UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                ---------------
                                    
                                  FORM 10-Q/A
                                AMENDMENT NO. 1      

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

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

                 For the quarterly period ended June 30, 1996

                        Commission file number 1-11460

                           NTN COMMUNICATIONS, INC.
            (Exact name of registrant as specified in its charter)

            Delaware                                31-1103425
   (State of incorporation)            (I.R.S. Employer Identification No.)


         The Campus 5966 La Place Court, Carlsbad, California   92008
               (Address of principal executive offices)      (Zip Code)

                                    
                                (760) 438-7400
             (Registrant's telephone number, including area code)      

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was 
required to file such reports), and (2) has been subject to filing requirements 
for the past 90 days.

                             YES  X     NO
                                -----     -----


Number of shares outstanding of each of the registrant's classes of common 
stock, as of August 9, 1996: 22,500,356 shares of common stock, $.005 par value.


                                       1

 
                        PART I   FINANCIAL INFORMATION
                                 ---------------------

Item 1.  FINANCIAL STATEMENTS.



                                       2

 
                   NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

                          Consolidated Balance Sheets

                June 30, 1996 (Unaudited) and December 31, 1995

     
 
                                                                                   June 30,      December 31,
                                                                                     1996           1995
                                                                                  ----------     ------------
                                                                                            
                                    ASSETS

Current assets:                                               
  Cash and cash equivalents                                                      $ 1,780,000       6,485,000
  Interest-bearing security deposits                                               1,766,000       1,575,000
  Accounts receivable - trade, net of allowance for returns and doubtful
    accounts                                                                       4,260,000       2,668,000
  Accounts receivable - officers and directors                                             --        100,000
  Accounts receivable - The 3DO Company                                           10,300,000             --
  Accounts receivable - other                                                      3,221,000       1,750,000 
  Notes receivable - related parties                                                 680,000       1,030,000
  Inventories, net                                                                 4,692,000       5,618,000
  Prepaid expenses and other current assets                                        2,244,000       2,223,000
  Net assets of discontinued operations                                                   --       4,560,000
                                                                                 -----------     -----------
            Total current assets                                                  28,943,000      26,009,000

Fixed assets, net                                                                  2,215,000       2,023,000
Interest-bearing security deposits                                                 2,363,000       2,200,000
Software development costs, net of accumulated amortization                        3,538,000       3,152,000
Notes receivable, related parties                                                  3,963,000       4,176,000
Deposits and other assets                                                          3,982,000       3,661,000
                                                                                 -----------     -----------
                         
            Total assets                                                         $45,004,000      41,221,000
                                                                                 ===========     ===========

                     LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Accounts payable and accrued liabilities                                       $ 6,136,000       2,862,000
  Short-term borrowings and current portion of long-term debt                      3,727,000       1,371,000
  Deferred revenue                                                                 1,286,000       1,024,000
  Customer deposits                                                                1,225,000       1,284,000
                                                                                 -----------     -----------
                                                                                  
            Total current liabilities                                             12,374,000       6,541,000  

Deferred revenue                                                                   1,799,000       1,229,000
Long-term debt, exlcuding current portion                                                 --              --
                                                                                 -----------     -----------
            Total liabilities                                                     14,173,000       7,770,000
                                                                                 -----------     -----------
Shareholders' equity:
  10% Cumulative convertible preferred stock, $.005 par value, 10,000,000           
    shares authorized; issued and oustanding 162,612 in 1996 and 1995                  1,000           1,000
  Common Stock, $.005 par value, 50,000,000 shares authorized; shares issued
    and outstanding 23,049,856 in 1996 and 22,502,707 in 1995                        115,000         112,000
  Additional paid-in capital                                                      58,600,000      56,747,000
  Accumulated deficit                                                            (25,334,000)    (23,187,000)
                                                                                 -----------     -----------
                                                                                  33,382,000      33,673,000
Less 594,500 shares in 1996 and 50,000 shares in 1995 of treasury stock,       
    at cost                                                                       (2,551,000)       (222,000)
                                                                                 -----------     -----------
            Total shareholders' equity                                            30,831,000      33,451,000
                                                                                 -----------     -----------
            Total liabilities and shareholders' equity                           $45,004,000      41,221,000 
                                                                                 ===========     ===========
      
See accompanying notes to consolidated financial statements.

