



                                                                                    Due by Period
                                                            --------------------------------------------------------------
                                                                                             
Contractual Obligations                         Total           Less
                                                                Than                                       After
                                                               1 Year       1 - 3 years     4 - 5 years    5 years

Term loan                                    $   455,000     $   455,000   $         -      $         -     $         -
Capital lease obligations                         13,000           3,000        10,000                -               -
Operating leases                                 468,000         226,000       242,000                -               -
Other long-term obligations                       21,000          18,000         3,000                -               -
                                            ------------------------------------------------------------------------------
Total contractual cash obligations           $   957,000     $   702,000   $   255,000      $         -     $         -
                                            ==============================================================================


         The Company has no commitments for capital expenditures, but expects to
purchase new equipment and incur leasehold  improvements in the normal course of
business,  subject to the maximum amount  permitted  under its revolving  credit
facility.

OFF-BALANCE SHEET FINANCING

     Except for the  operating  leases,  the  Company has no  off-balance  sheet
contractual arrangements.

TRANSACTIONS WITH RELATED AND CERTAIN OTHER PARTIES

     The Company  entered into an agreement with David Garwood,  a member of the
Board of Directors, to provide strategic planning consulting services from April
1, 2002 to March 31, 2003 at $10,000 per quarter.

     Since fiscal year 1982, the Company has leased  equipment from PRC Leasing,
Inc.,  a  corporation  owned by Alfred J.  Roach,  the  Chairman of the Board of
Directors of the  Company.  This lease was amended on June 5, 2002 to reduce the
annual  rental to $50,000 per annum.  The rental paid prior to the amendment was
$139,000 per annum.

     The  Company  leases  two  houses  near the  Company's  Copiague,  New York
facility  from Timothy J. Roach,  President and Chief  Executive  Officer of the
Company,  at an  aggregate  annual  rental of $31,000.  The  Company  also bears
insurance and maintenance costs which  approximate  $10,000 per year. The houses


                                       17


are used by Alfred J. Roach and other  executives,  directors and employees when
visiting the Company's New York facility.

RECENTLY  ISSUED  ACCOUNTING  PRONOUNCEMENTS

     In June 2001, the Financial  Accounting  Standards  Board approved SFAS No.
141,  "Business  Combinations," and SFAS No. 142, "Goodwill and Other Intangible
Assets." SFAS No. 141 prospectively  prohibits the pooling of interest method of
accounting for business combinations initiated after June 30, 2001. Any goodwill
resulting from acquisitions  completed after June 30, 2001 may not be amortized.
Amortization  of existing  goodwill will cease upon  implementation  of SFAS No.
142.  SFAS No.  142 also  establishes  a new  method  of  testing  goodwill  for
impairment  on an  annual  basis or on an  interim  basis if an event  occurs or
circumstances  change that would reduce the fair value of a reporting unit below
its carrying  value.  The Company  does not have any recorded  goodwill or other
intangible  assets  associated  with  business  combinations.   Therefore,   the
implementation  of SFAS No. 142,  which is effective at the  beginning of fiscal
2003 for the Company, is not expected to have a material impact on the Company's
consolidated statement of operations or consolidated balance sheet.

     SFAS No. 144,  "Accounting  for the  Impairment  or Disposal of  Long-Lived
Assets,"  addresses  financial  accounting  and reporting for the  impairment or
disposal of long-lived  assets.  These new rules on asset  impairment  supersede
SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived Assets to Be Disposed Of," and portions of APB Opinion 30, "Reporting
the Results of Operations."  This Statement  provides a single  accounting model
for long-lived assets to be disposed of and  significantly  changes the criteria
that would have to be met to classify an asset as held-for-sale.  Classification
as  held-for-sale  is  an  important  distinction  since  such  assets  are  not
depreciated and are stated at the lower of fair value and carrying amount.  This
Statement  also requires  expected  future  operating  losses from  discontinued
operations  to be recorded in the  period(s)  in which the losses are  incurred,
rather than as of the measurement date as previously required. The provisions of
this  Statement are effective for financial  statements  issued for fiscal years
beginning  after  December 15,  2001,  and interim  periods  within those fiscal
years.  The Company is required to adopt SFAS No. 144 effective at the beginning
of fiscal 2003.  Management does not expect the adoption of SFAS No. 144 to have
a material impact on the Company's consolidated financial statements.

     SFAS No.  146,  "Accounting  for Costs  Associated  with  Exit or  Disposal
Activities,"  was  issued  in July  2002.  SFAS  No.  146,  which  is  effective
prospectively for exit or disposal activities initiated after December 31, 2002,
applies to costs associated with an exit activity, including restructurings,  or
with a disposal of long-lived assets.  Those activities can include  eliminating
or reducing  product lines,  terminating  employees and contracts and relocating
plant facilities or personnel. SFAS No. 146 requires that exit or disposal costs
be recorded as an operating  expense  when the  liability is incurred and can be
measured  at fair  value.  Commitment  to an exit plan or a plan of  disposal by
itself will not meet the requirement for recognizing a liability and the related
expense  under  SFAS No.  146.  SFAS  No.146  grandfathers  the  accounting  for
liabilities that were previously recorded under EITF Issue 94-3. Therefore,  the
accounting  for the  costs  associated  with the  Company's  exit  and  disposal
activities  during the three years ended June 28, 2002 will be  unaffected  upon
adoption of SFAS No. 146.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

     The Company is exposed to market risks,  including  changes in U.S.  dollar
interest rates.  The interest  payable under the Company's  credit  agreement is
principally  between 250 and 275 basis points above the London Interbank Offered
Rate ("LIBOR") and,  therefore,  affected by changes in market  interest  rates.
Historically,  the effects of movements in the market  interest  rates have been
immaterial to the  consolidated  operating  results of the Company.


                                       18


     The Company requires  foreign sales to be paid for in U.S.  currency and is
billed by its contract manufacturers in U.S. Currency.

     Historically,  the Company has not  purchased or entered into interest rate
swaps or future,  forward, option or other instruments designed to hedge against
changes in interest  rates,  the price of materials it purchases or the value of
foreign currencies.









                                       19


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA

                    REPORTS OF INDEPENDENT PUBLIC ACCOUNTANTS

The Board of Directors and Stockholders
TII Network Technologies, Inc.:

We have  audited  the  accompanying  consolidated  balance  sheet of TII Network
Technologies,  Inc.  and  Subsidiary  as of  June  28,  2002,  and  the  related
consolidated  statements of operations,  stockholders' equity and cash flows for
the year then ended. In connection with our audit of the consolidated  financial
statements,  we have also audited the financial  statement schedule for the year
ended June 28, 2002.  These  consolidated  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements and financial statement schedule based on our audit. The consolidated
balance sheet of TII Network  Technologies,  Inc. and  Subsidiary as of June 29,
2001,  and the related  consolidated  statements  of  operations,  stockholders'
equity  and cash flows and  financial  statement  schedules  for each of the two
years in the period ended June 29, 2001 were audited by other  auditors who have
ceased  operations.  Those auditors  expressed an  unqualified  opinion on those
financial  statements  and financial  statement  schedules in their report dated
September 26, 2001.

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

In our opinion,  the 2002 consolidated  financial  statements  referred to above
present fairly, in all material respects,  the financial position of TII Network
Technologies,  Inc. and Subsidiary as of June 28, 2002, and the results of their
operations  and their  cash  flows for the year then  ended in  conformity  with
accounting principles generally accepted in the United States of America.  Also,
in our opinion,  the related 2002 financial statement schedule,  when considered
in relation to the basic  consolidated  financial  statements  taken as a whole,
presents fairly, in all material aspects, the information set forth therein.


                                                 KPMG LLP


Melville, New York
September 12, 2002, except for note 3,
which is as of September 24, 2002







                                       20



     THE FOLLOWING IS A COPY OF THE LATEST SIGNED AND DATED ACCOUNTANT'S  REPORT
ISSUED BY ARTHUR  ANDERSEN  LLP  COVERING,  AMONG OTHER  THINGS,  THE  COMPANY'S
FINANCIAL  STATEMENTS FOR THE YEAR ENDED JUNE 29, 2001 AND EACH OF THE TWO YEARS
IN THE PERIOD ENDED JUNE 29,  2001.  ARTHUR  ANDERSEN LLP HAS NOT REISSUED  THAT
ACCOUNTANT'S  REPORT. THE COMPANY'S NAME AT THE TIME OF THAT ACCOUNTANT'S REPORT
WAS TII INDUSTRIES, INC.


To TII Industries, Inc.:

We have audited the accompanying  consolidated balance sheets of TII Industries,
Inc. and  subsidiaries  as of June 29, 2001 and June 30,  2000,  and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
each of the three  years in the period  ended  June 29,  2001.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of TII  Industries,  Inc. and
subsidiaries  as of June 29,  2001 and June 30,  2000,  and the results of their
operations  and their cash flows for each of the three years in the period ended
June 29, 2001, in conformity with accounting  principles  generally  accepted in
the United States.

Arthur Andersen LLP




San Juan, Puerto Rico
September 26, 2001

Stamp No. 1759707 of the
Puerto Rico Society of
Certified Public Accountants
has been affixed to the
original copy of this report.




                                       21



                  TII NETWORK TECHNOLOGIES INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)



                                                                                                June 28,         June 29,
                                                                                                  2002            2001
                                                                                             --------------   ------------
                                           ASSETS
                                                                                                        
Current Assets:
     Cash and cash equivalents                                                                $         868   $       233
     Accounts receivable, net                                                                         3,518         7,190
     Inventories                                                                                      7,362        13,800
     Other current assets                                                                               212           109
                                                                                              -------------   -----------
           Total current assets                                                                      11,960        21,332
                                                                                              -------------   -----------

Property, plant and equipment, net                                                                    5,846         8,398

Other assets                                                                                            722         1,032
                                                                                              -------------   -----------

Total Assets                                                                                  $      18,528   $    30,762
                                                                                              =============   ===========

     LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Current portion of long-term debt                                                        $         476   $       252
     Borrowings under revolving credit facility                                                           -           721
     Accounts payable and accrued liabilities                                                         3,062         6,112
     Accrued re-alignment expenses                                                                      198           337
                                                                                              -------------   -----------
           Total current liabilities                                                                  3,736         7,422
                                                                                              -------------   -----------

Long-term debt                                                                                           13           490
                                                                                              -------------   -----------

Series C convertible redeemable preferred stock, none and 1,626 shares
       outstanding at June 28, 2002 and June 29, 2001, respectively; liquidation
       preference of $1,150 per share                                                                     -         1,626
                                                                                              -------------   -----------
Commitments and contingencies

Stockholders' Equity:
     Preferred stock, par value $1.00 per share;  1,000,000  shares  authorized;
         Series C, none and 1,626 shares  outstanding  at June 28, 2002 and June
         29, 2001, respectively, and Series  D Junior Participating, no shares
         outstanding                                                                                      -             -
     Common stock, par value $.01 per share; 30,000,000 shares authorized;
         11,699,921 shares issued and 11,682,284 shares outstanding                                     117           117
       Additional paid-in capital                                                                    37,867        37,491
       Accumulated deficit                                                                          (22,924)      (16,103)
                                                                                              -------------   -----------
                                                                                                     15,060        21,505
        Less: treasury stock, at cost; 17,637 common shares                                            (281)         (281)
                                                                                              -------------   -----------
           Total stockholders' equity                                                                14,779        21,224
                                                                                              -------------   -----------

