UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549
                                 F O R M 10-QSB


     (Mark One)
        (X) QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                    For the quarterly period March 31, 2001 ;


                                       or
        ( ) TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
          For the transition period from ____________ to _____________


                            Commission file #0-15797

                               AT COMM CORPORATION
                              --------------------
        (Exact name of small business issuer as specified in its charter)



             Delaware                                          95-3824750
         -----------------                            -------------------
(State or other jurisdiction of          (IRS Employer Identification No)
incorporation or organization)


 577 Airport Blvd, Suite 700,
  Burlingame, California                                                 94010
- --------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)


 Issuer's telephone number:                                       (650) 375-8188
- --------------------------------------------------------------------------------


     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).                  Yes_X_   No___

     (2) Has been subject to such filing requirements for the past 90 days.
                                    Yes_X_   No___


Issuer's number of common shares
Outstanding, at April 30, 2001, excluding
convertible preferred stock of  1,378,053                       5,468,601 shares
- --------------------------------------------------------------------------------



                               AT COMM CORPORATION

                                      INDEX

                                                                        Page No.
PART I    Financial Information

         Item 1.

               Condensed Consolidated Balance Sheets  (unaudited)
                  March 31, 2001 and December 31, 2000                         3

               Condensed Consolidated Statements of Operations (unaudited)
                  Three Months ended March 31, 2001 and March 31, 2000         4

               Condensed Consolidated Statements of Cash Flows (unaudited)
                  Three Months ended March 31, 2001 and March 31, 2000       5-6

               Notes to Condensed Consolidated Financial Statements         7-10


         Item 2.

               Management's Discussion and Analysis of
                  Financial Condition and Results of Operations            11-18


PART II    Other Information

         Item 3.
               Default Upon Senior Securities                                 19

         Item 6.

               Exhibits and Reports on Form 8-K                               19


               Signatures                                                     20





                                                                          PAGE 2





                                                    AT COMM CORPORATION
                                           CONDENSED CONSOLIDATED BALANCE SHEETS
                                                         (unaudited)


                                                                                                 March 31,      December 31,
                                                                                                   2001             2000
                                                                                               -------------    ------------
                                                                                                          
Assets
Current assets:
   Cash and cash equivalents                                                                  $  1,846,704    $  8,259,487
   Accounts receivable, net of allowance for doubtful  accounts of $198,832 and
   $184,369 as of March 31, 2001 and December 31, 2000, respectively                               531,432       1,706,308
   Inventories                                                                                   2,203,567       2,236,403
   Prepaid expenses and other assets                                                               381,091         534,532
                                                                                                ------------    ------------

          Total current assets                                                                   4,962,794      12,736,730

Property, equipment and purchased software, net                                                  4,846,018       4,794,137
Deposits and other assets                                                                          372,114         283,025
                                                                                                ------------    ------------

                    Total Assets                                                              $ 10,180,926    $ 17,813,892
                                                                                                ============    ============

Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable                                                                           $    368,917    $     47,834
   Accrued expenses                                                                              2,112,357       4,248,363
   Accrued compensation                                                                            965,348         984,278
   Purchase deposits                                                                                 4,308           4,308
   Deferred revenue                                                                              1,160,458       1,510,615
   Capital lease                                                                                    17,410          16,941
   Notes Payable                                                                                    47,164            --
                                                                                                ------------    ------------

          Total current liabilities                                                              4,675,962       6,812,339

Capital lease - net of current portion                                                               3,075           7,622
Notes Payable - net of current portion                                                             168,143            --
                                                                                                ------------    ------------

                    Total Liabilities                                                            4,847,180       6,819,961
                                                                                                ------------    ------------

Minority interest                                                                                   73,015          78,337

Stockholders' equity
   Convertible preferred stock,  $0.01 par value;  10,000,000
     shares authorized; 1,378,053 and 1,416,803 shares issued and
     outstanding as of March 31, 2001 and December 31, 2000, respectively; aggregate                13,781          14,168
     liquidation preference of $24,753,295 and $25,334,545 as of March 31, 2001
     and December 31, 2000, respectively
  Common stock, $.01 par value; 50,000,000 shares authorized 5,468,601
     and 5,420,659 shares issued and outstanding as of March 31, 2001 and
     December 31, 2000 respectively                                                                 54,686          54,206
   Additional paid-in capital                                                                   47,613,288      47,554,336
   Deferred stock-based compensation                                                               (85,911)       (107,513)
   Accumulated other comprehensive loss                                                           (322,193)       (292,899)
   Accumulated deficit                                                                         (42,012,920)    (36,306,704)
                                                                                                ------------    ------------
          Total Stockholders' Equity                                                             5,260,731      10,915,594
                                                                                                ------------    ------------

Total Liabilities and Stockholder's Equity                                                    $ 10,180,926    $ 17,813,892
                                                                                                ============    ============

<FN>
     See accompanying notes to condensed consolidated financial statements.
</FN>

