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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended June 30, 1996                 Commission File No.  0-23742

                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

North Carolina                                          22-1867386
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)

      1030 Swabia Court, Research Triangle Park, North Carolina 27709-3585
              (Address of principal executive offices and zip code)

                                 (919) 941-5730
              (Registrant's telephone number, including area code)

Not applicable
(Former name, former address and former fiscal year if changed since last 
report)

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 July 31, 1996, 5,169,052 shares of the Registrant's $0.01 par value common
stock were outstanding.







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




                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.

                                INDEX - FORM 10-Q

                                  June 30, 1996







PART I - FINANCIAL INFORMATION                                                                                 PAGE


                                                                                                              
       Consolidated Balance Sheets................................................................................3


       Consolidated Statements of Income..........................................................................4


       Consolidated Statements of Cash Flows......................................................................5


       Notes to Consolidated Financial Statements.................................................................6


       Management's Discussion and Analysis of Financial Condition and Results of
            Operations............................................................................................8



PART II - OTHER INFORMATION......................................................................................12

SIGNATURE........................................................................................................13



                                       2




                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.
                           CONSOLIDATED BALANCE SHEETS

(dollars in thousands)
- --------------------------------------------------------------------------------



                                                                               June 30,               September 30,
                                                                                 1996                     1995
                                                                          ---------------------   ---------------------
                                                                                                           
ASSETS
Current assets:
   Cash and cash equivalents                                                         $ 8,537                 $ 5,374
   Accounts receivable-
      Nonaffiliates                                                                    6,509                   5,378
      Affiliates                                                                       5,760                   3,934
   Income tax receivable                                                                 ---                   1,464
   Inventories                                                                         5,301                   6,616
   Deferred tax assets                                                                 1,995                   1,946
   Other current assets                                                                  362                     395
                                                                          ---------------------   ---------------------
        Total current assets                                                          28,464                  25,107
                                                                          ---------------------   ---------------------
Property and equipment, at cost:
   Machinery and equipment                                                             4,358                   4,189
   Furniture and fixtures                                                              4,985                   5,764
                                                                          ---------------------   ---------------------
                                                                                                  
                                                                                       9,343                   9,953
   Accumulated depreciation                                                           (5,882)                 (6,213)
                                                                          ---------------------   ---------------------
                                                                                       3,461                   3,740
                                                                          ---------------------   ---------------------
Other assets                                                                             684                     497
                                                                          ---------------------   ---------------------
                                                                                                  
                                                                                     $32,609                 $29,344
                                                                          =====================   =====================

LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities:
   Accounts payable-
      Nonaffiliates                                                                  $ 1,166                 $ 1,579
      Affiliates                                                                         920                     258
   Accrued compensation                                                                1,719                   1,683
   Other accrued liabilities                                                           1,972                   1,470
                                                                          ----------------------  --------------------
                                                                                                  
         Total current liabilities                                                     5,777                   4,990
                                                                          ---------------------   ---------------------
Shareholders' equity:
   Preferred Stock, $0.01 par value, 2,000,000 shares authorized;
      no shares issued and outstanding                                                   ---                     ---
   Common stock, $0.01 par value
      20,000,000 shares authorized;
      issued and outstanding - 5,169,052 at June 30, 1996
      and 5,218,430 at September 30, 1995                                                 52                      52
   Additional paid-in capital                                                         24,951                  25,740
   Retain earnings (accumulated deficit)                                               1,829                  (1,438)
                                                                          ---------------------   ---------------------
                                                                                      26,832                  24,354
                                                                          ---------------------   ---------------------
                                                                                     $32,609                 $29,344
                                                                          =====================   =====================


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


                                       3



                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME

(in thousands except for per share amounts)
 -------------------------------------------------------------------------------



                                                    Three Months Ended June 30,                   Nine Months Ended June 30,
                                             ------------------------------------------   -----------------------------------------
                                                   1996                   1995                  1996                  1995
                                             -------------------    -------------------   -------------------   -------------------

