SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934.
                  For the Quarterly Period Ended June 30, 1996
                                       OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934.
          For the transition period from ___________ to ______________

                         Commission file number 1-13408

                             DIGITAL RECORDERS, INC.
           (Name of small business issuer as specified in its charter)

       North Carolina                                   56-1362926
(State or other jurisdiction                (I.R.S. Employer Identification No.)
of incorporation or organization)

                        4900 Prospectus Drive, Suite 1000
                Research Triangle Park, North Carolina 27709-4068
                    (Address of principal executive offices)

                                 (919) 361-2155
                           (Issuer's telephone number)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 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

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by court.

                                     Yes No

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date.
                   Common stock: 2,674,075 shares outstanding
                               as of July 31, 1996

Transitional Small Business Disclosure Format (check one);

                                    Yes No X




                          PART I FINANCIAL INFORMATION



         ITEM 1.  FINANCIAL STATEMENTS


                          Index to Financial Statements

Item                                                                        Page

Financial Statements:
   Balance Sheets...........................................................   3
   Statements of Operations.................................................   4
   Statements of Cash Flows................................................. 5-6
   Notes to Financial Statements............................................ 7-8

                                       2



                             DIGITAL RECORDERS, INC.

                                 Balance Sheets



                                                                      June 30, 1996        December 31,
                                 Assets                                (unaudited)            1995
                                                                      --------------    --------------
Current Assets:
                                                                                            
     Cash and cash equivalents                                    $         428,976         1,175,775
     Investments                                                          1,977,156         2,113,030
     Trade accounts receivable                                            1,659,375         1,828,726
     Other receivables                                                      208,706           118,173
     Inventories                                                          1,290,413         1,087,503
     Prepaids and other current assets                                       73,302            78,151
                                                                      --------------    --------------
                   Total current assets                                   5,637,928         6,401,358

Property and equipment, net                                                 331,557           311,120
Goodwill, net                                                             1,746,765         1,666,944
Intangible assets, net                                                      369,984           252,227
Other assets                                                                  7,099             6,901
                                                                      ==============    ==============
                                                                  $       8,093,333         8,638,550
                                                                      ==============    ==============

                        Liabilities and Stockholders' Equity
Current liabilities:
     Accounts payable                                                       233,231           340,778
     Accrued expenses                                                       151,787           135,282
     Accrued commissions                                                    121,740            97,340
     Accrued warranty reserve                                               109,195           111,462
     Current portion of long-term debt                                         -              709,000
     Dividends payable                                                       81,900            54,900
                                                                      --------------    --------------
                   Total current liabilities                                697,853         1,448,762
                                                                      --------------    --------------

                   Total liabilities                                        697,853         1,448,762
                                                                      --------------    --------------


Stockholders' equity:
     Series AAA Redeemable, Nonvoting Preferred Stock, $.10 par value    
      20,000 shares authorized; 354 shares issued and outstanding at
      June 30, 1996 and December 31, 1995                                        35                35
     Common stock, $.10 par value, 10,000,000 shares authorized;
       2,674,075 shares issued and outstanding
       at June 30, 1996 and December 31, 1995                               267,407           267,407
     Additional paid-in capital                                          12,552,708        12,552,708
     Property held for resale                                              (550,000)         (550,000)
     Translation adjustment                                                    (366)            -
     Accumulated deficit                                                 (4,874,304)       (5,080,362)
                                                                      --------------    --------------
                   Net stockholders' equity                               7,395,480         7,189,788
                                                                      ==============    ==============
                                                                      $   8,093,333         8,638,550
                                                                      ==============    ==============


See accompanying notes to financial statements.

                                       3



                             DIGITAL RECORDERS, INC.