                                                                          PAGE 3



                               AT COMM CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)


                                                                Three Months Ended March 31,
                                                               -----------------------------
                                                                    2001           2000
                                                                -----------    ------------
                                                                            
Revenues                                                        $ 1,556,523       1,264,534
                                                                -----------    ------------

Product costs                                                       879,934         659,620
Research and development                                          2,993,364       3,161,784
Sales and marketing                                               1,839,641       1,010,868
General and administrative                                        1,611,167         697,227
                                                                -----------    ------------

                                                                  7,324,106       5,529,499
                                                                -----------    ------------

Loss  from operations                                            (5,767,583)     (4,264,965)

Other income, net                                                    73,967         261,976
                                                                -----------    ------------

       Loss before income taxes                                  (5,693,616)     (4,002,989)

Income taxes                                                         12,600           5,015
                                                                -----------    ------------

       Net loss                                                  (5,706,216)     (4,008,004)

Preferred stock beneficial conversion
   Rights                                                                --       5,482,500
                                                                -----------    ------------

Net loss applicable to common stockholders                      $(5,706,216)     (9,490,504)
                                                                ===========    ============

Per Share Information:

Basic and diluted net loss per share                            $     (1.05)          (2.68)
                                                                ===========    ============

Number of shares used in basic and diluted per
   share computations                                             5,453,624       3,542,710
                                                                ===========    ============

<FN>
     See accompanying notes to condensed consolidated financial statements.
</FN>

                                                                          PAGE 4



                                               AT COMM CORPORATION
                                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                   (unaudited)


                                                                       Three Months Ended March 31,
                                                                       -----------------------------
                                                                            2001            2000
                                                                       -------------   -------------
                                                                                 
Cash flows from operating activities:
 Net loss                                                              $ (5,706,216)   $ (4,008,004)

Adjustments to reconcile net loss to net
       Cash used in operations
             Depreciation                                                   442,006         149,161
             Amortization of stock-based compensation                        21,602           2,234
             Minority interest in net loss                                   (5,034)         (3,374)
             Foreign currency translation adjustments                       (42,928)        (65,906)

       Change in operating assets and liabilities:
            Accounts receivable, net                                      1,174,877         315,212
            Inventories                                                      32,836         (29,131)
            Prepaid expenses,  deposits and other assets                     64,352        (224,365)
            Accounts payable and accrued expenses                        (1,833,855)        807,877
            Purchase deposits                                                  --            (1,341)
            Deferred revenue                                               (350,157)         17,958
                                                                       ------------    ------------

Net cash used in operating activities                                    (6,202,517)     (3,039,679)
                                                                       ------------    ------------

Cash flows used in investing activities-
        acquisition of property, equipment and purchased software          (493,887)       (822,001)

Cash flows from financing activities:
       Repayment of capital lease obligations                                (4,078)         (3,834)
       Proceeds from borrowings                                             215,307          (3,461)
       Proceeds from sale of common stock, net                               59,046          28,090
       Proceeds from sale of preferred stock and warrants for common           --        12,889,662
          stock
                                                                       ------------    ------------

Net cash provided by financing activities                                   270,275      12,910,457
                                                                       ------------    ------------

Effect of exchange rate changes on cash                                      13,346          10,594
                                                                       ------------    ------------

Net (decrease) increase in cash and cash equivalents                     (6,412,783)      9,059,371

Beginning cash and cash equivalents                                       8,259,487       7,844,328
                                                                       ------------    ------------

Ending cash and cash equivalents                                       $  1,846,704    $ 16,903,699
                                                                       ============    ============

<FN>
     See accompanying notes to condensed consolidated financial statements.
</FN>

                                                                          PAGE 5



                               AT COMM CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)



                                                                Three Months Ended March 31,
                                                                    2001         2000
                                                                 ----------   ----------
                                                                        
Supplemental cash flow information:
       Interest paid                                             $    7,534   $      837
       Income taxes                                                    --          7,450

Noncash investing and financing activities:

       Conversion of preferred stock to common stock                    388        2,000
                                                                 ==========   ==========

       Shares issued on stock option exercise in exchange for
         surrender of common stock                                     --         29,319
                                                                 ==========   ==========


Beneficial conversion rights in connection
    with issuance of preferred stock                             $     --     $5,482,500
                                                                 ==========   ==========


<FN>
     See accompanying notes to condensed consolidated financial statements.
</FN>

                                                                          PAGE 6


                               AT COMM CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 :  BASIS OF PRESENTATION

The accompanying  unaudited condensed  consolidated  financial  statements of At
Comm  Corporation  and  subsidiaries  ("At  Comm" or the  "Company")  have  been
prepared in conformity  with  accounting  principles  generally  accepted in the
United States of America.  However,  certain information or footnote disclosures
normally included in financial statements prepared in accordance with accounting
principles  generally  accepted  in the  United  States  of  America  have  been
condensed or omitted pursuant to the rules and regulations of the Securities and
Exchange  Commission  (SEC).  In  the  opinion  of  management,   the  condensed
consolidated  financial statements reflect all adjustments  considered necessary
for a  fair  presentation  of the  consolidated  financial  position,  operating
results and cash flows for the periods presented.  The results of operations for
the interim periods presented are not necessarily indicative of the results that
may be expected for the full fiscal year or in any future period. This quarterly
report  on  Form  10-QSB  should  be  read  in  conjunction   with  the  audited
consolidated  financial statements and notes thereto for the year ended December
31, 2000, included in the Company's 2000 Annual Report on Form 10-KSB filed with
the SEC.

