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 27, 1997

Commission file number 1-8048

                              TII INDUSTRIES, INC
             (Exact Name of registrant AS specified in its charter)

State of incorporation:  DELAWARE   I.R.S. Employer Identification No.66-0328885

                  1385 Akron Street, Copiague, New York 11726
                                 (516) 789-5000

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

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 12, 1997 held by non-affiliates of the registrant was approximately
$53,000,000.  While such market value  excludes the market value of shares which
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 12, 1997 was 7,513,640.


                      DOCUMENTS INCORPORATED BY REFERENCE

         Portions  of the  registrant's  Proxy  Statement  relating  to its 1997
Annual Meeting of  Stockholders  are  incorporated by reference into Part III of
this report.




         PART I

ITEM 1.  BUSINESS

GENERAL

         TII  Industries,  Inc.  has been a leading  supplier  to United  States
telephone  operating  companies  ("Telcos") of overvoltage  surge protectors for
over 25 years. Overvoltage protectors are required by the National Electric Code
to be installed on the  subscriber's  home or office  telephone lines to prevent
injury to telecommunication users and damage to telecommunication  equipment due
to  overvoltage  surges  caused  by  lightning  and other  hazardous  electrical
occurrences.  Building on its sales and marketing  base, the Company has added a
line of network interface devices (NIDs) to establish a separation point between
Telco  property  and  subscriber  property in response to Federal  Communication
Commission  and state  public  service  commission  requirements.  In  addition,
through a  subsidiary  acquired  in  September  of 1993,  the  Company has begun
producing,  selling and marketing a line of fiber optic enclosure products.  The
Company markets its products to the Regional Bell Operating Companies ("RBOCs"),
independent  phone  companies and original  equipment  suppliers who sell to the
global telecommunication marketplace.

         The   Company's   strategy  is  to  develop  new  products   which  are
complementary to its current products, expand into new markets and capitalize on
its reputation as a quality manufacturer.

         The Company is a Delaware  corporation  organized  in 1971.  Unless the
context otherwise  requires,  the term "Company" or TII as used herein refers to
TII Industries,  Inc. and its subsidiaries.  The Company's  principal  executive
office is located  at 1385 Akron  Street,  Copiague,  New York 11726  (telephone
number (516)  789-5000)  and its principal  operations  office is located at Rd.
165,  Kilometer  1.6,  Toa Alta,  Puerto  Rico  00953  (telephone  number  (787)
870-2700).

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  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
telecommunications   industry;   competition  (see   "Competition");   potential
technological changes (see "Research and Development"),  including the Company's
ability to timely  develop  new  products  and adapt its  existing  products  to
technological changes (see "Products" and "Research and Development"); potential
changes in customer spending and purchasing  policies and practices,  as well as
the  Company's  ability  to market  its  existing,  recently  developed  and new
products (see  "Marketing  and  Customers");  the risks  inherent in new product
introductions,  such as start-up  delays,  uncertainty  of customer  acceptance;
dependence on third parties for its product  components  (see "Raw  Materials");
the Company's ability to attract and retain technologically  qualified personnel
(see  "Employees");  the renewal of the  Company's  lease for its  manufacturing
facilities in Puerto Rico on satisfactory  terms or ability to find  replacement
facilities in Puerto Rico (see "Properties");  the retention of the tax benefits
provided by its Puerto Rico and Dominican Republic  operations (see "Certain Tax
Attributes" and "Management's Discussion and Analysis of Financial Condition and
Results of  Operations-Income  Taxes");  the  Company's  ability to fulfill  its
growth  strategies  (see  "Research  and  Development");   the  availability  of
financing  on   satisfactory   terms  to  support  the  Company's   growth  (see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations-Liquidity  and  Capital  Resources");  and  other  factors  discussed
elsewhere in this report and in other Company  reports  hereafter filed with the
Securities and Exchange Commission.

                                       2



PRODUCTS

         TII is the premier manufacturer of overvoltage protection devices based
on gas tube technology.  This core gas tube technology represents the foundation
upon which certain new products and technological  enhancements of the Company's
traditional  products are based. The Company's research and development  efforts
are focused on the development of additional  products for its overvoltage surge
protection, NIDs and fiber optic product lines.

         OVERVOLTAGE  SURGE  PROTECTORS.  The Company designs,  manufactures and
markets  overvoltage   protectors  primarily  for  use  by  the  Telcos  on  the
subscriber's home or office telephone lines. These overvoltage protectors differ
in power  capacity,  application,  configuration  and price to meet the  Telco's
varying needs.

         The heart of the TII  overvoltage  protector  is a  proprietary  two or
three electrode gas tube. Overvoltage protection is provided when the voltage on
a telephone  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 into the
ground. When the voltage on the Telco's 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 have been designed to withstand
multiple high energy  overvoltage surges while continuing to operate over a long
service life with minimal failure rates.

         One of the Company's most advanced overvoltage protectors,  embodied in
its Totel  Failsafe(R)  series,  combines the Company's three electrode gas tube
with   a   thermally   operated,   failsafe   mechanism,   encapsulated   in  an
environmentally  sealed  module.  The three  electrode  gas tube is  designed to
protect  the  equipment  from  hazardous  overvoltage  surges  and the  failsafe
mechanism is designed to insure that,  under sustained  overvoltage  conditions,
the protector will become permanently grounded. The sealed module is designed to
prevent damage to the protector from moisture and industrial pollution.  Another
advanced  overvoltage  protector,  jointly manufactured with Raychem Corporation
(Raychem),  is the sealed  modular  station  protector  (MSP).  This  product is
designed to withstand multiple high energy surges and be virtually impervious to
moisture and pollution by combining TII's Totel Failsafe protection element with
Raychem's proprietary gel technology which seals all wire termination points.

         In  October  1996,  TII was  granted  a US patent  for its new  coaxial
transmission  line  surge  arrestor.  The patent  provides  broad  coverage  for
overvoltage  protection on coaxial cable,  which is becoming an alternate method
of providing high-bandwidth signals to residential and business users. TII's gas
tube  coaxial  surge  protector  is an  in-line  protector  which  is  virtually
transparent to the network in which it is installed.

         TII also designs,  manufactures  and markets  special purpose models of
powerline  protectors,  utilizing  the  Company's  gas  tubes  and  solid  state
protection  technology,  principally for use by the Company's  Telco  customers.
TII's powerline  protectors protect the connected Telco equipment against damage
or  destruction  caused when  overvoltage  surges  enter  equipment  through the
powerline.


                                       3



         Overvoltage protectors sold separately accounted for approximately 65%,
65% and 68% of the Company's  net sales during the Company's  fiscal years 1997,
1996 and 1995, respectively.

         NETWORK INTERFACE DEVICES.  The Company designs,  molds,  assembles and
markets  various  NIDs  which  typically  contain  wire  terminals  to connect a
subscriber's  telephone,  one or more  overvoltage  protectors and a demarcation
point to clearly  separate the Telco's wires from the subscriber's  wires.  NIDs
were  developed to  establish a  separation  point  between  Telco  property and
subscriber  property in response to Federal  Communication  Commission and state
public  service  commission   requirements.   Certain  Telcos  have  also  begun
installing various station electronic products in NIDs, through which the Telcos
are able to remotely test the integrity of their lines.

         To meet increasing  customer demand for advanced voice,  video and data
services,  Telcos are expanding and upgrading their network  infrastructure.  In
response,  TII has  recently  developed  a line of  patented  broadband  network
interface devices  ("BNIDs).  TII's BNIDs are designed to be installed by Telcos
at homes and businesses to provide multiple access lines,  advanced  overvoltage
protection and remote  electronics.  Designed with future  technologies in mind,
the Company's  BNIDs can also  accommodate  TII's patented  Coaxial  overvoltage
protector,  as well as high performance fiber optic connectors,  produced by the
Company's subsidiary TII-Ditel. This will allow for future upgrades by Telcos to
broadband services over twisted pair, coaxial or fiber optic lines.

         NID sales represented  approximately  23%, 21% and 20% of the Company's
net sales during fiscal 1997, 1996 and 1995, respectively.

         STATION   ELECTRONICS   AND  OTHER  PRODUCTS.   The  Company   designs,
manufactures  and markets special purpose station  electronic  products that are
included in NIDs or sold  separately.  Most  subscriber  electronic  devices are
designed to be installed with an overvoltage protector,  typically in a NID. The
Company's station  electronics  products include  maintenance  termination units
designed to interface with the Telco's central office test  equipment,  offering
the Telco  remote  testing  capabilities.  With this  product  installed  at the
subscriber's  home or business,  a Telco can determine whether a defect or fault
is in Telco or  subscriber-owned  equipment  before  dispatching  a  maintenance
vehicle.  Another product automatically  identifies the calling party on a party
line (located  primarily in rural areas of the United States and Canada) without
operator  assistance.  The Company also designs,  manufactures and markets other
products, including plastic housings, wire terminals,  enclosures,  cabinets and
various  hardware  products  principally for use by the Telco industry.  Station
electronics and other products sold separately,  accounted for approximately 6%,
11%  and  9% of  the  Company's  net  sales  in  fiscal  1997,  1996  and  1995,
respectively.


                                       4


         FIBER OPTIC PRODUCTS. The Company's fiber optic product lines, sold and
marketed  under  the  name  TII-Ditel,  include  closures,  splice  trays,  high
performance cable assemblies,  and the LIGHTRAX cable management  system.  Using
its own manufactured  products, as well as purchased  components,  the Company's
fiber  subsidiary  provides a totally  protected  environment  for Telcos inside
cable  systems from points along the long  distance  network to both the central
office and customer premise locations.

         The fiber  subsidiary  develops  niche  markets by  concentrating  on a
technical method of generating sales.  Technical personnel work closely with the
engineering  staffs of its customers to provide  applications help and formulate
unique solutions to fiber issues.

         Primary  customers for the fiber division  include the RBOCs,  original
equipment  suppliers and interexchange  carriers.  Sales of fiber optic products
represented approximately 6%, 3% and 3% of the Company's net sales during fiscal
1997, 1996 and 1995, respectively.

MARKETING AND CUSTOMERS

         The Company sells to Telcos both directly and through distributors. TII
also  sells  to  long  distance   carriers,   cable  television   providers  and
telecommunication equipment manufacturers,  including other NID suppliers, which
incorporate the Company's protectors into their products for resale to Telcos.

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

EXPORT SALES

         The Company's export sales equaled approximately $1.3 million in fiscal
1997 (3% of net sales),  $1.6 million in fiscal 1996 (4% of net sales), and $1.0
million in fiscal 1995 (2% of net sales).  Export sales have been made primarily
to countries in the  Caribbean,  South and Central  America,  Canada and Western
Europe.  The Company  requires  foreign  sales to be paid for in U.S.  currency.
Foreign  sales are  affected  by such  factors  as  exchange  rates,  changes in
protective tariffs and foreign government import controls.

MANUFACTURING

         The  Company  produces  its  overvoltage  protectors,  NIDs and station
electronics  at its  facilities in Puerto Rico and the Dominican  Republic.  The
Company manufactures its fiber optic products at its facility in North Carolina.

         The  manufacture  of the  Company's  gas tubes  requires  vacuum ovens,
specialized test equipment and various processes  developed by the Company.  TII
produces a substantial  portion of its NIDs and other plastic  enclosures in its
thermoplastic  molding facility.  All of the Company's products contain numerous
metal  components  produced  with  the  Company's  metal  stamping  and  forming
equipment.   The  Company  believes  that  this  vertical   integration  of  its
manufacturing processes gives the Company both cost and delivery advantages.

