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

                                    FORM 10-K


                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                     FOR THE FISCAL YEAR ENDED JUNE 30, 2004

                         COMMISSION FILE NUMBER 0-13150


                         CONCURRENT COMPUTER CORPORATION
             (Exact name of registrant as specified in our charter)

               DELAWARE                           04-2735766
      (State of Incorporation)     (I.R.S. Employer Identification Number)

   4375 RIVER GREEN PARKWAY, SUITE 100, DULUTH, GEORGIA, 30096  (678) 258-4000
          (Address and telephone number of principal executive offices)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
                                      None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                     Common Stock (par value $0.01 per share)
                         Preferred Stock Purchase Rights

     Indicate  by  check  mark  whether  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
                                                     ---    ---

     Indicate  by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best  of  registrant's  knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form  10-K.  [X]

     Indicate by a check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  Yes  X  No
                                                 ---    ---

     As  of  August  23,  2004,  there  were  62,882,654  shares of Common Stock
outstanding.  The  aggregate  market value of shares of such Common Stock (based
upon  the  last sale price of $1.81 per share as reported for August 23, 2004 on
the  Nasdaq  National  Market)  held  by  non-affiliates  was  approximately
$113,000,000.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain  portions  of  the  Registrant's  Proxy  Statement  to  be  used in
connection with Registrant's 2004 Annual Meeting of Stockholders scheduled to be
held on October 20, 2004 are incorporated by reference in Part III hereof.

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



                                     PART I

     Certain  statements made or incorporated by reference in this Annual Report
on  Form  10-K may constitute "forward-looking statements" within the meaning of
the  federal  securities  laws.  All  forward-looking  statements are subject to
certain  risks  and  uncertainties  that  could  cause  actual  events to differ
materially from those projected.  The risks and uncertainties which could affect
our  financial  condition or results are discussed below under the heading "Risk
Factors".  Our  forward-looking statements are based on current expectations and
speak  only  as  of  the  date  of  such  statements.


ITEM  1.  BUSINESS


OVERVIEW

     We  are  a  leading  provider of computer and software systems for both the
video-on-demand,  or  VOD, market through our VOD division (formerly the Xstreme
division)  and  high-performance  computing  applications through our Integrated
Solutions Division, or ISD, (formerly the Real-Time division).  Our VOD division
provides  VOD systems consisting of hardware and software as well as integration
services,  primarily  to  residential  cable  companies that have upgraded their
networks  to  support  interactive,  digital services.  Our Integrated Solutions
Division provides high-performance, real-time computer systems to commercial and
government  customers  for  use  in  applications  such  as  simulation and data
acquisition.

     Our  VOD systems enable broadband telecommunication providers, mainly cable
television  systems,  that  have  two-way  capability to stream video content to
their  digital  subscribers  with  digital  set-top boxes or personal computers.
Once  enabled, the subscribers can view and control the video stream at any time
with  familiar  VCR-like  functionality such as fast-forward, rewind, and pause.
We  have  been  selected  to  supply  our  VOD  systems to 87 cable markets.  We
provided  the  VOD systems for the first successful commercial deployment of VOD
in  1999 and for some of the largest system-wide commercial deployments to date.
The  largest  cable  companies  in the U.S. have begun deploying VOD services to
their  residential  markets.

     Our  high-performance computing systems and software are specially designed
to  acquire,  process,  store,  analyze  and  display  large  amounts of rapidly
changing  information  in  real  time  -  that  is, with microsecond response as
changes  occur.  We  have  over  38  years  of  experience  in  high-performance
computing  systems,  including specific expertise in operating systems, computer
hardware, application software, productivity tools, and networking.  Our systems
and  software support applications in the information technology, simulation and
training,  data  acquisition,  and  industrial  process  control  markets.

     We were incorporated in Delaware in 1981 under the name Massachusetts
Computer Company.

     We  make  our  annual reports on Form 10-K, quarterly reports on Form 10-Q,
current  reports on Form 8-K, and amendments to those reports available, free of
charge,  on  our  web site located at www.ccur.com.  Since prior to November 15,
                                      ------------
2002,  we  have  made  these reports available as soon as reasonably practicable
after  filing with the SEC.  We have adopted a code of ethics that is applicable
to  all  employees  as  well  as  a  code  of ethics applicable to our principal
executive,  financial,  and  accounting officers.  Both of these ethics policies
are  posted  on  our web site located at www.ccur.com.  Copies will be furnished
                                         ------------
upon written request to the Company at the following address:  Attn:  Secretary,
4375  River  Green  Parkway,  Suite 100, Duluth, Georgia  30096.  If we amend or
change  either  code  of  ethics  or  grant  a waiver under either code, we will
disclose  these  events  through  our  website.

     Financial information about our industry segments is included in Note 13 to
the  consolidated  financial  statements  included  herein.