Total Liabilities and Stockholders' Equity                                                    $      18,528   $    30,762
                                                                                              =============   ===========


                 See notes to consolidated financial statements



                                       22


                  TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)



                                                                                         Fiscal Year Ended
                                                                   -----------------------------------------------------------
                                                                        June 28,             June 29,              June 30,
                                                                         2002                 2001                  2000
                                                                   -----------------    -----------------    -----------------

                                                                                                    
Net sales                                                          $        29,801       $       39,323      $       49,635
Cost of sales (includes inventory write-downs of $1,915 and
    $2,700 in fiscal 2002 and 2001, respectively)                           24,493               32,845              40,166
                                                                   -----------------    -----------------    -----------------

         Gross profit                                                        5,308                6,478                9,469
                                                                   -----------------    -----------------    -----------------
Operating expenses:
     Selling, general and administrative                                     8,702                7,796                7,087
     Research and development                                                1,755                2,871                3,125
     Impairment of long-lived assets                                         1,716                    -                    -
     Operations re-alignment cost, net of reversals                              -                3,400                    -
                                                                   -----------------    -----------------    -----------------
           Total operating expenses                                         12,173               14,067               10,212
                                                                   -----------------    -----------------    -----------------

           Operating loss                                                   (6,865)              (7,589)                (743)

Interest expense                                                               (70)                (100)                (214)
Interest income                                                                  8                  147                  204
Other income (expense)                                                         106                    2                 (265)
                                                                   -----------------    -----------------    -----------------

Net loss                                                           $        (6,821)     $        (7,540)     $        (1,018)

Excess of carrying value over consideration to repurchase
    preferred stock                                                            280                    -                    -
                                                                   -----------------    -----------------    -----------------

Net loss attributable to common stockholders                       $        (6,541)     $        (7,540)     $        (1,018)
                                                                   =================    =================    =================

Basic and diluted net loss attributable to
    common stockholders per share                                  $         (0.56)     $         (0.65)     $         (0.11)
                                                                   =================    =================    =================
Basic and diluted weighted average shares outstanding                       11,682               11,682                9,198
                                                                   =================    =================    =================




                 See notes to consolidated financial statements


                                       23


                  TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             (Dollars in thousands)





                                                                    Additional                                      Total
                                      Common Stock  Common Stock     Paid-In       Accumulated     Treasury     Stockholders'
                                         Shares        Amount        Capital         Deficit         Stock          Equity
                                      ------------   -----------   -----------    ------------    ------------  ------------
                                                                                              
Balance June 25, 1999                    8,832,898   $        89   $    32,630    $    (7,545)    $      (281)  $    24,893

Exercise of stock options                   34,200             -            53              -               -            53
Conversion of Series C
  preferred stock                          584,815             6         1,218              -               -         1,224
Sale of common stock                     1,800,000            18         2,509              -               -         2,527
Conversion of debt                         428,571             4         1,078              -               -         1,082
Net loss for the year                            -             -             -         (1,018)              -        (1,018)
                                      ------------   -----------   -----------    ------------    ------------  ------------

Balance June 30, 2000                   11,680,484           117        37,488         (8,563)           (281)       28,761

Exercise of stock options                    1,800             -             3              -               -             3
Net loss for the year                            -             -             -         (7,540)              -        (7,540)
                                      ------------   -----------   -----------    ------------    ------------  ------------

Balance June 29, 2001                   11,682,284           117        37,491        (16,103)           (281)       21,224

Repurchase of Series C
  preferred stock                                -             -           376              -               -           376
Net loss for the year                            -             -             -         (6,821)              -        (6,821)
                                      ------------   -----------   -----------    ------------    ------------  ------------

Balance June 28, 2002                   11,682,284   $       117   $    37,867    $   (22,924)    $      (281)  $    14,779
                                      ============   ===========   ===========    ============    ============  ============



                 See notes to consolidated financial statements


                                       24


                  TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                                                             Fiscal Year Ended
                                                                              ----------------------------------------------
                                                                                 June 28,         June 29,        June 30,
                                                                                   2002             2001            2000
                                                                              ------------    -------------    -------------
CASH FLOWS FROM OPERATING ACTIVITIES:

                                                                                                      
Net loss                                                                      $    (6,821)    $     (7,540)    $     (1,018)

Adjustments to reconcile net loss to net
  cash provided by (used in) operating activities:
       Depreciation and amortization                                                1,402            1,709           1,659
       Provision for inventory losses                                               1,915            2,898             396
       Induced debt conversion cost                                                     -                -             332
       Operations re-alignment                                                          -            6,100              (3)
       Impairment of long-lived assets                                              1,716                -               -
       Gain on sale of condominium                                                    (79)               -               -
       Changes in operating assets and liabilities:
          Accounts receivable                                                       3,672               56          (1,657)
          Inventories                                                               4,523           (6,828)            (70)
          Other assets                                                               (144)             194              (5)
          Accounts payable and accrued liabilities                                 (3,100)             952          (3,538)
          Accrued re-alignment expenses                                              (139)             135          (1,507)
                                                                              ------------    -------------    -------------
              Net cash provided by (used in) operating activities                   2,945           (2,126)         (5,411)
                                                                              ------------    -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures, net of proceeds from dispositions                          (266)          (1,985)         (1,138)
    Net proceeds from sale of condominium                                             130                -                -
    Net proceeds from sale of subsidiary's assets                                       -                -             547
                                                                              ------------    -------------    -------------
       Net cash used in investing activities                                         (136)          (1,985)           (591)
                                                                              ------------    -------------    -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from exercise of stock options                                             -                3              53
    Repurchase of Series C preferred stock                                         (1,200)               -               -
    Net repayments of borrowings under revolving credit facility                     (721)               -               -
    Repayment of debt and obligations under capital leases                           (253)            (105)           (782)
    Net proceeds from sale of common stock                                              -                -           2,527
                                                                              ------------    -------------    -------------
       Net cash (used in) provided by financing activities                         (2,174)            (102)          1,798
                                                                              ------------    -------------    -------------

Net increase (decrease) in cash and cash equivalents                                  635           (4,213)         (4,204)

Cash and cash equivalents, at beginning of year                                       233            4,446           8,650
                                                                              ------------    -------------    -------------

Cash and cash equivalents, at end of year                                     $       868     $        233     $      4,446
                                                                              ============    =============    =============

Non-cash investing and financing activities:
           Issuance of warrants as partial consideration for repurchase
                    of Series C preferred stock                               $        96     $          -     $          -
                                                                              ============    =============    =============
Cash paid during the year for interest                                        $        71     $         87     $        215
                                                                              ============    =============    =============




                 See notes to consolidated financial statements



                                       25


                  TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS: TII Network Technologies,  Inc. and Subsidiary (the "Company") design,
produce and market lightning and surge protection  products,  network  interface
devices  ("NIDs") and station  electronic and other products  principally to the
Telco industry.

FISCAL YEAR: The Company  reports on a 52-53 week fiscal year ending on the last
Friday in June.  Fiscal 2002 and fiscal 2001  contained  52 weeks,  while fiscal
2000 contained 53 weeks.

PRINCIPLES OF CONSOLIDATION:  The consolidated  financial statements include the
accounts of TII Network Technologies,  Inc. and its wholly owned subsidiary. All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

USE OF ESTIMATES:  The  preparation of financial  statements in conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the  reporting  period.  Actual  results could differ from such
estimates.

INVENTORIES:  Inventories  (materials,  direct  labor  and  applicable  overhead
expenses) are stated at the lower of cost or market, on the first-in,  first-out
basis.

PROPERTY, PLANT AND EQUIPMENT: Property, plant and equipment is recorded at cost
and depreciated on the  straight-line  method over the estimated  useful life of
the related asset (generally between 5 and 10 years). Leasehold improvements are
amortized on a  straight-line  basis over the term of the  respective  leases or
over their estimated useful lives, whichever is shorter.

REVENUE RECOGNITION: Sales are recorded as products are shipped and title passes
to customers.

OTHER ASSETS: Included in other assets are $279,000 and $482,000 of patent costs
deemed recoverable by the Company,  which are amortized on a straight-line basis
over the  lesser of the life of the  related  product or the patent and the cash
surrender value of key-man life insurance of approximately  $145,000 and $91,000
at June 28, 2002 and June 29, 2001, respectively.

LONG-LIVED ASSETS:  The Company reviews long-lived assets,  such as fixed assets
to be held and used or disposed of, for impairment whenever events or changes in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  If the sum of the  expected  cash flows  undiscounted  and without
interest is less than the carrying  amount of the asset,  an impairment  loss is
recognized  as the amount by which the carrying  amount of the asset exceeds its
fair value.

The  telecommunications  industry-wide  downturn  continued  through  the end of
fiscal 2002,  despite previous  industry  predictions of a turnaround,  and as a
result, in the fourth quarter of fiscal 2002 the Company took additional actions
to reduce costs and improve  operating  efficiencies.  Included in these actions
was the further  downsizing of the  Company's  Puerto Rico  operations  with the
objective of creating a quick-response, low-cost assembly and specialty gas tube
manufacturing  operation and the further expansion of the Company's  outsourcing
strategy.  This action,  combined with the  consolidation of certain  functional
departments  and  management   responsibilities  into  the  Company's  New  York
headquarters,  resulted in additional  workforce reductions and the reevaluation
of the Company's  property,  plant and equipment,



                                       26


whereby the Company  retained only those assets  consistent  with this strategy.
Management also  reevaluated its home networking  strategy and  discontinued the
Digital Closet product line. As a result,  the Company performed a review of the
recoverability  of its property,  plant and equipment and recorded an impairment
charge of $1,716,000,  primarily for machinery and equipment, molds and computer
equipment that will no longer be used.

INCOME TAXES:  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 realized or settled.  The effect on deferred tax
assets and  liabilities of a change in tax rates is recognized in the results of
operations in the period that includes the enactment  date. A deferred tax asset
has not been  recorded as of June 28, 2002 and June 29, 2001 due to  uncertainty
of its recoverability in future periods.