                                       3
                                                         

 
                   NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

                     Consolidated Statements of Operations

           Three Months and Six Months Ended June 30, 1996 and 1995
                                  (Unaudited)

     
 
                                                   THREE               THREE            SIX               SIX
                                                  MONTHS              MONTHS           MONTHS            MONTHS
                                                 JUNE 30,            JUNE 30,         JUNE 30,          JUNE 30,
                                                   1996                1995             1996              1995
                                               -----------          -----------      -----------       ----------- 
                                                                                             

Network services                               $ 5,176,000            3,399,000       10,044,000         6,989,000
Online/Internet services                           449,000              142,000          683,000           239,000
Advertising services                               257,000              241,000          494,000           506,000
Equipment sales, net                             1,021,000              604,000        1,509,000         1,025,000
License fees and royalties and other revenue       266,000              209,000          515,000           233,000
                                               -----------          -----------      -----------       ----------- 
        Total revenues                           7,169,000            4,595,000       13,245,000         8,992,000
                                               -----------          -----------      -----------       ----------- 

Operating expenses:
  Operating costs                                1,443,000              909,000        2,799,000         1,647,000
  Selling, general and administrative            4,655,000            1,830,000       10,452,000         4,472,000
  Litigation, legal and professional fees          725,000              133,000        1,048,000         1,317,000
  Equipment and lease expense                    1,138,000              952,000        2,290,000         1,882,000
  Depreciation and amortization                    427,000              375,000          773,000           740,000
                                               -----------          -----------      -----------       ----------- 
        Total operating expenses                 8,388,000            4,199,000       17,362,000        10,058,000
                                               -----------          -----------      -----------       ----------- 

Operating income (loss)                         (1,219,000)             396,000       (4,117,000)       (1,066,000)

Other income (expense)
  Interest income                                   45,000               24,000          165,000            88,000
  Interest expense                                 (65,000)             (71,000)        (113,000)          (79,000)
                                               -----------          -----------      -----------       ----------- 

                                                   (20,000)             (47,000)          52,000             9,000

Earnings (loss) from continuing operations
  before income taxes                           (1,239,000)             349,000       (4,065,000)       (1,057,000)

Provision for income taxes                              --                   --               --                --
                                               -----------          -----------      -----------       ----------- 
Earnings (loss) from continuing operations      (1,239,000)             349,000       (4,065,000)       (1,057,000)
Gain (loss) from discontinued operations         1,889,000             (224,000)       1,918,000          (715,000)
                                               -----------          -----------      -----------       ----------- 
        Net earnings (loss)                    $   650,000              125,000       (2,147,000)       (1,772,000)
                                               ===========          ===========      ===========       =========== 
Net earnings (loss) per share:
  Continuing operations                        $     (0.05)                0.02            (0.18)            (0.05) 
  Discontinued operations                             0.08                (0.01)            0.08             (0.04) 
                                               -----------          -----------      -----------       -----------   

        Net earnings (loss)                           0.03                 0.01            (0.10)            (0.09)
                                               ===========          ===========      ===========       ===========  
Weighted average number of shares
  outstanding                                   23,848,000           20,949,000       22,656,000        19,459,000
                                               -----------          -----------      -----------       ----------- 

     

See accompanying notes to consolidated financial statements.

                                       4
   

 
                   NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows

           Three Months and Six Months Ended June 30, 1996 and 1995
                                  (Unaudited)

    
 
                                                              THREE             THREE             SIX               SIX
                                                              MONTHS            MONTHS           MONTHS            MONTHS
                                                             JUNE 30,          JUNE 30,         JUNE 30,          JUNE 30,
                                                              1996              1995             1996              1995
                                                          -------------     -------------    -------------     -------------
                                                                                                    