NOTE 2 :  REVENUE RECOGNITION AND DEFERRED REVENUE

The  Company  derives  its  revenue  from  sales of  integrated  voice  and data
communication systems, telephone management systems, call accounting systems and
related customer  maintenance and support,  which is primarily technical support
and general upgrades.  System sales are generally made through VARs (Value Added
Resellers).  The Company also  provides  services  through its rate tariff table
subscriptions.

The  Company  recognizes  revenue  in  accordance  with  American  Institute  of
Certified Public Accountants (AICPA) Statement of Position (SOP) 97-2, "Software
Revenue  Recognition",  as  amended  by SOP 98-9,  and the SEC Staff  Accounting
Bulletin No. 101, "Revenue  Recognition in Financial  Statements" (SAB No. 101),
which was adopted in the fourth quarter of 2000. The  application of SAB No. 101
did not have a material  adverse effect on the business,  results of operations,
or financial condition of At Comm Corporation.  SOP 97-2, as amended,  specifies
that in order to recognize revenue on sales of software systems,  evidence of an
arrangement  must exist,  delivery must have occurred,  the fee must be fixed or
determinable,  and collection must be probable.  SOP 97-2 also requires  revenue
earned on software  arrangements  involving multiple elements to be allocated to
each element based on the relative fair values of the elements.  Fair value must
be specific to the vendor and can generally be established only if an element is
sold separately.  SAB 101 includes similar revenue  recognition as that provided
in SOP 97-2.

Revenue  related to  customer  support and rate tariff  table  subscriptions  is
deferred and recognized  ratably over the period of the agreements.  Support and
rate tariff table  subscriptions  entitle a customer to receive future  releases
and enhancements of the related software  products and/or to receive the current
local and long distance provider tariff rates for their call accounting  systems
for the subscription period. At Comm accrues related product return warranty and
reserves at the time of sale. A limited warranty is provided on At Comm products
for a period of approximately twelve months.

During the quarter  ended March 31,  2001,  the  Company  satisfied  obligations
related to a Telemanagement  product upgrade for certain  customers. The Company
recognized approximately $493,000 in product revenue related to the satisfaction
of this upgrade obligation.

                                                                          PAGE 7


                               AT COMM CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 :  INVENTORIES

Inventories have been stated at the lower of first-in, first-out cost or market.
As of  March  31,  2001  and  December  31,  2000,  inventories  consist  of the
following:

                                                        2001           2000
                                                    ------------   ------------

          Purchased parts and components             $1,662,675     $1,637,465
          Work in process                                18,063         15,846
          Finished goods                                522,829        583,092
                                                    ------------   ------------

                                                     $2,203,567     $2,236,403
                                                    ============   ============



NOTE 4:   EARNINGS PER SHARE

Basic earnings per share is calculated by dividing net loss by weighted  average
common shares outstanding during the period. Diluted earnings per share reflects
the net  incremental  shares  that  would be  issued  if  preferred  stock  were
converted to common stock,  outstanding  warrants were  exercised,  and dilutive
outstanding stock options were exercised, using the treasury stock method.

In the case of a net loss,  it is assumed  that no  incremental  shares would be
issued because they would be  anti-dilutive.  In addition,  certain  options and
warrants are  considered  anti-dilutive  because the options'  exercise price is
above the  average  market  price per share  during  the  period.  Anti-dilutive
preferred  shares and warrants are not  included in the  computation  of diluted
earnings per share.

Excluded from the  computation  of diluted loss per share for March 31, 2001 are
warrants to acquire 59,000 shares of common stock, 1,378,053 shares of preferred
stock which are generally convertible to common stock on a one-to-one basis, and
1,052,773 shares  associated with outstanding  stock options.  Excluded from the
computation of diluted loss per share for March 31, 2000 are warrants to acquire
40,000 shares of common  stock,  2,547,989  shares of preferred  stock which are
generally  convertible to common stock on a one-to-one basis, and 927,182 shares
associated with outstanding stock options.

NOTE 5:  COMPREHENSIVE LOSS

Total  comprehensive  loss was  $5,735,509  and  $4,084,488 for the three months
ended March 31, 2001 and March 31, 2000,  respectively.  The difference  between
net loss and  comprehensive  loss is the result of translation of the operations
of the Company's foreign subsidiary, which has a local functional currency.