                            Statements of Operations
                                   (Unaudited)



                                                                       Three months ended                  Six months ended
                                                                            June 30,                            June 30,
                                                                     1996             1995              1996              1995 
                                                                                                                   
Net sales                                                     $     2,173,448        1,554,510         3,924,016         2,311,517
Cost of sales                                                       1,032,685          700,429         1,796,472         1,154,123
                                                                --------------    -------------     -------------    --------------

       Gross profit                                                 1,140,763          854,081         2,127,544         1,157,394

Selling, general and administrative expenses                          906,029          737,604         1,652,578         1,282,806
Research and development expenses                                     162,356          119,716           250,088           177,399
                                                                --------------    -------------     -------------    --------------

       Operating profit (loss)                                         72,378           (3,239)          224,878          (302,811)

Other income (expense):
  Interest income                                                      36,581           77,080            84,573           165,198
  Interest expense                                                     (1,113)         (39,597)           (3,743)          (48,657)
                                                                --------------    -------------     -------------    --------------
       Total other income (expense)                                    35,468           37,483            80,830           116,541

       Income (loss) before income taxes                              107,846           34,244           305,708          (186,270)
Income tax expense                                                     10,000            -                20,000             -
                                                                --------------    -------------     -------------    --------------
       Net income (loss)                                      $        97,846           34,244           285,708          (186,270)
                                                                ==============    =============     =============    ==============

Net income (loss) per common and common equivalent share      $          0.02             0.00              0.08             (0.09)
                                                                ==============    =============     =============    ==============

Weighted average number of common and common
equivalent shares outstanding                                       2,674,075        2,660,773         2,674,075         2,641,742
                                                                ==============    =============     =============    ==============


See accompanying notes to the financial statements

                                       4




                             DIGITAL RECORDERS, INC.

                      Statements of Cash Flows (unaudited)

             For the six month periods ended June 30, 1996 and 1995



                                                                                                 1996                  1995
                                                                                                                     
Cash flows from operating activities                                          
      Net income (loss)                                                                       $285,708              (186,270)
      Adjustments to reconcile net income (loss) to net cash
        used by operating activities:
            Depreciation and amortization of
                property and equipment                                                           49,607                16,800
            Amortization of goodwill and intangible assets                                       94,517                57,390
            Changes in operating assets and liabilities:
                Decrease (increase) in trade accounts receivable                                169,351              (258,715)
                Increase in other receivables                                                   (88,797)             (270,010)
                Increase in inventories                                                        (202,910)             (407,721)
                Decrease in prepaids and other current assets                                     4,849               108,157
                Increase in intangible assets                                                  (148,660)                 -
                Increase in other assets                                                           (198)              (62,497)
                Decrease in accounts payable                                                   (111,504)              (99,485)
                Increase in accrued expenses                                                     38,638                22,653
                Decrease in other liabilities                                                      -                   (4,961)
                                                                                       -----------------     -----------------
                  Net cash provided (used) by operating activities                               90,601            (1,084,659)
                                                                                       -----------------     -----------------

Cash flows from investing activities:
      Purchases of property and equipment                                                       (59,521)             (155,436)
      Purchases of short-term investments                                                       (64,126)                 -
      Sales of short-term investments                                                           200,000               955,826
      Payment for business acquired, net of cash received                                       (34,560)           (1,171,000)
                                                                                                             -----------------
                                                                                       -----------------
                   Net cash provided (used) by investing activities                              41,793              (370,610)
                                                                                       -----------------     -----------------

Cash flows from financing activities:
      Principal payments on long-term debt                                                     (709,000)              (58,658)
      Principal payments on short-term bank borrowings                                         (117,177)                 -
      Principal payments on capital lease obligations                                              -                   (7,910)
      Payment of additional public offering expenses                                               -                  (30,283)
      Payment of dividends on preferred stock                                                   (52,650)              (52,650)
      Proceeds from exercise of warrants - Series AAA                                              -                  179,116
                                                                                       -----------------     -----------------
                    Net cash provided (used) by financing activities                           (878,827)               29,615
                                                                                       -----------------     -----------------

                                                                                       -----------------     -----------------
Effect of exchange rate changes                                                                    (366)                -
                                                                                       -----------------     -----------------
                    Net decrease in cash and cash equivalents                                  (746,799)           (1,425,654)

Cash and cash equivalents at beginning of year                                                1,175,775             1,589,997
                                                                                       -----------------     -----------------

Cash and cash equivalents at end of year                                         $              428,976               164,343
                                                                                       =================     =================
Supplemental Disclosure of Cash Flow Information:
      Cash paid during the year for interest                                     $                3,743                48,657
                                                                                       =================     =================




See accompanying notes to financial statements.
                                       5


                             DIGITAL RECORDERS, INC.