Cash flows from (used for) operating activities:                       
  Net earnings (loss)                                      $   650,000           125,000       (2,147,000)     (1,772,000)
  Adjustments to reconcile net earnings                                
    (loss) to net cash provided by (used                               
    in) operating activities:                                          
      Gain on discontinued operations                       (3,200,000)              --        (3,200,000)            -- 
      Depreciation and amortization                            415,000           279,000          774,000         491,000
      Provision for doubtful accounts                           (9,000)           31,000           88,000          83,000
      Loss from discontinued operations                      1,311,000               --         1,282,000             -- 
      Accrual for issuance of warrants                       1,020,000               --         1,617,000             --    
      Gain on sale and leaseback transactions                 (273,000)         (463,000)        (427,000)       (639,000)
      Loss on sale of marketable securities                            
        available for sale                                         --                --               --           39,000
      Amortization of deferred gain on sale                            
        and leaseback transactions                            (257,000)         (450,000)        (467,000)       (456,000)
      Change in discontinued operations                     (3,121,000)              --        (3,102,000)            --
      Change in assets and liabilities:                                
        Accounts receivable - trade                         (1,382,000)         (228,000)      (1,580,000)       (831,000)
        Inventories, net                                     1,487,000          (249,000)         926,000        (798,000)
        Prepaid expenses and other assets                   (2,502,000)       (1,971,000)      (2,543,000)     (2,257,000)
        Accounts payable and accrued liabilities             4,074,000           774,000        3,284,000       1,234,000
        Deferred revenue                                       154,000           165,000           79,000         343,000
        Customer deposits                                      (11,000)           84,000          (59,000)        155,000
                                                           -----------        ----------       ----------      ---------- 
           Net cash used for operating                                 
             activities                                     (1,644,000)       (1,903,000)      (5,475,000)     (4,408,000)
                                                           -----------        ----------       ----------      ---------- 
                                                                       
Cash flows from (used for) investing activities:                       
  Capital expenditures                                        (238,000)         (313,000)        (528,000)       (566,000)
  Notes receivable - officers and directors                   (501,000)         (175,000)         563,000        (275,000)
  Software development costs                                  (353,000)         (698,000)        (824,000)     (1,109,000)
  Proceeds form sales of marketable securities                         
    available for sale                                             --            130,000              --          591,000
  Proceeds from sale and leaseback                                     
    transactions                                             3,000,000         1,453,000        3,875,000       2,250,000 
  Deposits related to sale and leaseback                               
    transactions                                              (729,000)          187,000         (354,000)        (63,000)
                                                           -----------        ----------       ----------      ---------- 
        Net cash provided by (used for)                                
          investing activities                               1,179,000           584,000        2,732,000         828,000 
                                                           -----------        ----------       ----------      ---------- 
     

                                                                     (Continued)

                                       5

 
                   NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows

           Three Months and Six Months Ended June 30, 1996 and 1995
                                  (Unaudited)


     
 
                                                           Three        Three          Six           Six        
                                                           Months       Months        Months        Months      
                                                          June 30,     June 30,      June 30,      June 30,    
                                                            1996         1995          1996          1995       
                                                        -----------    ---------    ----------    ----------  
                                                                                                
                                                                                                                          
Cash flows from (used for) financing activities:                                                                          
  Principal payments on debt                                 (9,000)      (2,000)      (15,000)       (7,000)  
  Proceeds from issuance of debt                            599,000    1,064,000     2,371,000     1,830,000   
  Purchase of equipment related to                                                                                        
    sale and leaseback transactions                      (1,721,000)    (675,000)   (2,228,000)   (1,185,000)  
  Proceeds from issuance of common stock,                                                                                 
    less issuance costs paid in cash                        255,000    2,376,000       240,000     2,705,000   
  Payments for purchase of treasury stock                       --           --     (2,330,000)          --    
                                                        -----------    ---------    ----------    ----------   
        Net cash provided by (used for)                                                                                   
          financing activities                             (876,000)   2,763,000    (1,962,000)    3,343,000   
                                                        -----------    ---------    ----------    ----------   
                                                                                                                          
Net increase (decrease) in cash and                                                                                       
  cash equivalents                                       (1,341,000)   1,444,000    (4,705,000)     (237,000)    
Cash and cash equivalents at beginning                                                                                      
  of period                                               3,121,000      724,000     6,485,000     2,405,000     
                                                        -----------    ---------    ----------    ----------     
Cash and cash equivalents at end of period              $ 1,780,000    2,168,000     1,780,000     2,168,000     
                                                        ===========    =========    ==========    ==========     
                                                                                                                            
Supplemental disclosures of cash flow information:                                                                          
  Cash paid during the period for:                                                                                          
    Interest                                            $    33,000       44,000        66,000        66,000     
                                                        -----------    ---------    ----------    ----------     
                                                                                                                            
    Income taxes                                        $       --           --            --            --      
                                                        -----------    ---------    ----------    ----------      
      

See accompanying notes to consolidated financial statements.