THE VOD MARKET

          Technological  developments  have  laid  the  groundwork for digitally
upgraded,  two-way  capable  networks that enable cable companies to deliver VOD
services  to  their  digitally  enabled  subscribers.  These new systems include
forward  and  reverse path bandwidth capability and digital equipment throughout
the  cable  network.  These digitally upgraded systems are capable of carrying a
larger  quantity  of  signals  at  a  faster  rate.   As  of  May  2004,


                                        1

according  to  the National Cable Television Association, there were 108,410,160
households  with  televisions in the United States, approximately 102,900,000 of
these  homes  have  access to cable, of these homes, 73,782,880 were basic cable
subscribers,  while  22,900,000  of the basic were digital subscribers. Further,
many  major movie studios, major television networks, premium channel providers,
and  other program and content creators are converting their most popular titles
into  a  digital  format  making  content  available  for  VOD  services.

     We  believe  these  and other advancements have opened the door for our VOD
systems to serve the home video entertainment market.  Our VOD systems offer the
following  improvements  over  traditional  home  video  services:

     -    Home  video  rentals.  VOD  eliminates  travel  to  obtain  and return
          rentals  and  eliminates  late  charges.

     -    Pay-per-view.  VOD  enables  a  subscriber to view content at any time
          with  interactive  capabilities such as play, rewind, fast-forward and
          pause  and  is  not  limited  by  the  availability  of analog channel
          frequencies  for  delivering  content.

     -    Free  on-Demand.  Some  of  our customers are providing free on-demand
          content  to  their  subscribers.  There are two main purposes for this
          initiative.  First,  free  on-demand is an effective tool for creating
          awareness  and  educating  the  subscriber  of  the  capabilities  of
          on-demand  television.  Secondly,  free  on-demand  is  a service that
          cannot  be  duplicated  by  satellite  broadcasters,  yet has consumer
          appeal  and,  therefore,  reduces  subscriber  churn.

     -    Digital  Video  Recorder.  A  digital  video  recorder  (DVR)  is  an
          additional set-top device or an enhanced set-top device that enables a
          user to record programming on a hard disk drive for playback after the
          "live" program began with VCR-like functionality on the saved content.
          VOD  does  not  require subscribers to pre-plan recording, purchase or
          rent  an expensive DVR device, install and maintain the device, update
          the  device and learn how to operate the device. Further, since VOD is
          network  based,  cable  companies  can  incrementally add storage more
          economically  and  efficiently,  whereas  storage  on  a DVR device is
          typically  not  as  easy  to  increase.

     -    Advertising.  VOD  has enabled interactive long-format advertising and
          has  the potential to enable cable companies to target advertising and
          offer  further  enhanced  interactive  advertising  experience.

     We  believe  that  VOD  is a key strategic competitive initiative for cable
companies  because  it  provides them with an opportunity to differentiate their
service  offerings  from  digital  broadcast  satellite  providers,  which  are
technically  unable  to  duplicate  the  full functionality of VOD.  Further, we
believe  VOD  will provide cable and other telecommunication companies access to
new  revenue  generating  opportunities,  increase  subscriber  satisfaction and
reduce  subscriber  churn.

     We  believe  that VOD also will be a strategic differentiator for telephone
companies  as  they  seek  to  expand  services  beyond  the  delivery of voice.
Recently,  cable  companies  have  begun  offering  voice  services  and,  thus,
competing  for  telephone  company  customers.  In  response, we expect that the
telephone companies will begin to expand into television and will deploy VOD for
the  same  reasons  that  cable  companies  have.


THE HIGH-PERFORMANCE COMPUTING MARKETS

     Our  Integrated Solutions Division focuses on high-performance systems that
offer  unique  solutions  for  a  wide-range  of  applications  that  require
state-of-the-art  time-critical software and hardware technology.  The solutions
we  provide  typically  offer  high-performance  computation  and  high  data
throughput,  with  predictable and repeatable responses to time-critical events.
Our computer systems and software are currently used in host, client server, and
embedded  and distributed computing solutions.  End uses of our products include
the  following:

     -    Simulation and Training.  Applications that utilize our core computing
          systems include both man-in-the-loop (M-I-T-L) simulation and training
          and  hardware-in-the-loop  (H-I-T-L)  simulation.  Examples of M-I-T-L
          applications  are  personnel  training  simulators  for commercial and
          military  aviation, vehicle operation, mission planning and rehearsal.
          H-I-T-L  solutions  are  constructed to create accurate simulations to
          verify  hardware  designs  for applications such as engineering design
          for  power  plants,  avionics  and  automotive  subsystems.


                                        2

     -    Data  Acquisition.  Applications  that  run  on  our  systems  include
          environmental  analysis  and  display,  engine  testing,  range  and
          telemetry systems, shock and vibration testing, weather satellite data
          acquisition  and  forecasting,  intelligence  data  acquisition  and
          analyses,  and  command  and  control.

     -    Industrial  Process Control. Applications such as plant monitoring and
          control  systems  that  ensure  safety  and  reliable  operation  in
          industrial  environments.  Examples  are  gas  and  oil  pipeline
          supervision,  power  plant  control  systems,  and  manufacturing
          monitoring.