                 Statements of Cash Flows, Continued (Unaudited)

             For the six month periods ended June 30, 1996 and 1995


Supplemental disclosures of noncash financing and investing activities:

During  the six  months  ended  June 30,  1996 and 1995,  the  Company  declared
dividends  on Series AAA  Preferred  Stock in the amount of $79,650 and $70,650,
respectively.  The Company  paid  $52,650 in cash  dividends  in each of the six
month periods ended June 30, 1996 and 1995.

During 1996, the Company  acquired  Transit-Media  GmbH  ("Transit-Media").  The
Company paid $35,000 for all of Transit-Media's  stock at closing.  The  Company
recorded  cash  (valued  at $440),  other  receivables (valued at $1,736), fixed
assets (valued at $10,523),  accounts payable (valued at $3,957), short-term 
bank borrowings  (valued at $117,177),  and certain intangible assets (valued 
at $143,435).

During 1995, the Company acquired certain assets,  net of liabilities of Digital
Audio  Corporation,  Inc. The Company acquired  inventory  (valued at $100,000),
fixed  assets  (valued at $10,000)  and  certain  intangible  assets  (valued at
$1,990,000) in exchange for cash of $1,171,000, a note payable for $709,000, and
common stock of $220,000.

                                        6


                             DIGITAL RECORDERS, INC.

                          Notes to Financial Statements

                             June 30, 1996 and 1995


(1) Basis of Presentation and Disclosure

   The unaudited interim condensed  financial  statements and related notes have
   been prepared  pursuant to the rules and  regulations  of the  Securities and
   Exchange   Commission.   Accordingly,   certain   information   and  footnote
   disclosures  normally  included  in  the  financial  statements  prepared  in
   accordance with generally  accepted  accounting  principles have been omitted
   pursuant  to  such  rules  and  regulations.   However,  in  the  opinion  of
   management,  the  accompanying  unaudited  financial  statements  contain all
   adjustments   (consisting  of  only  normal  recurring  accruals)  considered
   necessary to present fairly the results for the interim periods presented.

   The accompanying  condensed financial  statements and related notes should be
   read in  conjunction  with the Company's  1995 audited  financial  statements
   included  in its Annual  Report on Form  10-KSB  dated  March 28,  1996.  The
   results  of  operations  for the six  months  ended  June  30,  1996  are not
   necessarily  indicative  of the results to be expected for the full  calendar
   year.

(2) Per Share Amounts

   Net income  (loss) per common and common  equivalent  share is based upon the
   weighted average number of common and common  equivalent  shares  outstanding
   from  convertible  preferred  stock and the  exercise  of stock  options  and
   warrants.  Stock,  options and  warrants  issued in the twelve  month  period
   preceding the initial filing of the Registration  Statement for the Company's
   initial  public  offering have been treated as  outstanding  for all reported
   periods.  A  treasury  stock  approach  has  been  used  in  determining  the
   incremental  shares  outstanding.   For  1996  and  1995,  the  common  stock
   equivalent  shares  had no impact on the per share  amounts.  Cash  dividends
   declared  on the  preferred  stock  during the period are  deducted  from net
   income or added to net loss to  determine  the net  income  (loss) per share.
   Cash  dividends  declared  were  $79,650 and $70,650 for the six months ended
   June 30, 1996 and 1995, respectively.