                                                                                                                 
Revenues:
   Nonaffiliates                                      $  8,895              $  5,278                $24,221            $  17,433
   Affiliates                                            6,528                 5,106                 19,161               16,383
                                             -------------------    -------------------   -------------------   -------------------
      Total revenues                                    15,423                10,384                 43,382               33,816
Cost of revenues                                         6,243                 3,995                 17,304               11,129
                                             -------------------    -------------------   -------------------   -------------------
      Gross profit                                       9,180                 6,389                 26,078               22,687
Selling, general and
          administrative expenses                        4,528                 3,717                 13,826               11,318
Product development expenses                             2,445                 2,642                  7,479                7,540
                                             -------------------    -------------------   -------------------   -------------------
      Operating income                                   2,207                    30                  4,773                3,829
Interest income                                             79                    68                    192                  241
Foreign currency gains (losses)                            (46)                  (24)                  (160)                (279)
                                             -------------------    -------------------   -------------------   -------------------
      Income from continuing
          operations before income taxes                 2,240                    74                  4,805                3,791
Provision for income taxes                                 719                    23                  1,538                1,212
                                             -------------------    -------------------   -------------------   -------------------
Net income                                            $  1,521              $     51                 $3,267             $  2,579
                                             ===================    ===================   ===================   ===================



Earnings per share                                     $  0.29               $  0.01                $  0.63            $    0.49

Weighted average number of common
          shares outstanding                             5,275                 5,260                  5,220                5,244
                                             ===================    ===================   ===================   ===================




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

                                       4




                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)
- --------------------------------------------------------------------------------



                                                                                        Nine Months Ended June 30,
                                                                                ------------------------------------------
                                                                                       1996                  1995
                                                                                --------------------   -------------------
                                                                                                              
  Cash flows from operating activities:
     Net income                                                                            $ 3,267              $ 2,579
     Adjustments to reconcile net income to net cash provided by operating
       activities-
        Depreciation and amortization                                                        1,436                1,219
        Deferred tax provision                                                                 (49)                (500)
        (Increase) decrease in accounts receivable -
            Nonaffiliates                                                                   (1,131)                 566
            Affiliates                                                                      (1,826)                 655
         Decrease in income tax receivable                                                   1,464                  ---
        (Increase) decrease in inventories                                                   1,315                 (691)
        Increase (decrease) in accounts payable-
            Nonaffiliates                                                                     (413)                (539)
            Affiliates                                                                         662                  449
        Increase (decrease) in other current liabilities                                       538                 (838)
     Other, net                                                                                 56                   62
                                                                                --------------------   -------------------
           Net cash provided by operating activities                                         5,319                2,962
                                                                                --------------------   -------------------

  Cash flows from investing activities:
     Purchases of marketable securities                                                    (12,000)             (21,500)
     Proceeds from the sale of marketable securities                                        12,000               21,500
     Acquisitions of property and equipment                                                   (990)              (2,445)
     Acquisition of intangible assets                                                         (377)                (183)
                                                                                --------------------   -------------------
           Net cash used in investing activities                                            (1,367)              (2,628)
                                                                                --------------------   -------------------

  Cash Flows From Financing:
     Repurchase of common stock                                                             (1,287)                ---
     Proceeds from repayment of notes receivable from affiliates                               ---                   38
     Proceeds from issuance of common stock, net                                               498                  205
     Other net                                                                                 ---                  126
                                                                                --------------------   -------------------
           Net cash provided by financing activities                                          (789)                 369
                                                                                --------------------   -------------------

  Increase in cash and cash equivalents                                                      3,163                  703

  Cash and cash equivalents, beginning of period                                             5,374                6,624

                                                                                --------------------   -------------------
  Cash and cash equivalents, end of period                                                 $ 8,537              $ 7,327
                                                                                ====================   ===================




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

                                       5




                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Basis of Presentation

The  accompanying  consolidated  financial  statements  include the  accounts of
Wandel  &  Goltermann  Technologies,  Inc.  and its  wholly-owned  subsidiaries,
collectively  referred to herein as "the Company." All significant  intercompany
accounts and transactions have been eliminated. Certain amounts presented in the
financial  statements of prior periods have been  reclassified to conform to the
method of presentation in the current period.  These  reclassifications  are not
material.