         The  Company's  fiber optic  products are  assembled  principally  from
outside  purchased  components and, to a lesser extent,  plastic parts molded at
its facility in North Carolina.

         TII uses a statistical  process control method within its manufacturing
and engineering  operations to establish  quality  standards,  qualify  vendors,
inspect incoming components,  maintain in-process inspection and lot control and
perform final testing of finished goods.

RAW MATERIALS

         The Company uses stamped,  drawn and formed parts made out of a variety
of commonly available metals, ceramics and plastics as the primary components of
its gas tubes,  overvoltage protectors,  NIDs, other molded plastic housings and
fiber optic products. In manufacturing certain protectors and station electronic
products,  the Company  purchases  commonly  available  solid state  components,
printed  circuit boards and standard  electrical  components  such as resistors,
diodes and  capacitors.  In  manufacturing  its modular station  protector,  the
Company  utilizes  Gelguard(R) (a registered  trademark of Raychem  Corporation)
which is supplied  exclusively  by Raychem.  The Company has no  contracts  with
suppliers of the  components  utilized in the  manufacture of its products which
extend for more than one year.  The Company  believes  that all raw materials it
uses will continue to be available in sufficient supply from a number of sources
at competitive prices.


                                       5



PATENTS AND TRADEMARKS

         The Company owns or has applied for a number of patents relating to its
products,  and owns a number of registered trademarks which are considered to be
of value  principally  in  identifying  the Company and its products.  While the
Company  considers these important,  it believes that,  because of technological
advances  in its  industry,  its  success  depends  primarily  upon  its  sales,
engineering and manufacturing skills.

RESEARCH AND DEVELOPMENT

         As the Telcos  upgrade and expand  their  networks to provide  advanced
telecommunication  services, new product opportunities continue to arise for the
Company.  Currently,  the Company's  research and development  (R&D) and related
marketing efforts are focused on several major projects including:

         *        Developing  broadband  network  interface  devices  (BNID)  to
                  address anticipated future requirements of the Telcos.

         *        Developing coaxial overvoltage protectors for the cable TV and
                  broadband communication markets.

         *        Expanding the Company's fiber optic product line of enclosures
                  and fiber optic cable  management  systems to meet the growing
                  needs of existing and potential customers.

         *        Designing custom overvoltage protectors for original equipment
                  manufacturers  for  installation  throughout  Telco  and other
                  communication networks.

         *        Designing  gas  tube,  solid  state  and  hybrid   overvoltage
                  protectors for the worldwide telecommunication markets.

         The Company's  research and development  ("R&D")  department  currently
consists of 24 persons skilled and experienced in various technical disciplines,
including physics, electrical and mechanical engineering, with specialization in
such fields as electronics,  metallurgy,  plastics and fiber optics. The Company
maintains  computer  aided design  equipment and  laboratory  facilities,  which
contain sophisticated  equipment,  in order to develop and test its existing and
new products.

         The Company's R&D expense was  $3,085,000,  $2,820,000,  and $2,619,000
during fiscal 1997,  1996 and 1995,  respectively.  

COMPETITION

         The Company faces significant  competition,  including competition from
NID   manufacturers   which  have  introduced  their  own  line  of  overvoltage
protectors.   The  Company  expects   competition  to  continue  in  overvoltage
protectors and NIDs as well as the Company's other products.

         Principal  competitive  factors  include price,  technology,  delivery,
quality and reliability.  Most of the Company's  competitors have  substantially
greater  assets  and  financial  resources,  as well  as  larger  sales  forces,
manufacturing facilities and R&D staffs, than the Company.



                                       6




         The Company's  gas tube  overvoltage  protectors  not only compete with
other  companies'  gas tube  overvoltage  protectors,  but also with solid state
overvoltage protection devices. While solid state protectors are faster reacting
to  surges,  gas  tube  overvoltage   protectors  have  generally  remained  the
subscriber  overvoltage  protection technology of choice by virtually all Telcos
because of the gas tube's ability to repeatedly  withstand  significantly higher
energy surges while adding virtually no capacitance to the  communication  line.
Solid state  overvoltage  protectors  are used  principally  in Telco's  central
office  switching  centers  where speed is  perceived to be more  critical  than
energy  handling  capabilities.   While  the  Company  believes  that,  for  the
foreseeable  future,  both gas tube and solid state  devices will continue to be
used as overvoltage protectors within the telecommunication  market, solid state
protectors may gain market share from gas tube protectors, especially where high
speed  response is critical.  Solid state and gas tube devices are produced from
different raw materials,  manufacturing processes and equipment. The Company has
begun developing and marketing overvoltage  protectors  incorporating  purchased
solid state devices on a limited basis.

         The fiber optic market is characterized by innovation, rapidly changing
technology  and new  product  development.  The  Company's  success in this area
depends upon its ability to identify  customer  needs,  develop new products and
keep pace with continuing changes in technology and customer preferences.

         The  Company  believes  that  its  present  sales,  marketing  and  R&D
departments,  its high quality low-cost production  facilities,  and its present
protection technology, enable it to meet the competition.

REGULATION

         The National  Electrical  Code requires that an  overvoltage  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  effect on its earnings,  capital  expenditures  or
competitive position.

CERTAIN TAX ATTRIBUTES

         The Company is incorporated  in Delaware with its principal  operations
office located in the  Commonwealth of Puerto Rico. Its income would normally be
subject to income tax by both the United  States and Puerto  Rico.  However,  as
explained  more fully below,  the Company does not pay United States  federal or
Puerto Rico income tax on most of its income.

         The  Company  has  elected  the  application  of Section  936 of the US
Internal Revenue Code (Code),  and presently intends to continue to operate in a
fashion that will enable it to qualify for the Section 936 election.  Under that
section,  as long as the Company (on a non-consolidated  basis) has cumulatively
derived,  in its current and two preceding tax years,  at least 80% of its gross
income from sources within Puerto Rico and at least 75% of its gross income from
the active conduct of a trade or business  within Puerto Rico, as defined in the
Code,  the Company is 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. To the extent the Company has taxable
income  arising from United  States  sources  (e.g.,  income from  investment or
operating activity in the U.S.), the Company would not be entitled to offset the
related tax on such income with the Section 936 tax credit.



                                       7


         The economic  activity  limitation  on the amount of allowable  credits
under Section 936 is based upon qualified  wages paid for services  performed in
Puerto Rico, fringe benefits,  depreciation deductions and taxes in Puerto Rico.
Based on fiscal 1997 levels of qualified wages,  fringe  benefits,  depreciation
and  taxes  in  Puerto  Rico,  the  Company's  economic  activity  based  credit
limitation is  approximately  $3,550,000  per annum.  The amount of the economic
activity based Section 936 credit  limitation  available for fiscal 1997 will be
sufficient to offset the United States  federal income tax on Puerto Rico source
income for the Company's 1997 fiscal year.

         Legislation  included in the Minimum Wage/Small Business Job Protection
Act of 1996  repealed the Section 936 credit for taxable years  beginning  after
December 31, 1995, the Company's 1997 fiscal year. However,  since the Company's
Section 936 election was in effect for its fiscal 1996 tax year,  it is eligible
to continue to claim a Section 936 credit until the year ended June 2006 under a
special  grandfather rule. If, however,  the Company adds a substantial new line
of  business,  the  Company  would cease to be eligible to claim the Section 936
credit  beginning  with the  taxable  year in which such new line of business is
added.  Because the Company uses the economic  activity  limitation,  possession
income  eligible  for the  Section  936 credit in any tax year  beginning  after
December  31,  2001 and before  January 1, 2006 is subject to a cap equal to the
Company's average inflation-adjusted possession income for the three of the five
most recent years ending  before  October 14, 1995  determined  by excluding the
years in which the Company's adjusted  possession income was the highest and the
lowest.  In lieu of using a five-year period to determine the base period years,
the  Company  may  elect to use its last  tax  year  ending  in 1992 or a deemed
taxable year which  includes the first ten months of the calendar year 1995. The
Company's  Section 936 credit for each year during the grandfather  period would
continue to be subject to the economic activity limitation (as discussed above).
Based on the Company's  current level of possession  income and business  plans,
the  Company  believes  that it will be  eligible  to claim a Section 936 credit
under the grandfather rule discussed above.

         As long as the Company's  election under Section 936 is in effect,  the
Company does not file a consolidated tax return with any of its subsidiaries for
United States income tax purposes, and the filing of consolidated returns is not
permitted  under Puerto Rico income tax laws.  Consequently,  should the Company
itself  sustain  losses,  those  losses  could not be used to offset the federal
taxable  income of its  subsidiaries;  and,  conversely,  should  the  Company's
subsidiaries  sustain  losses,  those  losses  could not be used to  offset  the
federal taxable income of the Company.

         The  Company  also has been  granted  exemptions  under  Puerto  Rico's
Industrial Incentive Act of 1963 until June 2009 for income tax and property tax
purposes.  In each case,  the level of  exemption  is 90%.  The Company also has
substantial net operating loss  carryforwards  available  through fiscal 1998 to
offset any remaining Puerto Rico taxable income. There are no limitations on the
Company's ability to utilize such net operating loss carryforwards to reduce its
Puerto Rico income tax.  Furthermore,  the Company's subsidiary operating in the
Dominican Republic is exempt from taxation in that country.



                                       8




EMPLOYEES

         On September 12, 1997, the Company had approximately 985 employees,  of
whom 881 were engaged in  manufacturing  and 44 in  engineering  and new product
development,   with  the  balance  being   employed  in  executive,   sales  and
administrative activities. Of these employees, approximately 300 are employed at
the Company's Puerto Rico facilities and  approximately  615 are employed at its
Dominican Republic facilities. The Company has not experienced any work stoppage
as a result of labor  difficulties  and  believes it has  satisfactory  employee
relations.

RECENT DEVELOPMENTS

         COST REDUCTION PLAN.  During the third quarter of fiscal year 1997, the
Company put into effect  certain  measures in  accordance  with a plan to reduce
costs and enhance profitability.  This plan included the reduction of personnel,
movement of certain production processes to the Company's lower cost facility in
the Dominican Republic, outsourcing certain manufacturing steps, re-aligning its
sales and marketing forces and ceasing the sale of lower margin  products.  This
action resulted in non-recurring charges of $3.0 million,  which consisted of an
increase to the allowance for  inventory,  severance  related costs and costs to
close or move certain production processes.

         ANT AGREEMENT.  In August 1995, TII entered into a long-term  strategic
agreement  with Access  Network  Technologies  (ANT) to develop and  manufacture
advanced protectors for sale into the global telecommunication market. ANT was a
joint venture between Lucent  Technologies,  Inc. and Raychem  Corporation.  The
first products introduced by the joint venture, MSPS, combined TII's overvoltage
protection with a proprietary gel sealing  technology  (from Raychem) that makes
these products impenetrable by weather.  During the third quarter of fiscal 1997
ANT  dissolved.  The Company and Raychem have agreed to continue to  manufacture
and market the products, without Lucent Technologies.

ITEM 2.  PROPERTIES

         The Company manufactures its non-fiber optic products in its facilities
in Puerto Rico and the Dominican Republic. The Company's facility in Puerto Rico
is in Toa Alta,  approximately 20 miles southwest of San Juan, in a single story
building which, together with several smaller buildings, contain an aggregate of
approximately 43,000 square feet of space. These facilities also contain certain
of the  Company's  warehousing  facilities  and  certain of its  administrative,
research and development,  quality assurance, sales and executive offices. These
buildings  are  leased  under an  agreement  with  the  Puerto  Rico  Industrial
Development  Company  ("PRIDCO")  which  expired.  The  Company  and PRIDCO have
continued  operating  under  the  terms  of  the  lease  while  they  have  been
negotiating an extension of the lease.  The Company  believes it will be able to
extend on terms substantially similar to those contained in the existing leases.