     -    Information Technology. Data processing applications that require high
          reliability  and  time-critical  response  to user action with minimal
          interrupt latency such as applications used for stock and bond trading
          and  other  financial  transaction  systems.

     -    Other  Markets.  Concurrent has recently expanded its focus to include
          other  markets  that  require  time-critical solutions such as medical
          imaging,  air  traffic  control  and  telecommunications test systems.


BUSINESS  STRATEGY

     VIDEO-ON-DEMAND  DIVISION

     Our  VOD  strategy  is  comprised  of  the  following  primary initiatives:

     -    Maintain  Existing  and  Establish  New  Relationships  with Top North
          American  Cable and Telecommunication Companies. We have been selected
          to  supply  VOD  systems  for  87  markets. Our primary North American
          customers  include,  in alphabetical order, Blue Ridge Communications,
          Bright  House  Networks,  Charter  Communications, Inc., Cogeco, Inc.,
          Comcast Corporation, Cox Communications, Inc., Knology, Inc., Mediacom
          Communications  Corporation, Time Warner, Inc., and Videotron Ltee. We
          intend  to focus on continuing to serve these customers and add to our
          customer  base  by  providing  the  product  innovations  and customer
          support  that  we  believe  the  cable  and  other  telecommunication
          companies  need  to  succeed.  Additionally, we are focusing our sales
          team  on new opportunities in new markets within our existing customer
          base  as  well  as  other  domestic  network  providers.

     -    Develop  Partnerships  Enabling  Incremental Revenue Opportunities for
          Cable  Companies.  With  the  evolution  of  the  television  viewing
          experience,  we  believe there will be opportunities for our customers
          to  generate  incremental  revenues  with  other  product  offerings
          complementary  to VOD services. To that end, we have an active partner
          program  to  develop  relationships  with  other  industry  suppliers.
          Examples  include,  in alphabetical order, Cisco Systems, Inc., Digeo,
          Inc.,  Gemstar-TV Guide International, Inc., Gotuit Media Corporation,
          Liberate,  Microsoft  Corporation,  NDS Group plc, N2 Broadband, Inc.,
          Panasonic  Consumer  Electronics  Company, TVGateway, LLC, and others.
          Additionally,  we  support  and  partner  with  providers  of  network
          equipment  such  as Scientific-Atlanta, Inc., Motorola, Inc., Alcatel,
          Ciena Corporation, Harmonic, Inc., BigBand Networks, Inc., and others.
          We  have  also  invested  in  and  formed a strategic partnership with
          Everstream  Holdings,  Inc.,  a  company  specializing  in incremental
          software  applications  for  the  collection  of  information from VOD
          systems  that  may  be  utilized  for  targeted  advertising.

     -    Focus  on  International  Cable  and  Telecommunications  Markets. The
          rollout  of  residential  VOD  service internationally over both cable
          television systems and DSL-based networks is progressing. We have been
          selected  for four (Cable and Multimedia Communications Ltd., EM Media
          Corporation,  Jupiter  Communications  Inc.,  and  Korea Digital Media
          Center) commercial trials in Asia and have seen an increase in quoting
          activity  over the past 12 months. We believe that over the next 12-18
          months,  there  is  potential  for  additional  international  VOD
          deployments.  Additionally, we have executed an agreement with Alcatel
          establishing  Concurrent  as  Alcatel's  preferred VOD solution on the
          Alcatel  platform  for  resale  throughout  the  world. Integration of
          Concurrent's  VOD  products  with  the Alcatel platform has progressed
          well,  and we anticipate deployments in the next 12-18 months. We will
          continue  to  pursue  relationships with international cable companies
          and  other  telecommunication  companies in order to take advantage of
          opportunities  as  they  arise.


                                        3

     -    Maintain a Technological Leadership Position in VOD Server Systems. We
          have  developed  our  VOD  technology  through  internal  research and
          development,  acquisitions,  and  relationships  with  third-party
          technology  providers.  We  intend  to  continue  to  focus  on  the
          development of future VOD technologies in order to remain a technology
          leader by improving streaming, storage and content ingest flexibility,
          asset  management,  encryption techniques, network based digital video
          recorder  applications,  software  clients,  advertising applications,
          time  shifted  programming,  business  management  software,  and
          functionality  such  as compatibility with high definition television.

     INTEGRATED  SOLUTIONS  DIVISION

     As  the  high-performance,  real-time,  computing  market  shifted  to open
systems, we introduced new products to meet these open system requirements while
maintaining support for our proprietary systems.  Our strategy strikes a balance
between  offering  upgrades  for  our Unix system offerings and investing in our
open-source  RedHawk(TM)  Linux(R)  operating  system  and  our  iHawk(TM) Intel
integrated  computer  system  solutions.