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with generally  accepted  accounting  principles and the rules and
regulations  of the Securities  and Exchange  Commission  for interim  financial
statements.  Certain information and footnote  disclosures required for complete
financial statements have been condensed or omitted.

In the opinion of management,  the accompanying unaudited consolidated financial
statements   include  all  adjustments   (which  consist  of  normal   recurring
adjustments)  necessary to present fairly the financial  position as of June 30,
1996 and the results of operations and cash flows for the nine months ended June
30,  1996 and 1995.  The  results of  operations  for the three- and  nine-month
periods ended June 30, 1996 are not necessarily  indicative of the results to be
expected for the full fiscal year.

Note 2 - Inventories

Inventories are valued at the lower of cost (first-in, first-out) or market. The
components of  inventories,  which include  materials,  labor and  manufacturing
overhead, consist of the following (in thousands);



                                                      June 30,             September 30,
                                                        1996                    1995
                                                  -------------------      ----------------

                                                                                
                  Raw materials and supplies                 $1,850                $1,767
                  Work in process                             1,048                 1,406
                  Finished goods                              2,403                 3,443
                                                  -------------------      ----------------
                                                             $5,301                $6,616
                                                  ===================      ================


Note 3 - Foreign Currencies

Inventory  purchases from  affiliates,  certain  product sales to affiliates and
certain other  transactions  with  affiliates are denominated in German Deutsche
Marks  ("DMs") and are  translated  into U.S.  dollars at the  exchange  rate in
effect at the transaction  date.  Gains or losses  resulting from changes in the
exchange  rate  subsequent  to  the  transaction   date  are  reflected  in  the
consolidated statements of income in the period in which they occur.

From time to time, the Company has sought to reduce its exposure to increases in
the U.S.  dollar  relative  to the DM by  purchasing  forward  foreign  currency
exchange  contracts  and  collars  relating  to  cash  and  accounts  receivable
denominated in DMs. In addition, the Company purchases foreign currency exchange
contracts  and  collars  relating  to some of its  future  anticipated  revenues
denominated  in DMs. As of June 30,  1996,  the Company had entered into foreign
currency  exchange  rate  collars to limit its exposure to  fluctuations  in the
value of the U.S. dollar relative to the DM within defined ranges as follows:

                                       6





             Maturity Date               Notational Amount          Collar Range
             ----------------------     --------------------       -------------
             September 1996                  DM 5,000,000         1.4266-1.5000


Cash and  accounts  receivable  denominated  in DMs are revalued at each balance
sheet  date at the  related  exchange  rates  of  outstanding  foreign  currency
exchange contracts. Amounts in excess of the foreign currency exchange contracts
outstanding at the balance sheet date are revalued at the then current  exchange
rate,  and  any  unrealized  gain  or loss is  recognized  in the  combined  and
consolidated  statement of income.  Any foreign currency exchange collars or any
contracts  purchased  for future  anticipated  revenues  denominated  in DMs are
revalued at each balance sheet date at the then current  exchange  rate, and any
unrealized gain or loss is recognized in the combined and consolidated statement
of income.

Note 4 - Major Customers and Consideration of Credit Risk

In the  normal  course of  business,  the  Company  extends  credit  to  various
nonaffiliated  companies,  primarily  developers  and  manufacturers  of network
systems in the United  States.  The Company  manages its exposure to credit risk
from nonaffiliated  customers through credit approval and monitoring procedures.
The Company  believes  that its  portfolio  of  receivables  from  nonaffiliated
customers is well diversified and the allowance for doubtful accounts  ($120,000
at June 30,  1996 and  $90,000 at  September  30,  1995) is  adequate.  Accounts
receivable are not collateralized.