         The Company also leases a building  consisting of approximately  73,000
square feet,  in San Pedro De Macoris,  Dominican  Republic  under a lease which
expires on November  1, 1998.  This  facility  houses  certain of the  Company's
manufacturing activities.

                                       9



         The Company  leases a single  story,  10,000  square  foot  facility in
Hickory,  North Carolina under a lease expiring  December 1998, which houses its
fiber optic manufacturing facilities as well as certain research and development
and administrative offices.

         In addition, 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 a lease  which  expires  in July 1998.  These
facilities house the Company's principal research and development activities and
certain of its marketing,  administrative  and executive  offices,  as well as a
warehouse for customer products.

         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 1997.


                                     Part II

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

         The Company's Common Stock trades on the Nasdaq Stock Market - National
Market System under the symbol "TIII".  The following table sets forth, for each
quarter during fiscal 1997 and fiscal 1996, the high and low sales prices of the
Company's Common Stock.

Fiscal 1997                                           High     Low
                                                      ----     ---

         First Quarter Ended September 27, 1996      7 1/8    4 1/2
         Second Quarter Ended December 27, 1996      7 1/8    5 1/4
         Third Quarter Ended March 28, 1997          7        4 1/8
         Fourth Quarter Ended June 27, 1997          5 7/8    4 5/16

Fiscal 1996                                           High     Low
                                                      ----     ---

         First Quarter Ended September 29, 1995      10 1/8   6 5/8
         Second Quarter Ended December 29, 1995       8 7/8   6 3/4
         Third Quarter Ended March 29, 1996           9 1/8   6 3/8
         Fourth Quarter Ended June 28, 1996           7 3/4   5 7/8

         As of September 12, 1997, the Company had  approximately 620 holders of
record of its Common Stock,  exclusive of stockholders whose shares were held by
brokerage firms,  depositories or other  institutional  firms in street name for
their customers.


                                       10


         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 until such indebtedness has been
repaid in full.

ITEM  6.  SELECTED FINANCIAL DATA

         The following  selected  consolidated  financial  data has been derived
from the Company's  consolidated  financial  statements for the five years ended
June  27,  1997.  The  following  Selected  Financial  Data  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.


                                June 27,  June 28,  June 30,  June 24,  June 25,
                                1997(1)     1996     1995      1994      1993
                                --------  --------  --------  --------  --------
                                  (amounts in thousands except per share data)

STATEMENTS OF OPERATIONS DATA
- -----------------------------

Net sales                       $ 50,675  $ 44,513  $ 43,830  $ 40,147  $ 33,474
                                ========  ========  ========  ========  ========
Operating (loss) income         ($   892) $  3,856  $  3,602  $  3,066  $  1,987
                                ========  ========  ========  ========  ========
Net (loss) income               ($   856) $  3,737  $  2,942  $  2,389  $  1,212
                                ========  ========  ========  ========  ========
Net (loss) income per                                                     
 share-Primary                  ($  0.12) $   0.48  $   0.52  $   0.45  $   0.28
                                ========  ========  ========  ========  ========
Net (loss) income  per                                                    
   share-Fully  Diluted         ($  0.12) $   0.47  $   0.51  $   0.41  $   0.28
                                ========  ========  ========  ========  ========
                                                                          
BALANCE SHEET DATA
- ------------------
                                                                          
Working capital                 $ 19,654  $ 23,801  $ 15,947  $  6,734  $ 10,212
                                ========  ========  ========  ========  ========
Total assets                    $ 42,823  $ 42,823  $ 34,414  $ 29,378  $ 28,066
                                ========  ========  ========  ========  ========
Long-term debt and capital                                               
leases, including current 
portion                         $ 2,841    $ 2,739   $ 2,767   $ 7,552   $10,263
                                ========   =======   =======   =======   =======
Stockholders' investment        $33,011    $33,862   $25,183   $15,137   $12,439
                                ========   =======   =======   =======   =======

- --------------
(1)      Includes non-recurring charges of $3.0 million, which  consisted  of an
         increase to the allowance for  inventory,  severance  related costs and
         costs to close or move certain production processes.  See "Management's
         Discussion   and  Analysis  of  Financial   Condition  and  Results  of
         Operations."



                                       11


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 Selected Financial Data and the Consolidated Financial Statements and notes
thereto appearing elsewhere in this Report.

Key financial information follows:

                  June 27, 1997     June 28, 1996    June 30, 1995
                           (amounts in thousands)

         Net sales                 $ 50,675       $ 44,513       $43,830

         Cost of sales (as a
           percentage of sales)       81.7%           71.8%         70.2%

         Selling, general and
           administrative expenses $ 7,061        $  5,881       $ 6,827

         Research and development  $ 3,085        $  2,820       $ 2,619

         Interest expense          $   287        $    416       $   718

         Net (loss) income        ($   856)       $  3,737       $  2,942


FISCAL YEARS ENDED JUNE 27, 1997, JUNE 28, 1996 AND JUNE 30, 1995

         Net sales for fiscal  1997  increased  by $6.2  million or 14% to $50.7
million from $44.5 million in fiscal 1996. Sales of overvoltage surge protectors
increased  $4.3  million  over last  year's  sales,  principally  as a result of
increased sales of the Company's recently  introduced Modular Station Protector.
Network Interface Device sales increased $2.2 million due to increased purchases
by Telco customers.  Fiber related products  increased from $1.5 million in 1996
to $3.1 million in fiscal 1997 due to wider  acceptance  of recently  introduced
products.  These increases were partially offset by a decline of $1.9 million in
sales  of  station  electronics  and  other  products.   In  fiscal  1996,  AT&T
Corporation  (AT&T) paid the Company  $0.9  million as a final  payment  under a
contract that expired in fiscal year 1996,  the absence of which  contributed to
the decline in other sales in fiscal 1997.  Net sales for fiscal 1996  increased
by $0.7  million  from  $43.8  million  in fiscal  1995 as the  Company  shipped
principally the same mix of product to its customers during these periods.

         During the third  quarter  of fiscal  1997,  the  Company  initiated  a
program to  improve  its  operational  efficiency  in order to reduce  costs and
enhance  profitability.  This plan included the  reduction of personnel,  moving
certain  production   processes  to  lower  cost  areas,   outsourcing   certain
manufacturing steps,  re-aligning its sales and marketing forces and ceasing the
sale of certain lower margin  products.  This program  resulted in non-recurring
charges of $3.0  million,  which  consisted of an increase to the  allowance for
inventory, severance related costs and costs to close or move certain production
processes. Of the charges, $2.9 million was charged to cost of sales.

         Cost of sales as a  percentage  of sales  increased  in fiscal  1997 to
81.7% (76.0%  before the  non-recurring  charges) from 71.8% in the year earlier
period,  as a  result  of the one time  charges  and  higher  raw  material  and
manufacturing overhead costs. Additionally, the Company's gross 



                                       12


profit margin in fiscal 1996 was positively impacted by 1.4 percentage points by
the  inclusion  in sales of the final AT&T  payment  without any related cost of
sales. Furthermore,  during the fourth quarter of fiscal 1997, cost of sales was
adversely  affected  by  manufacturing  costs  associated  with the  accelerated
production  startup  of  several  new  products,  including  the  Company's  new
broadband   network   interface  device  (BNIDs),   and  continuing   transition
expenditures  relating to the Company's cost reduction plan. The Company expects
these  additional  costs to  continue  during  the first  half of  fiscal  1998.
Accordingly,  cost of sales,  as a percentage  of sales,  should  continue to be
impacted  during  the fiscal  year.  During  fiscal  1996,  cost of sales,  as a
percentage of sales,  increased to 71.8% from 70.2% in fiscal 1995 due primarily
to increases in raw material and other manufacturing costs.

         Selling,  general and administrative expenses for fiscal 1997 increased
$1.2  million or 20% to $7.0  million,  or 13.9% of sales,  from $5.9 million in
fiscal 1996.  The increase  resulted  primarily from legal costs in an action in
which the Company was a plaintiff and from costs  associated  with the Company's
heightened efforts to win supply contracts for its new BNID product line. During
fiscal 1996,  selling,  general and  administrative  expenses  decreased to $5.9
million,  or 13.2% of sales, from $6.8 million, or 15.6% of sales, during fiscal
year 1995 principally due to administrative staff and expenses reductions.

         Research and  development  expenses  increased by 9% to $3.1 million in
fiscal  1997  and by 8% to $2.8  million  in  fiscal  1996  due  principally  to
increases in costs associated,  in the case of fiscal 1997, with the development
of the new BNID  product  line,  and,  to a lesser  extent,  increases  in costs
associated with the development of new overvoltage  protection devices,  and, in
the case of fiscal 1996,  several new  products  including  the new  overvoltage
protection devices for the ANT joint venture.

         Interest  expense in fiscal 1997  declined by $129,000 to $287,000 from
$416,000 in fiscal 1996 due to reduced  debt levels  declined and the absence of
amortization of debt origination  costs that ceased in September 1996.  Interest
expense in fiscal 1996  declined by $302,000 to $416,000 from $718,000 in fiscal
1995  as debt  levels  declined  significantly  due to cash  received  from  the
exercise  of warrants  and options in the fourth  quarter of fiscal 1995 and the
first quarter of fiscal 1996.

         The Company  accrued a provision for fiscal 1997 for the  settlement of
an investigation  performed by the Internal Revenue Service,  resulting in a net
provision of $63,000 for the year.

         The Company incurred a net loss of $856,000 during fiscal 1997,  versus
net income of $3.7 million  during  fiscal 1996 and $2.9 million  during  fiscal
1995.  Fully  diluted net loss per share  equaled  $.12 per share in fiscal 1997
versus fully  diluted net income per share of $.47 and $.51 in fiscal years 1996
and 1995,  respectively.  During fiscal years 1996 and 1995 the Company received
sales  shortfall  payments  of  $875,000  and  $777,000  respectively,  under an
agreement with AT&T (See AT&T Agreement).  Sales shortfall  payments  associated
with the AT&T Agreement, which had a positive impact on the Company's net profit
in fiscal years 1996 and 1995, concluded in fiscal 1996.

INCOME TAXES

         Due to its  election  to  operate  under  Section  936 of the  Internal
Revenue Code, the availability of certain net operating loss  carryforwards  and
exemptions from income taxes in Puerto Rico and in the Dominican  Republic,  the
Company has not been required to pay any United States  federal,  Puerto Rico or
Dominican  Republic  taxes on most of its  income.  The Company  calculates  its
Section 936 utilizing the economic  activity based credit.  Based on fiscal 1997
levels of qualified wages,  fringe benefits and depreciation in Puerto Rico, the
Company's 


                                       13



economic activity based credit limitation is approximately $3,550,000 per annum.
The  amount  of the  economic  activity  based  Section  936  credit  limitation
available for fiscal 1997 will be sufficient to offset the United States federal
income tax on Puerto Rico source income for the  Company's  1997 fiscal year, as
computed  after  utilization  of the  Company's  available  net  operating  loss
carryforwards of approximately $334,000.

