================================================================================

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

                                ----------------
                                    FORM 10-Q
                                ----------------

(Mark One)
[X]  Quarterly  report  pursuant  to  Section  13  or  15(d)  of  the Securities
     Exchange Act of 1934 For the period ended June 29, 1996.

                                       OR

[ ]  Transition  report  pursuant  to  Section  13  or  15(d)  of the Securities
     Exchange Act of 1934

Commission file number: 0-24360



                              SPECTRIAN CORPORATION
             (Exact name of registrant as specified in its charter)

               CALIFORNIA                                   77-0023003
  (State or other jurisdiction of                        (I.R.S. Employer
   incorporation or organization)                     Identification Number)

                               350 West Java Drive
                           Sunnyvale, California 94089
                    (Address of principal executive offices)

                         Telephone Number (408) 745-5400
              (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 such
filing requirements for the past 90 days.

                           Yes X           No___
                              ---


As of June 29, 1996 there were 8,117,322 shares of the Registrant's Common Stock
outstanding.


================================================================================





                                    SPECTRIAN
                                   CORPORATION

                                    Form 10-Q

                                      INDEX

                                                                        Page No.

Cover Page                                                                  1

Index                                                                       2

PART I - Financial Information

             ITEM 1 - Condensed consolidated financial statements

               Condensed consolidated balance sheets -
                 June 29, 1996 and March 31, 1996                           3

               Condensed consolidated statements of operations -
                 three months ended
                 June 29, 1996 and July 1, 1995                             4

               Condensed consolidated  statements of cash flows -
                 three months ended June 29, 1996 and
                 July 1, 1995                                               5

               Notes to condensed consolidated financial statements         6

             ITEM 2 - Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                   9


PART II - Other Information

             ITEM 4- Submission of Matters to a Vote of                    13
                               Security Holders

             ITEM 6 - Exhibits and Reports on Form 8-K                     14

               Signatures                                                  15


                                       2






SPECTRIAN CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)


                                                                       March 31,      June 29,
Assets                                                                   1996          1996
                                                                     -----------    ----------
                                                                                    (Unaudited)
                                                                              
Current Assets:
   Cash and cash equivalents                                          $   1,163     $     881
   Short-term investments                                                 3,002            --
   Accounts receivable, less allowance for doubtful
      accounts of $339 and $348, respectively                            11,980         6,012
   Inventories                                                            7,229        12,384
   Prepaid expenses and other current assets                                420           567
                                                                      ----------    ----------

        Total current assets                                             23,794        19,844
   Property and equipment, net                                           32,128        35,373
                                                                      ----------    ----------

                                                                      $  55,922     $  55,217
                                                                      ==========    ==========

Liabilities and Shareholders' Equity

Current Liabilities:
   Accounts payable                                                   $   6,964     $   5,556
   Accrued liabilities                                                    4,120         3,309
   Current portion of debt obligations                                       --           240
                                                                      ----------    ----------

        Total current liabilities                                        11,084         9,105

Debt obligations, net of current portion                                     --         5,760
                                                                      ----------    ----------

        Total liabilities                                                11,084        14,865
                                                                      ----------    ----------

Shareholders' Equity:
   Common Stock, no par value, 20,000,000 shares authorized;
      8,014,525 and 8,117,322 shares issued and outstanding,
      respectively                                                       51,956        52,761

   Deferred compensation expense                                           (182)         (157)
   Unrealized gains on investments                                            2            --
   Accumulated deficit                                                   (6,938)      (12,252)
                                                                      ----------    ----------

     Total shareholders' equity                                          44,838        40,352
                                                                      ----------    ----------

                                                                      $  55,922     $  55,217
                                                                      ==========    ==========


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                       3




SPECTRIAN CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)


                                                        Three months ended
                                                      July 1,         June 29,
                                                  -----------------------------
                                                        1995            1996
                                                        ----            ----
Revenues:
   Product sales                                     $ 20,262        $  9,560
   Non-recurring engineering revenues                     199             363
                                                  -----------      -----------
                                                       20,461           9,923
                                                  -----------      -----------
Costs and expenses:                                              
   Cost of product sales                               13,010           8,491
   Research and development                             3,295           4,293
   Selling, general and administrative                  2,058           2,379
                                                  -----------      -----------
                                                       18,363          15,163
                                                  -----------      -----------
        Operating income (loss)                         2,098          (5,240)
                                                                 