     RedHawk(TM)  Linux(R)  is  a real-time operating system that incorporates a
number  of  enhancements  to  Linux  that  make  it  a  powerful  real-time,
multi-processing  operating system for time-critical applications.  RedHawk also
maintains third-party software compatibility with Red Hat(TM) Linux, allowing us
to  take  advantage  of the full range of third-party software applications that
run  on  Red  Hat.

     The  iHawk  family  is  a  line of Intel-Xeon and AMD Opteron based servers
available  in  single,  dual,  quad-,  and  8-way  processor models.  iHawks are
available  in  a wide-range of configurations that include our popular Real-Time
Clock  and Interrupt module as well as the optional NightStar(R) tool suite.  We
expect  that the on-going  introduction of a wide-range of Intel and AMD servers
running  RedHawk  Linux will allow us to compete for a broader range of business
opportunities.

     CONCURRENT  FEDERAL  SYSTEMS

     Concurrent  Federal  Systems, Inc., a wholly owned subsidiary of Concurrent
Computer  Corporation, was established in October 2002 to help us respond to the
growing needs of the federal government.  In order to gain greater efficiencies,
we  have  decided  to  consolidate  this  business into our Integrated Solutions
Division.


PRODUCTS  AND  SERVICES

     Our  products  fall  into two principal groups, VOD systems sold by our VOD
division  and  high  performance  computers  sold  by  our  Integrated Solutions
Division.  In  addition,  both  divisions  provide  technical  support  to  our
customers.  The  percentage  of  total revenue contributed by our VOD division's
products,  our  ISD products and service offerings are discussed in Management's
Discussion  and Analysis of Financial Condition and Results of Operation in this
Annual  Report  on  Form  10-K.

     VIDEO-ON-DEMAND  DIVISION  PRODUCTS

     For  the  majority of our deployments, our VOD system may be located at the
cable  operator's  headend  or  hub in a distributed or centralized architecture
with our thin client software, or an alternative client application, residing on
the  subscriber's  set-top-box.  When  a  subscriber  selects a certain piece of
video  content  from an on-screen menu, a dedicated video session is established
between  our  video  server and the digital set-top box in the subscriber's home
via  the  resource  manager  over  the cable system's hybrid-fiber-coaxial (HFC)
network.  The  selected video content is accessed from the video server where it
is  stored  at either a headend or a hub.  The purchase is typically captured by
our  back-office  software,  creating a billing and royalty record for the cable
company's  billing  system.

     Our  VOD  systems integrate video streaming technology, content management,
back-office  software  and  readily  available  commercial hardware platforms to
provide  interactive,  VOD capabilities.  Our VOD systems include the following:

     -    MediaHawk(R)  4G  On-Demand Platform.  In June 2003, we began shipping
          our fourth generation of servers, the MediaHawk 4G On-Demand Platform.
          This platform is based on our extensive software running on commercial
          off-the-shelf hardware sourced from leading OEM suppliers. It consists
          of  the  MediaHawk  4000  Video  Server,  the Media Store 1000 storage
          system  and  the  Media  Matrix  switching  fabric.  We


                                        4

          believe  that  using  proven  off-the-shelf hardware provides a highly
          reliable platform with what we believe to be a superior cost basis. We
          believe  that  we are the only major VOD vendor to separate streaming,
          storage,  and content capture to maximize flexibility and scalability.
          We  believe  our  three  dimensional,  modular  approach  provides our
          customers with the ability to better manage their initial deployments,
          add-on  expansion,  and  proliferation  of  new  services.  The highly
          scaleable  MediaHawk  4G  works with legacy MediaHawk family products,
          enabling  our  customers  to  seamlessly  grow  their  VOD  streaming
          capabilities.  As  of  June  30, 2004, we had shipped a total of 1,820
          MediaHawk servers totaling 548 thousand streams in deployments serving
          16.6  million  basic  subscribers.

     -    Resource  Manager.  Our  resource  manager  establishes  the  network
          connection that allows video to be streamed to the home over the cable
          operator's  network  as  a  dedicated session. The resource manager is
          designed to route video streams in the most efficient manner available
          at  any  given  time.

     -    MediaHawk  Business  Management System. Our Business Management System
          is an industry standard, relational database supporting subscriber and
          provider  data  management.  Our  back-office  applications  include
          customer  access  management,  content  distribution management, order
          management,  royalty  management,  billing  interfaces  and  marketing
          analysis.

     -    Real  Time  Media  System.  Our  Real  Time  Media  System enables our
          customers  to  capture broadcast television programming at the time of
          broadcast and simultaneously digitally encode, store and propagate the
          captured  programs  for  future  viewing  by  subscribers.

     -    Web  Reports(TM).  Our Web Report software puts our customers directly
          in  touch  with our Business Management System to obtain real-time VOD
          subscriber  information  via  the  internet, at their convenience from
          anywhere  in  the  world.  Operators  can obtain customized reports on
          their  network  and  information  on  VOD orders/purchases, usage, and
          content.

     -    Data  Mart(TM).  A  companion  product  to  Web Reports, this software
          application  provides a data warehousing capability that stores two or
          more  years  of  anticipated  usage  data.