One  nonaffiliated  customer  accounted for 15% of total revenues in the quarter
ended June 30, 1996.  No  nonaffiliated  customer  accounted  for 10% or more of
total  revenues in the quarter  ended June 30, 1995 or in the nine months  ended
June 30, 1996 and 1995.

                                       7




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

Results of Operations

The following table sets forth, for the periods indicated, the components of the
Consolidated Statements of Income expressed as a percentage of total revenues:



                                                                   Quarter Ended June 30,          Nine Months Ended June 30,
                                                          ------------------------------------     -------------------------------
                                                                1996                 1995             1996              1995
                                                          ---------------       --------------     -----------    ----------------
                                                                                                                  
 Revenues:
     Nonaffiliates                                                  57.7%                50.8%           55.8%              51.6%
     Affiliates                                                     42.3                 49.2            44.2               48.4
                                                          ----------------     ----------------   -------------   ----------------
         Total revenues                                            100.0                100.0           100.0              100.0
Cost of revenues                                                    40.5                 38.5            39.9               32.9
                                                          ----------------     ----------------   -------------   ----------------
         Gross profit                                               59.5                 61.5            60.1               67.1
Selling, general and administrative expenses                        29.4                 35.8            31.9               33.5
Product development expenses                                        15.8                 25.4            17.2               22.3
                                                          ----------------     ----------------   -------------   ----------------
         Operating income                                           14.3                  0.3            11.0               11.3
Interest income                                                      0.5                  0.6             0.4                0.7
Foreign currency gains (losses)                                     (0.3)                (0.2)           (0.4)              (0.8)
                                                          ----------------     ----------------   -------------   ----------------
         Income from continuing operations                          14.5                  0.7            11.0               11.2
Provision for income taxes                                           4.6                  0.2             3.5                3.6
                                                          ----------------     ----------------   -------------   ----------------
         Net income                                                  9.9%                 0.5%            7.5%               7.6%
                                                          ================     ================   =============   ================




     The following  table  presents,  for the periods  indicated,  the Company's
revenues  from the sale of  internetwork  analysis  products  and  complementary
telecommunication products and such revenues as a percentage of total revenues:



                                             Quarter Ended June 30,                            Nine Months Ended June 30,
                                --------------------------------------------------   -----------------------------------------------
                                        1996                       1995                      1996                      1995
                                -----------------------    ----------------------    -----------------------   ---------------------

                                                                                                         
Internetwork analysis products:
         DA-3x                    $ 7,797        50.6 %     $ 5,542        53.4 %      $24,195        55.8 %     $20,398      60.3 %
         Domino                     4,185        27.1         1,687        16.2         10,066        23.2         4,646      13.8
         Other                        663         4.3           428         4.1          2,252         5.2         2,033       6.0
                                -----------  ----------    ----------  ----------    ----------- -----------   -----------  --------
            Total internetwork
               analysis products   12,645        82.0         7,657        73.7         36,513        84.2        27,077      80.1
Complementary telecom-
   munication products              2,778        18.0         2,727        26.3          6,869        15.8         6,739      19.9
                                -----------  ----------    ----------  ----------    ----------- -----------   -----------  --------

            Total revenues        $15,423       100.0 %     $10,384       100.0 %      $43,382       100.0 %     $33,816     100.0 %
                                ===========  ==========    ==========  ==========    =========== ===========   ===========  ========


                                       8








                                             Quarter Ended June 30,                             Nine Months Ended June 30,
                                --------------------------------------------------   -----------------------------------------------
                                        1996                       1995                      1996                       1995
                                -----------------------    ----------------------    -----------------------   ---------------------
                                                                                                         
United States                     $ 9,070        58.8 %     $ 5,869        56.5 %      $24,678        56.9 %     $18,904      55.9 %
Europe                              3,814        24.7         3,269        31.5         10,746        24.8        10,167      30.1
Pacific Rim                         1,941        12.6           785         7.6          5,528        12.7         2,944       8.7
Canada                                536         3.5           187         1.8          1,611         3.7           893       2.6
Other                                  62         0.4           274         2.6            819         1.9           908       2.7
                                ----------   ----------    ---------   ----------    ----------  -----------   -----------  --------
     Total revenues               $15,423       100.0 %     $10,384       100.0 %      $43,382       100.0 %     $33,816     100.0 %
                                ===========  ==========    ==========  ==========    =========== ===========   ===========  ========