Interest income (expense), net                            367             (74)
                                                  -----------      -----------
                                                                 
Income (loss) before income taxes                       2,465          (5,314)
                                                                 
Income tax expense (benefit)                              201              --
                                                  -----------      -----------
                                                                 
Net income (loss)                                    $  2,264        $ (5,314)
                                                  ===========      ===========
                                                                 
                                                                 
Net income (loss) per share                          $   0.27        $  (0.66)
                                                  ===========      ===========
                                                                 
Shares used in computing per                                     
   share amounts                                        8,276           8,039
                                                  ===========      ===========
                                                               
                                                               
The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.

                                       4




SPECTRIAN CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)


                                                             Three months Ended
                                                              July 1,   June 29,
                                                           ---------------------
                                                                1995        1996
                                                                ----        ----
Cash flows from operating activities:
  Net income (loss)                                        $  2,264    $ (5,314)
  Adjustments to reconcile net income (loss) to net
    cash provided by (used for) operating activities:
      Depreciation and amortization                             922       1,453
      Stock option compensation expense                          50          25
      Tax benefit associated with stock options                 191          --
      Changes in operating assets and liabilities
        Accounts receivable                                   1,176       5,968
        Inventories                                            (455)     (5,155)
        Prepaid expenses and other assets                      (188)       (147)
        Accounts payable                                        474      (1,408)
        Accrued liabilities                                     337        (811)
                                                           ---------   ---------
           Net cash provided by (used for) 
            operating activities                              4,771      (5,389)
                                                           ---------   ---------

Cash used for investing activities:
  Purchase of short-term investments                         (8,734)         --
  Proceeds from sale of short-term investments                2,913       3,002
  Purchase of property and equipment                         (2,366)     (4,699)
                                                           ---------   ---------
           Net cash used for investing activities           (8,187)     (1,697)
                                                           ---------   ---------

Cash flows from financing activities:
  Proceeds from debt                                             --       6,000
  Proceeds from sales of Common Stock, net                      670         804
                                                           ---------   ---------
          Net cash provided by financing activities             670       6,804
                                                           ---------   ---------

          Net decrease in cash and cash equivalents          (2,746)       (282)
          Cash and cash equivalents, beginning of period      8,420       1,163
                                                           ---------   ---------
          Cash and cash equivalents, end of period         $  5,674    $    881
                                                           =========   =========



The  accompanying  notes  are  an  integral part of these condensed consolidated
financial statements

                                       5




                      SPECTRIAN CORPORATION AND SUBSIDIARY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1: Basis of Presentation

The  accompanying  financial  statements  have been prepared in conformity  with
generally  accepted  accounting  principles.  However,  certain  information  or
footnote  disclosures  normally  included in  financial  statements  prepared in
accordance with generally accepted accounting  principles have been condensed or
omitted  pursuant to the rules and  regulations  of the  Securities and Exchange
Commission.  In the  opinion  of the  management,  the  statements  include  all
adjustments  (which are of a normal and recurring nature) necessary for the fair
presentation  of the financial  information  set forth therein.  These financial
statements should be read in conjunction with the Company's audited consolidated
financial statements as incorporated by reference in the Company's Form 10-K for
fiscal year ended March 31, 1996. The interim results  presented  herein are not
necessarily indicative of the results of operations that may be expected for the
full fiscal year ending March 31, 1997, or any other future period.