         Legislation  enacted in the Minimum Wage/Small  Business Job Protection
Act of 1996  repeals the Section 936 credit for taxable  years  beginning  after
December  31,  1995.  However,  since the  Company  had  elected the Section 936
credit,  it is  eligible  to  continue  to claim a  Section  936  credit  for an
additional  10 years  under a  special  grandfather  rule  subject  to a maximum
limitation.  If,  however,  the Company adds a substantial  new line of business
after  October 13, 1995,  it would cease to be eligible to claim the Section 936
credit  beginning  with the  taxable  year in which such new line of business is
added.  This  legislation is effective for the Company's 1997 fiscal year. Based
on the  Company's  current level of possession  income and business  plans,  the
Company  believes  that it will be eligible to claim a Section 936 credit  under
the grandfather  rule discussed  above.  See Note 7 of the Notes to Consolidated
Financial Statements.

         The Company is subject to United States  federal and  applicable  state
income taxes with respect to its non-Puerto Rico operations.

LIQUIDITY AND CAPITAL RESOURCES

         The following table sets forth the Company's  working capital,  current
ratio and total debt to equity ratio as of the following dates:

                                                      As of
                                       --------------------------------------
                                       June 27,      June 28,        June 30,
                                         1997          1996           1995
                                       --------      --------        --------
                                               (dollars in thousands)
                                 
    Working capital                   $ 19,654      $ 23,801       $ 15,947
    Current ratio                         3.62          4.61           3.44
    Total liabilities to equity ratio      .30           .27            .37


         During  fiscal  1997,  $0.4  million  of cash was  used in  operations,
primarily to fund increases in inventories  (approximately  $4.4 million or $1.5
million net of $2.9 million of allowances established).  While the Company had a
net loss of $0.9 million,  such loss included non-cash  charges,  including $1.9
million for depreciation and amortization.

         Cash of $1.9  million  was used in  investing  activities  for  capital
expenditures  ($4.3 million)  offset,  in part, by $2.4 million in proceeds from
sales and maturities of marketable  securities in excess of amounts  reinvested.
Financing  activities used $.4 million of cash for the payment of long term debt
and obligations under capital leases.


                                       14


         As a  result  of the  non-recurring  charge  of  $3.0  million  and the
heightened  level of investment  in capital  equipment  during fiscal 1997,  the
Company was not in compliance with the debt service ratio,  capital expenditure,
and net income covenants  contained in its Revolving Credit Agreement.  There is
no loan amount  outstanding  under the  agreement and the Company has received a
waiver from compliance to retain the borrowing availability.

         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 amounts  permitted under its Revolving  Credit
Agreement.

         Funds  anticipated  to be  generated  from  operations,  together  with
available  cash,  marketable  securities  and  borrowings  available  under  the
Company's  Revolving Credit Agreement,  are considered to be adequate to finance
the Company's operational and capital needs for the foreseeable future. However,
the Company may seek  additional  financing for the  acquisition  of new product
lines or  additional  products  for its existing  product  lines should any such
acquisition   opportunity   present  itself.  Any  such  financing  may  involve
borrowings from banks or institutional  lenders or the sale and issuance of debt
or equity  securities from private  sources or in public markets.  The Company's
ability to obtain such financing will be affected by such factors as its results
of  operations,   financial  condition,   business  prospects  and  restrictions
contained in credit facilities. There can be no assurances that the Company will
be able to, or the terms on which it may be able to, obtain any such financing.

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.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.

         Not applicable.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA

         See Index to Consolidated Financial Statements on page F-1.


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

         None.

                                    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  1997
Annual Meeting of Stockholders.



                                       15



                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORT ON FORM 8-K

         (a)      Exhibits, Financial Statements and Schedule

                  1.  Financial Statements

                  See   Index   to   Consolidated   Financial   Statements on 
                  page F-1.

                  2.  Financial Statement Schedules

                    The following  consolidated  financial statement schedule is
                    filed herewith;

                                                                            Page
                                                                            ----
                                                                           
                       Report of Independent Public Accountants              S-1
                                                                           
                       Schedule II - Valuation and Qualifying Accounts       S-2
                                                                      
                    Information  required  by  other  schedules  called  for  by
                    Regulation S-X is either not  applicable or the  information
                    required therein is included in the financial  statements or
                    notes thereto


                  3.  Exhibits

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(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)(1)(A)        Revolving  Credit Loan Agreement  dated January 31, 1995 among
                  TII  International,  Inc.  ("International"),  the Company and
                  Chemical  Bank (the  "Bank").  Incorporated  by  reference  to
                  Exhibit  4.1(a) to the  Company's  Current  Report on Form 8-K
                  dated January 31, 1995 (date of earliest event reported) (File
                  No. 1-8048).

4(a)(1)(B)        First  Amendment  dated as of August 3, 1995 to the  Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit  4(a)(1)(B) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 28, 1996 (File No. 1-8048).

4(a)(1)(C)        Second  Amendment  dated  as  of  November  10,  1995  to  the
                  Revolving  Credit Agreement among  International,  the Company
                  and the Bank.  Incorporated by reference to Exhibit 4(a)(1)(C)
                  to the  Company's  Annual  Report on Form 10-K for the  fiscal
                  year ended June 28, 1996 (File No. 1-8048).

4(a)(1)(D)        Third Amendment dated as of December 27, 1995 to the Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit  4(a)(1)(D) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 28, 1996 (File No. 1-8048).
                                                                        
4(a)(1)(E)        Fourth  Amendment  dated May 2, 1997 to the  Revolving  Credit
                  Agreement  among  International,  the  Company  and the  Bank.
                  Incorporated  by  reference  to  Exhibit  4 to  the  Company's
                  Quarterly  Report on Form 10-Q for the  fiscal  quarter  ended
                  March 28, 1997 (File No. 1-8048).

4(a)(1)(F)*       Fifth  Amendment  and Waiver dated as of September 23, 1997 to
                  the  Revolving  Credit  Agreement  among  International,   the
                  Company and the Bank.

4(a)(2)           Joint and Several  Guaranty of Payment  dated January 31, 1995
                  executed  in  favor  of  the  Bank  by  the  Company  and  TII
                  Industries NC, Inc., TII  Dominicana,  Inc., TII  Electronics,
                  Inc.(since dissolved),  Ditel, Inc.(now TII-Ditel,  Inc.), TII
                  Corporation and Telecommunications Industries, Inc., direct or
                  indirect   subsidiaries   of  the  Company.   Incorporated  by
                  reference to Exhibit 4.1(b) to the Company's Current Report on
                  Form 8-K  dated  January  31,  1995  (date of  earliest  event
                  reported) (File No. 1-8048).



                                       16


4(a)(3)           Pledge Agreement dated January 31, 1995 between  International
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(c) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(4)           Security  Agreement dated January 31, 1995 between the Company
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(d) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(5)           Assignment of Accounts Receivable  Agreement dated January 31,
                  1995   executed   by  the   Company  in  favor  of  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(e) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

4(a)(6)           Stock  Pledge  Agreement  dated  January 31, 1995  between the
                  Company and the Bank.  Incorporated  by  reference  to Exhibit
                  4.1(f)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).

4(a)(7)           Security  Agreement  dated  January  31, 1995  between  Ditel,
                  Inc.(now  TII-Ditel,  Inc.),  an  indirect  subsidiary  of the
                  Company,  and the Bank.  Incorporated  by reference to Exhibit
                  4.1(g)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).

10(a)(1)+         1983 Employee  Incentive Stock Option Plan of the Company,  as
                  amended.  Incorporated  by  reference  to Exhibit  10.1 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)+         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)(3)+         1994  Non-Employee  Director  Stock Option  Plan,  as amended.
                  Incorporated  by reference to Exhibit  99.01 to the  Company's
                  Registration Statement on Form S-8, No. 33-64965.

10(a)(4)+         1995 Stock Option Plan.  Incorporated  by reference to Exhibit
                  10.3 to the  Company's  Quarterly  Report on Form 10-Q for the
                  fiscal quarter ended September 27, 1996 (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.  

10(b)(2)*+        Amended and Restated  Employment  Agreement dated as of May 1,
                  1997 between the Company and Carl H. Meyerhoefer.

10(b)(3)(A)*+     Employment  Agreement  dated  September  23, 1993  between the
                  Company and Dare P. Johnston.

10(b)(3)(B)*+     Extention dated as of June 2, 1997 to the Employment Agreement
                  dated  September  23,  1993  between  the  Company and Dare P.
                  Johnston.

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(d)(1)          Lease Contract dated December 15, 1989 between the Company and
                  Puerto Rico Industrial  Development  Company.  Incorporated by
                  reference to Exhibit  10(c)(1) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 29, 1990 (File No.
                  1-8048).

10(d)(2)          Consolidated  Contract of Lease Renewal and Construction dated
                  February 1, 1994 between TII Dominicana, Inc., a subsidiary of
                  the Company, and The Industrial Development Corporation of the
                  Dominican  Republic.  Incorporated  by  reference  to  Exhibit
                  10(g)(2) to the  Company's  Annual Report on Form 10-K for the
                  fiscal year ended June 30, 1995 (File No. 1-8048).



                                       17



11*               Calculation of earnings per share.

21*               Subsidiaries of the Company.

23*               Consent of independent public accountants.

27*               Financial data schedule (filed electronically only).

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

(b)      Report on Form 8-K

         No Reports on Form 8-K were filed  during the last  quarter of the year
ended June 27, 1997.




                                   UNDERTAKING

         The  undersigned  hereby  undertakes to furnish to the  Securities  and
Exchange  Commission,  upon request,  all constituent  instruments  defining the
rights of holders  of  long-term  debt of the  Registrant  and its  consolidated
subsidiaries not filed herewith. Such instruments have not been filed since none
are, nor are being,  registered  under Section 12 of the Securities and Exchange
Act of 1934 and the total  amount  of  securities  authorized  under any of such
instruments  does not exceed 10% of the total assets of the  Registrant  and its
subsidiaries on a consolidated basis.




                                       18


                                   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.

                                                     TII INDUSTRIES, INC.
                                                     --------------------------
                                                         (Registrant)


    September 24, 1997                            By /s/     Paul G. Sebetic
                                                     --------------------------
                                                     Paul G. Sebetic,
                                                     Vice President-Finance and
                                                     Chief Financial Officer



         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 24, 1997                            /s/ Alfred J. Roach
                                                  --------------------------
                                                  Alfred J. Roach, Chairman 
                                                  of the Board of Directors
                                                  and Director


    September 24, 1997                            /s/ Timothy J. Roach
                                                  --------------------------
                                                  Timothy J. Roach, President, 
                                                  Chief Executive Officer and
                                                  Director


    September 24, 1997                            /s/ Paul G. Sebetic
                                                  --------------------------
                                                  Paul G. Sebetic,
                                                  Vice President-Finance and
                                                  Chief Financial Officer


    September 24, 1997                            /s/ C. Bruce Barksdale
                                                  --------------------------
                                                  C. Bruce Barksdale, Director


    September 24, 1997                            /s/ Dorothy Roach
                                                  --------------------------
                                                  Dorothy Roach, Director


    September 24, 1997                            /s/ Joseph C. Hogan
                                                  --------------------------
                                                  Joseph C. Hogan, Director


    September 24, 1997                            /s/ James R. Grover, Jr.
                                                  --------------------------
                                                  James R. Grover, Jr., Director



    September 24, 1997                            /s/ William G. Sharwell
                                                  --------------------------
                                                  William G. Sharwell, Director


                                       19



                      TII INDUSTRIES, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                 Page Number
                                                                 -----------

Report of Independent Public Accountants                              F-2

Consolidated Balance Sheets -
  June 27, 1997 and June 28, 1996                                     F-3

Consolidated Statements of Operations for each of the
  Three Years in the Period Ended June 27, 1997                       F-4

Consolidated Statements of Stockholders'
  Investment for each of the Three Years in the
  Period Ended June 27, 1997                                          F-5

Consolidated Statements of Cash Flows for each of the
  Three Years in the Period Ended June 27, 1997                       F-6

Notes to Consolidated Financial Statements                         F-7 to F-16





                                      F-1



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To TII Industries, Inc.:

We have audited the accompanying  consolidated balance sheets of TII Industries,
Inc. and  subsidiaries  as of June 27, 1997 and June 28,  1996,  and the related
consolidated statements of operations,  stockholders'  investment and cash flows
for each of the three years in the period ended June 27, 1997.  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  generally   accepted  auditing
standards.  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 27,  1997 and June 28,  1996,  and the results of their
operations  and their cash flows for each of the three years in the period ended
June 27, 1997, in conformity with generally accepted accounting principles.