NET  EARNINGS  (LOSS)  PER COMMON  SHARE:  Basic  earnings  (loss) per share are
computed  based on the weighted  average  number of common  shares  outstanding.
Diluted  earnings  (loss) per share is computed  based on the  weighted  average
number of common shares  outstanding  increased by dilutive common stock options
and  warrants  and  the  effect  of  assuming  the   conversion  of  outstanding
convertible  preferred stock, if dilutive.  Since the Company incurred losses in
all reported periods,  all securities  convertible into, or exercisable for, the
Company's  common stock were  anti-dilutive.  Therefore,  diluted loss per share
equals  basic  loss  per  share.  The  following  table  summarizes  outstanding
securities that were convertible  into, or exercisable for, the Company's common
stock:



                                          June 28, 2002                 June 29, 2001                  June 30, 2000
                                   ----------------------------  ----------------------------    --------------------------
                                                    Exercise                     Exercise                        Exercise
                                     Quantity         Price        Quantity        Price           Quantity        Price
                                   -------------   ------------  -------------  -------------    ------------  ------------

                                                                                                 
Stock option plans (a)                3,420,341       $1.79         3,263,241        $1.90         2,757,941       $ 2.08
Investor Option                         100,000        2.50           100,000         2.50           100,000         2.50
Warrants                                      -           -                 -            -           200,000         7.03
Warrants                                      -           -            10,000         6.15            10,000         6.15
Warrants (b)                          2,214,000        2.79         2,214,000         2.79         2,214,000         2.79
Unit Purchase Options (b)               414,000        2.69           414,000         2.69           414,000         2.69
Warrant (c)                             750,000        1.00                 -            -                 -            -
Convertible preferred stock (d)               -           -         1,578,641            -           850,474            -
                                   -------------                 -------------                   ------------
                                      6,898,341                     7,579,882                      6,546,415
                                   =============                 =============                   ============

- -----------------------------------
     (a)  Weighted  average  exercise  price of  outstanding  stock  options  at
          year-end.
     (b)  In June 2000, the Company  completed a private  placement of 1,800,000
          units,  each unit  consisting  of one  share of  common  stock and one
          warrant to purchase one share of common stock,  at $2.79 per share. In
          connection with this private placement,  the Company issued to certain
          employees of the placement agent 414,000 Unit Purchase Options ("UPO")
          with an  exercise  price of $2.69 per UPO.  Each UPO  consists  of one
          share of common  stock and one warrant to purchase one share of common
          stock at $2.79 per share.
     (c)  This  warrant  was  issued in June 2002 as  partial  consideration  to
          repurchase  all  outstanding  convertible  preferred  stock.
     (d)  All outstanding  Series C convertible  redeemable  preferred stock was
          repurchased in June 2002. For fiscal 2001 and 2000, assumes conversion
          of the Series C preferred  shares at 95% of the average of the closing
          bid prices of the  Company's  common stock during the ten  consecutive
          trading days immediately preceding the applicable fiscal year end.

CASH EQUIVALENTS: All highly liquid investments with an original maturity at the
time of purchase of three months or less are considered cash equivalents.



                                       27


FAIR  VALUE OF  FINANCIAL  INSTRUMENTS:  The  carrying  amounts of cash and cash
equivalents,  receivables and other current assets,  accounts  payable,  accrued
liabilities and accrued realignment  expenses  approximate fair value because of
the short-term nature of these instruments. The carrying amount of the Company's
term loan and borrowings under the revolving credit facility  approximates  fair
value because these  instruments  have a prime or LIBOR based interest rate that
is adjusted for market rate fluctuations.

STOCK BASED  COMPENSATION:  The Company  applies the  intrinsic  value method in
accounting for its stock option plans. Accordingly,  no compensation expense has
been  recognized for options  granted to employees or directors with an exercise
price at least equal to the market value of the  underlying  common stock at the
date of grant.

COMPREHENSIVE  LOSS: Other  comprehensive  loss was immaterial for the two years
ended June 29, 2001 and  comprehensive  loss equaled net loss for the year ended
June 28, 2002.

SEGMENT INFORMATION:  The Company utilizes the "management"  approach prescribed
in Statement of Financial Accounting Standard (SFAS) No. 131, "Disclosures about
Segments of an Enterprise and Related Information," to assess its segments.  The
management  approach  designates  the  internal  organization  that  is  used by
management  for making  operating  decisions  and assessing  performance  as the
source  of the  Company's  reportable  segments.  SFAS  No.  131  also  requires
disclosures  about products and services,  geographic areas and major customers.
The Company  has  evaluated  the  provisions  of SFAS No. 131 and,  based on the
management approach, has determined that its operating decisions and performance
measures are geared towards one segment.  The Company however, has disclosed the
geographic and major customers' requirements of SFAS No. 131. See Note 7.

RECENTLY  ISSUED  ACCOUNTING   PRONOUNCEMENTS:   In  June  2001,  the  Financial
Accounting  Standards Board approved SFAS No. 141, "Business  Combinations," and
SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 prospectively
prohibits the pooling of interest method of accounting for business combinations
initiated  after  June  30,  2001.  Any  goodwill  resulting  from  acquisitions
completed  after June 30, 2001 may not be  amortized.  Amortization  of existing
goodwill  will  cease upon  implementation  of SFAS No.  142.  SFAS No. 142 also
establishes a new method of testing  goodwill for  impairment on an annual basis
or on an interim  basis if an event  occurs or  circumstances  change that would
reduce the fair value of a reporting unit below its carrying value.  The Company
does not have any recorded  goodwill or other intangible  assets associated with
business combinations.  Therefore,  the implementation of SFAS No. 142, which is
effective at the  beginning  of fiscal 2003 for the Company,  is not expected to
have a material impact on the Company's  consolidated statement of operations or
consolidated balance sheet.

SFAS No. 144,  "Accounting for the Impairment or Disposal of Long-Lived Assets,"
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived assets.  These new rules on asset impairment  supersede SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed  Of," and  portions of APB  Opinion  30,  "Reporting  the Results of
Operations."  This Statement  provides a single  accounting model for long-lived
assets to be disposed of and significantly  changes the criteria that would have
to be met to classify an asset as held-for-sale. Classification as held-for-sale
is an important distinction since such assets are not depreciated and are stated
at the lower of fair value and carrying  amount.  This  Statement  also requires
expected future operating losses from discontinued  operations to be recorded in
the  period(s)  in  which  the  losses  are  incurred,  rather  than  as of  the
measurement  date as previously  required.  The provisions of this Statement are
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2001, and interim periods within those fiscal years. The Company is
required  to adopt SFAS No.  144  effective  at the  beginning  of fiscal  2003.
Management  does not  expect  the  adoption  of SFAS No.  144 to have a material
impact on the Company's consolidated financial statements.



                                       28


SFAS  No.  146,   "Accounting  for  Costs   Associated  with  Exit  or  Disposal
Activities,"  was  issued  in July  2002.  SFAS  No.  146,  which  is  effective
prospectively for exit or disposal activities initiated after December 31, 2002,
applies to costs associated with an exit activity, including restructurings,  or
with a disposal of long-lived assets.  Those activities can include  eliminating
or reducing  product lines,  terminating  employees and contracts and relocating
plant facilities or personnel. SFAS No. 146 requires that exit or disposal costs
be recorded as an operating  expense  when the  liability is incurred and can be
measured  at fair  value.  Commitment  to an exit plan or a plan of  disposal by
itself will not meet the requirement for recognizing a liability and the related
expense  under  SFAS No.  146.  SFAS  No.146  grandfathers  the  accounting  for
liabilities that were previously recorded under EITF Issue 94-3. Therefore,  the
accounting  for the  costs  associated  with the  Company's  exit  and  disposal
activities  during the three years ended June 28, 2002 will be  unaffected  upon
adoption of SFAS No. 146.

NOTE 2 - OPERATIONS RE-ALIGNMENT

In the third quarter of fiscal 2001, as part of management's continuing strategy
to improve profit  margins by finding more  cost-effective  alternative  ways of
producing  its products,  and also as a result of the  successes  under a fiscal
1999 re-alignment plan,  management  committed to a plan to further re-align its
operations.  A key element of the 2001 plan was the  expansion of the  Company's
outsourcing  strategy  with  contract  manufacturers  to  produce a  substantial
portion of the remaining components and subassemblies that the Company was still
manufacturing.  Included in this plan,  were workforce and  production  facility
reductions,  the write-down of certain inventories and manufacturing  machinery,
equipment  and  leasehold  improvements  related  to  manufacturing   activities
conducted in Puerto Rico that were outsourced or products that were  eliminated,
and other cost saving measures.  Accordingly, during the third quarter of fiscal
2001,  the  Company  recorded  a  net  re-alignment  of  operations   charge  of
approximately $6.1 million,  including an inventory  write-down of approximately
$2.7  million  (net of a reversal of a  remaining  allowance  of $96,000  from a
fiscal 1999 re-alignment  charge),  $2.9 million for the write-down of net fixed
assets, a charge of $300,000 for employee  termination  benefits for a workforce
reduction  of 70  employees  and  $300,000  for a lease  commitment  for  excess
manufacturing  space. The corresponding cash activity for the fiscal years ended
June 29, 2001 and June 28, 2002 and the remaining  allowance  balances which are
reflected in "accrued  re-alignment  expenses" in the accompanying  consolidated
balance sheets, are as follows:




                                         Fixed                            Employee              Excess
                                         Asset          Inventory       Termination          Manufacturing
                                      Write-downs      Write-down         Benefits              Space               Total
                                     -------------   --------------   -----------------  --------------------  ----------------
                                                                                                
Fiscal 2001 restructuring costs
 and asset write-downs               $ 2,900,000     $  2,700,000     $      300,000     $       300,000       $   6,200,000
Cash payments during fiscal 2001               -                -           (224,000)            (39,000)           (263,000)
Non-cash activity                     (2,900,000)      (2,700,000)                 -                   -          (5,600,000)
                                     -------------   --------------   -----------------  --------------------  ----------------
Balance June 29, 2001                $         -     $          -     $       76,000     $       261,000       $     337,000
Cash payments during fiscal 2002               -                -            (76,000)            (63,000)           (139,000)
                                     -------------   --------------   -----------------  --------------------  ----------------
Balance June 28, 2002                $         -     $          -     $            -     $       198,000       $     198,000
                                     =============   ==============   =================  ====================  ================


As of June 28, 2002 there were  accrued  severance  costs of $283,000  that were
principally paid during the first two months of fiscal 2003.




                                       29



NOTE 3 - LONG-TERM DEBT AND BORROWINGS UNDER REVOLVING CREDIT FACILITY:

         The composition of long-term debt is as follows:



                                                                                          June 28,             June 29,
                                                                                            2002                 2001
                                                                                      ------------------    ----------------
                                                                                                        
Term loan                                                                               $   455,000           $   683,000
Obligations under capital leases, payable through 2004, bearing interest from
   11.0% to 12.0%, secured by assets with a net book value of $31,000                        13,000                20,000
Installment notes payable through 2004, bearing interest from 8.0% to 9.5%                   21,000                39,000
                                                                                      ------------------    ----------------
                                                                                            489,000               742,000
Current portion                                                                            (476,000)             (252,000)
                                                                                      ------------------    ----------------
                                                                                        $    13,000            $  490,000
                                                                                      ==================    ================


     The Company has a credit facility that consists of a $6.0 million revolving
line of credit and a term loan. The revolving line of credit enables the Company
to have up to $6.0 million of  revolving  credit  loans  outstanding  at any one
time,  limited by a borrowing base equal to 85% of eligible accounts  receivable
and 50% of eligible inventory,  subject to certain reserves. As a result of such
limitations, the maximum borrowings available to the Company was limited to $5.0
million as of June 28,  2002.  Subject to extension  in certain  instances,  the
scheduled  maturity of revolving  credit loans is September 30, 2003,  while the
term loan is to be repaid in equal  installments  through  March 31, 2003 with a
final payment of $175,000,  subject to mandatory  repayments  from certain asset
disposition  proceeds.  As of June 28, 2002,  $455,000 was outstanding under the
term loan. As of June 28, 2002 the Company had no borrowings under the revolving
line of credit  and at June 29,  2001  there were  $721,000  of such  borrowings
outstanding.