                                                                          PAGE 8



                               AT COMM CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6: SEGMENT AND GEOGRAPHIC REPORTING

The Company has two reporting segments:  telephone management products,  and the
development  of a new  product  line that  addresses  the  combined  telecom and
datacom markets.  The new product line did not generate any significant  revenue
in 2001 or 2000 (see Note 8).  The two  segments  have been  aggregated  because
their  long-term  economic  characteristics  will be similar.  The nature of the
product, the production process,  type of customer,  and methods of distribution
will also be similar. Additionally, there were no unallocated corporate expenses
in 2001 and 2000.

The revenues for At Comm products are as follows:

                                                   Three months ended March 31,
                                                      2001             2000
                                                  ------------     ------------

Telephone management products                      $1,060,252       $  721,593
Service & support                                     496,271          542,941
                                                  ------------     ------------
     Total revenue                                 $1,556,523       $1,264,534
                                                  ============     ============

The  Company's  assets are  primarily  located in the United  States and are not
allocated to any specific segment.  The Company does not measure the performance
of its segments based on any asset-based metrics; therefore, segment information
is not provided for assets.

The Company has not  separately  reported  segment  information  on a geographic
basis, as international  sales have not been material for the three months ended
March 31, 2001 and 2000.

NOTE 7:   RECENT ACCOUNTING PRONOUNCEMENTS

Recent Financial Accounting Pronouncements

In June 1998, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
133,  "Accounting for Derivative  Instruments and Hedging  Activities." SFAS No.
133, as amended by SFAS Nos. 137 and 138,  establishes  accounting and reporting
standards  for  derivative  financial  instruments  and hedging  activities  and
requires  the  Company  to  recognize  all   derivatives  as  either  assets  or
liabilities  on the  balance  sheet and measure  them at fair  value.  Gains and
losses  resulting from changes in fair value would be accounted for depending on
the use of the  derivative  and whether it is designated and qualifies for hedge
accounting.  The Company  implemented  SFAS No. 133 during its fiscal year 2001.
The  adoption  of SFAS No. 133 did not have a material  effect on the  Company's
consolidated financial statements.


NOTE 8: SUBSEQUENT EVENTS

On April 30, 2001, the Company  suspended  further  development and marketing of
its Town  Square  product  line  because it was  unable to obtain the  financing
necessary  to  continue.  The  suspension  resulted  in the  elimination  of 150
positions   that  affected  all   locations.   The  Company   expects  to  incur
approximately  $100,000  in  employee  related  expenses  as a direct  result of
eliminating these positions.


                                                                          PAGE 9



                               AT COMM CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The Company has in excess of  $4,000,000  of  inventory,  fixed and other assets
that are directly  related to its Town Square project.  The Company is currently
pursuing  additional  financing.  If the  Company  is unable  to raise  funds to
restart the project,  these assets will be liquidated to raise capital. There is
no  assurance  that the  Company  will be able to sell  these  assets,  and if a
buyer(s) is found,  such sale would most likely be  consummated at a discount to
book value.

Included in our accounts  receivable  balance at March 31, 2001 is approximately
$160,000 of balances  related to Town Square  product  sales.  The collection of
these  receivables  could be at risk if the Company is unable to resume the Town
Square project.

The  Company  has  approximately  $2,500,000  of  accounts  payable  and accrued
expenses as of March 31, 2001 and is currently in default of payment  terms with
many of its vendors.  There is no assurance  that the Company's  vendors will be
willing to  renegotiate  payment  terms or that it will  generate  enough  funds
through continuing operations or the liquidation of assets to satisfy its debt.

The Company has future lease  commitments of  approximately  $5,560,000  through
2007.  The Company is currently in default of payment  terms at its locations in
Burlingame and Manchester. If the Company is unable to raise funds to resume the
Town Square project,  it will attempt to sublet the majority of the office space
currently under lease.  There are no assurances that the Company will be able to
find tenants to sublease the office space or if current  sublease rates would be
sufficient to pay the Company's existing commitments.


                                                                         PAGE 10



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

This  10-QSB,  including,  but not limited to the section on page 13  discussing
risk  factors,  as well as the  information  incorporated  by reference  herein,
contains  forward-looking  statements  within the  meaning of Section 27A of the
Securities Act and Section 21E of the Exchange Act.  Actual results could differ
materially from those projected in the forward-looking statements as a result of
many factors,  including the risk factors set forth below. Words such as "we" or
"our" refer to the Company.

Forward-looking   statements   can  be   identified   by   noting   the  use  of
forward-looking  terms such as "believes,"  "expects," "plans,"  "estimates" and
other similar  words.  Certain  risks,  uncertainties  or  assumptions  that are
difficult to predict may affect such statements.  The following risk factors and
other cautionary  statements could cause our actual operating  results to differ
materially from those expressed in any forward-looking statement. We caution you
to keep in mind the following risk factors and other  cautionary  statements and
to refrain from placing undue reliance on any forward-looking statements,  which
speak only as of the date of this document.