Arthur Andersen LLP




San Juan, Puerto Rico
September 19, 1997.

Stamp No. 1454624 of the
Puerto Rico Society of
Certified Public Accountants
has been affixed to the
original copy of this report.



                                      F-2

                     TII INDUSTRIES, INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                     AS OF JUNE 27, 1997 AND JUNE 28, 1996
                             (Dollars in Thousands)


                                                                   June 27,    June 28,
                                                                      1997        1996
                                                                   --------    --------
                                                                              
ASSETS
Current Assets
  Cash and cash equivalents                                        $    247    $  2,883
  Marketable securities available for sale                            3,552       5,999
  Receivables                                                         7,388       7,084
  Inventories                                                        15,574      14,032
  Prepaid expenses                                                      402         388
                                                                   --------    --------
        Total current assets                                         27,163      30,386
                                                                   --------    --------
Fixed Assets
  Property, plant and equipment                                      37,812      33,018
  Less: Accumulated depreciation and amortization                   (23,768)    (22,029)
                                                                   --------    --------
        Net fixed assets                                             14,044      10,989
                                                                   --------    --------

Other Assets                                                          1,616       1,448
                                                                   --------    --------

        TOTAL ASSETS                                               $ 42,823    $ 42,823
                                                                   ========    ========

                    LIABILITIES AND STOCKHOLDERS' INVESTMENT

Current Liabilities
  Current portion of long-term debt and obligations under
   capital leases                                                  $    537    $    363
  Accounts payable                                                    5,833       5,185
  Accrued liabilities                                                 1,138       1,037
                                                                   --------    --------
        Total  current liabilities                                    7,508       6,585
                                                                   --------    --------

Long-Term Debt                                                          839         853
Long-Term Obligations Under Capital Leases                            1,465       1,523
                                                                   --------    --------
                                                                      2,304       2,376
                                                                   --------    --------

Commitments and Contingencies (Note 11)
Stockholders' Investment
  Preferred Stock, par value $1.00 per share; 1,000,000
      authorized and issuable in series (Note 10)
    Series A Cumulative  Covertible  Preferred Stock, 100,000
     shares authorized; no shares outstanding at June 27, 1997
     and June 28, 1996                                                 --          --
    Series B Cumulative Redeemable Preferred Stock, 20,000
     shares authorized; no shares outstanding at June 27, 1997
     and June 28, 1996                                                 --          --
  Common Stock, par value $.01 per share; 30,000,000 shares
    authorized; 7,448,473 and 7,446,975 shares issued at
    June 27, 1997 and June 28, 1996, respectively (Note 9)               75          75
  Warrants outstanding                                                  159         120
  Capital in excess of par value                                     29,052      29,046
  Retained earnings                                                   3,999       4,855
  Valuation adjustment to record marketable securities available
    for sale at fair value                                                7          47
                                                                   --------    --------
                                                                     33,292      34,143
  Less - Treasury stock, at cost; 17,637 common shares                 (281)       (281)
                                                                   --------    --------
        Total stockholders' investment                               33,011      33,862
                                                                   --------    --------

        TOTAL LIABILITIES AND STOCKHOLDERS' INVESTMENT             $ 42,823    $ 42,823
                                                                   ========    ========


See notes to consolidated financial statements


                                      F-3

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 27, 1997
                 (Dollars in Thousands, except per share data)



                                                      June        June        June
                                                    27, 1997    28, 1996    30, 1995
                                                    --------    --------    --------
                                                                        
Net sales                                           $ 50,675    $ 44,513    $ 43,830
                                                    --------    --------    --------
Cost of sales                                         41,421      31,956      30,782

    Gross profit                                       9,254      12,557      13,048
                                                    --------    --------    --------

Operating expenses
  Selling, general and administrative                  7,061       5,881       6,827
  Research and development                             3,085       2,820       2,619
                                                    --------    --------    --------
    Total operating expenses                          10,146       8,701       9,446
                                                    --------    --------    --------

    Operating (loss) income                             (892)      3,856       3,602
                                                    --------    --------    --------

Interest expense                                        (287)       (416)       (718)
Interest income                                          314         191        --
Other income                                              72         106          58
                                                    --------    --------    --------

    (Loss) income before provision for income tax       (793)      3,737       2,942

Provision for income taxes                                63        --          --
                                                    --------    --------    --------

    Net (loss) income                               $   (856)   $  3,737    $  2,942
                                                    ========    ========    ========


Net (loss) income per share - primary               $   (.12)   $    .48    $    .52
                                                    ========    ========    ========

Weighted average number of common and common
  equivalent shares outstanding - primary              7,430       7,853       7,989
                                                    ========    ========    ========

Net (loss) income per share - fully diluted         $   (.12)   $    .47    $    .51
                                                    ========    ========    ========

Weighted average number of common and common
  equivalent shares outstanding - fully diluted        7,430       8,179       8,402
                                                    ========    ========    ========


See notes to consolidated financial statements


                                      F-4

                     TII INDUSTRIES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF STOCKHOLDERS' INVESTMENT
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 27, 1997
                             (Dollars in thousands)


                                                                                                               Valuation
                                                                                                               Adjustment
                                                                                                               to record
                                                                                                               Marketable
                                                                                           Capital             Securities
                                                                      Class B             in excess  Retained  available
                                                Preferred   Common    Common     Warrants   of par  (Deficit)  for sale at  Treasury
                                                  Stock      Stock     Stock   Outstanding  value    Earnings  fair value   Stock
                                                 -------    -------   -------    -------   -------   -------    -------    -------
                                                                                                        
BALANCE, June 24, 1994                           $ 2,763    $    38   $     4    $   120   $14,317   ($1,824)   $     0    ($  281)
                                                 -------    -------   -------    -------   -------   -------    -------    -------
          Issuance of Common Stock from
                 exercise of private placement
                 Warrants and Unit Purchase
                 Options net of $571 of expenses    --           16      --         --       6,802      --         --         --
          Exercise of stock options                 --            1      --         --         275      --         --         --
          Unrealized gain on marketable
                 securities available for sale      --         --        --         --        --        --           10       --
          Net profit for the year                   --         --        --         --        --       2,942       --         --
                                                 -------    -------   -------    -------   -------   -------    -------    -------
BALANCE, June 30, 1995                             2,763         55         4        120    21,394     1,118         10       (281)

          Issuance of Common Stock from
                 exercise of private placement
                 Warrants and Unit Purchase
                 Options net of $128 of expenses    --           12      --         --       5,421      --         --         --
          Conversion of Class B Common
                 Stock                              --            4        (4)      --        --        --         --         --
          Redemption of Series A Preferred
                 Stock                            (2,763)      --        --         --        --        --         --         --
          Exercise of stock options                 --            4      --         --       2,231      --         --         --
          Unrealized gain on marketable
                 securities available for sale      --         --        --         --        --        --           37       --
          Net profit for the year                   --         --        --         --        --       3,737       --         --
                                                 -------    -------   -------    -------   -------   -------    -------    -------
BALANCE, June 28, 1996                              --           75      --          120    29,046     4,855         47       (281)

          Exercise of stock options                 --         --        --         --           6      --         --         --
          Warrants issued for financial
                 Advisory services                  --         --        --           39      --        --         --         --
          Unrealized loss on marketable
                 securities available for sale      --         --        --         --        --        --          (40)      --
          Net loss for the year                     --         --        --         --        --        (856)      --         --
                                                 -------    -------   -------    -------   -------   -------    -------    -------
BALANCE, June 27, 1997                           $     0    $    75   $     0    $   159   $29,052   $ 3,999    $     7    ($  281)


See notes to consolidated financial statements

                                      F-5


                     TII INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 27, 1997
                             (Dollars in thousands)



                                                                   June 27,    June 28,    June 30,
                                                                     1997        1996        1995
                                                                   --------    --------    --------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:

  Net (loss) income                                                ($   856)   $  3,737    $  2,942
                                                                   --------    --------    --------

  Adjustments to reconcile net (loss) income to net
     cash (used in) provided by operating activities
     Depreciation and amortization                                    1,745       1,727       1,761
     Increase in allowance for inventory                              2,896         568          30
     Amortization of other assets, net                                  180         278         241
     Changes in assets and liabilities
       Increase in receivables                                         (304)       (951)       (554)
       Increase in inventories                                       (4,438)     (2,322)     (2,901)
       (Increase) decrease in prepaid expenses and other assets        (362)       (257)       (895)
       Increase  (decrease) in accounts  payable and
        accrued liabilities                                             787        (242)       (225)
                                                                   --------    --------    --------
            Net cash (used in) provided by operating activities        (352)      3,052         669
                                                                   --------    --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                               (4,267)       (549)     (3,060)
  Purchases of marketable securities available for sale             (24,488)     (6,533)       --
  Proceeds from sales and maturities of marketable securities
    available for sale                                               26,895       1,645       1,327
                                                                   --------    --------    --------
     Net cash used by investing activities                           (1,860)     (5,437)     (1,733)
                                                                   --------    --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from exercise of options and warrants                          6       7,656       7,094
  Payment of long-term debt and obligations under capital leases       (430)     (1,969)    (10,824)
  Proceeds from issuance of long-term debt                             --          --         6,039
  Redemption of Preferred Stock                                        --        (2,763)       --
                                                                   --------    --------    --------
     Net cash (used in) provided by financing activities               (424)      2,924       2,309
                                                                   --------    --------    --------

     Net (decrease) increase in cash and cash equivalents            (2,636)        539       1,245

Cash and Cash equivalents, at beginning of year                       2,883       2,344       1,099
                                                                   --------    --------    --------

Cash and Cash equivalants, at end of year                          $    247    $  2,883    $  2,344
                                                                   ========    ========    ========

SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS:
  Capital leases entered into                                      $    533    $  1,938    $     52
                                                                   ========    ========    ========
  Valuation adjustment to record marketable securities
    available for sale at fair value                               ($    40)   $     37    $     10
                                                                   ========    ========    ========
  Cash paid during the period for income taxes                     $     42    $      0    $      0
                                                                   ========    ========    ========
  Cash paid during the period for interest                         $    241    $    174    $    762
                                                                   ========    ========    ========



See notes to consolidated financial statements

                                      F-6







                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS:  TII Industries,  Inc. and subsidiaries (the "Company") are engaged in
the  design,  manufacture  and sale of  overvoltage  surge  protectors,  network
interface devices, station electronics,  and fiber optic enclosure products. The
majority of the Company's  consolidated  sales for each of the three years ended
June 27, 1997 resulted from sales of overvoltage  protector products,  which are
primarily  manufactured in the Company's plants in Puerto Rico and the Dominican
Republic.