     Outstanding  revolving  line of credit  loans bear  interest  at a rate per
annum  based on: (a) a floating  rate equal to the  greater of the bank's  prime
rate,  or 0.5% per annum in excess of a specified  weighted  average of rates on
overnight Federal funds  transactions plus, in either case, 0.25% per annum; (b)
to the extent selected by the Company,  a fixed rate based upon the bank's LIBOR
rate for  specified  loan  periods  plus 2.50% per  annum;  or (c) to the extent
selected  by the  Company,  a rate  equal to the daily  average  of a  published
"one-month"  LIBOR  rate plus  2.50% per  annum.  Outstanding  term  loans  bear
interest  based at the same rates per annum as  revolving  line of credit  loans
plus 0.25% per annum  (5.25% at June 28, 2002 and 7.25% at June 29,  2001).  The
loan  agreements  also require the payment by the Company of specified fees. The
credit facility is secured by a lien and security interest against substantially
all of the  assets of the  Company  and its  subsidiary,  regardless  of whether
comprising a part of the borrowing  base,  and a pledge of all the  subsidiary's
capital stock.

         The loan agreements, as amended, require, among other things, that: (a)
the Company maintain a consolidated tangible net worth of at least $14.0 million
at June 28, 2002 (with such minimum  amount to be increased  each fiscal quarter
thereafter  by an amount equal to 50% of the Company's  consolidated  net income
for the preceding quarter);  (b) capital expenditures not to exceed $5.8 million
for any fiscal year; and (c) no new operating  leases be entered into if, after,
giving  effect  thereto,  the aggregate  annual  rental  payments for all leased
property  (excluding  capital  leases)  would exceed  $750,000 in any one fiscal
year.  The loan  agreements  also impose  limitations  on,  among other  things,
dividends on and  redemptions  (and  repurchases)  of equity  securities and the
incurrence  of  additional  indebtedness.  Due to the  repurchase  of  Series  C
Convertible  Redeemable  preferred  stock and the loss  incurred  in the  fourth
quarter,  the Company was not in compliance with its tangible net worth covenant
at June 28, 2002. On September 24, 2002 the lender amended the loan agreement so
that the Company was in compliance with the revised  covenant and also agreed to
an extension of the credit facility until September, 2003.



                                       30


     Future payments for long-term debt are as follows:

       Fiscal Year                                         Amount
       ----------------------------------------     -----------------
       2003                                         $     476,000
       2004                                                13,000
                                                    -----------------
                                                          489,000
       Less: current portion                             (476,000)
                                                    -----------------
                                                    $      13,000
                                                    =================

     In the fourth quarter of fiscal 2000, the holder of the Company's  $750,000
unsecured  subordinated  note  converted that note into 428,571 shares of common
stock at a reduced  conversion price.  This transaction  resulted in a charge of
approximately $332,000 that was recorded in other income (expense).

NOTE 4 - INCOME TAXES

     The tax effects of temporary  differences and net operating loss and credit
carryforwards that give rise to the net deferred tax assets are as follows:

                                                                     June 28,
                                                                       2002
                                                                   -------------
Inventory                                                          $  1,829,000
Accounts receivable                                                      35,000
Property, plant and equipment depreciation and impairment charges     4,155,000
Accrued expenses                                                        271,000
Federal net operating loss carryforwards                             10,338,000
Business credit carryforwards                                           574,000
                                                                   -------------
                                                                     17,202,000
Less: valuation allowance                                           (17,202,000)
                                                                   -------------
                                                                   $     -
                                                                   =============

     At June 28, 2002, for U.S. Federal income tax purposes, the Company had net
operating loss  carryforwards  of approximately  $29,538,000,  which expire from
2008 to 2022. At June 28, 2002,  the Company has provided a valuation  allowance
against all its net deferred tax assets due to the  uncertainty of realizing any
benefit therefrom in the future.

     Prior to July 1, 2000,  the Company had elected the  application of Section
936 of the U.S. Internal Revenue Code of 1986, as amended  ("Code").  Under that
section,  the Company was entitled to a federal tax credit in an amount equal to
the lesser of the United States federal tax  attributable  to its taxable income
arising  from the  active  conduct of its  business  within  Puerto  Rico or the
economic  activity  based  credit  limitation  (on  a  non-consolidated  basis),
provided  that in its  current and two  preceding  tax years at least 80% of its
gross income and at least 75% of its gross  income from the active  conduct of a
trade or business were from Puerto Rico sources.  Principally as a result of the
Company's  restructurings,  the potential for benefits under Section 936 for the
Company  was  substantially  reduced.  Accordingly,  in  order to  optimize  the
Company's tax structure, during fiscal 2001 the Company ended its election under
Section 936 of the Code.

NOTE 5 - COMMON STOCK, STOCK OPTIONS AND WARRANTS:

     STOCK OPTION  PLANS:  The  Company's  1995 Stock Option Plan and 1998 Stock
Option Plan permit each of the Board of Directors and the Compensation Committee
of the Board of  Directors  to grant,  until  September  2005 and October  2008,
respectively,  options to employees  (including  officers and  directors who



                                       31


are  employees)  and  consultants   covering  1,250,000  and  2,500,000  shares,
respectively,  of common  stock.  The  Board of  Directors  or the  Compensation
Committee  determines  vesting  periods,  option terms,  which may not exceed 10
years, and exercise prices. At June 28, 2002,  options to purchase 1,194,500 and
1,833,841  shares  were   outstanding   under  the  1995  Plan  and  1998  Plan,
respectively.  Additionally,  47,000 options are outstanding under the Company's
1986 Stock Option Plan,  although no further  options may be granted  under that
plan.

     The 1994  Non-Employee  Director  Stock  Option Plan covers an aggregate of
700,000 shares of common stock (with 345,000 options  outstanding as of June 28,
2002) and  provides  that (i)  non-employee  directors  are  granted  options to
purchase 25,000 shares of common stock upon their initial  election to the Board
and following each annual meeting of stockholders  thereafter;  (ii) all options
vest in full  immediately  following  their  grant;  (iii)  the term of  options
granted  is ten  years;  and (iv) the period  following  termination  of service
during which a  non-employee  director may exercise an option is twelve  months,
except that an option shall automatically terminate upon cessation of service as
a non-employee director for cause.

     The exercise  price of all options  granted under all the plans has equaled
at least the market value of the common stock on the dates of grants.

     Certain  information  relating to the  employee  stock option plans and the
director plan for the years ended June 28, 2002, June 29, 2001 and June 30, 2000
follows:



                                                                         Fiscal Year Ended
                                     -------------------------------------------------------------------------------------------
                                           June 28, 2002                   June 29, 2001                   June 30, 2000
                                     ---------------------------     ---------------------------    ----------------------------
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Number of       Exercise        Number of       Exercise       Number of        Exercise
                                        Shares         Price            Shares         Price           Shares          Price
                                     ------------    -----------     ------------    -----------    -------------   ------------
                                                                                                      
Outstanding at beginning of year      3,263,241          $1.90        2,757,941          $2.08       2,474,501          $2.18
Granted                                 280,000           0.63          759,000           1.39         534,000           1.60
Exercised                                     -           -              (1,800)          1.56         (34,200)          1.56
Canceled or expired                    (122,900)          1.97         (251,900)          2.43        (216,360)          2.10
                                     ------------    -----------     ------------    -----------    -------------   ------------
Outstanding at end of year            3,420,341          $1.79        3,263,241          $1.90       2,757,941          $2.08
                                     ============    ===========     ============    ===========    =============   ============

Options exercisable at end of
   period                             2,062,358                         859,900                        773,369
Shares available for future grant
   at end of period                   1,018,459                       1,177,959                        196,059


     The following is additional  information relating to options outstanding as
of June 28, 2002:



                                                       Weighted            Weighted                            Weighted
                                                        Average            Average            Number            Average
          Exercise                   Number            Exercise           Remaining          of Shares         Exercise
        Price Range                of Shares             Price           Life (Years)       Exercisable         Price
- -----------------------------    ---------------     --------------     ---------------    --------------    --------------
                                                                                              
        $0.41 - $1.50                  912,500            $0.97               7.9               451,000            $0.98
         1.51 -  2.00                1,475,500             1.64               6.0               906,653             1.63
         2.01 -  2.50                  905,341             2.31               6.1               577,705             2.31
         2.51 -  8.25                  127,000             5.70               3.0               127,000             5.70
                                 ---------------     --------------     ---------------    --------------    --------------
                                    3,420,341            $1.10               6.3             2,062,358            $1.73
                                 ===============     ==============     ===============    ==============    ==============


     The Company has adopted  the  disclosure-only  provisions  of SFAS No. 123,
"Accounting  for  Stock-Based  Compensation."  If the  Company  had  elected  to
recognize  compensation  cost based on the fair value of the options  granted at
grant date,  as  prescribed  by SFAS No. 123, the  Company's net loss would have
been increased to the pro forma amounts indicated in the table below.


                                       32




                                                                              Fiscal Year Ended
                                                     ---------------------------------------------------------------------
                                                        June 28, 2002           June 29, 2001           June 30, 2001
                                                     --------------------     -------------------    ---------------------
                                                                                                 
Net loss:
  As reported                                          $     (6,821,000)      $     (7,540,000)           $ (1,018,000)
  Pro Forma                                            $     (7,662,000)      $     (8,619,000)           $ (2,105,000)
Diluted loss per share:
  As reported                                          $          (0.56)      $          (0.65)           $      (0.11)
  Pro Forma                                            $          (0.63)      $          (0.74)           $      (0.23)


     The weighted average fair value of options granted were determined based on
the Black-Scholes option-pricing model, utilizing the following assumptions:



                                                                    June 28,             June 29,              June 30,
                                                                      2002                  2001                 2000
                                                                 ----------------    ------------------    -----------------
                                                                                                      
Expected term                                                        5 years             5 Years               5 Years
Interest rate                                                        3.1%                5.4%                  6.0%
Volatility                                                           88.1%               65.1%                 62.3%
Dividends                                                            0%                  0%                    0%
Weighted average fair value of options granted                       $0.44               $0.83                 $0.93


     OTHER OPTIONS AND WARRANTS  OUTSTANDING:  As of June 28, 2002,  the Company
had  outstanding  an option  exercisable  into 100,000 shares of common stock at
$2.50 per share that expires in July 2003.

     In June 2000, the Company  completed a private placement of 1,800,000 units
at $1.75 per unit,  each unit  consisting  of one share of common  stock and one
warrant to purchase one share of common stock,  for net proceeds of  $2,527,000.
Each warrant entitles its holder to purchase,  until December 8, 2004, one share
of common stock at an exercise price of $2.79.  In connection  with this private
placement,  the  Company  issued to certain  employees  of the  placement  agent
414,000 Unit Purchase  Options  (UPO).  Each UPO can be exercised at an exercise
price of $2.69 per UPO until December 8, 2004. Each UPO consists of one share of
common  stock and one  warrant to purchase  one share of common  stock at $2.79.
Both the warrants and UPOs are subject to possible  adjustment  of the number of
shares  issuable upon their exercise and their exercise prices if certain events
occur.

     In June 2002,  the Company  issued a warrant to purchase  750,000 shares of
common stock (see Note 6.)