The following is  management's  discussion  and analysis of certain  significant
factors which have affected At Comm's financial  position and operating  results
during the periods included in the accompanying condensed consolidated financial
statements.

Results of Operations

First Quarter 2001 vs. 2000

Revenue for the three months  ended March 31, 2001 was $ 1,556,523,  an increase
of 23% or $291,989 versus the $ 1,264,534 recorded during the three months ended
March 31,  2000.  The  increase in revenue is  primarily  attributed  to product
upgrades  and  recognition  of  deferred  revenue in the first  quarter of 2001.
During the quarter  ended March 31,  2001,  the  Company  satisfied  obligations
related to a Telemanagement  product upgrade for certain customers.  The Company
recognized approximately $493,000 in product revenue related to the satisfaction
of this upgrade obligation.

Total  operating  expenses  for the  three  months  ended  March  31,  2001 were
$7,324,106,  an increase of 32% or  $1,794,607  versus  $5,529,499  of operating
expenses  incurred  during the three months ended March 31, 2001.  Total product
costs as a percentage  of revenue  increased to 57% in the first quarter of 2001
from 52% in the first  quarter in 2000,  primarily  due to variations in product
mix and increased labor costs.

Research  and  development  expenses  slightly  decreased  by 5% or  $168,420 to
$2,993,364  in the first  quarter of 2001  compared to  $3,161,784  in the first
quarter of 2000.

Marketing and sales increased in the first quarter of 2001 by 82% or $828,773 to
$1,839,641  compared to $1,010,868  in the first quarter of 2000.  Additionally,
general,  administrative,  and other increased by 131% or $913,940 to $1,611,167
from $697,227.  These increases in expenditure are primarily associated with new
product business development activities.


                                                                         PAGE 11



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

Other income  decreased by $188,009 from the first quarter of 2000 primarily due
to a reduction in income earned on cash equivalent investments of $58,968 in the
first quarter of 2001 versus  $196,907  earned in the first quarter of 2000. The
decrease in cash  equivalent  investments  was due to the  liquidation  of these
assets to pay for  expenditures  related  to new  product  business  development
activities.

The Company lost $5,767,583 from operations during the first quarter of 2001 and
reported a net loss after taxes of $5,706,216  versus a loss of $4,002,989  from
operations and a net loss after taxes of $4,008,004 in the comparable quarter of
2000. The Company  attributes  this  primarily to increased  marketing and sales
expenses   associated  with  its  new  product  in  addition  to  administrative
activities necessary to support this effort.

Liquidity and Capital

As of March  31,  2001,  the  Company  held cash and cash  equivalents  totaling
$1,846,704  and had a working  capital of $286,832  versus cash  equivalents  of
$8,259,487  and working  capital of $5,924,391 at December 31, 2000.  During the
three months ended March 31, 2001,  capital equipment  procurements have totaled
$493,887.

As of March 31,  2001,  we had an  accumulated  deficit of  approximately  $42.0
million.  Since 1997, we have financed a  significant  research and  development
project primarily through private equity placements.  The total amount of equity
raised to date through a series of private  placements was  approximately  $41.9
million.  Efforts are currently underway to secure new financing to enable us to
meet our obligations and execute our business plan. However,  there is currently
no  agreement  in place  with any  source  of  financing,  and  there  can be no
assurance that we will be able to raise additional funds or that such funds will
be available on acceptable  terms.  Funds raised through future equity financing
will  likely be  substantially  dilutive to our  current  shareholders.  Lack of
additional funds will materially affect us and our business.

On April 30, 2001, we suspended  further  development  and marketing of our Town
Square  product  line,  because  we have been  unable to  obtain  the  financing
necessary to continue the project. The suspension resulted in the elimination of
150  positions  that  affected  all  locations.  The  Company  expects  to incur
approximately  $100,000  in  employee  related  expenses  as a direct  result of
eliminating these positions.

The Company has in excess of  $4,000,000  of  inventory,  fixed and other assets
that are directly related to our Town Square project.  If we are unable to raise
funds to restart the project,  these assets will be liquidated to raise capital.
There  is no  assurance  that we will be able to sell  these  assets  and,  if a
buyer(s) is found,  such sales would most likely be consummated at a discount to
book value.


                                                                         PAGE 12



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

Included in our accounts  receivable  balance at March 31, 2001 is approximately
$160,000 of balances  related to Town Square  product  sales.  The collection of
these  receivables  could be at risk if we are unable to restart the Town Square
project.

As of March 31, 2001, we have  approximately  $2,500,000 of accounts payable and
accrued  expenses and are in default of payment  terms with many of our vendors.
There is no assurance  that our vendors will be willing to  renegotiate  payment
terms with us or that we can generate  enough funds through the  liquidation  of
assets to satisfy our debt.