FISCAL YEAR: The Company  reports on a 52-53 week year ending on the last Friday
in June.

CONSOLIDATION: The consolidated financial statements include the accounts of TII
Industries,   Inc.  and  its   majority-owned   subsidiaries.   All  significant
intercompany balances and transactions have been eliminated in consolidation.

USE OF ESTIMATES:  The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles 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  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from such estimates.

MARKETABLE   SECURITIES:   The  Company   categorizes  its  marketable  security
investments as available-for-sale securities, reported at fair value. Unrealized
gains and losses of  available-for-sale  securities  are  reported as a separate
component of  stockholders'  investment.  At June 27, 1997 and June 28, 1996 the
portfolio  consisted of federal  backed  agency bonds and notes and other liquid
investment grade  investments  with maturities  ranging from three months to one
year.  The  primary  investment  goal being  near-term  liquidity  and safety of
principal.

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

PROPERTY AND  EQUIPMENT:  Depreciation  of property and equipment is recorded on
the straight-line  method over the estimated useful life of the related property
and equipment  (generally 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.

OTHER ASSETS:  The Company follows the policy of deferring  certain patent costs
which are amortized on a straight-line  basis over the lesser of the life of the
product or the patent.  Included within other assets is the cash surrender value
of  approximately  $50,000 relating to key-man life insurance policy with a face
amount in excess of $2,000,000.

NET  (LOSS)  PROFIT PER COMMON  SHARE:  Net (loss)  profit per common and common
equivalent  share is  calculated  using the  weighted  average  number of common
shares  outstanding  and the net  additional  number  of shares  which  would be
issuable upon the exercise of dilutive stock options and warrants  assuming that
the Company used the proceeds received to purchase  additional shares (up to 20%
of shares  outstanding)  at market  value,  retire debt and invest any remaining
proceeds in U.S. government 


                                      F-7




securities.  The effect on net (loss)  profit of these assumed  transactions  is
considered in the computation.

PENDING  ACCOUNTING  PRONOUNCEMENTS:  The FASB issued SFAS No. 128, Earnings per
Share,  which  will be  effective  with  the  Company's  consolidated  financial
statements for the fiscal year ending June 28, 1998.  Under this  standard,  the
Company will  replace its  disclosure  of primary  earnings per share with basic
earnings per share and fully diluted will be replaced with dilutive earnings per
share.  Basic earnings per share  excludes  dilution and is computed by dividing
income available to common shareholders by the weighted average number of common
shares outstanding for the period.  Upon adoption of the standard,  prior period
amounts must be restated.  The impact on previously  reported  primary and fully
diluted earnings per share will be immaterial.

STATEMENTS OF CASH FLOWS: All highly liquid instruments  including those with an
original maturity of three months or less are considered cash  equivalents.  The
Company had cash equivalents of approximately $84,000 and $2,305,000 at June 27,
1997 and June 28, 1996, respectively.

RECLASSIFICATIONS:  Certain reclassifications have been made in the accompanying
consolidated financial statements for the years ended June 28, 1996 and June 30,
1995 to conform  with the  presentation  used in the June 27, 1997  consolidated
financial statements.

FAIR VALUE OF FINANCIAL INSTRUMENTS:  The carrying amounts of cash, receivables,
accounts payable, and accrued liabilities  approximate fair value because of the
short-term  nature of these  items.  The  carrying  amount of the long term debt
approximates  fair value  because the  interest  rate this  instrument  bears is
equivalent to the current rates offered for debt of similar nature and maturity.

(2) COST  REDUCTION  PLAN.  During the third  quarter of fiscal  year 1997,  the
Company put into effect  certain  measures in  accordance  with a plan to reduce
costs and enhance profitability.  This plan included the reduction of personnel,
movement of certain production processes to the Company's lower cost facility in
the Dominican Republic, outsourcing certain manufacturing steps, re-aligning its
sales and marketing forces and ceasing the sale of lower margin  products.  This
action resulted in non-recurring charges of $3.0 million,  which consisted of an
increase to the allowance for  inventory,  severance  related costs and costs to
close or move certain production processes.

(3) RECEIVABLES. Receivables consist of the following:

                                   June 27,  June 28,
                                      1997    1996
                                   --------  --------
         (amounts in thousands)

         Trade receivables          $ 6,897 $ 6,685
         Other receivables              544     521
                                    ------- -------
                                      7,441   7,206
         Less: allowance for
               doubtful accounts        (53)   (122)
                                    ------- -------
                                    $ 7,388 $ 7,084
                                    ======= =======

                                      F-8


(4) INVENTORIES. Inventories consisted of the following:

                                                     June 27,      June 28,
                                                       1997          1996
                                                     -------       -------
                                                     (amounts in thousands)

              Raw materials                          $ 7,426       $ 6,973
              Work-in-process                          4,584         4,879
              Finished goods                           5,994         4,214
                                                     -------       -------
                                                      18,004        16,066
              Less: Allowance for inventory           (2,430)       (2,034)
                                                     -------       -------
                                                     $15,574       $14,032
                                                     =======       =======

(5) ACCRUED LIABILITIES: Accrued liabilities consist of the following:

         June 27, June 28,
             1997             1996
         (amounts in thousands)
         Payroll, incentive and vacation         $  672    $  603
         Accrued payroll taxes                       91       153
         Legal and professional fees                135       113
         Accrued rent                               100       100
         Other                                      140        68
                                                 ------    ------
                                                 $1,138    $1,037
                                                 ======    ======

(6) LONG-TERM DEBT. The composition of long-term debt is as follows:

                  June 27, June 28,
                    1997                1996
                  (amounts in thousands)

         Unsecured subordinated note payable on
         July 19, 2001, bearing interest at 10%.
         Convertible into Common Stock
         at a conversion price of $2.50 per share.          $750        $750

         Installment notes payable through 2004,
         bearing interest ranging from 8.0% to 9.5%.
         Secured by  assets with net book value of
         approximately $299.                                 103         116
                                                            ----        ----
                                                             853         866

         Less current portion                                (14)        (13)
                                                            ----        ----
         Long-term debt                                     $839        $853
                                                            ====        ====


The Company is also a party to a  Revolving  Credit  Loan  Agreement  with Chase
Manhattan  Bank,  which,  at  June  27,  1997,  entitled  the  Company  to  have
outstanding  borrowings of up to $4,000,000,  reducing by $400,000 each calendar
quarter  thereafter.  At  June  27,  1997  and  June  28,  1996,  there  were no
outstanding borrowings under the revolving loan facility. Loans bear interest at
(a) the greater 

                                      F-9






of 1% above the bank's  prime rate,  2% above a  certificate  of deposit rate or
1.5% in  excess  of a federal  funds  rate or (b) 3% above  the  LIBOR  rate for
periods selected by the Company. A commitment fee of 1/4 of 1% is payable on the
unused  portion of the bank's  commitment.  Loans are secured  primarily  by the
Company's  accounts  receivable and continental  United States assets.  The loan
agreement  requires the Company to maintain a minimum net worth of  $31,400,000,
current  ratio of 1.25  through  fiscal 1997 and 1.50  thereafter,  debt service
ratio of 1.35 and maximum ratio of debt to equity of 1.0, all as defined, limits
capital expenditures  generally to $3,500,000 per annum and lease obligations to
$400,000  per annum  (excluding  rentals for the  Company's  Dominican  Republic
facilities  and the  Company's  equipment  lease  with PRC  Leasing,  Inc.).  In
addition,  the Company may not incur a consolidated  net loss for any two fiscal
quarters in any four  consecutive  quarters  and may not pay cash  dividends  or
repurchase capital stock without the consent of the bank. The Company received a
waiver from compliance with the debt service ratio,  capital expenditure and net
loss covenants for fiscal 1997.

Future minimum payments for long term debt are as follows:

Fiscal year         Amount
1998                      $  14,000
1999                         15,000
2000                         17,000
2001                        768,000
2002                         17,000
Thereafter                   22,000
                          ---------
Total minimum payments      853,000
Less: current portion       (14,000)
                          ---------
                          $ 839,000
                          =========

(7) Obligation  under capital leases:  The Company leases equipment and vehicles
for its  operations.  These leases have been  capitalized  using  interest rates
ranging from 7.9% to 14.9%.  Future  minimum  payments under these leases are as
follows:

Fiscal year                                    Amount
1998                                        $ 654,000
1999                                          652,000
2000                                          557,000
2001                                          288,000
2002                                           89,000
Thereafter                                     51,000
                                           ----------
Total minimum lease payments                2,291,000
Less: Amount representing interest           (303,000)
                                           ----------
Present value of
 net minimum lease payments                 1,988,000
Less: Current portion of obligations
 under capital lease                         (523,000)
                                           ----------
                                           $1,465,000
                                           ==========

(8) INCOME TAXES:  The Company's  policy is to provide for income taxes based on
reported  income,  adjusted for differences  that are not expected to ever enter
into the computation of taxes under applicable tax laws.

The  Company  has  elected  the  application  of Section  936 of the US Internal
Revenue Code (Code),  and presently  intends to continue to operate in a fashion
that will enable it to qualify for the Section 936 election. Under that section,
as long as the Company (on a non-consolidated  basis) has cumulatively


                                      F-10







derived,  in its current and two preceding tax years,  at least 80% of its gross
income from sources within Puerto Rico and at least 75% of its gross income from
the active conduct of a trade or business  within Puerto Rico, as defined in the
Code,  the Company is 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. To the extent the Company has taxable
income  arising from United  States  sources  (e.g.,  income from  investment or
operating activity in the U.S.), the Company would not be entitled to offset the
related tax on such income with the Section 936 tax credit.

The  economic  activity  limitation  on the amount of  allowable  credits  under
Section 936 is based upon qualified wages paid for services  performed in Puerto
Rico, fringe benefits,  depreciation  deductions and taxes in Puerto Rico. Based
on fiscal 1997 levels of qualified  wages,  fringe  benefits,  depreciation  and
taxes in Puerto Rico, the Company's economic activity based credit limitation is
approximately  $3,550,000 per annum.  The amount of the economic  activity based
Section 936 credit  limitation  available  for fiscal 1997 will be sufficient to
offset the United States federal income tax on Puerto Rico source income for the
Company's  1997 fiscal year,  as computed,  after  utilization  of the Company's
available net operating loss carry-forwards of approximately $334,000.

Legislation  included in the Minimum  Wage/Small  Business Job Protection Act of
1996 repealed the Section 936 credit for taxable years  beginning after December
31, 1995.  However,  since the Company's  Section 936 election was in effect for
its fiscal  1996 tax year,  it is  eligible  to  continue to claim a Section 936
credit  until the year  ended June 2006 under a special  grandfather  rule.  If,
however, the Company adds a substantial new line of business,  the Company would
cease to be eligible to claim the Section 936 credit  beginning with the taxable
year in which such new line of business is added.  Because the Company  uses the
economic  activity  limitation,  possession  income eligible for the Section 936
credit in any tax year  beginning  after December 31, 2001 and before January 1,
2006 is  subject  to a cap  equal to the  Company's  average  inflation-adjusted
possession  income for the three of the five most  recent  years  ending  before
October  14,  1995  determined  by  excluding  the years in which the  Company's
adjusted  possession  income was the highest and the lowest.  In lieu of using a
five-year  period to determine the base period  years,  the Company may elect to
use its last tax year ending in 1992 or a deemed taxable year which includes the
first ten months of the calendar year 1995. The Company's Section 936 credit for
each year  during the  grandfather  period  would  continue to be subject to the
economic activity limitation (as discussed above). This legislation is effective
for the  Company's  1997 fiscal year.  Based on the  Company's  current level of
possession  income and  business  plans,  the Company  believes  that it will be
eligible  to claim a Section 936 credit  under the  grandfather  rule  discussed
above.