Quarter Ended June 30, 1996 Compared to Quarter Ended June 30, 1995

         Total  Revenues.  Total revenues  increased $5.0 million,  or 48.5%, to
$15.4  million  in the  quarter  ended June 30,  1996 from $10.4  million in the
quarter ended June 30, 1995.  Revenues from sales of the Company's  internetwork
analysis  products  increased $4.9 million,  or 65.1%,  to $ 12.6 million in the
quarter  ended June 30,  1996 from $7.7  million in the  quarter  ended June 30,
1995.

         Revenues from sales of the Company's  DA-3x  product  family  increased
$2.3 million,  or 40.7%, to $7.8 million in the quarter ended June 30, 1996 from
$5.5  million in the  quarter  ended June 30,  1995  primarily  due to  revenues
associated  with  the  OC-3 and 100  BaseT  modules  for the  DA-3x  which  were
introduced in September 1995.

         Revenues  from  sales  of  the  Company's   Domino  product  family  of
internetwork  analyzers  increased $2.5 million, or 148%, to $4.2 million in the
quarter  ended June 30,  1996 from $1.7  million in the  quarter  ended June 30,
1995.  Revenues have  increased as the Company has  continued to expand  product
offerings and sales channels for this product family.  In addition,  the Company
recorded  Domino  revenues  of $2.0  million  related  to sales to a major  U.S.
manufacturer  of network  equipment  which  utilizes the Domino product line for
pre- and post-sales activities.

         Gross Profit.  Gross profit  increased  $2.8 million or 43.7%,  to $9.2
million in the  quarter  ended June 30,  1996 from $6.4  million in the  quarter
ended June 30, 1995.  Gross margin  decreased to 59.5% in the quarter ended June
30, 1996 from 61.5% in the quarter  ended June 30,  1995.  The decrease in gross
margin is primarily related to the DA-3x product family.  DA-3x product revenues
in the quarter  ended June 30,  1996  included a higher  proportion  of sales of
DA-30C units and basic modules  which have lower  margins than newer  technology
modules.  Furthermore, the Company incurred higher manufacturing costs on DA-30C
units and some basic older modules in order to meet the  operating  requirements
of the OC-3  module  and new CE Mark  requirements  for  products  sold into the
European Common Market.  Margins on international sales demoninated in DM's were
also  negatively  inpacted by the higher value of the U.S. dollar in the quarter
ended June 30, 1996 compared to the quarter ended June 30, 1995.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased  $811,000,  or 21.8%, to $4.5 million in the
quarter  ended June 30,  1996 from $3.7  million in the  quarter  ended June 30,
1995. Selling, general and administrative expenses, as a percentage of revenues,
decreased to 29.4% in the quarter  ended June 30, 1996 from 35.8% in the quarter
ended June 30, 1995. The dollar amount of these expenses increased  primarily as
a result of higher revenues and of rent and depreciation expenses related to the
expansion of the Company's facilities in 1995.

         Product Development  Expenses.  Product development  expenses decreased
$197,000,  or 7.5%, to $2.4 million in the quarter ended June 30, 1996 from $2.6
million in the quarter ended June 30, 1995. Product development  expenses,  as a
percentage  of revenues,  decreased to 15.8% in the quarter  ended June 30, 1996
from 25.4% in the quarter ended June 30, 1995. The Company's product development
activities are an important element of its growth strategy, and it will continue
to invest a significant portion of Company revenues in these areas.