We have future lease  commitments of approximately  $5,560,000  through 2007. We
are currently in default of payment  terms at our  locations in  Burlingame  and
Manchester.  If we are unable to raise funds to resume the Town Square  project,
we will  attempt to sublet the  majority  of the office  space  currently  under
lease.  There are no  assurances  that we will be able to find tenants to sublet
this office space or if current  sublease  rates would be  sufficient to pay our
existing commitments.


Certain Risk Factors Which May Impact Future Operating  Results and Market Price
of Stock

We operate in a rapidly  changing  environment  that involves a number of risks,
some of which are beyond our control. The following  discussion  highlights some
of these risks and the possible  impact of these factors on future  consolidated
results of operations and the market price of our stock.

The forward-looking  statements included in Management's Discussion and Analysis
of Financial  Condition and Results of  Operations,  which reflect  management's
best judgment based on factors known, involve risks and
uncertainties. Our actual results could differ materially from those anticipated
in  these  forward-looking  statements  as a  result  of a  number  of  factors,
including but not limited to those discussed below.  Forward-looking information
we provide should be evaluated in the context of these factors.

If we do not receive  additional  funding for our new product line, our business
may be adversely affected. In 1997, we began a significant development effort on
a new product line, our Town Square  Communications  System,  that addresses the
combined  telephone and data  markets.  Although we have  received,  since 1997,
approximately  $41.9  million in funding for this  development  effort,  we will
require  substantial  additional  funding  before the new product line returns a
profit.  The  additional   funding  would  be  used  for  marketing,   continued
engineering,  sales,  working  capital,  and to fund  research  and  development
activities.

Additionally,  the holders of Series B and Series C Convertible  Preferred Stock
have  certain  liquidation  preferences.  It is likely that as a  condition  for
investing,  any new investors may require the Series B and Series C stockholders
to either eliminate these  preferences or subordinate these preferences to those
of the new investors.

On April 30, 2001, the Town Square  development was suspended due to significant
uncertainties


                                                                         PAGE 13



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

and delays in securing the additional funding needed. The suspension resulted in
the  elimination of 150 positions that affected all locations.  If we are unable
to raise  additional  funds,  the Company will liquidate  assets to pay debt and
consolidate  office space to reduce costs.  There are no assurances that we will
be  successful  in our efforts in  liquidating  our assets and  reducing  costs.
Additionally, if we do raise the additional funds, we cannot be certain that the
new product line will become profitable.  Moreover,  the introduction of the new
product line may result in a new group of competitors.

We may not be able to pay our  vendors  if we are  unable  to  raise  additional
capital.  As of March 31, 2001,  we have  approximately  $2,500,000  of accounts
payable and accrued  expenses  and are in default of payment  terms with many of
our  vendors.  There  is no  assurance  that  our  vendors  will be  willing  to
renegotiate  payment terms with us or that we can generate  enough funds through
the liquidation of assets to satisfy our debts.

We cannot  assure you that a market for our Town  Square  Communications  System
product line will  develop.  Although we believe that our Town Square  family of
products and services,  which combine voice,  data, and Internet  communications
services,  will  provide  our small and  medium  enterprise  and  branch  office
customers with a cost-effective,  adaptable solution to their telecommunications
needs,  we cannot  assure you that a market for our  equipment and services will
develop.  Among the factors which may impede market  acceptance of our equipment
and services are:

     o   pricing competition from our competitors;
     o   quality and reliability of our Town Square hardware and software;
     o   possible advances in technology by our competitors; and
     o   consumer  awareness of our Town Square  Communications  System  product
         line as an acceptable,  low-cost  alternative to traditional  voice and
         data network systems.

Due to  suspension  of our Town Square  project  subsequent  to quarter end, the
market  for Town  Square may be  further  reduced if we do not raise  additional
funds to continue  the  project.  It could also be likely that a market for Town
Square may never develop.

Differing sales cycles may cause our operating revenues to fluctuate,  which may
lower  our  stock  price.  Our  quarterly   revenues  are  likely  to  fluctuate
significantly   in  the  future  due  to  a  number  of  factors   that   affect
telecommunications  management companies, many of which are outside our control.
Factors that could affect our revenue include:

     o   variations in the timing of orders and shipments of our products;
     o   variations in the size of the orders for our products;
     o   new product introductions by our competitors; and
     o   delays in introducing new products.

Our  stock price  may be volatile, and you may not be able to sell the shares at
or above the price you paid to purchase  them.  The trading  price of our common
stock may be highly  volatile  and could  fluctuate  in response to a variety of
factors  that affect  telecommunications  management  companies,  including  the
following:


                                                                         PAGE 14



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

     o   actual or anticipated variations in quarterly operating results;
     o   announcements of technological innovations;
     o   new products or services offered by us or by our competitors;
     o   additions or departures of key personnel;
     o   changes in financial estimates by securities analysts;
     o   conditions or trends in the telecommunications industry;
     o   changes in the economic  performance  and/or  market  valuations of the
         telecommunications industry;
     o   changes in the economic  performance  and/or market valuations of other
         companies in the telecommunications industry;
     o   volatility generally associated with technology stocks; and
     o   other broader market trends unrelated to our operating performance;
     o   our  ability to raise  funding  and the effect of the  issuance  of new
         securities if we are successful.