(3) Acquisition of Transit-Media Gmbh

   On April 30, 1996, the Company acquired  Transit-Media Gmbh ("Transit-Media")
   in a transaction  accounted for using the purchase  method of accounting  and
   accordingly,  the assets and liabilities of the acquired entity were recorded
   at  their  fair  market  value  at the  date  of  acquisition.  Transit-Media
   assembles and markets proprietary on-board,  electronic destination signs for
   mass-transit  systems  in  Europe.  The  Company  paid  $35,000  for  all  of
   Transit-Media's  stock at  closing.  The Company  recorded  cash  (valued  at
   $440),  other  receivables  (valued  at  $1,736),  fixed  assets  (valued  at
   $10,523),  accounts  payable  (valued  at $3,957), short-term bank borrowings
   (valued at $117,177),  and certain intangible assets (valued at $143,435). In
   addition,  the Company's  results of operations for the six months ended June
   30, 1996 include the operations of Transit-Media from May 1, 1996 to June 30,
   1996.

   The following unaudited proforma results of operations assume the transaction
   described  above  occurred  as of January 1, 1996 after  giving the effect of
   certain adjustments, including the amortization of goodwill.

                                            Six Months Ended
                                             June 30, 1996

   Net sales                                 $   3,924,016
   Net income (loss)                               212,898
   Net income (loss) per common and
         common equivalent share             $        0.05
                                       7



                           DIGITAL RECORDERS, INC.
                  Notes to Financial Statements,

(4) Acquisition of Digital Audio Corporation

   On February 28, 1995, the Company purchased certain assets and liabilities of
   Digital Audio Corporation  ("Digital  Audio") in a transaction  accounted for
   using the  purchase  method of  accounting  and  accordingly,  the assets and
   liabilities  of the acquired  entity were recorded at their fair market value
   at the date of acquisition.  Digital Audio designs,  manufactures and markets
   digital  signal   processing   equipment  to  commercial   and   governmental
   organizations.  The purchase price was $2,100,000  with an earnout payment to
   be made over two years if certain  performance  criteria are met. The Company
   paid $1,171,000 at closing,  recorded an unsecured note payable to the seller
   of $709,000 and  distributed  33,846 shares of the Company's  Common Stock to
   the seller in exchange  for  inventory  (valued at  $100,000),  fixed  assets
   (valued  at  $10,000)  and  goodwill  and   intangible   assets   (valued  at
   $1,900,000).  In addition,  the Company's  results of operations  for the six
   months ended June 30, 1995 include the operations of Digital Audio from March
   1, 1995 to June 30, 1995.

   The following unaudited proforma results of operations assume the transaction
   described  above  occurred  as of January 1, 1995 after  giving the effect of
   certain  adjustments,  including the amortization of the excess cost over the
   fair value of the net assets acquired.


                                              Six Months Ended
                                                June 30,1995
   Net sales                                 $     2,585,838
   Net income (loss)                                 (89,566)
   Net income (loss) per common and
         common equivalent share             $         (0.03)


                                       8



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

         General


         The Company designs,  manufactures and sells information technology for
use in various applications in individual vehicle  transportation and the public
transit  industry.  Formed  in  1983,  the  Company's  activities  through  1986
consisted  primarily of organizational and development  activities.  Since 1987,
when the Company generated net sales of $348,000,  net sales have increased each
year,  reaching  $6.362 million in 1995. The Company  achieved its first year of
profitability  in 1995 during  which it earned a profit  after  income  taxes of
$145,000.  For the three months and six months  ended June 30,  1996,  net sales
were $2.173 million and $3.924 million,  respectively.  For the three months and
six months ended June 30, 1996,  the Company  recorded net income after taxes of
approximately $98,000 and $286,000, respectively.

             The Company  attributes its growth in sales to the  introduction of
new products, increased market penetration, growing markets for its products and
the  acquisition  of  Digital  Audio  in  1995.   Sales  to   governmental   and
quasi-governmental  entities  have  exceeded  50% of total net sales during each
year since 1991,  and such sales  accounted  for 65% of net sales  during  1995.
Sales to governmental entities accounted for 25% and 29%, respectively, of net
sales during the three months and six months ended June 30, 1996. A  significant
portion of the Company's sales have  historically  been  attributable to a small
number of customers.  During 1995, sales to three customers accounted for 35% of
net sales, during 1994, sales to three customers accounted for 44% of net sales,
and during 1993,  sales to three  customers  accounted  for 43% of net sales.  A
single  customer,  the New Jersey Turnpike  Authority,  accounted for 11% of net
sales made in 1995, 1994 and 1993 on a combined  basis.  During the three months
and six months ended June 30, 1996, sales to three customers  accounted for 55%
and 44%, respectively, of net sales.