NOTE 2: Balance Sheet Components

Balance sheet components are as follows:

                                                 March 31,      June 29,
                                                   1996           1996
                                              -------------   -------------
                                                     (In thousands)
Inventories:
   Raw materials                                 $   1,512       $   1,980
   Work in process                                   4,842           6,097
   Finished goods                                      875           4,307
                                              -------------   -------------
                                                 $   7,229       $  12,384
                                              =============   =============

Property and equipment:
   Machinery and equipment                       $  26,053       $  30,113
   Land, building and improvements                  15,682          16,076
   Furniture and fixtures                            1,342           1,449
   Leasehold improvements                              927             901
                                              -------------   -------------
                                                    44,004          48,539
   Less accumulated depreciation and
      amortization                                  11,876          13,166
                                              -------------   -------------
                                                 $  32,128       $  35,373
                                              =============   =============

 Accrued liabilities:
   Employee compensation and benefits            $   2,673       $   1,809
   Warranty                                            699             699
   Other accrued liabilities                           748             801
                                              -------------   -------------
                                                 $   4,120       $   3,309
                                              =============   =============

                                       6



NOTE 3: Investments

The Company  accounts for  investments in accordance with Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity Securities" ("FAS 115"). Under the provisions of FAS 115, the Company has
classified   its   investments   in  certain  debt  and  equity   securities  as
"available-for-sale".  Such investments are recorded at fair market value,  with
unrealized  gains and losses reported as a separate  component of  shareholders'
equity.  Interest income is recorded using an effective  interest rate, with the
associated premium or discount amortized to "Interest income, net".

As of June 29, 1996, available-for-sale securities consisted of the following:

                                           Unrealized   Unrealized     Estimated
                                   Cost         Gains       Losses    Fair Value
                                ------------------------------------------------
                                                 (In thousands)

Corporate debt securities       $  776        $   -         $  -       $  776
                                ------------------------------------------------
                                $  776        $   -         $  -       $  776
                                ------------------------------------------------

As of June 29, 1996, these securities were classified as follows:

                                                                  (In thousands)

Cash equivalents                                                     $      776
Short-term investments
                                                                              -
                                                              ------------------
                                                                     $      776
                                                              ------------------

As of June 29, 1996 all securities held were due in less than one year.


NOTE 4: Revenue Recognition

The Company recognizes product sales upon shipment and concurrently  accrues for
expected warranty expenses.  Repair and service revenues are recognized when the
service is performed.

Non-recurring   engineering  revenues  relate  to  customer  funded  development
projects and are deferred and recognized upon completion of project  milestones.
The Company is under no  obligation to repay funds once related  milestones  are
achieved. Costs associated with such customer funded research and development of
$735,000 and $952,000 for the three months ended June 29, 1996 and July 1, 1995,
respectively, are included in research and development expense.

                                       7



NOTE 5: Earnings Per Share Computation

Net income (loss) per share has been computed using the weighted  average number
of outstanding shares of Common Stock, common shares from convertible  Preferred
Stock (when  dilutive  using the  if-converted  method at date of issuance)  and
common equivalent shares from stock options outstanding (when dilutive using the
treasury stock method). Common Stock Options are assumed to be exercised and the
proceeds  used to buy back Common Stock at the fair market  value (the  treasury
stock  method).  Due to the loss during the three month  period  ending June 29,
1996,  Common Stock Options  outstanding would be antidilutive and are therefore
not included in the earnings per share calculation.


NOTE 6: Debt

In June 1996, the Company was extended a $6.0 million Term Loan,  secured by all
of the Company's real estate.  Under the terms of the  agreement,  which expires
June 2001,  the Company will make monthly  payments  against the loan based on a
25-year fixed  amortization  schedule,  plus interest at a rate equal to current
prime plus 3/4%.  Upon the June 2001  expiration,  all remaining  principle will
become  due and  payable.  Under  the terms of the  agreement,  the  Company  is
required to maintain certain minimum working capital, net worth,  profitability,
and other  specific  financial  ratios.  As of June 29, 1996, the Company was in
violation of certain of these  convenants.  However,  the Company has obtained a
waiver  such that the  Company is no longer in default on the terms of the loan.
This loan is  reflected  in the  Balance  Sheet as of June 29,  1996 as $240,000
current portion of debt obligations, with the remainder as long term liability.

In July, 1996 the Company used all $6,000,000 of its available revolving line of
credit.  Under the terms of the  agreement,  the Company is required to maintain
certain minimum working capital,  net worth,  profitability,  and other specific
financial  ratios.  As of June 29, 1996, the Company was in violation of certain
of these  convenants.  However,  the Company has obtained a waiver such that the
Company is no longer in default under the terms of the loan.