                                 6                               
   
 


 
                   NTN COMMUNICATIONS, INC. AND SUBSIDIARIES

                         Notes to Financial Statements
                                  (Unaudited)

1.  GENERAL.

    Management has elected to omit substantially all notes to the Company's
    financial statements. Reference should be made to the Company's Form 10-K
    filed for the year ended December 31, 1995, which report incorporated the
    notes to the Company's year-end financial statements.

2.  UNAUDITED INFORMATION.

    The June 30, 1996 and 1995 information furnished herein was taken from the
    books and records of the Company without audit. However, such information
    reflects all adjustments (consisting only of normal recurring adjustments)
    that are, in the opinion of management, necessary to reflect properly
    results of the interim periods presented. The results of operations for the
    period ended June 30, 1996 are not necessarily indicative of the results to
    be expected for the fiscal year ending December 31, 1996.
    
    The financial statements as of and for the quarter ended June 30, 1996 and
    for the six months ended June 30, 1996 have been amended to be consistent
    with the method of accounting for the consolidation of the accounts and
    activity related to IWN L.P. and stock-based compensation pursuant to SFAS
    123 as reported in the Annual Report on Form 10-K for the year ended
    December 31, 1996.     

3.  DISCONTINUED OPERATIONS - SALE OF NEW WORLD COMPUTING.
    
    On June 30, 1996 the Company entered into a definitive agreement to sell all
    of the assets and business of its New World Computing (New World) subsidiary
    to The 3DO Company (3DO) for approximately $13,600,000. In consideration of
    the sale, 3DO will issue to the Company 1,200,000 shares of common stock of
    3DO and will assume approximately $1,600,000 of liabilities of New World.
    The number of shares to be issued is subject to downward adjustment in
    certain events. The Company anticipates the eventual number of shares to be
    received will approximate 1,030,000. 3DO has guaranteed that the cash value
    realized by the Company upon sale of the shares will not be less than $10
    per share.

    The disposal of New World has been accounted for as a discontinued
    operation. Accordingly, New World is reported as a discontinued operation at
    June 30, 1996 and the consolidated financial statements for all prior
    periods have been reclassified to report separately the net assets and
    operating results of the discontinued business.

                                       7

 
                   NTN COMMUNICATIONS,INC. AND SUBSIDIARIES

                   Notes to Financial Statements, Continued
                                  (Unaudited)


The gain (loss) resulting from the sale of New World and revenues from 
discontinued operations for each period reported is as follows.

     
 
                                                 THREE                 THREE            SIX               SIX
                                                MONTHS                MONTHS           MONTHS            MONTHS
                                                JUNE 30,              JUNE 30,         JUNE 30,          JUNE 30,
                                                  1996                 1995             1996              1995
                                              -------------        -------------    -------------     -------------
                                                                                             

Gain on disposal of New World                 $  4,200,000                  --         4,200,000               -- 
Loss from discontinued
  operations of New World                       (1,311,000)            (224,000)      (1,282,000)         (715,000)
Tax provision for gain on sale                  (1,000,000)                 --        (1,000,000)              -- 
                                              ------------         ------------     ------------      ------------ 
        Total                                    1,889,000             (224,000)       1,918,000          (715,000)
                                              ============         ============     ============      ============ 
        Revenues                              $    841,000              714,000        2,085,000         1,420,000 
                                              ============         ============     ============      ============ 

      

4.      EARNINGS PER SHARE.

        Earnings per share amounts are computed by dividing net earnings
        increased by preferred dividends resulting from the assumed exercise of
        stock options and warrants and the assumed conversion of convertible
        preferred shares, and the resulting assumed reduction of outstanding
        indebtedness, by the weighted average number of common and common
        equivalent shares outstanding during the period. Common stock
        equivalents represent the dilutive effect of the assumed exercise of
        certain outstanding options and warrants and preferred stock.