     -    Client.  Our  client  is  a software module with very small memory and
          processor  requirements  that  resides  on  each  digital set-top-box,
          empowering  the subscriber to browse and select on-demand content with
          complete  interactive  control.

     -    System  Management and Maintenance Software. Our system management and
          maintenance  software  is  designed  to  detect  failed components, to
          re-route  video  streams bypassing the failed component, and to notify
          the  cable  company  that  maintenance  is  required.

     -    Integration  Options. Our VOD systems are compatible with a wide range
          of  equipment  and  software  employed  by  cable companies to deliver
          digital  television  service,  including  digital  set-top  boxes from
          Scientific-Atlanta,  Motorola,  Pioneer, Sony, Pace Micro, Samsung and
          Matsushita and transport topologies such as Gigabit Ethernet, DVB-ASI,
          ATM,  and  64  and 256 QAM IF or RF. Further, since our VOD technology
          allows  us  to  perform functionality in the server rather than in the
          digital  set-top  box,  we can overcome the challenge of providing VOD
          services  through  digital  set-top  boxes  with  limited  processing
          capability.

     -    Subscription VOD (SVOD) Technology. SVOD is a complementary service to
          VOD  that enables subscribers to view on-demand content from providers
          such  as HBO, Showtime or Starz without a transaction fee. SVOD is not
          a  service  that  can  be  economically  offered  by  direct broadcast
          satellite,  and  we  believe  it  is  providing cable companies with a
          competitive  advantage by building greater subscriber satisfaction and
          retention.

     -    Fault  Tolerant  System  Designs. Through the use of proven commercial
          off-the-shelf  hardware  and  industry  standard  storage area network
          (SAN)  methodology,  our  VOD  systems are designed to be highly fault
          resilient as not to impact the subscriber experience. Our design goals
          are  to  provide  seamless  end-user viewing without any interruption.

     -    Intelligent  Asset  Management. Our VOD systems enable cable companies
          to  automate  the  movement  of  content  from one storage location to
          another  based  upon  demand  and  other  network  requirements.  This


                                        5

          feature  enables  the most efficient streaming and storage of content.
          We have applied for a patent to protect our developments in this area.

     VIDEO-ON-DEMAND  DIVISION  SERVICES

     Our  integration  and  support  offerings  are  an  essential  piece  of
successfully deploying  and maintaining VOD services.  A VOD system has multiple
interface points with other network elements; e.g., transport equipment, set-top
boxes,  conditional  access,  clients,  navigators  (electronic program guides),
billing  systems, content receivers, other applications and back office systems.
Our  system  engineers  are  able  to integrate these diverse elements, creating
seamless  VOD  services.  The  basic  customer service plans and support options
offered to our VOD customers include 24x7 telephone support, software patches to
correct  problems  in  existing  software,  24-hour  parts  replacement, product
service  training classes, limited on-site services and preventative maintenance
services.  These  services are typically provided at no additional charge during
the  warranty  period  and  are  available for additional fees under maintenance
agreements  after  the  warranty period.  In addition to these basic service and
support  options,  we  also  offer,  for  additional fees, software upgrades and
onsite  hardware  maintenance  services.

     INTEGRATED  SOLUTIONS  DIVISION  PRODUCTS

     The  principle  products  sold  by  our  Integrated Solutions Division are:

     -    RedHawk(TM)  Linux.  RedHawk  Linux is an industry-standard, real-time
          version  of  the  open  source  Linux operating system. RedHawk Linux,
          which  includes  the  popular  Red Hat(R) Linux distribution, provides
          high-speed  transfer  of  data,  guaranteed  fast response to external
          events  and  optimized  interprocess  communications.

     -    iHawk(TM).  Our iHawk Intel-based or AMD Opteron based servers feature
          the RedHawk Linux operating system and our Real-Time Clock & Interrupt
          Module.  iHawk  systems  are  extensively deployed in simulation, data
          acquisition  and  industrial process control applications, and satisfy
          scientific  and  other  complex  computing  requirements.

     -    ImaGen(TM). ImaGen is our imaging platform for simulation and modeling
          applications  that require enhanced realism and the ability to process
          very  large amounts of input data. Typical ImaGen imaging applications
          include  civil  and  military  simulation,  mission planning, homeland
          security,  scientific and medical visualization, architectural design,
          energy  exploration  and  entertainment.

     -    Power  Hawk(R)  700  and  900.  Power  Hawk  is  our  family  of
          highly-scalable,  advanced  VME  systems  capable  of  supporting data
          acquisition, simulation and industrial process control applications in
          environments  ranging  from  entry-level  to highly complex. The Power
          Hawk  line  is  designed around the Motorola PowerPC processor, and is
          available  in  single,  dual  and  quad  central processing unit (CPU)
          versions.

     -    PowerMAXION(R).  The  PowerMAXION is our mid-level system specifically
          targeted  to  the real-time data acquisition market, such as radar and
          weapons  control  in  the  military  market. The PowerMAXION series is
          designed  around the PowerPC 604e processors from IBM and Motorola and
          is  available  in  one-to-eight  CPUs.