                                       8



                      SPECTRIAN CORPORATION AND SUBSIDIARY

                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


Overview

     Spectrian   provides   highly   linear   power   amplifiers   to   wireless
communications  infrastructure  original equipment  manufacturers  ("OEMs"). The
Company  designs,  manufactures,  and markets  single  carrier and  multicarrier
amplifiers  that  support  a  broad  range  of  worldwide   analog  and  digital
transmission standards, including AMPS, TDMA, CDMA, TACS, GSM and DCS-1800.

      Spectrian's customers include many of the world's largest manufacturers of
wireless infrastructure  equipment,  including Ericsson and Northern Telecom, as
well  as  other  equipment  manufacturers  in  emerging  wireless  markets.  The
Company's  revenues  are  derived  from a limited  number of OEM  customers  and
products.  In  recent  periods,  sales to the  Company's  major  customers  as a
percentage of total  revenues have  fluctuated  significantly.  During the three
months ended June 29, 1996, Northern Telecom Limited and Matra Communication, in
which Northern  Telecom has an equity  investment,  accounted for 50% and 10% of
the Company's total revenues,  respectively.  The concentration of sales among a
limited number of OEM customers,  in particular Northern Telecom,  increases the
potential  volatility of the Company's  revenues and results of operations.  The
Company  expects  that it will  continue to  experience  volatility  in customer
orders and  requested  ship rates that is  inherent in an OEM  business,  but is
working to diversify its customer base to reduce this risk.

       The  Company's  business,  financial  condition and results of operations
have  been  materially  adversely  affected  in  the  past  by  the  failure  of
anticipated orders to materialize and by deferrals or cancellations of orders as
a result of changes in OEM  requirements.  In  addition,  growth in the cellular
market has slowed considerably from prior levels,  causing the Company's largest
customer to carry much lower  inventory  levels than in previous  periods.  This
softening demand from the Company's  largest  customer,  compounded by delays in
the  availability  for sale of new products,  caused  revenues  during the three
months ended June 29, 1996 to decrease to $9.9 million. As a result, the Company
incurred a net loss during the three months ended June 29, 1996 of $5.2 million.
The Company  executed a reduction in force of  approximately  10% of its regular
and temporary  employees  during the three months ended June 29, 1996, which was
intended to lower operating costs without significantly  impacting the Company's
ability to develop  new  products or meet future  production  requirements.  The
Company incurred  one-time costs of  approximately  $300,000 in relation to this
reduction in force during the three months ended June 29, 1996.  Results  during
the three  months  ended June 29,  1996 were also  impacted by  redundant  costs
associated with developing the Company's new 4-inch wafer  fabrication  facility
while still  maintaining its 3-inch facility for wafer  production.  The Company
expects these  redundant  costs to continue  until the fourth  quarter of fiscal
1997, when the full  qualification of the 4-inch wafer  fabrication  facility is
anticipated.

    Spectrian  pursues a strategy of vertical  integration of its  manufacturing
process,  and expends significant  resources for research and development in all
aspects  of the  design  of power  amplification  products.  In order to  offset
declining  average sales prices and improve gross margins,  the Company believes
that it must develop new  products  that can be sold at higher  average  prices.
Significant  delays  in  the  release  of  these  new  products  coming  out  of
development,  as well as the inherent cost risks associated with introducing new
products into manufacturing, have had an adverse impact on the Company's results
of operations, and will continue to have a similar impact as future products are
introduced.

                                       9



Results of Operations

Three Month Period Ended July 1, 1995 and June 29, 1996

Revenues.  The Company  generates  product  sales revenue from the sale of power
amplifiers  to OEMs in cellular  and other  markets,  as well as from  amplifier
repair  and  service.  A portion of the  Company's  revenues  is also  generated
through non-recurring engineering ("NRE") revenues, which represent funding from
the Company's OEM customers  for specific  development  projects.  The Company's
revenues  decreased by 52% from $20.5  million in the three months ended July 1,
1995 to $9.9 million in the three months ended June 29, 1996,  primarily  due to
softening  demand by the Company's  largest  customer,  as well as delays in the
availability  for sale of new  products.  The  Company's  revenues  were reduced
further when the Company's  largest customer had a large order change from TDMA,
where the  Company  produces  100% of the  requirements,  to  analog,  where the
Company has only a 30% share.