        Earnings per-share amounts are based on 23,848,000 and 20,949,000 common
        and common equivalent shares for the three months ended June 30, 1996
        and 1995, respectively. These amounts include the dilutive effect of
        common stock equivalents.
    
        Earnings per-share amounts are based on 22,656,000 and 19,459,000 common
        shares for the six months ended June 30, 1996 and 1995, respectively.
        The impact of the common stock equivalents would have had an
        antidilutive effect for these periods due to the reported loss and
        accordingly have not been included in the computation.       

    
        Earnings per share for 1996 periods as presented have been adjusted to
        reflect amended results of operations for the three and six-month
        periods ended June 30, 1996. Previously reported earnings per share for
        the three months ended June 30, 1996 was $0.10 compared to the revised
        amount of $0.03. Previously reported earnings per share for the six
        months ended June 30, 1996 was $0.11 compared to the revised amount of
        $(0.10).      

                                       8




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

General
- -------

The Company uses existing technology to develop, produce and distribute two-way 
multi-player interactive live events and also produces and distributes its own 
original interactive programs. The Company's principal sources of revenue from 
distribution activities are derived from (a) distribution fees in the United 
States; (b) advertising fees, (c) distribution fees from foreign licensees; (d) 
sales of interactive equipment; (e) licensing fees from foreign and domestic 
licensees; and (f) the licensing of the Company's technology and equipment sales
to other users.
    
The financial statements as of and for the quarter ended June 30, 1996 and for 
the six months ended June 30, 1996 have been amended to be consistent with the 
method of accounting for the consolidation of the accounts and activity related 
to IWN L.P. and stock-based compensation pursuant to SFAS 123 as reported in the
Annual Report on Form 10-K for the year ended December 31, 1996.      
    
Further, the amended financial statements are presented in the same format as 
reported in the Annual Report on Form 10-K for the year ended December 31, 1996.
This format better represents the business operations of the Company and makes 
for an easier comparison to current reports.      

Material Changes in Results of Operations
- -----------------------------------------

Three month periods ended June 30, 1996 and June 30, 1995
    
The Company recognized net earnings, as amended, of $650,000 for the three
months ended June 30, 1996 compared to net earnings of $125,000 for the three
months ended June 30, 1995. 1995 results have been restated to reflect the sale
of New World in 1996 as a discontinued operation. The 1996 results include a
gain on the sale of the Company's New World subsidiary of $1,889,000, net of
taxes and operating losses during the disposition period. The increase in 1996
is also attributable to an increase in total revenues, coupled with controlled
cost of sales and reduced operating expenses, net of costs associated with
subsidiary operations.     
    
For the current quarter, total revenues increased 56% from $4,595,000 to 
$7,169,000. This increase is the result of growth in many of the Company's 
principal revenue activities.      
    
Network Services increased 52% from $3,399,000 to $5,176,000. The increase is 
primarily due to an expansion in the number of subscriber locations contracting 
for services from the Company. Online/Internet services increase 216% from 
$142,000 to $449,000. The increase is due to growth in the number of online and 
internet customers.      
    
Equipment Sales increased 69% from $604,000 to $1,021,000. Equipment sales 
include both sale and leaseback transactions and direct sales to the Company's 
customers. The Company entered into a relatively larger sales and leaseback 
transaction in the current quarter along with a substantial sale to a foreign 
licensee. Equipment sales have been highly volatile in the past and are 
expected to remain so, as they are dependent on the Company's ability to engage 
in lease financing, the timing of expansion plans of the Company's foreign 
licensees and its educational customers. As of June 30, 1996, the Company had 
sold and leased back subscriber systems in place at a majority of the United 
States subscriber locations. The Company's ability to make more such sales will 
be dependent on increases in the number of subscriber locations, as to which 
there can be assurance.      