     -    Model  3200-2000.  The  Model 3200-2000 is the most recent addition to
          our  Series  3200  family  of  high-performance proprietary platforms.
          Model  3200-2000  provides  an  upgrade to processing power and system
          throughput  required  by  demanding  real-time  applications.  Model
          3200-2000  runs  our  proprietary  operating  system.

     -    PowerMAX  Operating  System.  The  PowerMAX  Operating  System  is our
          highly-deterministic  UNIX-based  operating  system  used on our Power
          Hawk  and  PowerMAXION  systems.

     -    NightStar(TM)  Tools. The NightStar development tools help users debug
          and analyze their application software running under both the PowerMAX
          and  RedHawk  Linux  operating  systems.


                                        6

   INTEGRATED  SOLUTIONS  DIVISION  SERVICES

     Customer Support.  We offer worldwide hardware and software maintenance and
support services for our ISD products and for the products of other computer and
peripheral suppliers used in our systems.  Services include on-site maintenance,
return-to-factory  warranty,  depot repair, and software support update service.
We  provide  these  support services at no additional charge during the warranty
period.  We  have  routinely offered and delivered long-term service and support
of  our  products  for as long as 15 to 20 years under maintenance contracts for
additional  fees.  However, we anticipate this source of revenue to decline over
time  due  to  legacy  product  obsolescence.

     Custom Engineering and Integration Services.  We provide custom engineering
and  integration services in the design of special hardware and software to help
our  customers  with  their  specific  applications.  This  may  include  custom
modifications  to  our  products  or  integration  of  third-party interfaces or
devices into our systems.  Many customers use these services to migrate existing
applications from earlier generations of our systems or our competitors' systems
to  our  state-of-the-art  systems.  These  services  also include classroom and
on-site  training,  system  and  site  performance analysis, and multiple vendor
support  planning.


SALES  AND  MARKETING

     We  sell  our  systems primarily in the U.S. through our direct field sales
and  support  offices,  as  well  as  through  value added resellers and systems
integrators.  As  of June 30, 2004, on a consolidated basis, we had 89 employees
in  our  sales  and  marketing  force,  which  includes  sales,  sales  support,
marketing, strategic communications, product management, program management, and
business  development.

     VIDEO-ON-DEMAND  DIVISION

     Our  VOD  sales  strategy  primarily  focuses  on maintaining and expanding
existing  relationships  and  developing  new relationships, with domestic cable
companies  and  international  cable  and  DSL telecommunication providers.  Our
domestic sales force has significant experience as either prior employees of, or
vendors  to,  the largest domestic cable companies.   Outside the North American
cable  market,  we  have  a  direct  sales team that is augmented by value added
resellers  and  systems integrators.  As of June 30, 2004, we employed 44 people
worldwide  as  part  of  our  VOD  sales  and  marketing  team.

     INTEGRATED  SOLUTIONS  DIVISION

     We  sell  our  high-performance  computing systems in key markets worldwide
through  direct  field sales and support offices, as well as through value added
resellers  and  systems integrators.  We have direct sales facilities in France,
England,  Germany,  Australia,  Hong  Kong  and  Japan.  As of June 30, 2004, we
employed  45  people  worldwide  as  part  of  our ISD sales and marketing team.


CUSTOMERS

     Both  of  our  divisions derive revenue from a limited number of customers.
As  a  result,  the  loss of, or reduced demand for products or related services
from  any  of our major customers could adversely affect our business, financial
condition  and  results  of operations.  Our products are typically manufactured
and shipped in the same quarter the purchase order is received.  Accordingly, we
do not believe backlog is a meaningful indicator of future level of sales.   Our
backlog  for  ISD and VOD systems at June 30, 2004 and 2003 totaled $2.6 million
and  $2.0  million, respectively.  In addition, we had deferred revenue of $14.8
million and $7.6 million at June 30, 2004 and 2003, respectively, which resulted
from prepaid maintenance services and shipments of systems where the revenue had
not  yet  been  recognized.

     We  have  purchase  agreements  with  many  customers,  but  none  of these
agreements  require  fixed  minimum  purchases  of  our  products except for our
agreement  with Lockheed-Martin and Time Warner for calendar 2004.  As a result,
sales  to specific customers tend to, and are expected to continue to, vary from
year-to-year,  depending on such customers' budgets for capital expenditures and
new  product  introductions.


                                        7

     VIDEO-ON-DEMAND  DIVISION

     A  significant portion of our VOD revenue has come from, and is expected to
continue to come from, sales to the large cable companies.  Customers accounting
for  more than 10% of total revenue consisted of Comcast (32%) and Cox (10%) for
the fiscal year ended June 30, 2004; Time Warner (16%) and Comcast (10%) for the
year ended June 30, 2003; and Time Warner (31%) and Cox Communications (13%) for
the  fiscal  year  ended June 30, 2002. No other VOD division customer accounted
for  more  than  10%  of  total  revenue  during  the  last  three fiscal years.