         The Company  typically  recognizes  revenue from sales upon shipment of
products to customers.  Because the Company's  operations are  characterized  by
research and development  expenses preceding a product  introduction,  net sales
and their  related  expenses  may not be  recorded in the same  period,  thereby
producing fluctuations in operating results. The Company's dependence on a small
number of relatively  large  customers or projects may increase the magnitude of
fluctuations in operating results.


         The Company's  financial  statements contain a provision for income tax
expense for the year ended  December  31, 1995 and for the three  months and six
months ended June 30, 1996 due to alternative  minimum tax. However, as a result
of  the  accumulated  losses  incurred  in  past  years,  the  Company  utilized
approximately  $564,000  of its  net  operating  loss  carryover  and  had a net
operating loss carryover as of December 31, 1995 of approximately $4.087 million
which management  expects will be available to offset federal taxable income, if
any,  through 2009. Also as of December 31, 1995, the Company had a net economic
loss carryforward for state income tax purposes of approximately $1.915 million,
which is expected to be available to offset future state income  taxes,  if any,
through  1999.  Following  utilization  of the  existing  state and  federal tax
losses,  the Company's  future  operations,  if  profitable,  will be subject to
income tax expense.

            On  April  30,  1996,  the  Company  acquired  Transit-Media,   GmbH
(Transit-Media),  a company headquartered in Ettlingen, Germany, which assembles
and markets proprietary on-board,  electronic destination signs for mass-transit
systems  in  Europe.   Pursuant  to  the  Agreement   between  the  Company  and
Transit-Media,  the Company purchased all of the issued and outstanding stock of
Transit-Media  for $35,000 cash. In connection with the acquisition,  a finder's
fee was paid to a consulting  firm  controlled by David L. Turney.  Mr.  Turney,
currently a  director,  was a director  nominee at the time of the  acquisition.
Upon completing the acquisition,  the Company invested $350,000 in Transit-Media
in order to pay off an existing bank credit line and to provide working capital.


                                       9



Results of Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentage of revenues  represented  by certain items  included in the Company's
Statements of Operations:




                                                                 Three Months Ended     Six Months Ended
                                                                      June 30,             June 30,
                                                                    1996     1995         1996    1995

                                                                                        
             Net sales ..........................................    100%     100%         100%    100%
             Cost of sales ......................................     48       45           46      50
             Gross profit .......................................     52       55           54      50
             Operating expenses :
                   Selling, general and administrative ..........     42       47           42      55
                   Research and development .....................      7        8            6       8
             Total operating expenses ...........................     49       55           48      63
             Operating profit (loss) ............................      3        0            6     (13)
             Other income (expense), net ........................      2        2            2       5
             Income (loss) before income taxes ..................      5        2            8      (8)
             Income tax expense .................................     (1)       0           (1)      0
             Net income (loss) ..................................      4        2            7      (8)



Comparison of Three and Six Months Ended June 30, 1996 and 1995.

             Net sales for the three  months  ended  June 30,  1996 were  $2.173
million,  an increase of $618,000,  or 40%,  compared to $1.555  million for the
comparable  three  months in 1995.  Net sales for the six months  ended June 30,
1996 were $3.924  million,  an increase of $1.612 million,  or 70%,  compared to
$2.312  million for the  comparable  six months in 1995.  These  increases  were
attributable  to  increases  in sales of TCS  products and the addition of sales
from DAC and Transit-Media.