                                       9


 
     
Operating Costs increased 58% from $909,000 in the prior year's quarter to 
$1,443,000 in the current year's quarter, which reflects the expansion in the 
number of subscribers contracting for services. Selling, General and 
Administrative expenses increased 154% from $1,830,000 to $4,655,000. Included
in Selling, General and Administrative expenses are charges for issuances of
warrants totaling $1,020,000 recorded in accordance with SFAS 123. Selling,
General and Administrative expenses also increased due to general inflation and
new sales and marketing efforts. Litigation, legal and professional fees
increased from $133,000 to $725,000. In June 1996 the Company entered into a
proposed settlement of a class action suit to avoid costly and protracted
litigation. As a result of the proposed settlement the Company recorded a
reserve of $400,000 which will be paid if the settlement is approved by the
Court.     

Six month periods ended June 30, 1996 and June 30, 1995
    
The Company incurred a net loss, as amended, of $2,147,000 for six months ended 
June 30, 1996 compared to $1,772,000 for the six months ended June 30, 1995. For
the current six month period, total revenues increased 47% from $8,992,000 to 
$13,245,000. This increase is the result of growth in many of the Company's 
principal revenue activities.  1995 results have been restated to reflect the 
sale of New World in 1996 as a discontinued operation.      
    
Network Services increased 44% from $6,989,000 to $10,044,000. The increase is 
primarily due to an expansion in the number of subscriber locations contracting
for services from the Company. Online/Internet services increase 186% from 
$239,000 to $683,000. The increase is due to growth in the number of online an 
internet customers.      
    
Equipment Sales rose 47% from $1,025,000 to $1,509,000. Equipment sales include
both sale and leasebank transactions and direct sales to the Company's
customers. The Company entered into relatively larger sale and leaseback
transactions in the current six month period along with a substantial sale to a
foreign licensee. Equipment sales have been highly volatile in the past and are
expected to remain so, as they are dependent on the Company's ability to engage
in lease financing, the timing of expansion plans of the Company's foreign
licensees and its educational customers. As of June 30, 1996, the Company had
sold and leased back subscriber systems in place at a majority of the United
States subscriber locations. The Company's ability to make more such sales will
be dependent on increases in the number of subscriber locations, as to which
there can be no assurances.     
    
Operating Costs increased 70% from $1,647,000 in the prior year's six-month 
period to $2,799,000 in the current year's six-month period, which generally 
reflects the expansion in the number of subscribers contracting for services. 
Selling, General and Administrative expenses increased 134% from $4,472,000 to 
$10,452,000 due to charges for issuance of warrants totaling $1,617,000 recorded
pursuant to SFAS 123, operating costs associated with the LearnStar and IWN 
subsidiaries, general inflation and new sales and marketing efforts. Litigation,
legal and professional fees decreased from $1,317,000 to $1,048,000. In 
June 1996 the Company entered into a proposed settlement of a class action suit
to avoid costly and protracted litigation. As a result of the proposed
settlement the Company recorded a reserve of $400,000 which will be paid if the
settlement is approved by the Court. In 1995, the Company incurred many legal
expenses in connection with ongoing litigation.     

Material Changes in Financial Condition
- ---------------------------------------

The following analysis compares information as of the most recent unaudited 
balance sheet date of June 30, 1996 to the prior year-end audited balance sheet 
dated December 31, 1995.
    
Total assets increased 9% from $41,221,000 to $45,004,000 from December 31, 1995
to June 30, 1996.  The increase in assets is primarily the result of the sale of
New World Computing. Cash and cash equivalents      

                                      10

 
decreased from $6,485,000 to $1,780,000 at June 30, 1996 due to cash used to 
repurchase shares of the Company's stock to fund operations.

    
The 60% increase in Accounts Receivable - Trade from $2,668,000 to $4,260,000 
at June 30, 1996, reflects the overall growth of the Company in its primary 
operations. Accounts Receivable - 3DO reflects the amount owing to the Company 
as a result of the sale of New World. Accounts Receivable - Other increased 
from $1,750,000 to $3,221,000, the result of a large sale and leaseback 
transaction in the second quarter. The decrease in Inventory from $5,618,000 to 
$4,692,000 is primarily the result of those same sale and leaseback 
transactions.      