     INTEGRATED  SOLUTIONS  DIVISION

     Lockheed-Martin  accounted  for  13%, 16%, and 12% of total revenues in the
fiscal  years  ended  June 30, 2004, 2003, and 2002, respectively.  No other ISD
customer  accounted  for  more  than  10% of total revenue during the last three
fiscal  years.

     We  derive  a  significant  portion  of  our  revenues  from  the supply of
integrated computer systems to U.S. government prime contractors and agencies of
the  U.S.  government.  The  supplied  systems  include  configurations from the
iHawk,  PowerMAXION,  Power  Hawk,  and  3200-2000  product  lines, with certain
systems  incorporating  custom  enhancements requested by the customer.  We sell
these  integrated  computer  systems  to  prime  contractors,  including Boeing,
Lockheed-Martin,  and  Raytheon.  We  also  supply  spare  parts,  upgrades, and
engineering consulting services and both hardware and software maintenance.  For
the  fiscal  year  ended  June  30, 2004 and 2003, we recorded $14.2 million and
$18.2  million  in revenues to U.S. government prime contractors and agencies of
the  U.S.  government,  representing  18% and 24% of total sales for the period,
respectively.  Government  business  is subject to many risks, such as delays in
funding,  reduction  or  modification  of  contracts or subcontracts, failure to
exercise options, changes in government policies and the imposition of budgetary
constraints.  A  loss  of  government  contract  revenues  could have a material
adverse  effect  on our business, results of operations and financial condition.


NEW  PRODUCT  DEVELOPMENT

     We  are committed to the development of new technology and rapid innovation
in the evolving markets in which we compete.  Research and development costs are
expensed  when  incurred  and aggregated $20.0 million, $18.8 million, and $15.3
million  in  fiscal  years  2004,  2003,  and  2002,  respectively.

     VIDEO-ON-DEMAND  DIVISION

     Our  research  and development strategies with respect to our VOD solutions
are  focused  on  the  following:

     -    Content  Management. As VOD matures as an industry, we anticipate that
          demand  for  stored  content will increase from a few hundred hours to
          many  thousands  of  hours.  We  continue  to  enhance  our systems to
          intelligently  and automatically manage the distribution and lifecycle
          of  stored  content, thus, increasing the efficiency of our customers'
          networks.

     -    Network  Digital Video Recorder Technology. This technology allows the
          subscriber  to  pause and rewind time-shifted programming, effectively
          providing  "TV on-demand." We believe this is superior to existing DVR
          devices  because cable subscribers will not be required to purchase or
          maintain  an extra device since all the required equipment will reside
          on  the  cable company's network. We have released our real time media
          product line that captures, encodes, and stores broadcast programs for
          future  viewing.  Additionally,  we  have  released  our  MediaHawk 4G
          On-Demand  Platform  that  enables  cable companies to grow streaming,
          storage,  and  content  capture  independently so they can more easily
          provide  "TV  on-demand".

     -    Interactive  and  Targeted  Advertising.  Interactive  long  format
          advertising  has  already been deployed by Cox Communications in their
          systems.  Targeted advertising technology provided by partners such as
          Everstream  will  allow  our VOD system to insert different television
          commercials  into  the  video  streams  for  different consumers. This
          technology  will  allow  the  advertiser  to  closely "target" product
          advertisements  to  consumers  most  likely  to  buy,  rather  than
          broadcasting  the  same  advertisements  to  everyone.

     -    Targeted  Barker.  This  in-band  software  application  enables  the
          operator  to  use  more  video  to  sell  content through the menu and
          enhance  on-demand  navigation  with more graphically rich backgrounds
          that intermix full motion video with menu backgrounds. This technology
          provides  the  subscriber  with  the  ability  to


                                        8

          'window-shop'  their on demand content without excessive investment in
          additional  time  or  bandwidth  by  the  operators.

     -    High  Definition  VOD.  We  have  added  full  end-to-end  support for
          high-definition content to our system this year. Such content requires
          substantially  greater  streaming and storage capacity, which in turn,
          will  require  more VOD products. For example, high-definition content
          typically  requires  streaming  capacity  of  19 megabits/second while
          standard  content  streams  at  3.75  megabits/second.  Thus,
          high-definition  content consumes approximately five times the storage
          and  approximately  five  times  the  streaming  capacity.

     -    Resource  Management.  We  have  developed  an  advanced  distributed
          resource  management  system that will allow on-demand systems to grow
          into  the "everything on demand" environment that we believe the cable
          industry  is  now  envisioning.

     INTEGRATED  SOLUTIONS  DIVISION

     Our  product  development  strategies  will focus on higher-performance and
cost-effective  scalable products that will provide the latest technology with a
wider  range  of  solutions  for our customers.  New product development will be
focused  on  the  following:

     -    iHawk.  We  continue  to  plan  to  offer  systems  based Intel 32-bit
          processor technology and will expand our offering with new AMD Opteron
          64-bit  processor  technology  in  addition  to  systems  based  on
          higher-performance  32-bit  processors  from  Intel(R).  These systems
          should  be  available  in  single,  dual,  quad  and  8-way  processor
          configurations.