NOTE 6 - PREFERRED STOCK

     The Company is  authorized  to issue up to  1,000,000  shares of  Preferred
Stock in series,  with each series  having  such  powers,  rights,  preferences,
qualifications and restrictions as determined by the Board of Directors.

     SERIES  C  CONVERTIBLE  PREFERRED  STOCK:  In  January  1998,  the  Company
completed a private placement of 5,000 shares of Series C Convertible  Preferred
Stock (the "Series C Preferred  Stock") and warrants to purchase an aggregate of
200,000 shares of its common stock at an exercise price of $7.03 per share,  all
of which  warrants  expired  unexercised  on January 25, 2001,  for an aggregate
purchase price of $5.0 million.  The Series C Preferred Stock bore no dividends,
were convertible into shares of the Company's common stock at a conversion price
equal to the lower of $5.58 per share or 95% of the  average of the  closing bid
prices of the  Company's  common stock during the ten  consecutive  trading days
immediately  preceding the conversion date of the Series C Preferred  Stock. The
Series C Preferred  Stock was redeemable at the option of the holders at a price
equal to $1,150  per share in  certain  events,  including  the  failure  of the
Company to maintain  the  listing of the  Company's  common  stock on the Nasdaq
National  Market.  Because


                                       33


the Series C Preferred  Stock had conditions for redemption that were not solely
within the control of the Company, they were classified outside of stockholders'
equity in the accompanying  consolidated balance sheets.  During fiscal 2002 and
2001, no shares were converted.  During fiscal 2000, 1,224 shares were converted
into 584,815 shares of common stock.

     On June 21, 2002, the Company repurchased all of the remaining  outstanding
Series C Preferred  Stock in exchange  for $1.2 million in cash and a warrant to
purchase  750,000  shares of common stock at $1.00 per share  exercisable  until
June 2005. Costs associated with the transaction were $50,000. The fair value of
the warrant was $96,000 based on the Black  Scholes  option-pricing  model.  The
excess of the carrying value of the Series C Preferred  Stock of $1,626,000 over
the fair value of the  consideration  paid to repurchase  the Series C Preferred
Stock and costs of the  transaction,  amounting to $280,000,  was recorded as an
increase to additional paid-in capital.

     SERIES D JUNIOR  PARTICIPATING  PREFERRED  STOCK:  In May 1998, the Company
adopted  a  Stockholder  Rights  Plan  providing  for  the  distribution  to the
Company's  stockholders  of one Right  ("Right") for each share of the Company's
common stock issued and  outstanding  at the opening of business on May 21, 1998
(the "Distribution Date") and each subsequent share of common stock issued. Each
Right entitles the registered holder of a share of common stock to purchase from
the Company 1/1000 of a share of Series D Junior  Participating  Preferred Stock
of the Company,  at a price of $30 per Right (the "Purchase Price"),  subject to
adjustment.  The Rights have a term of ten years, have no voting power or rights
to  dividends,  are not  detachable  and not  separately  transferable  from the
Company's  common stock until they become  exercisable.  In general,  the Rights
become  exercisable  following  an  announcement  that  a  person  or  group  of
affiliated  or  associated   persons  (an  "Acquiring   Person")  owns,  or  the
commencement  of a tender offer or exchange  offer that would result in a person
or group beneficially  owning, at least 20% of the Company's  outstanding common
stock.  If any  person  becomes  an  Acquiring  Person by  acquiring  beneficial
ownership of at least 20% of the Company's common stock,  each outstanding Right
(other  than those  owned by an  Acquiring  Person)  will "flip in" and become a
right to buy, at the  Purchase  Price,  that number of shares of common stock of
the Company that will have a market value of two times the Purchase Price. After
a person becomes an Acquiring  Person (but before such Acquiring Person owns 50%
or more of the  outstanding  common  stock),  the  Company may permit each Right
(other than those owned by an Acquiring Person) to be exchanged, without payment
of the  Purchase  Price,  for one share of common  stock.  If (i) the Company is
acquired in a merger or other business  combination  transaction and the Company
does not  survive  or the  Company  merges,  consolidates  or engages in a share
exchange  with  another  person and does survive but all or part of its stock is
changed or (ii) at least 50% of the Company's assets or earning power is sold or
transferred,  then each outstanding Right will "flip over" and become a right to
buy,  at the  Purchase  Price,  that  number of  shares  of common  stock of the
acquiring company that will have a market value of two times the Purchase Price.
The Company may redeem the Rights in whole,  but not in part, at a price of $.01
per Right at any time prior to the time a person acquires  beneficial  ownership
of at least 20% of the  Company's  common stock and, if certain  conditions  are
met, within ten days following the time a person has acquired 20% or more of the
common stock.





                                       34


NOTE 7 - SIGNIFICANT CUSTOMERS, EXPORT SALES AND GEOGRAPHICAL SEGMENTS:
         SIGNIFICANT CUSTOMERS

     The  following  customers  accounted  for more  than  10% of the  Company's
consolidated net sales during one or more of the years presented below:



                                                                      Fiscal Year Ended
                                                     ----------------------------------------------------
                                                         June 28,          June 29,          June 30,
                                                          2002               2001             2000
                                                     ---------------    -------------    ----------------
                                                                                     
     Verizon Corporation (1)                               57%                33%             25%
     Tyco Electronics Corporation (2)                      11%                26%             19%
     Corning Cable Systems LLC (3)                          2%                 7%             12%
     Telco Sales, Inc.                                      6%                 7%             12%

- ------------------------------

     (1)  On  June  30,  2000,  a  wholly-owned   subsidiary  of  Bell  Atlantic
          Corporation was merged with and into GTE Corporation  resulting in GTE
          Corporation becoming a wholly-owned  subsidiary of Bell Atlantic.  The
          combined  company is doing  business  as Verizon  Communications.  The
          Company  has  made  sales to Bell  Atlantic  and a  subsidiary  of GTE
          Corporation.  The Company is operating  under a supply  agreement with
          Verizon  that  expires  in April  2004  and  provides  for a  possible
          extension for up to one year from that date.
     (2)  Tyco Electronics  Corporation (a successor to Raychem  Corporation) is
          an OEM that purchases overvoltage protection products from the Company
          for inclusion  within their products,  including NIDs. The Company has
          received  a letter  from  Tyco,  that also  owns a  company  that is a
          competitor and customer of the Company, alleging that a product of the
          Company infringes on one or more of Tyco's patents and that Tyco would
          be willing to license  the  patents to the  Company.  The  Company has
          consulted  its  outside  counsel  and  believes  there  is  no  patent
          infringement.
     (3)  Corning Cable Systems LLC (formerly Siecor Corporation) is an OEM that
          supplies NIDs to Telcos and is required by certain  Telcos to purchase
          TII's overvoltage surge protectors for inclusion within their NIDs.

     EXPORT SALES: For each of the three years ended June 28, 2002, export sales
were less than 10% of consolidated net sales.

     GEOGRAPHICAL  SEGMENTS:  The Company does not have any operating facilities
or producing  assets  outside the United States and Puerto Rico,  except certain
equipment  owned by the  Company in those  geographic  areas is  utilized by the
Company's outsource  manufacturers in Asia. The net book value of such equipment
held by the Company's outsource  manufacturers was approximately $2.6 million at
June 28, 2002. Consequently, the Company's operations located in Puerto Rico and
New York are managed as one geographic segment.

     On May 3,  2000 the  Company  entered  into an  agreement  with a  contract
manufacturer  in Asia to outsource the  manufacture  of certain of its gas tubes
used in its products.  The agreement is for ten years,  but may be terminated by
either party after four years with one year's  advance  notice.  On November 24,
1998 the Company  entered into an agreement with an indefinite term with another
contract  manufacturer  in Asia,  to  manufacture  and  supply  products  to the
Company.

NOTE 8 - COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS

     The Company  leases real property and equipment  under various  leases with
terms expiring  through April 2006. The leases require  minimum annual  rentals,
exclusive of real property taxes, of approximately  $226,000,  $86,000,  $78,000
and  $78,000  in  fiscal  years  2003,   2004,   2005  and  2006   respectively.
Substantially all of the real property leases contain escalation clauses related
to increases in property taxes.



                                       35


     The Company has  received a letter from Tyco that also owns a Company  that
is a  competitor  and customer of the  Company,  alleging  that a product of the
Company  infringes  on one or more of  Tyco's  patents  and that  Tyco  would be
willing to license the patents to the  Company.  The Company has  consulted  its
outside counsel and believes there is no patent infringement.

     The Company  entered into an agreement with David Garwood,  a member of the
Board of Directors, to provide strategic planning consulting services from April
1, 2002 to March 31, 2003 at $10,000 per quarter.

     Since fiscal year 1982, the Company has leased  equipment from PRC Leasing,
Inc.,  a  corporation  owned by Alfred J.  Roach,  the  Chairman of the Board of
Directors of the  Company.  This lease was amended on June 5, 2002 to reduce the
annual  rental to $50,000 per annum.  The rental paid prior to the amendment was
$139,000 per annum.

     The  Company  leases  two  houses  near the  Company's  Copiague,  New York
facility  from Timothy J. Roach,  President and Chief  Executive  Officer of the
Company,  at an  aggregate  annual  rental of $31,000.  The  Company  also bears
insurance and maintenance costs which  approximate  $10,000 per year. The houses
are used by Alfred J. Roach and other  executives,  directors and employees when
visiting the Company's New York facility.

     Rental expense,  including  property taxes,  for fiscal 2002, 2001 and 2000
was  approximately  $578,000,  $584,000  and  $681,000  respectively,  including
$139,000 for fiscal 2002 and 2001,  and $200,000 for fiscal 2000 relating to the
equipment leases with PRC.

NOTE 9 - EMPLOYEE BENEFITS

     The Company has a defined  contribution  plan which qualifies as a deferred
salary  arrangement  under Section 401(k) of the Internal Revenue Code. The plan
covers substantially all U.S. and Puerto Rico employees who meet the eligibility
requirements  and requires the Company to match  employees'  contributions up to
specified  limitations  and subject to certain vesting  schedules.  The matching
expense for the Company due to these plans was $26,000,  $25,000 and $25,000 for
the  fiscal  years  ended  June  28,  2002,  June 29,  2001  and June 30,  2000,
respectively.

The  Company  does not  provide  its  employees  any  other  post-retirement  or
post-employment   benefits,   except   discretionary   severance  payments  upon
termination of employment.