             During the three months ended June 30, 1996, HAR sales decreased by
$292,000 to $429,000 or by 41% from the corresponding  three months in the prior
year of $721,000. During the six months ended June 30, 1996, HAR sales decreased
by $170,000 to $900,000 or by 16% from the corresponding six months in the prior
year of $1.070 million.  The decrease in HAR sales is primarily  attributable to
reduced sales of the DR1025NW,  a digital recorder designed  principally for the
National Weather Service. The Company believes that it has  completed  sales  of
the  DR1025NW  to  potential  users  of the  products, and that the Company will
therefore achieve nominal sales of this product in future periods.  HAR sales in
future  periods will depend largely on sales of other existing products  as well
as the Company's ability to design and introduce new products.

             During the three months ended June 30, 1996, TCS sales increased by
$876,000 to $1.300  million,  or by 207%,  from sales  during the  corresponding
three months in the prior year of $424,000. During the six months ended June 30,
1996, TCS sales increased by $1.470 million to $2.227 million,  or by 194%, from
sales during the  corresponding  six months in the prior year of  $757,000.  The
increase in TCS sales is  primarily  attributable  to the  Company's  success in
generating  large  orders for the DR500C  Talking  Bus(R)  from  transit  system
customers.

                                       10





          During the three months ended June 30,  1996,  DAC sales  decreased by
$15,000 to $395,000,  or by 4%, from sales during the corresponding three months
in the prior year of $410,000.  During the six months  ended June 30, 1996,  DAC
sales  increased  by  $263,000 to  $748,000,  or by 54%,  from sales  during the
corresponding  six months in the prior year of $485,000.  Since DAC was acquired
February 28, 1995, the  corresponding six months in the prior year included only
four month  sales.  During the three  months and six months ended June 30, 1995,
Transit-Media  sales were $49,000.  Since  Transit-Media  was acquired April 30,
1996, comparison to prior periods are not available.


             Cost of sales  increased  to $1.033  million  for the three  months
ended June 30, 1996 from $700,000 from the  comparable  three months in 1995, or
an increase of 48% on a  period-to-period  basis.  For the six months ended June
30, 1996, cost of sales increased to $1.797 million from $1.154 million from the
comparable  six  months  in 1995,  or an  increase  of 56% on a period to period
basis.

             Gross  profit for the three  months  ended June 30, 1996 was $1.140
million,  an increase of $286,000,  or 33%, over gross profit of $854,000 in the
three months ended June 30, 1995. As a percentage of sales,  gross profit during
the three  months  ended June 30, 1996 was 52% of net sales,  as compared to 55%
during the  corresponding  three months in 1995. Gross profit for the six months
ended June 30, 1996 was $2.127  million,  an increase of $970,000,  or 84%, over
gross  profit of $1.157  million in the six months  ended  June 30,  1995.  As a
percentage of sales,  gross profit during the six months ended June 30, 1996 was
54% of net sales,  as  compared  to 50% during the  corresponding  six months in
1995. The fluctuation in gross profit percentages between the periods was caused
mainly by differences in product mixes and improvements in installation costs in
two of the Company's business groups.

             Selling,  general  and  administrative  expenses  during  the three
months  ended June 30,  1996 were  $906,000,  an increase of $168,000 or 23%, as
compared to expenses of $738,000  during the three  months  ended June 30, 1995.
Approximately  $75,000 of the increase is attributable to the additional general
and  administrative  expenses  associated with the Transit-Media  acquisition on
April 30, 1996.  Selling,  general and  administrative  expenses  during the six
months ended June 30, 1996 were $1.653 million, an increase of $370,000, or 29%,
as compared to expenses of $1.283  million  during the six months ended June 30,
1995.  This  increase  is  primarily  attributable  to a write off of a $115,000
account  receivable  and to  general  and  administrative  expenses  related  to
Transit-Media,  which was  acquired  on April 30,  1996,  and to DAC,  which was
acquired on February 28, 1995. This increase is attributable to the expansion of
the Company's sales and marketing activities and to the  additional  general and
administrative  expenses  associated  with  the  DAC acquisition on February 28,
1995.