As long as the Company's  election  under Section 936 is in effect,  the Company
may not file a consolidated  tax return with any of its  subsidiaries for United
States  income  tax  purposes,  and the  filing of  consolidated  returns is not
permitted  under Puerto Rico income tax laws.  Consequently,  should the Company
itself  sustain  losses,  those  losses  could not be used to offset the federal
taxable  income of its  subsidiaries;  and,  conversely,  should  the  Company's
subsidiaries  sustain  losses,  those  losses  could not be used to  offset  the
federal taxable income of the Company.

The Company has exemptions until June 2009 for Puerto Rico income tax and Puerto
Rico property tax purposes.  The level of exemption is 90% for all purposes. The
Company also has net operating loss carryforwards  available through fiscal 2004
to offset any remaining Puerto Rico taxable income.  There are no limitations on
the Company's ability to utilize such net operating loss carryforwards to reduce
its Puerto Rico income tax.  Furthermore,  the  Company's  United  States  based
subsidiary  operating in the Dominican  Republic is exempt from taxation in that
country.


                                      F-11








In each of the years in the three-year period ended June 27, 1997, the Company's
U.S. based subsidiaries  either generated  operating losses or had net operating
loss carryforwards  available to offset taxable income;  therefore,  for each of
these years there is no federal income tax provision.

At June 27, 1997, the Company had net operating loss  carryforwards  aggregating
approximately $15,126,000 which expire periodically through 2006, and along with
its subsidiaries had consolidated net operating loss  carryforwards  aggregating
approximately  $24,439,000  which expire  periodically  through 2012 and general
business  tax  credit  carryforward  of  approximately   $343,000  which  expire
periodically  through  2012.  As a result of a private  placement in fiscal 1993
there was an  ownership  change  within the  meaning of Section 382 of the Code,
which limits the ability of the Company and its  subsidiaries  to utilize  their
net operating  losses and tax credit  carryforwards.  The maximum  amount of net
operating loss and tax credit equivalent  carryforwards which may be utilized in
any year (and which is utilized to offset income prior to the  utilization  of a
credit  available under Section 936 of the Code) is  approximately  $334,000 per
year for the possessions corporation and approximately $380,000 per year for the
United  States  subsidiaries.  The effect of the  ownership  change is  somewhat
mitigated  with  respect to the Company as a result of its Section 936  election
since United  States  federal  income tax is payable only to the extent such tax
exceeds the Company's  Section 936 credit.  In addition,  net  operating  losses
generated  subsequent to the ownership change are not subject to limitations and
may  therefore be fully  utilized.  As of June 27, 1997,  the  Company's  United
States  subsidiaries have approximately  $2,060,000 of net operating losses that
were generated  subsequent to the ownership  change and remain available for use
through  2012.  In addition,  the  Company's  United  States  subsidiaries  have
available  approximately  $1,852,000 in unused  Section 382 annual net operating
loss limitation carryforwards.

Temporary  differences  between  income tax and financial  reporting  assets and
liabilities  (primarily inventory valuation  allowances,  property and equipment
and accrued employee benefits) and net operating loss carryforwards give rise to
deferred  tax  assets in the  amount of  approximately  $3,695,000  for which an
offsetting  valuation  allowance  has been  provided due to the  uncertainty  of
realizing any benefit in the future.

(9) COMMON STOCK: The Company is authorized to issue 30,000,000 shares of Common
Stock.  On September 27, 1995,  321,284  shares of Class B Stock were  converted
into Common Stock  resulting in a reduction  in  outstanding  Class B Stock to a
level that all remaining Class B Stock were automatically  converted into Common
Stock.  On  December  4,  1996,  at the 1996  Annual  Meeting  of  Stockholders,
stockholders  voted to approve an  amendment  to the  Company's  Certificate  of
Incorporation  which removed the Company's  Class B Stock and Class C Stock from
shares which the Company is authorized to issue.

EMPLOYEE  STOCK OPTION PLANS:  The  Company's  1995 Stock Option Plan (the "1995
Plan")  permits the  Compensation  Committee of the Board of Directors to grant,
until September 2005,  options to employees,  officers,  consultants and certain
members of the Board of  Directors.  500,000  shares were  reserved for issuance
under the 1995 Plan. Option terms (not to exceed 10 years),  exercise prices (at
least 100% of the fair market value of the Company's Common Stock on the date of
grant) and exercise dates are determined by the Compensation Committee.  Options
are also  outstanding  under the Company's 1983 Stock Option  Incentive Plan and
1986 Stock Option Plan,  although no further  options may be granted under these
plans.

A summary of activity  under the employee  stock  option  plans and  information
relating to shares  subject to option under the employee  stock option plans for
the years ended June 27, 1997, June 28, 1996 and June 30, 1995 follows:



                                      F-12







                                                   June 27, 1997  June 28, 1996 June 30, 1995
                                                     ----------    ----------    ----------
                                                                               
Shares under option at beginning of period            1,238,207     1,269,387       501,415
Options granted during period                           383,000       113,200       868,000
Options exercised during period                          (1,500)      (80,380)      (94,028)
Options canceled/expired during period                  (83,500)      (64,000)       (6,000)
                                                     ----------    ----------    ----------
Shares under option at end of period                  1,536,207     1,238,207     1,269,387
                                                     ==========    ==========    ==========

Options exercisable at end of period                    648,344       501,454       336,634
Shares available for future grant at end of period      112,500       469,000       126,257
Exercise price per share for options exercised
   during period                                     $2.50-4.63    $2.50-6.09    $2.50-4.63
Exercise price per share for options outstanding
   at end of period                                  $2.50-9.38    $2.50-9.69    $2.50-9.69



The 1994 Non-Employee  Director Stock Option Plan covers an aggregate of 200,000
shares of Common  Stock and  provides  (i)  Non-Employee  Directors  are granted
options to purchase 10,000 share of Common Stock annually upon their re-election
to the Board; (ii) all options granted vest in full immediately  following their
grant;  (iii) the term of options granted shall be for a term of ten years;  and
(iv) the  period  following  termination  of  service  during  which an  Outside
Director may exercise an option  shall be twelve  months,  except that an option
shall  automatically  terminate upon cessation of service as an Outside Director
for cause (such twelve  month period being the same period  following an Outside
Director's death or disability during which an option may be exercised).

The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting   Standards  No.  123,   Accounting  for  Stock-Based   Compensation.
Accordingly, no compensation cost has been recognized for the stock option plans
as Accounting  Principles Board (APB) Opinion 25 and related  interpretations in
accounting  for stock options  plans is followed.  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,  net (loss)  income  would have been
(increased) reduced to the pro forma amounts indicated in the table below.

                                                Fiscal Year Ended June
                                              27, 1997           28, 1996
                                              --------           --------
Net (loss) income

     As reported                             ($856,000)        $3,737,000
     Pro forma                             ($1,161,000)        $3,629,000
                                              
Primary (loss) income per share

     As reported                                ($0.12)             $0.48
     Pro forma                                  ($0.16)             $0.46
                                   
The fair value of stock options  granted  during fiscal years 1997 and 1996 were
determined by using the Black Scholes  option-pricing model which values options
based on the stock price at the date of grant,  the expected life of the option,
the estimated volatility of the stock, expected dividend payments,  and the risk
free  interest  rate  over  the  expected  life  of the  option.  The  following
assumptions  were used in the pricing  model:  risk free  interest rate of 6.2%;
expected  dividend yield of 0%; expected option life of seven years and expected
volatility of 42.9%.  The weighted  average fair value of options granted during
fiscal 1997 and 1996 were $2.58 and $3.44, respectively.

Under SFAS 123, stock options granted prior to fiscal year 1996 are not required
to be included as compensation in determining pro forma net earnings.




                                      F-13







OTHER OPTIONS AND WARRANTS  OUTSTANDING:  The holder of the Company's  unsecured
subordinated note (see Note 5) has an option to purchase up to 100,000 shares of
Common  Stock on or before  July 18,  2001 at $2.50 per  share.  This  option is
non-transferable  and non-assignable and can be canceled by the Company prior to
its expiration if, with the prior written  consent of the holder,  the Company's
$750,000 ten-year convertible unsecured note payable is prepaid.

The  Company  also has an  outstanding  option to  purchase  up to a maximum  of
150,000  shares of Common Stock on or before August 31, 1997 at $7.50 per share.
The Company  also has  warrants  outstanding  which allow the holder to purchase
60,000  shares of Common  Stock at an  exercise  price of $6.56 per share  which
expire in August  1998.  During July 1996,  the  Company  granted to a financial
advisory firm a warrant to purchase 20,000 shares of Common Stock at an exercise
price of $6.15 per share, which expires in July 2001.

(10) 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. At June 27, 1997, the Company had authorized 100,000 shares of Series
A Cumulative  Convertible Redeemable Preferred Stock (Series A Preferred Stock),
of which no shares  were  outstanding.  During the 1996  fiscal year all 27, 626
shares  were  redeemed by the Company  for the  liquidation  value and  required
redemption amount of $2,763,000.

(11)  AGREEMENT  WITH  AT&T:  On  September  13,  1988,  the  Company  and  AT&T
Corporation entered into an agreement (the 1988 Agreement) settling all disputes
related to a prior agreement which the Company considered to have been breached.
The 1988  Agreement  provided  for annual  payments  to the  Company  which were
subject to reduction as a result of AT&T purchases. During fiscal 1996 and 1995,
the Company received  payments of $875,000 and $777,000,  respectively,  for the
sales shortfall  corresponding to the contract years ended December 31, 1995 and
1994,  respectively.  These  receipts are included in net sales.  As of June 28,
1996, there are no remaining payments scheduled to be received.

(12) SIGNIFICANT CUSTOMERS, EXPORT SALES AND FOREIGN COMPONENTS OF INCOME:

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

                                      Percentage of Net Sales
                                           for Year Ended
                                   -------------------------------
                                  June 27,     June 28,      June 30,
                                   1997         1996          1995
                                   -------------------------------
Siecor Corporation(a)               20%          26%           30%
NYNEX                               18%          15%           13%
Keptel, Inc.(a)                     11%          12%            *
                                                       
*  Asterisk denotes less than 10% for the period presented.
(a)  Siecor  Corporation  and  Keptel,  Inc.  are  telecommunication   equipment
     companies that supply Network  Interface Devices to Regional Bell Operating
     Companies.  Several Regional Bell Operating  Companies have standardized on
     TII  station  protectors  and  require  Siecor and Keptel to  purchase  TII
     station protectors for inclusion into their Network Interface Devices.

EXPORT SALES:  For each of the three years ended June 27, 1997 export sales were
less than 10% of consolidated net sales.


                                      F-14







FOREIGN COMPONENTS OF INCOME: Certain immaterial  subsidiaries and components of
the Company operate outside the United States and Puerto Rico.