NOTE 10 - SUPPLEMENTAL CONSOLIDATED BALANCE SHEET INFORMATION


                                                                                   June 28,                  June 29,
                                                                                     2002                      2001
                                                                              --------------------      --------------------
                                                                                                    
Accounts receivable:
     Trade accounts receivable                                                  $    3,602,000            $    7,150,000
     Other receivables                                                                  16,000                    98,000
     Less: allowance for doubtful accounts                                            (100,000)                  (58,000)
                                                                              --------------------      --------------------
                                                                                $    3,518,000            $    7,190,000
                                                                              ====================      ====================
Inventories:
     Raw materials and subassemblies                                            $    4,101,000            $    3,967,000
     Work in progress                                                                  144,000                 2,649,000
     Finished goods                                                                  3,617,000                 7,824,000
                                                                              --------------------      --------------------
                                                                                     7,862,000                14,440,000
Less: write-down to net realizable value                                              (500,000)                 (640,000)
                                                                              --------------------      --------------------
                                                                                $    7,362,000            $   13,800,000
                                                                              ====================      ====================
Property, plant and equipment:
     Machinery and equipment                                                    $    5,636,000            $   18,405,000
     Tools, dies and molds                                                           1,308,000                 6,757,000
     Leasehold improvements                                                          1,126,000                 3,924,000
     Office fixtures, equipment and other                                              326,000                 2,092,000
                                                                              --------------------      --------------------
                                                                                     8,396,000                31,178,000

                                       36


    Less: accumulated depreciation                                                  (2,550,000)              (22,780,000)
                                                                              --------------------      --------------------
                                                                                $    5,846,000            $    8,398,000
                                                                              ====================      ====================
Accounts payable and accrued liabilities:
     Accounts payable                                                           $    1,853,000            $    4,984,000
     Accrued payroll, incentive and vacation                                           763,000                   375,000
     Accrued payroll taxes                                                               4,000                    30,000
     Accrued legal and professional fees                                               202,000                   348,000
     Other accrued expenses                                                            240,000                   375,000
                                                                              --------------------      --------------------
                                                                                $    3,062,000           $     6,112,000
                                                                              ====================      ====================


NOTE 11 - QUARTERLY FINANCIAL DATA (UNAUDITED) AND FOURTH QUARTER CHARGES

     The following table reflects the unaudited quarterly results of the Company
for the fiscal years ended June 28, 2002 and June 29, 2001:



                                                                                                                  Diluted
                                                                          Operating                               Net (Loss)
                                                         Gross              (Loss)            Net (Loss)           Income
       Quarter Ended                Net Sales         Profit (Loss)         Income              Income            Per Share
- -----------------------------    ---------------    ----------------   ----------------    ---------------    -----------------
                                                                                                  
2002 FISCAL YEAR
September 28, 2001                  $9,098,000        $2,270,000        $   (210,000)       $  (237,000)          $(0.02)
December 28, 2001                    6,432,000         1,391,000          (1,189,000)        (1,199,000)           (0.10)
March 29, 2002                       6,988,000         1,679,000            (857,000)          (848,000)           (0.07)
June 28, 2002 (a)                    7,283,000           (32,000)         (4,609,000)        (4,537,000)           (0.36)

2001 FISCAL YEAR
September 29, 2000                 $10,510,000        $2,388,000       $      33,000       $     50,000          $  0.00
December 29, 2000                   10,805,000         2,442,000              36,000             70,000             0.01
March 30, 2001 (b)                   8,228,000          (748,000)         (6,960,000)        (6,937,000)           (0.59)
June 29, 2001                        9,780,000         2,396,000            (698,000)          (723,000)           (0.06)


     (a)  During the fourth  quarter of fiscal 2002,  as a result of new product
          configurations  and  the  notification  from  certain  customers  that
          certain products would no longer be ordered,  the Company  reevaluated
          excess  and  obsolete   inventory   and  also  made  the  decision  to
          discontinue  the Digital  Closet  product  line.  As a result,  in the
          fourth quarter of fiscal 2002,  the Company  recorded a charge of $1.9
          million for the write-down of inventories. The Company also recorded a
          charge of $1,716,000  for the  impairment of long-lived  assets in the
          fourth quarter of fiscal 2002 (see Note 1).
     (b)  The net loss  includes  a net  charge  of $6.1  million  for  costs to
          re-align  operations,  $2.7  million  of which was due to the  related
          inventory  write-down  and has been  reflected as a reduction of gross
          profit (see Note 2).




                                       37




ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURES

     As recommended by the Company's  Audit  Committee,  the Company's  Board of
Directors  on April 9, 2002  decided to no longer  engage  Arthur  Andersen  LLP
("Andersen") as the Company's  independent  public  accountants and engaged KPMG
LLP ("KPMG") to serve as the Company's independent public accountants. While the
Company's  stockholders,  at the Annual Meeting of Stockholders held on December
5, 2001,  ratified  the  appointment  of Andersen as the  Company's  independent
public accountants for the fiscal year ending June 28, 2002, the Company's Board
of Directors retained the right to select different auditors should it then deem
it in the Company's  interests.  The selection of KPMG was based on, among other
factors,  KPMG's  industry  expertise and the engagement  team's  experience and
qualifications.

     Andersen's  report on the  financial  statements of the Company for each of
the past two fiscal years did not contain any adverse  opinion or  disclaimer of
opinion and was not  qualified  or modified  as to  uncertainty,  audit scope or
accounting principles.

     During the  Company's  two most recent  fiscal  years,  and the  subsequent
interim period through the date of termination of Andersen's  engagement,  there
were no  disagreements  with Andersen on any matter of accounting  principles or
practices, financial statement disclosure, or auditing scope or procedure, which
disagreements,  if not  resolved to the  satisfaction  of  Andersen,  would have
caused Andersen to make reference to the subject matter of the  disagreements in
connection with their report on the Company's  consolidated financial statements
for such years.

     During the  Company's  two most recent  fiscal  years,  and the  subsequent
interim period through the date of termination of Andersen's  engagement,  there
was no  "reportable  event,"  as that term is defined  in Item  304(a)(1)(v)  of
Regulation  S-K, and there was no  disagreement  or  difference  of opinion with
Andersen regarding any "reportable event."

     During the two most recent fiscal years and the  subsequent  interim period
through the date of this Report, neither the Company nor anyone on behalf of the
Company consulted KPMG regarding either the application of accounting principles
to a specified  transaction,  either completed or proposed, or the type of audit
opinion that might be rendered on the financial statements of the Company or any
matter that was either the subject of a disagreement, within the meaning of Item
304(a)(1)(iv)  of  Regulation  S-K,  or any  reportable  event,  as that term is
defined in Item 304(a)(1)(v) of Regulation S-K.

     The Company provided  Andersen with a copy of the foregoing  statements and
requested  that  Andersen  furnish the Company  with a letter  addressed  to the
Securities and Exchange Commission stating whether it agrees with the statements
made by the Company. By letter dated April 12, 2002 to the Commission,  Andersen
advised that it was in agreement with the statements contained above, except for
the information contained in the first and fifth paragraphs which did not relate
to Andersen.


                                    PART III

     The  information  called  for by Part III  (Items 10, 11, 12 and 13 of Form
10-K) is  incorporated  herein by  reference to such  information  which will be
contained in the Company's  Proxy  Statement to be filed  pursuant to Regulation
14A of the  Securities  Exchange Act of 1934 with respect to the Company's  2002
Annual Meeting of Stockholders.



                                       38


                                     PART IV

ITEM 14.  CONTROLS AND PROCEDURES.

          (a)  Not applicable to this Report.

          (b)  There  were no  significant  changes  in the  Company's  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of the most recent evaluation of those controls.



ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1)  Reports of Independent Public Accountants.............................20
         Consolidated Balance Sheets at June 28, 2002 and June 29,
             2001.............................................................22
         Consolidated Statements of Operations for each of the three years
             in the period ended June 28, 2002................................23
         Consolidated Statements of Stockholders' Equity for each of the
             three years in the period ended June 28, 2002....................24
         Consolidated Statements of Cash Flows for each of the three
             years in the period ended June 28, 2002..........................25
         Notes to Consolidated Financial
             Statements.......................................................26

(a)(2)   Schedule II - Valuation and Qualifying Accounts.....................S-1

     (3) Exhibits
         --------

Exhibit
Number                                Description
- ------                                -----------

2            Asset Purchase  Agreement,  dated February 26, 1999, by and between
             TII-Ditel,  Inc.  and Ditel,  Inc.  Incorporated  by  reference  to
             Exhibit 2 to the Company's  Current  Report on Form 8-K dated (date
             of earliest event reported) February 26, 1999. (File No. 1-8048).

3(a)(1)      Restated Certificate of Incorporation of the Company, as filed with
             the  Secretary  of State of the State of Delaware  on December  10,
             1996.  Incorporated  by  reference  to  Exhibit 3 to the  Company's
             Quarterly Report on Form 10-Q for the fiscal quarter ended December
             27, 1996 (File No. 1-8048).

3(a)(2)      Certificate of Designation, as filed with the Secretary of State of
             the  State  of  Delaware  on  January  26,  1998.  Incorporated  by
             reference to Exhibit 4.1 to the  Company's  Current  Report on Form
             8-K dated (date of earliest event reported)  January 26, 1998 (File
             No. 1-8048).

3(a)(3)      Certificate of Designation, as filed with the Secretary of State of
             the State of Delaware on May 15, 1998. Incorporated by reference to
             Exhibit 4.1 to the Company's Current Report on Form 8-K dated (date
             of earliest event reported) May 7, 1998 (File No. 1-8048).

3(a)(4)      Certificate   of  Amendment  of  the   Company's   Certificate   of
             Incorporation, as filed with the Secretary of State of the State of
             Delaware on December 5, 2001.  Incorporated by reference to Exhibit
             4.1 to the  Company's  Current  Report on Form 8-K  dated  (date of
             earliest event reported) December 5, 2001 (File No. 1-8048).

3(b)         By-laws of the Company,  as amended.  Incorporated  by reference to
             Exhibit  4.02 to  Amendment  No.  1 to the  Company's  Registration
             Statement on Form S-3 (File No. 33- 64980).



                                       39


4(a)         Rights  Agreement  dated as of May 15, 1998 between the Company and
             Harris  Trust & Savings  Bank  formerly  Harris  Trust of Chicago).
             Incorporated  by reference to Exhibit 4.1 to the Company's  Current
             Report on Form 8-K dated (date of earliest  event  reported) May 7,
             1998 (File No. 1-8048).

4(b)(1)      Revolving Credit,  Term Loan and Security Agreement dated April 30,
             1998 among Company,  TII Corporation and GMAC Commercial Credit LLC
             (successor of BNY Financial Corporation)  ("Lender").  Incorporated
             by reference to Exhibit 4(a)(i) to the Company's  Quarterly  Report
             on Form 10-Q for the fiscal  quarter ended March 27, 1998 (File No.
             1-8048).

4(b)(2)      Consent  and  Amendment  dated  as of July  22,  1999  between  the
             Company, TII Corporation and the Lender.  Incorporated by reference
             to Exhibit  4(b)(1)B to the Company's Annual Report on Form10-K for
             the fiscal year ended June 25, 1999 (File No. 1-8048).

4(b)(3)      Consent and  Amendment  dated as of September  26, 2001 between the
             Company  and the  Lender.  Incorporated  by  reference  to  Exhibit
             4(b)(1)(C)  to the  Company's  Annual  Report  on Form 10-K for the
             fiscal year ended June 29, 2001 (File No. 1-8048).

4(b)(4)*     Amendment  dated as of  September  26, 2001 between the Company and
             the Lender.

4(b)(5)*     Amendment  dated as of June 7, 2002  between  the  Company  and the
             Lender.

4(b)(6)*     Amendment  dated as of  September  24, 2002 between the Company and
             the Lender.

4(b)(7)      Patent Collateral Assignment and Security Agreement between Company
             and Lender.  Incorporated  by reference  to Exhibit  4(e)(i) to the
             Company's  Quarterly  Report  on Form 10-Q for the  fiscal  quarter
             ended March 27, 1998 (File No. 1-8048).