             Research and development expe
  three  months ended June
30, 1996 were $162,000,  an increase of  $42,000 or 35%, as compared to expenses
of  $120,000  during  the  three  months  ended  June  30,  1995.  Research  and
development  expenses for  the  six months ended June 30, 1996 were $250,000, an
increase  of  $73,000 or 
compared to expenses of $177,000 during the six
months ended June 30, 199

Liquidity and Capital Resources


         From 1990 and through  completion of the Company's  public  offering in
November 1994, the Company financed its operations primarily through the private
issuance  of debt and  equity  securities.  In  December  of 1994,  the  Company
completed its initial public  offering of 1,265,000  Units (the  "Units"),  each
Unit  consisting  of one share of Common  Stock and one warrant to purchase  one
share of Common Stock.  The Company  realized  gross  proceeds of  approximately
$7.274 million and net proceeds of approximately  $5.562 million after deducting
offering costs of  approximately  $1.712 million.  The Company has also received
proceeds of approximately $465,000 from the exercise of warrants.

                                       11



         As of June 30,  1996,  the  Company's  principal  sources of  liquidity
included cash and cash  equivalents  of $429,000,  investments of $1.977 million
(consisting  primarily of U.S. Treasury  obligations) and accounts receivable of
$1.659 million.  The Company's current assets less current liabilities provide a
net working capital of $4.940  million.  As of June 30, 1996, the Company had no
long-term  debt.  On May 24,  1996,  the Company  closed a $2 million  unsecured
credit agreement with a financial  institution.  The agreement is for short-term
borrowings and import letters of credit, subject to certain loan covenants,  and
bears interest at a rate of LIBOR +2.3%, interest payable quarterly. At June 30,
1996, there were no advances outstanding under the credit agreement.


             The Company's operating  activities provided cash of $91,000 during
the six months  ended June 30, 1996 and used cash of $1.085  million  during the
six  months  ended  June 30,  1995.  For the six  months  ended  June 30,  1996,
decreases in accounts receivable of $169,000,  increases in other receivables of
$89,000, increases in inventories of $203,000, increases in intangible assets of
$149,000,  and  decreases  in  accounts  payable of  $112,000,  were the primary
components  of changes  in cash from  operating  activities.  For the six months
ended June 30, 1995, increases in accounts receivable of $259,000,  increases in
inventories  of  $408,000,  decreases in prepaids  and other  current  assets of
$108,000,  increases in other receivables of $270,000, increases in other assets
of  $62,000,  and  decreases  in accounts  payable of $99,000,  were the primary
components  of  changes  in cash  from  operating  activities.  Working  capital
requirements  increased with growth in the Company's sales, primarily due to the
time gap between the time the Company  must pay its  suppliers  and the time the
Company  receives  payment from its  customers,  particularly  its  governmental
customers.


         Investing activities during the six months ended June 30, 1996 included
the sale of short term  investments  of $200,000 and the purchases of short term
investments of $64,000.  Investing  activities for the six months ended June 30,
1995 consisted  primarily of the  acquisition of Digital Audio  Corporation  and
sales of short term  investments of $956,000.  At June 30, 1996, the Company had
commitments for capital investments of approximately $96,000 for renovation and
improvement of additional office and production space subleased by the Company.

         Long-term cash requirements,  other than normal operating expenses, are
anticipated  for  development  of  new  products  and  enhancement  of  existing
products; financing anticipated growth; and the possible acquisition of products
or technologies  complementary to the Company's  business.  The Company believes
that its existing cash, cash equivalents and marketable securities,  anticipated
cash generated  from  operations,  and the $2 million  credit  agreement will be
sufficient to satisfy its currently  anticipated cash  requirements for the 1996
fiscal year.


Forward-Looking Statements


         This report contains  forward-looking  statements within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange  Act of 1934 which are  subject to the safe  harbors  created  thereby.
These forward-looking  statements include the plans and objectives of management
for  future  operations,  including  plans and  objectives  relating  to (i) the
continued  expansion  of the  Company's  operations,  (ii) the  development  and
introduction of new products,  (iii) the continued  successful  operation of the
Company, and (iv) the Company's ability to maintain or increase the market share
of its various products.