(13)  COMMITMENTS,  CONTINGENCIES  AND RELATED PARTY  TRANSACTIONS:  The Company
leases real property and equipment  with terms expiring  through  December 1998.
Substantially all of the real property leases contain escalation clauses related
to increases in property  taxes.  The leases  require  minimum  annual  rentals,
exclusive of real property taxes, of approximately $94,000 and $17,000 in fiscal
years 1998 and 1999,  respectively.  The Company has no lease commitments beyond
1998.

Since fiscal year 1982, the Company has leased equipment from PRC Leasing,  Inc.
(PRC),  a  corporation  owned by the  Chairman of the Board of the  Company.  As
required by a loan restructuring in July 1991, all leases with PRC were replaced
by an  agreement to lease  certain  equipment as a group at the rate of $200,000
per year.  The lease was amended in February  1993 to extend its term until July
17, 1996 and provide for extensions until July 17, 1999 and July 17, 2001 unless
canceled by either party upon notice prior to the scheduled renewal period, with
rentals at the rate of $200,000  for each year of the lease.  At June 27,  1997,
accrued rent owed under this agreement  totaled  $100,000.  Although neither the
Company nor PRC is obligated to renew the equipment  lease,  it is the Company's
intention  to seek  renewals of the  equipment  lease for at least the next four
years.

The  equipment  under lease from PRC was purchased by PRC at various times since
1982 when the Company began leasing  equipment  from PRC. The Company is advised
that PRC employs a depreciation  schedule that fully  depreciates  assets over a
maximum of 10 years or the asset's useful life,  whichever is shorter,  and that
the  original  cost of assets  under  lease to the  Company at June 27, 1997 was
approximately   $2,803,000  with  a  current  carrying  value  of  approximately
$150,000.  All  equipment  under lease has been of good quality and most, if not
all,  equipment  is expected  to remain  usable by the Company for at least four
more years.  From time to time, new purchases of equipment by PRC may replace or
be added to the  equipment  under  lease.  It is both the  Company's  and  PRC's
intention  that these  purchases will be to maintain the level of performance of
the equipment and not increase the rentals paid by the Company.

Rental expense,  including  property  taxes,  for fiscal 1997, 1996 and 1995 was
approximately $682,000, $636,000 and $613,000, respectively,  including $200,000
each year relating to the equipment leases with PRC.

(14) PROFIT SHARING PLAN: During fiscal 1997, the Company  established a defined
contribution  pension plan through a 401(k) profit sharing plan. The plan covers
substantially  all  employees  and  requires  the  Company  to match  employees'
contributions  up to  specified  limitations  and  subject  to  certain  vesting
schedules.



                                      F-15






(15) QUARTERLY RESULTS  (UNAUDITED):  The following table reflects the unaudited
quarterly  results of the Company  for the fiscal  years ended June 27, 1997 and
June 28, 1996:


                                                                                  Fully      
                                                                                  Diluted    
                                                                                Net Income 
                                      Gross        Operating      Net Income      (Loss)     
                      Net Sales       Profit        Income          (Loss)       Per Share 
                     -----------     ---------   -----------    -----------    --------
Quarter  Ended
- --------------
                                                                     
1997 FISCAL  YEAR

September 27, 1996   $12,040,000     3,184,000   $   806,000    $   752,000    $   0.10
December 27, 1996     12,957,000     3,353,000       856,000        905,000        0.12
March 28, 1997(1)     12,535,000       357,000    (2,391,000)    (2,325,000)      (0.31)
June 27, 1997         13,143,000     2,360,000      (163,000)      (188,000)      (0.03)

1996 FISCAL YEAR

September 29, 1995   $ 9,600,000     2,566,000   $   448,000    $   439,000    $   0.06
December 29, 1995     11,241,000     3,111,000       955,000        895,000        0.11
March 29, 1996(2)     12,136,000     4,190,000     1,852,000      1,781,000        0.22
June 28, 1996         11,536,000    2,690,000'       601,000        622,000        0.08


- --------------------------------------------------------------------------------
(1)  Includes  non-recurring  charges of $3.0  million,  which  consisted  of an
     increase in the allowance for inventory, severance related costs, and costs
     to close or move certain production processes.

(2)  Includes  payment  received from AT&T  Corporation of $875,000 in the third
     quarter of fiscal 1996 for shortfalls of purchases by AT&T from the Company
     under the Company's 1988 Agreement with AT&T.



                                      F-16



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To TII Industries, Inc.:

We have audited, in accordance with generally accepted auditing  standards,  the
consolidated balance sheets of TII Industries,  Inc. and subsidiaries as of June
27, 1997 and June 28, 1996, and related  consolidated  statements of operations,
stockholders'  investment  and cash  flows  for each of the  three  years in the
period  ended  June 27,  1997,  included  in this Form 10-K and have  issued our
report thereon dated September 19, 1997. Our audits were made for the purpose of
forming an  opinion  on the basic  financial  statements  taken as a whole.  The
schedule  for the years ended June 27,  1997,  June 28, 1996 and June 30,  1995,
listed under Item 14(a) of this Form 10-K is the responsibility of the Company's
management,  is  presented  for purposes of complying  with the  Securities  and
Exchange  Commission's rules and is not part of the basic financial  statements.
This  schedule  has been  subjected to the  auditing  procedures  applied in the
audits of the basic financial  statements and, in our opinion,  fairly states in
all material  respects the  financial  data  required to be set forth therein in
relation to the basic financial statements taken as a whole.

Arthur Andersen LLP




San Juan, Puerto Rico
September 19, 1997.

Stamp No. 1454625 of the
Puerto Rico Society of
Certified Public Accountants
has been affixed to the
original copy of this report.

                                      S-1





SCHEDULE II

TII INDUSTRIES, INC. AND SUBSIDIARIES
- ---------------------------------------

VALUATION AND QUALIFYING ACCOUNTS
- ----------------------------------------




ADDITIONS                                                             BALANCE
                        BALANCE AT     CHARGED TO                        AT
                       BEGINNING OF     COST AND                       END OF
                           YEAR         EXPENSES     DISPOSITIONS      PERIOD
                        ----------     ----------     ----------     ----------

CLASSIFICATION

June 27, 1997
  Inventory Reserve     $2,034,000     $2,896,000     $2,500,000     $2,430,000
                        ==========     ==========     ==========     ==========
                                                                    
June 28, 1996                                                       
 Inventory Reserve      $1,466,000     $  568,000     $        0     $2,034,000
                        ==========     ==========     ==========     ==========
                                                                    
June 30, 1995                                                       
 Inventory Reserve      $1,166,000     $  300,000     $        0     $1,466,000
                        ==========     ==========     ==========     ==========
                                                                  

                                      S-2




                                 EXHIBIT INDEX
                                 -------------

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(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)(1)(A)        Revolving  Credit Loan Agreement  dated January 31, 1995 among
                  TII  International,  Inc.  ("International"),  the Company and
                  Chemical  Bank (the  "Bank").  Incorporated  by  reference  to
                  Exhibit  4.1(a) to the  Company's  Current  Report on Form 8-K
                  dated January 31, 1995 (date of earliest event reported) (File
                  No. 1-8048).

4(a)(1)(B)        First  Amendment  dated as of August 3, 1995 to the  Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit  4(a)(1)(B) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 28, 1996 (File No. 1-8048).

4(a)(1)(C)        Second  Amendment  dated  as  of  November  10,  1995  to  the
                  Revolving  Credit Agreement among  International,  the Company
                  and the Bank.  Incorporated by reference to Exhibit 4(a)(1)(C)
                  to the  Company's  Annual  Report on Form 10-K for the  fiscal
                  year ended June 28, 1996 (File No. 1-8048).

4(a)(1)(D)        Third Amendment dated as of December 27, 1995 to the Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit  4(a)(1)(D) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 28, 1996 (File No. 1-8048).
                                                                        
4(a)(1)(E)        Fourth  Amendment  dated May 2, 1997 to the  Revolving  Credit
                  Agreement  among  International,  the  Company  and the  Bank.
                  Incorporated  by  reference  to  Exhibit  4 to  the  Company's
                  Quarterly  Report on Form 10-Q for the  fiscal  quarter  ended
                  March 28, 1997 (File No. 1-8048).

4(a)(1)(F)*       Fifth  Amendment  and Waiver dated as of September 23, 1997 to
                  the  Revolving  Credit  Agreement  among  International,   the
                  Company and the Bank.

4(a)(2)           Joint and Several  Guaranty of Payment  dated January 31, 1995
                  executed  in  favor  of  the  Bank  by  the  Company  and  TII
                  Industries NC, Inc., TII  Dominicana,  Inc., TII  Electronics,
                  Inc.(since dissolved),  Ditel, Inc.(now TII-Ditel,  Inc.), TII
                  Corporation and Telecommunications Industries, Inc., direct or
                  indirect   subsidiaries   of  the  Company.   Incorporated  by
                  reference to Exhibit 4.1(b) to the Company's Current Report on
                  Form 8-K  dated  January  31,  1995  (date of  earliest  event
                  reported) (File No. 1-8048).



                                       


4(a)(3)           Pledge Agreement dated January 31, 1995 between  International
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(c) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(4)           Security  Agreement dated January 31, 1995 between the Company
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(d) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(5)           Assignment of Accounts Receivable  Agreement dated January 31,
                  1995   executed   by  the   Company  in  favor  of  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(e) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

4(a)(6)           Stock  Pledge  Agreement  dated  January 31, 1995  between the
                  Company and the Bank.  Incorporated  by  reference  to Exhibit
                  4.1(f)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).

4(a)(7)           Security  Agreement  dated  January  31, 1995  between  Ditel,
                  Inc.(now  TII-Ditel,  Inc.),  an  indirect  subsidiary  of the
                  Company,  and the Bank.  Incorporated  by reference to Exhibit
                  4.1(g)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).

10(a)(1)+         1983 Employee  Incentive Stock Option Plan of the Company,  as
                  amended.  Incorporated  by  reference  to Exhibit  10.1 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)+         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)(3)+         1994  Non-Employee  Director  Stock Option  Plan,  as amended.
                  Incorporated  by reference to Exhibit  99.01 to the  Company's
                  Registration Statement on Form S-8, No. 33-64965.

10(a)(4)+         1995 Stock Option Plan.  Incorporated  by reference to Exhibit
                  10.3 to the  Company's  Quarterly  Report on Form 10-Q for the
                  fiscal quarter ended September 27, 1996 (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.  

10(b)(2)*+        Amended and Restated  Employment  Agreement dated as of May 1,
                  1997 between the Company and Carl H. Meyerhoefer.

10(b)(3)(A)*+     Employment  Agreement  dated  September  23, 1993  between the
                  Company and Dare P. Johnston.

10(b)(3)(B)*+     Extention dated as of June 2, 1997 to the Employment Agreement
                  dated  September  23,  1993  between  the  Company and Dare P.
                  Johnston.

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(d)(1)          Lease Contract dated December 15, 1989 between the Company and
                  Puerto Rico Industrial  Development  Company.  Incorporated by
                  reference to Exhibit  10(c)(1) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 29, 1990 (File No.
                  1-8048).

10(d)(2)          Consolidated  Contract of Lease Renewal and Construction dated
                  February 1, 1994 between TII Dominicana, Inc., a subsidiary of
                  the Company, and The Industrial Development Corporation of the
                  Dominican  Republic.  Incorporated  by  reference  to  Exhibit
                  10(g)(2) to the  Company's  Annual Report on Form 10-K for the
                  fiscal year ended June 30, 1995 (File No. 1-8048).



                                       



11*               Calculation of earnings per share.

21*               Subsidiaries of the Company.

23*               Consent of independent public accountants.

27*               Financial data schedule (filed electronically only).

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