    
Total liabilities increased 82% from $7,770,000 to $14,173,000 from December 31,
1995 to June 30, 1996. The increase in Accounts Payable and Accrued Liabilities
from $2,862,000 to $6,136,000 reflects the overall growth of the Company, the
timing of payments, an accrual for liabilities incurred in the sale of New World
including a provision for taxes of $1,000,000, and an accrual for a legal
settlement of $400,000. Short-term borrowings increased 172% from $1,371,000 to
$3,727,000 as a result of borrowings by the IWN L.P. subsidiary to fund its
operations. Customer Deposits remained steady from $1,284,000 to $1,225,000 from
December 31, 1995 to June 30, 1996 due to steady receipts and application of
deposits received from new customers throughout the period. The increase in
aggregate Deferred Revenue (long-term and current) from $2,253,000 to $3,085,000
reflects the additional amounts deferred due to sale and leaseback transactions
in the second quarter, net of amortization. Deferred gains are amortized to
revenue over three-year periods.     

    
Overall, the Company's working capital decreased $2,899,000 from December 31, 
1995 to June 30, 1996, primarily the result of liabilities incurred in 
conjunction with the sale of New World and short-term borrowings incurred by 
IWN L.P. The Company may continue to require additional working capital for 
operating expenses, new services development, marketing of services and 
purchase of the hardware components used in the reception of its services. There
can be no assurance that the Company's currently available resources will be 
sufficient to allow the Company to support its operations until such time, if 
any, as its internally generated cash flow is able to sustain the Company.      

In the past, the Company has been able to fund its operations and improve its 
working capital position by sales of Common Stock upon exercise of warrants and 
options, by leasing transactions for equipment in use at subscriber locations, 
and by licensing its technology to foreign licensees. The Company is exploring 
additional alternative capital financing possibilities which may include (i) 
licensing and related royalties of the Company's technology and products; (ii) 
borrowing arrangements under fixed and revolving credit agreements; or (iii) 
sale of additional equity securities. The Company will continue to negotiate for
additional lease and debt financing and additional foreign licensing, however, 
the extent to which any of the foregoing may be effected cannot be predicted at 
this time.

                                      11

 
PART II OTHER INFORMATION
- -------------------------

Item 1. LEGAL PROCEEDINGS.

The description of certain legal proceedings contained in the Company's Annual
Report on Form 10-K for the year ended December 31, 1995 under the caption
"Legal Proceedings," is incorporated herein by reference. An update of events
subsequent to that Report follows.

NTN Communications, Inc. vs. Interactive Network, United States District Court 
for the Northern District of California, filed June 11, 1992 and related award 
of attorneys' fees; and NTN Communications, Inc. vs. Interactive Network, filed 
in the Superior Court for the County of Santa Clara, California, on April 28, 
1993; and Interactive Network vs. NTN Communications, Inc., filed in the 
Superior Court for the County of Santa Clara, California, on February 28, 1994. 
With the Court's assistance, the Company and IN have been able to reach a 
resolution of all pending disputes in the United States and have agreed to 
private arbitration regarding any future licensing, copyright or infringement 
issues which may arise between the parties.

NTN Communications, Inc., NTN Sports, Inc. and NTN Canada, Inc. vs. David 
Lockton and Interactive Network, Inc., filed on June 12, 1992, in the Federal 
Court of Canada, Trial Division. The Company, along with its Canadian licensee, 
NTN Canada and NTN Canada's subsidiary, NTN Sports, Inc., also filed an action 
against IN and David B. Lockton (the President of IN), seeking a declaration 
that the Company's activities, and those of the Company's licensee in Canada, do
not infringe the IN/Canada patent. The Company thereafter amended its claims to 
include an assertion of invalidity of the Canadian patent based upon untrue and 
material allegations made by IN in the Petition for the Canadian patent. No 
discovery has been undertaken. The existence of this litigation has not affected
the operations of the Company's Canadian licensee in Canada.

Interactive Network vs. NTN Communications, Inc., NTN Sports, Inc. and NTN 
Canada, filed June 18, 1992, in the Federal Court of Canada, Trial Division, 
seeking a declaration that the IN/Canada patent is valid and is infringed by the
Company's games, broadcast and associated equipment sold in Canada, an 
injunction against such alleged infringement, and damages (of an unspecified 
amount) based on certain games sold in Canada. IN has not taken any action in 
furtherance of this litigation. The existence of this litigation has not 
affected the operations of the Company's Canadian licensee in Canada.