In addition,  our stock is commonly  described as "thinly  traded stock" because
our average daily  trading  volume  (approximately  6,000 shares) is very low in
comparison  to other  publicly  traded  companies.  The price of a thinly traded
stock like ours may fluctuate  sharply whenever the volume of trades exceeds the
average  volume.  The dollar  amount of the  trades  that  would  trigger  those
fluctuations  is low in  comparison  to the dollar  amount  that  would  trigger
similar  fluctuations  in the stock  price of  companies  with a higher  average
trading volume.

If we do not keep pace with rapid  technological  change,  we may not be able to
produce  new  products  and  remain   competitive.   The  software  industry  is
characterized  by rapid  technological  change,  as well as changes in  customer
requirements and preferences.  In order to remain  competitive in this industry,
we must quickly respond to such changes, including the enhancement and upgrading
of existing products and the introduction of new products.

We believe that our future results will depend largely upon our ability to offer
products that compete favorably with respect to price, reliability, performance,
range of useful  features,  continuing  product  enhancements,  reputation,  and
training.

Most of our  competitors  have  more  resources  than we do,  which may harm our
ability to compete  effectively with them. Most of our  competitors,  as well as
many potential competitors, have substantially greater financial,  marketing and
technology  resources  than we do.  MDR  Switchview,  ISI-Infortext,  and Nortel
Networks  Corporation  are our  major  competitors  in our  Xiox  Telemanagement
Systems  product  line.  Based on  industry  sources,  we believe  that both MDR
Switchview and  ISI-Infortext,  which are privately held, have revenues that are
at least twice as large as our revenues.  Nortel Networks Corporation,  a public
company, reported 2000 fiscal year revenues of approximately $30 billion. Avaya,
Inc, 3Com Corporation,  Toshiba Corporation, and Nortel Networks Corporation are
our major  competitors in our Town Square  Communications  Systems product line.
All four are public  companies  with  reported  2000  fiscal  year  revenues  of
approximately   $8  billion,   $4  billion,   $54  billion,   and  $30  billion,
respectively.  In each case,  we believe  our  competitors  have  marketing  and
technological  resources  commensurate with their revenues. We cannot be certain
that we will be able to compete successfully against either current or potential
competitors or that  competition  will not


                                                                         PAGE 15



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

have  a  material  adverse  effect  on our  business,  consolidated  results  of
operations, and financial condition.


If we lose the business of our largest customers,  our revenues may decrease and
our business may suffer.  Two customers  accounted for 19% of our revenue during
fiscal year 2000,  and the same two  customers  accounted for 23% of our revenue
during  fiscal year 1999.  The loss or serious  reduction in business from these
customers  could have a material  adverse  effect on our business,  consolidated
results of operations,  and financial  condition in future  periods.  During the
quarter, a relationship was terminated with one of our major customers. Revenues
are expected to be less in fiscal year 2001 than fiscal year 2000  revenues from
this customer.

If we lose our ability to sell our products  through our network of  value-added
resellers (VARs), our revenues may decrease and our business may suffer. We sell
our  products  primarily  through our  network of  authorized  VARs.  Like other
companies that sell products  through a network of authorized  VARs, our ability
to effectively  distribute  our products  depends in part upon the financial and
business  conditions  of our  distribution  network,  which  is  outside  of our
control. The loss of or a significant  reduction in business with any one of our
major VARs could have a material  adverse  effect on our business,  consolidated
results of operations, and financial condition.

We may not be able to expand our sales and  distribution  channels,  which would
harm our  ability to generate  revenue.  We believe  that our future  success is
dependent  upon our ability to continue to expand our sales force and  establish
successful  relationships with a variety of international and domestic carriers,
local  competitive  access  carriers,  data and voice  communication  VARs,  and
selected PC manufacturers. If we are not able to increase our direct sales staff
and channel distribution  partners,  we will not be able to expand our business.
We cannot be certain  that we will be able to reach  agreement  with  additional
channel distribution partners on a timely basis or at all, or that these channel
distribution  partners will devote adequate resources to marketing,  selling and
supporting  our  products.  Our  inability  to generate  revenue  from our sales
offices and  channel  distribution  partners  may harm our  business,  financial
condition and results of operations.

Subsequent to quarter end, staff was significantly reduced due to the suspension
of the Town Square  development.  As a result of this reduction in staff, we may
not be able to expand our sales and  distribution  channels as quickly as we had
prior to the suspension.

If we do not increase our sales,  our revenues may decrease and our business may
suffer.  Our  future  success,  like the  success  of  other  telecommunications
companies,  will depend on deriving a  substantial  portion of our revenues from
sales of our  products  to new  customers  as well as  upgrades  and  support to
existing  customers.  As a result,  any factor adversely  affecting these sales,
including market acceptance,  product  performance and reliability,  reputation,
price competition and competing products, as well as general economic and market
conditions,  could have a material adverse effect on our business,  consolidated
results of operations, and financial condition.