4(b)(8)*     Amended and  Restated  Patent  Collateral  Assignment  and Security
             Agreement between Company and Lender dated as of December 10, 2001.

4(b)(9)      Trademark  Collateral  Assignment  and Security  Agreement  between
             Company and Lender.  Incorporated by reference to Exhibit  4(e)(ii)
             to the  Company's  Quarterly  Report  on Form  10-Q for the  fiscal
             quarter ended March 27, 1998 (File No. 1-8048).

4(b)(10)*    Amended and Restated Trademark  Collateral  Assignment and Security
             Agreement between Company and Lender dated as of December 10, 2001.

10(a)(1)+    1986 Stock Option Plan of the Company, as amended.  Incorporated by
             reference to Exhibit 10.2 to the Company's Quarterly Report on Form
             10-Q for the fiscal  quarter  ended  September  27,  1996 (File No.
             1-8048).

10(a)(2)+    1994   Non-Employee   Director   Stock  Option  Plan,  as  amended.
             Incorporated  by  reference  to Exhibit  10(a)(2) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 29, 2001
             (File No. 1-8048).

10(a)(3)+    1995 Stock Option Plan,  as amended.  Incorporated  by reference to
             Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the
             fiscal quarter ended December 26, 1997 (File No. 1-8048).

10(a)(4)+    1998 Stock Option Plan,  as amended.  Incorporated  by reference to
             Exhibit  10(a)(4) to the  Company's  Annual Report on Form 10-K for
             the fiscal year ended June 29, 2001 (File No. 1-8048).

10(b)(1)+    Amended and  Restated  Employment  Agreement  dated as of August 1,
             1997  between  the Company  and  Timothy J Roach.  Incorporated  by
             reference to Exhibit  10(b)(1) to the  Company's  Annual  Report on
             Form  10-K for the  fiscal  year  ended  June 27,  1997  (File  No.
             1-8048).



                                       40


10(b)(2)+    Employment  Agreement  dated as of  September  5, 2000  between the
             Company and  Kenneth A.  Paladino.  Incorporated  by  reference  to
             Exhibit  10(b)(7) to the  Company's  Annual Report on Form 10-K for
             the fiscal year ended June 30, 2000 (File No. 1-8048).

10(b)(3)+    Employment  Agreement dated as of June 30, 2000 between the Company
             and Thomas J. Guzek.  Incorporated by reference to Exhibit 10(b)(8)
             to the  Company's  Annual  Report on Form 10-K for the fiscal  year
             ended June 30, 2000 (File No. 1-8048).

10(b)(6)+*   Consultant Agreement dated as of March 29, 2002 between the Company
             and R. Dave Garwood.

10(c)(1)(A)  Equipment  Lease dated July 18,  1991  between  PRC  Leasing,  Inc.
             ("PRC")  and the  Company.  Incorporated  by  reference  to Exhibit
             10(b)(57) to the Company's Current Report on Form 8-K for the month
             of July 1991 (File No. 1-8048).

10(c)(1)(B)  Amendment  dated July 18,  1992 to  Equipment  Lease dated July 18,
             1991  between the Company and PRC.  Incorporated  by  reference  to
             Exhibit  10(b)(67) to the Company's  Annual Report on Form 10-K for
             the fiscal year ended June 25, 1993 (File No. 1- 8048).

10(c)(1)(C)  Second  Amendment  dated February 25, 1993 to Equipment Lease dated
             July  18,  1991  between  the  Company  and  PRC.  Incorporated  by
             reference to Exhibit  10(b)(7) to the  Company's  Annual  Report on
             Form  10-K for the  fiscal  year  ended  June 25,  1993  (File  No.
             1-8048).

10(c)(1)(D)  Restated Third Amendment dated December 14, 1993 to Equipment Lease
             dated July 18, 1991  between the Company and PRC.  Incorporated  by
             reference to Exhibit  4(d) to  Amendment  No. 2 to the Schedule 13D
             filed by Alfred J. Roach (File No. 1-8048).

10(c)(1)(E)  Fourth  Amendment dated June 27, 2000 to Equipment Lease dated July
             18, 1991 between the Company and PRC.  Incorporated by reference to
             Exhibit  10(C)1(E) to the  Company's  Annual Report on Form10-K for
             the fiscal year ended June 30, 2000 (File No.1-8048).

10(c)(1)(F)  Fifth  Amendment  dated July 18, 2001 to Equipment Lease dated July
             18, 1991 between the Company and PRC.  Incorporated by reference to
             Exhibit 10(c)(1)(F) to the Company's Annual Report on Form 10-K for
             the fiscal year ended June 29, 2001 (File No. 1-8048).

10(c)(1)(G)* Sixth  Amendment  dated June 5, 2002 to Equipment  Lease dated July
             18, 1991 between the Company and PRC.

10(d)(1)     Lease  Contract dated April 27, 1998 between the Company and Puerto
             Rico Industrial  Development Company.  Incorporated by reference to
             Exhibit  10(a) to the Company's  Quarterly  Report on Form 10-Q for
             the fiscal quarter ended March 27, 1998 (File No. 1-8048).

10(e)(1)*    Exchange  Agreement  dated as of June 21, 2002  between the Company
             and the  remaining  investor  in the  Company's  January  26,  1998
             private placement.

10(e)(2)*    Warrant dated as of June 21, 2002 issued to the remaining  investor
             in the Company's June 26, 1998 private placement.

10(e)(3)*    Registration  Rights  Agreement dated as of June 21, 2002 issued to
             the  remaining  investor in the  Company's  June 26,  1998  private
             placement.

10(f)(1)     Form of Warrant  issued to the investors in the  Company's  June 8,
             2000 private  placement and  underlying  the Unit Purchase  Option.
             Incorporated  by  reference  to Exhibit  10(f)(1) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 30, 2000
             (File No. 1-8048).



                                       41


10(f)(2)     Subscription   Agreement   and  Investor   Information   Statement,
             including  registration  rights undertaking of the Company,  by and
             among the Company and the investors in the  Company's  June 8, 2000
             private placement. Incorporated by reference to Exhibit 10(f)(2) to
             the Company's  Annual Report on Form 10-K for the fiscal year ended
             June 30, 2000 (File No. 1-8048).

10(f)(3)     Placement Agent Agreement dated as of May 15, 2000 by and among the
             Company and M.H.  Meyerson & Co.,  Inc., as placement  agent,  with
             respect  to  the   Company's   June  8,  2000  private   placement.
             Incorporated  by  reference  to Exhibit  10(f)(3) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 30, 2000
             (File No. 1-8048).

10(f)(4)     Form of Unit  Purchase  Option  issued to the  placement  agent for
             Company's June 8, 2000 private placement. Incorporated by reference
             to Exhibit 10(f)(4) to the Company's Annual Report on Form 10-K for
             the fiscal year ended June 30, 2000 (File No. 1-8048).

21*          Subsidiaries of the Company.

23*          Consent of KPMG LLP.

99(a)*       Certification of Principal  Executive Officer pursuant to 18 U.S.C.
             Section   1350,   as  adopted   pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.

99(b)*       Certification of Principal  Financial Officer pursuant to 18 U.S.C.
             Section   1350,   as  adopted   pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.

- ----------------
*            Filed  herewith.
+            Management contract or compensatory plan or arrangement.

          (b) Reports on Form 8-K

During the fourth quarter of the Company's  fiscal year ended June 28, 2002, the
Company filed the following  Current Reports on Form 8-K dated (date of earliest
event reported):

     (1)  April  9,  2002  reporting  under  Item  4,  Changes  in  Registrant's
Certifying  Accountant,  and Item 7, Financial  Statements,  Pro Forma Financial
Information and Exhibits.

     (2) May  16,  2002  reporting  under  Item 5,  Other  Events,  and  Item 7,
Financial Statements, Pro Forma Financial Information and Exhibits.

     (3) June  21,  2002  reporting  under  Item 5,  Other  Events,  and Item 7,
Financial Statements, Pro Forma Financial Information and Exhibits.

     Not  financial  statements  were  filed with any of the  foregoing  Current
Reports on Form 8-K.






                                       42


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

September 25, 2002
                                            TII NETWORK TECHNOLOGIES, INC.
                                    By: /s/ Timothy J. Roach
                                        ----------------------------------------
                                            Timothy J. Roach, President,
                                            Chief Executive Officer and Director

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

September 25, 2002                          /s/ Alfred J. Roach
                                            ------------------------------------
                                            Alfred J. Roach, Chairman
                                            of the Board and Director

September 25, 2002                          /s/ Timothy J. Roach
                                            ------------------------------------
                                            Timothy J. Roach, President,
                                            Chief Executive Officer (principal
                                            executive officer) and Director

September 25, 2002                          /s/ Kenneth A. Paladino
                                            ------------------------------------
                                            Kenneth A. Paladino, Vice
                                            President-Finance and Treasurer
                                            (principal financial officer)

September 25, 2002                          /s/ C. Bruce Barksdale
                                            ------------------------------------
                                            C. Bruce Barksdale, Director

September 25, 2002                          /s/ James R. Grover, Jr.
                                            ------------------------------------
                                            James R. Grover, Jr., Director

September 25, 2002                          /s/ Joseph C. Hogan
                                            ------------------------------------
                                            Joseph C. Hogan, Director

September 25, 2002                          /s/George S. Katsarake
                                            ------------------------------------
                                            George S. Katsarakes, Executive
                                            Vice President and Chief Operating
                                            Officer and Director

September 25, 2002                          /s/ Dorothy Roach
                                            ------------------------------------
                                            Dorothy Roach, Director

September 25, 2002                          /s/ R. D. Garwood
                                            ------------------------------------
                                            R. D. Garwood, Director

September 25, 2002                          /s/ Lawrence M. Fodrowski
                                            ------------------------------------
                                            Lawrence M. Fodrowski, Director

                                       43









I, Timothy J. Roach, certify that:



     1. I have reviewed this annual report on Form 10-K of TII Network
Technologies, Inc.

     2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

Date:  September 25, 2002



       /s/ Timothy J. Roach
- -----------------------------------------
Timothy J. Roach
President and Principal Executive
  Officer






     I, Kenneth A. Paladino, certify that:

     1. I have reviewed this annual report on Form 10-K of TII Network
Technologies, Inc.

     2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

Date:  September 25, 2002



       /s/ Kenneth A. Paladino
- --------------------------------
Kenneth A. Paladino,
Vice President - Finance,
  Treasurer and Principal
  Financial Officer






                                   SCHEDULE II
                  TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
                        VALUATION AND QUALIFYING ACCOUNTS








                                                 ALLOWANCE FOR DOUBTFUL ACCOUNTS

                                                  Balance at                                                       Balance
                                                 Beginning of                                                     at End of
             Fiscal Year Ended                       Year               Additions          Dispositions              Year
- --------------------------------------------  --------------------  -------------------  ------------------   -------------------
                                                                                                      
June 28, 2002                                            $ 58,000               73,000            (31,000)         $ 100,000
June 29, 2001                                             144,000                    -            (86,000)            58,000
June 30, 2000                                            $116,000               44,000            (16,000)         $ 144,000
















                                       S-1




                                 EXHIBIT INDEX

Exhibit
Number                                Description
- ------                                -----------

2            Asset Purchase  Agreement,  dated February 26, 1999, by and between
             TII-Ditel,  Inc.  and Ditel,  Inc.  Incorporated  by  reference  to
             Exhibit 2 to the Company's  Current  Report on Form 8-K dated (date
             of earliest event reported) February 26, 1999. (File No. 1-8048).