In June, 1996, the Company entered into a proposed Settlement Agreement to 
resolve litigation filed by various shareholders of the Company. The case, 
originally filed in June, 1993, in the United States District Court for the 
Southern District of California (San Diego), is a consolidation of four 
lawsuits seeking class action status to recover unspecified damages for a drop 
in the market price of the Company's common stock following an announcement that
an anticipated agreement under which the Company would sell certain equipment 
and services to an arm of the Mexican government may be put out for bid. Whereas
the Company vigorously defended this litigation and believes, in part, based
upon the opinion of outside counsel, in the merits of its defense, the Company
has entered into the proposed Settlement Agreement to resolve this matter 
out-of-court to avoid costly and protracted litigation, in the best interests of
its shareholders.

The terms of the settlement, which is contingent upon notification to eligible 
shareholders and approval by the Court, are briefly described as follows: A 
settlement fund will consist of $400,000 in cash plus 565,000 warrants to 
purchase the common stock of NTN (the "Settlement Warrants"). Each Settlement 
Warrant will have a term of three years from the Date of Issuance, as that term 
is defined in the Agreement, and an exercise price equal to the average closing 
price per share of NTN common stock on the American Stock Exchange during the 
twenty trading days immediately preceding the Date of Issuance. During the 
period from the second anniversary of the Date of Issuance until the expiration 
or exercise of a Settlement Warrant, the holder of such Settlement Warrant shall
have the right, but not the

                                      12

 
obligation, to put the Settlement Warrant to NTN for repurchase at a price of 
$3.25 per Settlement Warrant (the "Put Right"), provided, however, that this Put
Right shall expire once, if ever, during the period from and after the Date of 
Issuance that the closing price per share of the NTN common stock on the 
American Stock Exchange is more than $3.25 above the exercise price of the 
Settlement Warrants on any seven trading days, whether consecutive or not. Upon 
expiration of the Put Right, NTN shall have no further obligation to repurchase 
the Settlement Warrants. In no event shall NTN have any obligation to repurchase
its common stock. For further information pertaining to the details of the 
proposed settlement, reference is made to the Form 8-K filed by the Company on 
July 24, 1996.

On April 18, 1995, a class action lawsuit was filed in the United States 
District Court for the Southern District of California (San Diego). The lawsuit 
seeks unspecified damages and alleges violations of securities laws based upon 
the Company's projections for the fourth quarter of 1994 and for fiscal year 
1994, and further alleges that certain insiders sold stock on information not 
generally known to the public. The Company has denied liability based upon the 
allegations contained in the Complaint which does not contain any statement or 
demand for a specific amount of damages. Much discovery has been undertaken. 
Most recently, the Company was successful on its motion to disqualify three of 
the five law firms from representing the plaintiffs in this action, including 
co-lead, local San Diego counsel. The Company intends to continue to vigorously 
contest the matter.

On July 3, 1995, a single shareholder filed a separate lawsuit in Texas 
containing allegations essentially identical to those raised in the 
shareholder lawsuit filed in April, 1995. The Company denies the allegations in 
the complaint and has filed its own counterclaim against third parties for 
indemnification. Upon the Company's motion, this case was transferred from Texas
to California, where the only action taken since the date of transfer has been 
discovery propounded by the Company.

There can be no assurance that any or all of the preceding actions will be 
decided in favor of the Company. The Company believes, based in part on the 
advice of outside, independent counsel, that the costs of defending and 
prosecuting these actions will not have a material adverse effect on the 
Company's financial position or results of operations.


Item 6. EXHIBITS AND REPORTS ON REPORT 8-K.

Form 8-K filed June 24, 1996 for proposed settlement of the Class Action 
Litigation.

                                      13

 
SIGNATURES
- ----------

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

NTN COMMUNICATIONS, INC.


    
Date: August 7, 1997                      By: /s/ GERALD SOKOL, JR.
                                          -------------------------
                                          Gerald S. Sokol, Jr.
                                          President and Chief Operating Officer 
     

                                      14