    The Company's  revenues are derived  primarily  from a limited number of OEM
customers  and products.  During the three months ended June 29, 1996,  Northern
Telecom Limited and Matra Communication, in which Northern Telecom has an equity
investment,  accounted for 50% and 10% of revenues, respectively. If the Company
were to lose a major OEM customer,  in particular Northern Telecom, or if orders
by a major OEM customer were to otherwise decrease,  as has been the case in the
three months ended June 29, 1996, the Company's  business,  financial  condition
and results of operations would be materially adversely affected.


Cost  of  Product  Sales.  Cost  of  product  sales  consists  primarily  of raw
materials,  RF transistor  fabrication costs, amplifier assembly and test costs,
overhead and warranty  costs,  and does not include costs incurred in connection
with NRE  revenues.  The Company's  cost of product sales  decreased by 35% from
$13.0  million in the three  months  ended  July 1, 1995 to $8.5  million in the
three months ended June 29, 1996.

    Gross margin on product sales  decreased  from 36% in the three month period
ended  July 1,  1995 to 11% in the  three  month  period  ended  June 29,  1996,
primarily due to fixed manufacturing overhead spending spread over lower revenue
in the current period and  inefficiencies  and high material costs driven by new
products coming out of development into production.

    Despite the focus on designing products for  manufacturability,  the Company
has  experienced  high  manufacturing  costs,  including high scrap and material
waste,  significant material obsolescence,  labor inefficiencies,  high overtime
hours,  inefficient material procurement and an inability to recognize economies
of scale.  The  Company's  high  manufacturing  costs  have  historically  had a
material  adverse  effect on gross  margins.  Although the Company has initiated
actions  to reduce  its  manufacturing  costs,  any  failure  to  achieve  these
reductions  could  have a material  adverse  effect on the  Company's  business,
financial condition and results of operations.

Research and Development.  Research and development expenses include the cost of
designing, developing or cost reducing amplifiers and RF transistors,  including
the cost associated with NRE revenues.  NRE funding  received from OEM customers
may be  greater  or less  than  the  related  development  costs.  Research  and
development  also includes the expenses  associated with the design and start up
expenses of the Company's new 4-inch wafer fabrication facility.

     The Company's research and development  expenses increased by 30% from $3.3
million  in the three  months  ended  July 1, 1995 to $4.3  million in the three
months ended June 29, 1996. The increase in research and development spending is
attributable  to  additional   headcount  and  related  salaries  and  benefits,
development  costs  associated  with the Company's new 4-inch wafer  fabrication
facility,  research costs  associated  with the advanced  develop  laboratory in
Tennessee and increased spending for semiconductor research and development.

     Research and  development  expenses as a percentage  of revenues  increased
from 16% in the three  months  ended  July 1,  1995 to 43% for the three  months
ended June 29,  1996.  The increase in research  and  development  spending 

                                       10


as a  percentage  of revenues  reflects the  Company's  decision to continue the
current level of investment in product  development,  despite lower revenues for
the most recent three month period.


Selling,  General  and  Administrative.   Selling,  general  and  administrative
expenses  include  compensation  and  benefits  for  sales,  marketing,   senior
management and administrative  personnel,  commissions paid to independent sales
representatives,  professional fees and other expenses.  The Company's  selling,
general and  administrative  expenses  increased by 16% from $2.1 million in the
three  months  ended July 1, 1995 to $2.4 million in the three months ended June
29, 1996,  primarily due to increases in the  Company's  sales force and outside
services for information systems support.

    Selling,  general and  administrative  expenses as a percentage  of revenues
increased  from 10% in the three  months ended July 1, 1995 to 24% for the three
months ended June 29,1996, primarily driven by lower levels of revenue.


Interest Income  (Expense),  Net. Net interest income for the three months ended
July 1, 1995 was $367,000  compared to net  interest  expense of $74,000 for the
three  months  ended  June 29,  1996,  as a result of the  Company's  lower cash
balances and the interest and fees  associated with incurring $6 million in debt
toward the end of the current period.