3(a)(1)      Restated Certificate of Incorporation of the Company, as filed with
             the  Secretary  of State of the State of Delaware  on December  10,
             1996.  Incorporated  by  reference  to  Exhibit 3 to the  Company's
             Quarterly Report on Form 10-Q for the fiscal quarter ended December
             27, 1996 (File No. 1-8048).

3(a)(2)      Certificate of Designation, as filed with the Secretary of State of
             the  State  of  Delaware  on  January  26,  1998.  Incorporated  by
             reference to Exhibit 4.1 to the  Company's  Current  Report on Form
             8-K dated (date of earliest event reported)  January 26, 1998 (File
             No. 1-8048).

3(a)(3)      Certificate of Designation, as filed with the Secretary of State of
             the State of Delaware on May 15, 1998. Incorporated by reference to
             Exhibit 4.1 to the Company's Current Report on Form 8-K dated (date
             of earliest event reported) May 7, 1998 (File No. 1-8048).

3(a)(4)      Certificate   of  Amendment  of  the   Company's   Certificate   of
             Incorporation, as filed with the Secretary of State of the State of
             Delaware on December 5, 2001.  Incorporated by reference to Exhibit
             4.1 to the  Company's  Current  Report on Form 8-K  dated  (date of
             earliest event reported) December 5, 2001 (File No. 1-8048).

3(b)         By-laws of the Company,  as amended.  Incorporated  by reference to
             Exhibit  4.02 to  Amendment  No.  1 to the  Company's  Registration
             Statement on Form S-3 (File No. 33- 64980).

4(a)         Rights  Agreement  dated as of May 15, 1998 between the Company and
             Harris  Trust & Savings  Bank  formerly  Harris  Trust of Chicago).
             Incorporated  by reference to Exhibit 4.1 to the Company's  Current
             Report on Form 8-K dated (date of earliest  event  reported) May 7,
             1998 (File No. 1-8048).

4(b)(1)      Revolving Credit,  Term Loan and Security Agreement dated April 30,
             1998 among Company,  TII Corporation and GMAC Commercial Credit LLC
             (successor of BNY Financial Corporation)  ("Lender").  Incorporated
             by reference to Exhibit 4(a)(i) to the Company's  Quarterly  Report
             on Form 10-Q for the fiscal  quarter ended March 27, 1998 (File No.
             1-8048).

4(b)(2)      Consent  and  Amendment  dated  as of July  22,  1999  between  the
             Company, TII Corporation and the Lender.  Incorporated by reference
             to Exhibit  4(b)(1)B to the Company's Annual Report on Form10-K for
             the fiscal year ended June 25, 1999 (File No. 1-8048).

4(b)(3)      Consent and  Amendment  dated as of September  26, 2001 between the
             Company  and the  Lender.  Incorporated  by  reference  to  Exhibit
             4(b)(1)(C)  to the  Company's  Annual  Report  on Form 10-K for the
             fiscal year ended June 29, 2001 (File No. 1-8048).

4(b)(4)*     Amendment  dated as of  September  26, 2001 between the Company and
             the Lender.

4(b)(5)*     Amendment  dated as of June 7, 2002  between  the  Company  and the
             Lender.

4(b)(6)*     Amendment  dated as of  September  24, 2002 between the Company and
             the Lender.

4(b)(7)      Patent Collateral Assignment and Security Agreement between Company
             and Lender.  Incorporated  by reference  to Exhibit  4(e)(i) to the
             Company's  Quarterly  Report  on Form 10-Q for the  fiscal  quarter
             ended March 27, 1998 (File No. 1-8048).



4(b)(8)*     Amended and  Restated  Patent  Collateral  Assignment  and Security
             Agreement between Company and Lender dated as of December 10, 2001.

4(b)(9)      Trademark  Collateral  Assignment  and Security  Agreement  between
             Company and Lender.  Incorporated by reference to Exhibit  4(e)(ii)
             to the  Company's  Quarterly  Report  on Form  10-Q for the  fiscal
             quarter ended March 27, 1998 (File No. 1-8048).

4(b)(10)*    Amended and Restated Trademark  Collateral  Assignment and Security
             Agreement between Company and Lender dated as of December 10, 2001.

10(a)(1)+    1986 Stock Option Plan of the Company, as amended.  Incorporated by
             reference to Exhibit 10.2 to the Company's Quarterly Report on Form
             10-Q for the fiscal  quarter  ended  September  27,  1996 (File No.
             1-8048).

10(a)(2)+    1994   Non-Employee   Director   Stock  Option  Plan,  as  amended.
             Incorporated  by  reference  to Exhibit  10(a)(2) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 29, 2001
             (File No. 1-8048).

10(a)(3)+    1995 Stock Option Plan,  as amended.  Incorporated  by reference to
             Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the
             fiscal quarter ended December 26, 1997 (File No. 1-8048).

10(a)(4)+    1998 Stock Option Plan,  as amended.  Incorporated  by reference to
             Exhibit  10(a)(4) to the  Company's  Annual Report on Form 10-K for
             the fiscal year ended June 29, 2001 (File No. 1-8048).

10(b)(1)+    Amended and  Restated  Employment  Agreement  dated as of August 1,
             1997  between  the Company  and  Timothy J Roach.  Incorporated  by
             reference to Exhibit  10(b)(1) to the  Company's  Annual  Report on
             Form  10-K for the  fiscal  year  ended  June 27,  1997  (File  No.
             1-8048).

10(b)(2)+    Employment  Agreement  dated as of  September  5, 2000  between the
             Company and  Kenneth A.  Paladino.  Incorporated  by  reference  to
             Exhibit  10(b)(7) to the  Company's  Annual Report on Form 10-K for
             the fiscal year ended June 30, 2000 (File No. 1-8048).

10(b)(3)+    Employment  Agreement dated as of June 30, 2000 between the Company
             and Thomas J. Guzek.  Incorporated by reference to Exhibit 10(b)(8)
             to the  Company's  Annual  Report on Form 10-K for the fiscal  year
             ended June 30, 2000 (File No. 1-8048).

10(b)(6)+*   Consultant Agreement dated as of March 29, 2002 between the Company
             and R. Dave Garwood.

10(c)(1)(A)  Equipment  Lease dated July 18,  1991  between  PRC  Leasing,  Inc.
             ("PRC")  and the  Company.  Incorporated  by  reference  to Exhibit
             10(b)(57) to the Company's Current Report on Form 8-K for the month
             of July 1991 (File No. 1-8048).

10(c)(1)(B)  Amendment  dated July 18,  1992 to  Equipment  Lease dated July 18,
             1991  between the Company and PRC.  Incorporated  by  reference  to
             Exhibit  10(b)(67) to the Company's  Annual Report on Form 10-K for
             the fiscal year ended June 25, 1993 (File No. 1- 8048).

10(c)(1)(C)  Second  Amendment  dated February 25, 1993 to Equipment Lease dated
             July  18,  1991  between  the  Company  and  PRC.  Incorporated  by
             reference to Exhibit  10(b)(7) to the  Company's  Annual  Report on
             Form  10-K for the  fiscal  year  ended  June 25,  1993  (File  No.
             1-8048).

10(c)(1)(D)  Restated Third Amendment dated December 14, 1993 to Equipment Lease
             dated July 18, 1991  between the Company and PRC.  Incorporated  by
             reference to Exhibit  4(d) to  Amendment  No. 2 to the Schedule 13D
             filed by Alfred J. Roach (File No. 1-8048).



10(c)(1)(E)  Fourth  Amendment dated June 27, 2000 to Equipment Lease dated July
             18, 1991 between the Company and PRC.  Incorporated by reference to
             Exhibit  10(C)1(E) to the  Company's  Annual Report on Form10-K for
             the fiscal year ended June 30, 2000 (File No.1-8048).

10(c)(1)(F)  Fifth  Amendment  dated July 18, 2001 to Equipment Lease dated July
             18, 1991 between the Company and PRC.  Incorporated by reference to
             Exhibit 10(c)(1)(F) to the Company's Annual Report on Form 10-K for
             the fiscal year ended June 29, 2001 (File No. 1-8048).

10(c)(1)(G)* Sixth  Amendment  dated June 5, 2002 to Equipment  Lease dated July
             18, 1991 between the Company and PRC.

10(d)(1)     Lease  Contract dated April 27, 1998 between the Company and Puerto
             Rico Industrial  Development Company.  Incorporated by reference to
             Exhibit  10(a) to the Company's  Quarterly  Report on Form 10-Q for
             the fiscal quarter ended March 27, 1998 (File No. 1-8048).

10(e)(1)*    Exchange  Agreement  dated as of June 21, 2002  between the Company
             and the  remaining  investor  in the  Company's  January  26,  1998
             private placement.

10(e)(2)*    Warrant dated as of June 21, 2002 issued to the remaining  investor
             in the Company's June 26, 1998 private placement.

10(e)(3)*    Registration  Rights  Agreement dated as of June 21, 2002 issued to
             the  remaining  investor in the  Company's  June 26,  1998  private
             placement.

10(f)(1)     Form of Warrant  issued to the investors in the  Company's  June 8,
             2000 private  placement and  underlying  the Unit Purchase  Option.
             Incorporated  by  reference  to Exhibit  10(f)(1) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 30, 2000
             (File No. 1-8048).

10(f)(2)     Subscription   Agreement   and  Investor   Information   Statement,
             including  registration  rights undertaking of the Company,  by and
             among the Company and the investors in the  Company's  June 8, 2000
             private placement. Incorporated by reference to Exhibit 10(f)(2) to
             the Company's  Annual Report on Form 10-K for the fiscal year ended
             June 30, 2000 (File No. 1-8048).

10(f)(3)     Placement Agent Agreement dated as of May 15, 2000 by and among the
             Company and M.H.  Meyerson & Co.,  Inc., as placement  agent,  with
             respect  to  the   Company's   June  8,  2000  private   placement.
             Incorporated  by  reference  to Exhibit  10(f)(3) to the  Company's
             Annual  Report on Form 10-K for the fiscal year ended June 30, 2000
             (File No. 1-8048).

10(f)(4)     Form of Unit  Purchase  Option  issued to the  placement  agent for
             Company's June 8, 2000 private placement. Incorporated by reference
             to Exhibit 10(f)(4) to the Company's Annual Report on Form 10-K for
             the fiscal year ended June 30, 2000 (File No. 1-8048).

21*          Subsidiaries of the Company.

23*          Consent of KPMG LLP.

99(a)*       Certification of Principal  Executive Officer pursuant to 18 U.S.C.
             Section   1350,   as  adopted   pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.

99(b)*       Certification of Principal  Financial Officer pursuant to 18 U.S.C.
             Section   1350,   as  adopted   pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.
- ----------------
*            Filed  herewith.
+            Management contract or compensatory plan or arrangement.