         Foreign  Currency  Losses.  Foreign currency losses were $46,000 in the
quarter  ended June 30, 1996 compared to $24,000 in quarter ended June 30, 1995.
The Company incurred gains and losses on foreign currency exchange contracts and

                                       9



collars,  accounts  receivable,  accounts payable and cash denominated in DMs as
the U.S.  dollar  fluctuated  slightly  against the DM in both the quarter ended
June 30, 1996 and 1995.

         Provision for Income Taxes. The provision for income taxes increased to
$719,000 in the quarter  ended June 30, 1996 from  $23,000 in the quarter  ended
June 30, 1995.  The  Company's  effective  tax rate was 32% in the quarter ended
June 30, 1996 and 1995.

Nine Months Ended June 30, 1996 Compared to Nine Months Ended June 30, 1995

         Total  Revenues.  Total revenues  increased $9.6 million,  or 28.3%, to
$43.4  million in the nine months ended June 30, 1996 from $33.8  million in the
nine  months  ended  June  30,  1995.  Revenues  from  sales  of  the  Company's
internetwork  analysis  products  increased  $9.4  million,  or 34.8%,  to $36.5
million in the nine months  ended June 30,  1996 from $27.1  million in the nine
months ended June 30, 1995.

         Revenues from sales of the Company's  DA-3x  product  family  increased
$3.8 million,  or 18.6%, to $24.2 million in the nine months ended June 30, 1996
from $20.4  million in the nine  months  ended June 30,  1995  primarily  due to
revenues  associated with the OC-3 and 100BaseT modules for the DA-3x which were
introduced in September 1995.

         Revenues from sales of the Company's  Domino product  family  increased
$5.4 million, or 116.7%, to $10.1 million in the nine months ended June 30, 1996
from  $4.6  million  in the nine  months  ended  June 30,  1995.  Revenues  have
increased as the Company has  continued to expand  product  offerings  and sales
channels  for this product  family.  In addition,  the Company  recorded  Domino
revenues  of $2.6  million  related  to sales to a major  U.S.  manufacturer  of
network equipment which utilizes the Domino product line for pre- and post-sales
activities.

         Gross Profit.  Gross profit increased $3.4 million,  or 14.9%, to $26.1
million in the nine months  ended June 30,  1996 from $22.7  million in the nine
months ended June 30, 1995.  Gross margin  decreased to 60.1% in the nine months
ended June 30, 1996 from 67.1% in the nine months ended June 30, 1995  primarily
due to a higher proportion of sales of DA-30C units and basic modules which have
lower margins than newer technologies and higher  manufacturing  costs on DA-30C
units and some basic older modules in order to meet the  operating  requirements
of the OC-3  module  and new CE Mark  requirements  for  products  sold into the
European Common Market.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased $2.5 million,  or 22.2%, to $13.8 million in
the nine months ended June 30, 1996 from $11.3  million in the nine months ended
June 30, 1995. Selling,  general and administrative expenses, as a percentage of
revenues,  decreased  to 31.9% in the nine months ended June 30, 1996 from 33.5%
in the nine months  ended June 30,  1995.  The dollar  amount of these  expenses
increased  primarily as a result of higher revenues and of rent and depreciation
related to the expansion of Company facilities in 1995.

         Product Development  Expenses.  Product  development  expenses remained
steady at $7.5 million in the nine months ended June 30, 1996 and 1995.  Product
development  expenses,  as a percentage  of revenues,  decreased to 17.2% in the
nine months  ended June 30,  1996 from 22.3% in the nine  months  ended June 30,
1995. The Company's product  development  activities are an important element of
its growth  strategy,  and it will continue to invest a  significant  portion of
Company revenues in these areas.

         Foreign Currency Gains (Losses).  The Company recorded foreign currency
losses of $160,000 in the nine months ended June 30, 1996  compared to losses of
$279,000 in the nine months ended June 30, 1995. The Company  incurred gains and
losses on foreign currency exchange contracts and collars,  accounts receivable,
accounts  payable  and cash  denominated  in DMs as the U.S.  dollar  fluctuated
against the DM.