Income Taxes.  The Company  recorded a provision of $201,000 for the three month
period ended July 1, 1995  compared to an income tax benefit of $159,000 for the
three month period ended June 29, 1996,  due to the loss in the current  period.
Effective tax rates were 8% and 3%, respectively,  for these periods and reflect
the use of net operating loss carryforwards.  At March 31, 1996, the Company had
federal and state net operating loss carryforwards for tax reporting purposes of
approximately  $25.0  million  and $9.0  million,  respectively.  The  Company's
ability to use its net operating loss  carryforwards  against taxable income may
be subject to  restrictions  and  limitations  under Section 382 of the Internal
Revenue Code of 1986,  as amended,  in the event of a change in ownership of the
Company as defined therein.


Variability of Operating Results. The Company's quarterly operating results have
in the  past,  and will in the  future,  vary  significantly  due to a number of
factors,  including  the  timing,  cancellation,  or  rescheduling  of  customer
shipments;  the timing and level of NRE revenues;  variations  in  manufacturing
efficiencies  and  costs;  the  narrow  supply  line  from the  Company's  wafer
fabrication  facility;  changes in the mix of products  having  differing  gross
margins;  average  sales  prices;  competitive  factors;  the long sales  cycles
associated  with the Company's  customer-specific  products;  development  risks
associated  with the  introduction  of new products  that  comprise  much of the
Company's future sales; and variations in product development or other operating
expenses.  In the near term,  operating  results  may be  adversely  affected by
continuing  delays in the availability for sale of the Company's new products or
by any failure to meet acceptable wafer  production  levels during the Company's
transition from its current 3-inch wafer fabrication  facility to the new 4-inch
wafer fabrication facility currently nearing completion.


Liquidity and Capital Resources

        Cash provided by operations  was $4.8 million for the three months ended
July 1, 1995 compared to cash used for  operations of $5.4 million for the three
months ended June 29, 1996.  The decrease in cash  provided by operations in the
three  months  ended  June  29,  1996  primarily  related  to  the  decrease  in
profitability  over the comparable period of the prior year and increases in the
Company's  inventory levels,  partially offset by improved  accounts  receivable
collections.

       As of June 29, 1996,  the Company had working  capital of $10.7  million,
including $881,000 in cash and cash equivalents.  In addition, the Company has a
revolving  line of  credit  with a bank,  secured  by  substantially  all of the

                                       11



Company's  assets.  Under the terms of the agreement,  which expires March 1997,
the Company is required to maintain certain minimum working capital,  net worth,
profitability,  and other specific  financial  ratios. In July 1996, the Company
used the $6,000,000 of credit avaliable in this agreement.  As of June 29, 1996,
the  Company  was in  violation  of certain of these  convenants.  However,  the
Company  has  obtained a waiver such that the Company is no longer in default on
the terms of the loan. In addition,  the line of credit prohibits the payment of
cash dividends without the prior written consent of the lender.

       In June 1996, the Company was extended a $6.0 million Term Loan,  secured
by all of the Company's  real estate.  Under the terms of the  agreement,  which
expires June 2001, the Company will make monthly payments against the loan based
on a 25-year  fixed  amortization  schedule,  plus  interest  at a rate equal to
current prime plus 3/4%. Upon the June 2001 expiration,  all remaining principle
will become due and payable.  Under the terms of the  agreement,  the Company is
required to maintain certain minimum working capital, net worth,  profitability,
and other  specific  financial  ratios.  As of June 29, 1996, the Company was in
violation of certain of these  convenants.  However,  the Company has obtained a
waiver such that the Company is no longer in default on the terms of the loan.

       Additions  to property  and  equipment  in the three months ended July 1,
1995 were $2.4 million. Additions to property and equipment were $4.7 million in
the three months ended June 29, 1996,  including  $2.9 million for equipment for
the Company's new 4-inch wafer fabrication facility.

      The Company expects capital  additions for the remainder of fiscal 1997 to
be approximately  $8.0 million,  primarily for test equipment for manufacturing.
Based on the  Company's  current  working  capital,  expected cash flows and the
Company's  debt  capacity,  the Company  believes that  sufficient  cash will be
available to meet the Company's needs through at least the next 12 months.