         The  forward-looking  statements  included  herein are based on current
expectations   that  involve  a  number  of  risks  and   uncertainties.   These
forward-looking  statements  were based on  assumptions  that the Company  would
continue  to  develop  and  introduce  new  products  on a  timely  basis,  that
competitive  conditions  within  the  industry  would not change  materially  or
adversely,  that demand for the Company's products would remain strong, and that
there would be no material change in the Company's operations or business.


                                       12



         Assumptions  relating to the foregoing  involve  judgments with respect
to, among other things, future economic,  competitive and market conditions, and
future business  decisions,  all of which are difficult or impossible to predict
accurately and many of which are beyond the control of the Company. Although the
Company believes that the assumptions underlying the forward-looking  statements
are reasonable,  any of the assumptions  could prove inaccurate and,  therefore,
there can be no assurance that the forward-looking  information will prove to be
accurate.  In  the  light  of  the  significant  uncertainties  inherent  in the
forward-looking  information  included herein, the inclusion of such information
should not be regarded as a  representation  by the Company or any other  person
that the objectives or plans of the Company will be achieved.


Adoption of Financial Accounting Standards

         In March 1995, the Financial Accounting Standards Board ("FASB") issued
Statements of Financial  Accounting  Standards ("SFAS") No. 121, "Accounting for
the Impairment of Long-Lived  Assets and  Long-Lived  Assets to Be Disposed Of."
SFAS No. 121 is effective for fiscal years  beginning  after  December 15, 1995,
and requires long-lived assets to be evaluated for impairment whenever events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be  recoverable.  The Company  has adopted  SFAS No. 121 and does not expect its
provisions to have a material  effect on the Company's  results of operations in
fiscal 1996.

         In  October  1995,  the FASB  issued  SFAS  No.  123,  "Accounting  for
Stock-Based  Compensation."  SFAS No. 123 will be  effective  for  fiscal  years
beginning  after  December  15, 1995,  and will require that the Company  either
recognize in its financial  statements costs related to its employee stock-based
compensation  plans,  such as stock option and stock purchase plans, or make pro
forma disclosures of such costs in a footnote to the financial  statements.  The
Company  expects  to  continue  to use  the  intrinsic  value  based  method  of
Accounting  Principles  Board  Opinion No. 25, as allowed under SFAS No. 123, to
account for all of its employee stock-based  compensation plans.  Therefore,  in
its financial statements for fiscal 1996, the Company will make the required pro
forma disclosures in a footnote to the financial statements. SFAS No. 123 is not
expected to have a material  effect on the  Company's  results of  operations or
financial position.


                            PART II OTHER INFORMATION

         ITEM 1   LEGAL PROCEEDINGS

             None.

         ITEM 2   CHANGES IN SECURITIES

             None.

         ITEM 3   DEFAULTS UPON SENIOR SECURITIES

             None.

         ITEM 4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

             None.

         ITEM 5   OTHER INFORMATION

             None.

                                       13




         ITEM 6   EXHIBITS AND REPORTS ON FORM 8-K

             (a)  Exhibits

                     10.9.2   Sublease,  dated April 24, 1996, by and between
                              Family Health  International  and the Company.

                     10.21    Note,  Commitment  Letter,  and Continuing Letter
                              of Credit  Agreement,  dated May 24, 1996, by
                              and between Wachovia Bank of North Carolina, N.A.
                              and the Company.

                     27       Financial Data Schedule

             (b)   The Company  filed a report on Form 8-K,  dated May 15, 1996,
                   to report the acquisition of Transit-Media Gmbh.

                   The Company  filed a report on Form  8-K/A-1,  dated July 15,
                   1996, in order to amend the Form 8-K described above.



                                   SIGNATURES


             Pursuant to the  requirements  of the  Securities  Exchange  Act of
1934, the Registrant has duly caused this Form 10-QSB to be signed on its behalf
by the undersigned, thereunto duly authorized.



                                 DIGITAL RECORDERS, INC.


Dated: August 14, 1996           By:  /s/ J. PHILLIPS L. JOHNSTON
                                                ----------------------------

                                 J. Phillips L. Johnston, Chairman of the Board,
                                   Chief Executive Officer, and Acting Principal
                                   Financial Officer


                                       14