         Provision for Income Taxes. The provision for income taxes increased to
$1.5  million in the nine months  ended June 30,  1996 from $1.2  million in the
nine months ended June 30, 1995. The Company's effective tax rate was 32% in the
nine months ended June 30, 1996 and 1995.


                                       10




Quarterly Operating Results

         The results of operations  for the three and nine months ended June 30,
1996 are not  necessarily  indicative of the results to be expected for the full
fiscal year.  Quarterly results have been affected by the timing of expenditures
for product  development  and  marketing  programs  and by the hiring of product
development,  marketing,  sales and administrative personnel.  Quarterly results
have also been affected by realized  foreign currency gains or losses and by the
recording  at the end of each period of  unrealized  foreign  currency  gains or
losses related to the  revaluation of DM denominated  receivables  and payables,
and any forward foreign currency exchange  contracts related to such receivables
and some anticipated sales to affiliates.  Further, the Company's expense levels
have been based, in part, on its  expectations of future  revenues.  If expected
revenue levels are not achieved in the future in a particular quarter, quarterly
results may be adversely affected.

Liquidity and Capital Resources

         Cash and cash  equivalents  increased  $3.2  million in the nine months
ended June 30, 1996  primarily due to net cash provided by operations  partially
offset by the  repurchase of Common Stock and the  acquisition  of equipment and
intangible assets.

         Net cash generated from  operations was $5.3 million in the nine months
ended June  30,1996.  The primary  source of these  funds was net income  before
depreciation and amortization. Accounts receivable at June 30, 1996 increased by
$3.0 million, or 31.8%,  compared to September 30, 1995 primarily as a result of
a 34.7%  increase  in sales in the quarter  ended June 30, 1996  compared to the
quarter ended September 30, 1995.  Inventories decreased to $5.3 million at June
30,  1996 from $6.6  million at  September  30,  1995 as a result of  management
efforts to reduce inventory levels.

         Net cash used in  investing  activities  was $1.4  million  in the nine
months ended June 30, 1996. All of the cash used in investing activities was the
result  of  acquisitions  of  property  and  equipment  and  intangible  assets.
Acquisitions of property and equipment  consist  primarily of computer  hardware
and test  equipment.  Acquisitions  of intangible  assets  consist  primarily of
financial, manufacturing, and product development software.

         Net cash used in financing  activities  was $789,000 in the nine months
ended June 30, 1996. In December 1995, the Company repurchased 100,000 shares of
Common Stock at a cost of $1.3  million for the purpose of providing  additional
shares to satisfy the needs of the  Company's  Omnibus  Stock  Plan.  In January
1996, the Company  received  proceeds of $250,000 from the sale of 27,632 shares
of common  stock under the Employee  Stock  Purchase  Plan,  and the Company has
received  proceeds of  $248,000  related to the  exercise  of options  under the
Omnibus Stock Plan.

         In March 1995,  the Company  entered into a $5.0 million line of credit
facility with a U.S. bank which expires in January 1998.  Through June 30, 1996,
there have been no borrowings under this facility.

         The Company believes that cash generated from operations, together with
existing cash balances and  borrowings  available  under the Company's U.S. bank
line  of  credit   facility,   will  be  sufficient  to  satisfy  the  Company's
requirements for working capital and capital expenditures in fiscal 1996.


                                       11






                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.

                           PART II - OTHER INFORMATION


                                  June 30, 1996


ITEM 6. Exhibits and Reports on Form 8-K

(a)     Exhibits:
(b)     Reports on Form 8-K:

         No  reports  on Form 8-K were  filed on behalf of the  company  for the
         three month period ended June 30, 1996.


                                       12




                     WANDEL & GOLTERMANN TECHNOLOGIES, INC.

                                    SIGNATURE


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.

                               WANDEL & GOLTERMANN TECHNOLOGIES, INC.
                                     (Registrant)



Date: August 9, 1996            By: /s/ ADELBERT KUTHE          
                            ___________________________________________
                                 Adelbert Kuthe
                                 Vice President, Finance and Secretary
                                      (Principal Financial Officer)

                                       13