      In connection with the operation of American  Microwave  Technology,  Inc.
("AMT"), the Company's wholly-owned subsidiary located in Brea, California,  the
Company occupies  approximately  14,400 square feet of a facility  pursuant to a
lease which  expired in July 1996. In July 1996,  the Company  renewed the lease
for an additional six months, which will expire in January 1997.

      The Company notes that the above forward-looking statements are subject to
risks and uncertainties.  The Company's results could differ materially based on
various  factors  including,  without  limitation,  cancellation  or deferral of
customer orders,  the timely  development and market acceptance of new products,
particularly the second  generation  multicarrier  product,  continued growth in
wireless  communications,  including new PCS wireless  networks,  the ability to
manufacture  new or existing  products  in  sufficient  quantity or quality,  or
economic  conditions.  Further  information  on factors  which could  effect the
Company's financial results are included in the Company's 1996 Form 10-K.

                                       12




ITEM 4: Submission of Matters to a Vote of Security Holders


      On June 14, 1996, the Company held an Annual Meeting of  Shareholders  for
which it solicited votes by proxy.  The following is a brief  description of the
matters  voted upon at the meeting  and a statement  of the number of votes cast
for and against, and the number of abstentions.

    1. To  elect  six  directors  to serve  until  the next  Annual  Meeting  of
    Shareholders and until their successors are elected.
          
          DIRECTOR                             FOR            ABSTAIN
          ----------------------          -------------    ------------
          Garrett A. Garrettson             6,115,133         86,540
          David S. Wisherd                  6,115,796         85,877
          James A. Cole                     6,128,096         73,577
          Martin Cooper                     6,128,196         73,477
          Robert C. Wilson                  6,118,688         82,985
          Eric A. Young                     6,119,796         81,877


    2. To approve an  amendment  to the 1994  Employee  Stock  Purchase  Plan to
    increase  the  number  of  shares  of Common  Stock  reserved  for  issuance
    thereunder by 25,000 shares.


    FOR: 4,028,115  AGAINST: 280,835   ABSTAIN: 46,251   BROKER NON-VOTES: 4,108


    3. To approve an amendment to the 1992 Stock  Purchase  Plan to increase the
    number of shares of Common Stock reserved thereunder by 625,000.


    FOR: 2,229,333  AGAINST: 1,926,726  ABSTAIN: 48,172  BROKER NON-VOTES: 4,108


    4. To  ratify  the  appointment  of KPMG  Peat  Marwick  LLP as  independent
    auditors of the Company for the fiscal year ending March 31, 1997.


    FOR: 6,106,442  AGAINST: 75,258     ABSTAIN: 20,338


                                       13



ITEM 6: Exhibits and Reports on Form 8-K

      (a) Exhibits
          10.21 Term Loan Agreement between Silicon Valley Bank and Registrant
          11.1  Statement  regarding  computation of net income (loss) per share
          27.1  Financial Data Schedule

      (b) Reports on Form 8-K

           The  Company  filed a Current  Report on Form 8-K on April 11,  1996.
This Form 8-K was filed with respect to the  resignation  of C. Woodrow Rea, Jr.
as President,  Chief Executive Officer and a member of the Registrant's Board of
Directors.  The Form 8-K also  indicated  that  Garrett A.  Garrettson  had been
appointed  as the new  President,  Chief  Executive  Officer and a member of the
Registrant's Board of Directors.





                                       14



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 thereunto duly authorized.


Dated: August 2, 1996

                      SPECTRIAN CORPORATION
                      (Registrant)



                      /S/ EDWARD A. SUPPLEE, JR.
                      -----------------------------------
                      Edward A. Supplee, Jr.
                      Executive Vice President, Finance and Administration,
                         Chief Financial Officer and Secretary
                      (Principal Financial and Accounting Officer)


                                       15



INDEX TO EXHIBITS



EXHIBITS

10.21   Term Loan Agreement between Silicon Valley Bank and Registrant

11.1    Statement regarding computation of net income (loss) per share

27.1    Financial Data Schedule


                                       16