                                                                         PAGE 16



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

Subsequent to quarter end, we suspended further development and marketing of our
product  line,  Town Square  because we have been unable to obtain the financing
necessary to continue the project.  The suspension  resulted in eliminating  150
positions that affected all locations. Efforts will be concentrated on obtaining
funds to resume the Town Square product line, as well as maintain  relationships
with current customers in our Telemanagement line.

Thus  revenues  may decrease and our business may suffer due to the effects of a
smaller staff,  delays related to the  suspension,  and/or the failure to obtain
funds.  Additionally,  we cannot be assured that we can concentrate on obtaining
new customers as well as support our existing customers.

Our future ability to generate sales may depend on the  interoperability  of our
equipment with those of other  vendors.  Our open,  standards-based  Town Square
system is designed to interface with support applications and devices from third
party  vendors  in order to  allow  our  customers  to take  advantage  of newer
technology and support  additional  users without the need to replace the entire
system. If third party  applications and devices are not interoperable  with our
Town  Square  system,  our  customers  may  seek  other  communications  network
solutions that can provide product  interoperability.  This could seriously harm
our business and financial condition.

If our software  products  contain errors or defects,  our revenues may decrease
and our business may suffer.  The software products we offer, like many software
products,  are internally  complex and,  despite  extensive  testing and quality
control,  may  contain  errors  or  defects  ("bugs"),   especially  when  first
introduced.  Defects  or errors  could  result  in  corrective  releases  to our
software products,  damage to our reputation,  loss of revenues,  an increase in
product  returns,  claims  for  damages,  or lack of  market  acceptance  of our
products, any of which could have a material and adverse effect on our business,
consolidated results of operations, and financial condition.

If we encounter  delays or difficulties in developing our products,  our revenue
may  decrease  and our  business  may  suffer.  Delays  or  difficulties  in the
execution  of  product  development  may  occur  within  any  telecommunications
management  company,  including At Comm. These delays or difficulties may result
in the  cancellation of planned  development  projects and could have a material
and adverse  effect on our business,  consolidated  results of  operations,  and
financial condition.

Subsequent to quarter end, we suspended further development and marketing of our
product  line,  Town Square  because we have been unable to obtain the financing
necessary to continue the project.  The suspension  resulted in eliminating  150
positions that affected all locations. Efforts will be concentrated on obtaining
funds to resume the Town Square product line, as well as maintain  relationships
with current  customers in our  Telemanagement  line. Thus revenues may decrease
and our  business  may suffer  due to the  effects  of a smaller  staff,  delays
related to the suspension,  and/or the failure to obtain funds. Additionally, we
cannot be assured that we can  concentrate on obtaining new customers as well as
support our existing customers.

If we do not manage our inventory  levels to minimize excess  inventory,  we may
incur additional costs and our business may be adversely  affected.  Inventories
increased


                                                                         PAGE 17



                               AT COMM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

significantly  during fiscal 2000. The increase  reflected  purchased  parts and
components to support our new product line. Inventory management remains an area
of focus as we balance the need to maintain strategic inventory levels to ensure
competitive  lead times with the risk of inventory  obsolescence  due to rapidly
changing technology and customer requirements.


Subsequent to quarter end, staff was significantly reduced due to the suspension
of the Town Square  product  line.  If we do not receive  additional  funding to
continue the Town Square product line, we may be forced to liquidate  inventory.
There  is no  assurance  that we will be  able to sell  our  inventory  and if a
buyer(s) is found,  we would most likely have to sell at a significant  discount
to book value.


                                                                         PAGE 18



                            PART 11-OTHER INFORMATION

                               AT COMM CORPORATION





ITEM 3. DEFAULTS UPON SENIOR SECURITIES:

We have future lease  commitments of approximately  $5,560,000  through 2007. We
are currently in default of payment  terms at our  locations in  Burlingame  and
Manchester.  If we are unable to raise funds to resume the Town Square  project,
we will  attempt to sublet the  majority  of the office  space  currently  under
lease.  There are no  assurances  that we will be able to find tenants to sublet
this office space or if current  sublease  rates would be  sufficient to pay our
existing commitments.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K:


NONE


                                                                         PAGE 19



********************************************************************************


                               AT COMM CORPORATION

                                   SIGNATURES

In accordance with 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 duly authorized officers of the registrant.

                                   AT COMM CORPORATION



                                   Registrant


Date: May 15, 2001
                             /s/ William H. Welling
                                 -----------------------------------------
                                 William H. Welling, Chairman/CEO
                                 (Duly Authorized Officer)



Date: May 15, 2001           /s/ Melanie D. Johnson
                                 -----------------------------------------
                                 Melanie D. Johnson, VP Finance/CFO/Secretary
                                 (Duly Authorized Officer)



                                                                         PAGE 20