     -    RedHawk  Linux.  We  plan  to  continue  to  enhance our RedHawk Linux
          real-time  operating  system  to  provide  increased  determinism  for
          time-critical  applications.

     -    RT-LAB  RLX  Simulation.  We have entered into an engineering alliance
          with  Opal-RT  whereby  Opal-RT  has  made  their  automotive  data
          acquisition  testing  product  available  on  our  RedHawk Linux based
          systems.  The  Concurrent  product is called RT-LAB RLX and will allow
          engineers  to  use mathematical block diagrams for design, simulation,
          control  and  related  functions.  RT-LAB  RLX  offers  a  scalable,
          high-performance, environment for the most demanding of hard-real-time
          simulations  such  as  for  internal  combustion  engines,  hydraulic
          systems,  car  dynamics and flexible multi-body mechanical systems, as
          well  as  electrical  and  power  electronic  systems.

     -    Image  Generation.  ImaGen  is our imaging platform for simulation and
          modeling applications that require enhanced realism and the ability to
          process  very  large  amounts  of  input  data. We are developing this
          PC-based  product based on visual software from Multigen-Paradigm Inc.
          These  image generation systems will directly address the requirements
          of  the  simulation  and training and other markets. Typically we have
          provided  only the "host computer" component of training systems. This
          new  product  will  allow  us  to  compete  for the visual subsystems.

     -    Laboratory  Workbench(TM).  Laboratory  Workbench  (LWB)  is  a
          high-performance  graphical  user  interface data acquisition software
          package  for  iHawk  multiprocessing  systems.  LWB's  easy-to-use,
          point-and-click  interface  allows  users to acquire, process, display
          and  record  analog  data  without  the need for programming. A set of
          symbolic  icons  and  graphic  displays  represent  data  acquisition
          devices, file operations, signal processing tasks and display options.


COMPETITION

     Both  our  VOD  and  Integrated  Solutions  Divisions  operate  in
highly-competitive  environments, driven by rapid technological innovation. Both
divisions  compete  based  upon features, reliability, scalability, service, and
price.  Due in part to the range of performance and applications capabilities of
our  products,  we  compete  in  various  markets against a number of companies.

     The  major competitors of the VOD division currently include the following:


                                        9

     -    SeaChange  International,  Inc.  and  nCUBE Corporation. Additionally,
          there are a number of other entities in the market, including Kasenna,
          Inc.,  Mid-Stream  Technologies, Inc., Broadbus Technologies, Inc., N2
          Broadband,  Inc.,  Myrio,  Arroyo,  Akimbo, Bitband, Video Propulsion,
          Orca,  Minerva,  Silicon  Graphics, Inc and others. We believe that we
          and SeaChange International Inc. are the leaders in the North American
          cable  VOD  market  based  on the number of subscribers in the markets
          served.

     Our Integrated Solutions Division competes with a number of companies.  Our
major  competitors  can  be  categorized  as  follows:

     -    major  computer  companies  that  participate  in the high-performance
          computing  business  by  layering specialized hardware and software on
          top  of,  or  as  an  extension  of,  their  general  purpose  product
          platforms, including Sun Microsystems, Hewlett Packard Corporation and
          IBM  Corporation.

     -    other  computer companies that provide solutions for applications that
          address  specific performance characteristics, such as fault tolerance
          or  high-performance  graphics,  including  Silicon Graphics, Inc. and
          Hewlett  Packard  Corporation.

     -    single  board  computer  companies that provide board-level processors
          that  are  typically  integrated  into  a  customer's computer system,
          including  Force  Computers,  Inc.,  Motorola, Inc., and Mercury, Inc.

     -    companies  providing  competitive  offerings  on  the  Linux  platform
          including  RedHat,  Inc.,  MontaVista  Software,  Inc., FSMLabs, Inc.,
          SuSE,  Inc.  and  TimeSys  Corporation.

     -    companies  involved  in  data  acquisition  including  dSpace  and ADI
          Corporation.

     Additional  competitors  with  significant  market  presence  and financial
resources, including computer hardware and software companies, content providers
and  television  equipment  manufacturers,  including  digital  set-top-box
manufacturers,  may enter our markets, thereby further intensifying competition.
Our  future competitors also may include one or more of the parties with whom we
currently  have  a  strategic relationship.  Although we have proprietary rights
with  respect to much of the technology incorporated in our VOD and ISD systems,
our  strategic  partners  have  not agreed to refrain from competing against us.
Increased  competition  could  result  in  price reductions that would adversely
affect  our business, financial condition and results of operations. Many of our
current  and  potential  future  competitors  have  longer  operating histories,
significantly  greater  financial, technical, marketing and other resources than
us,  and  greater  brand name recognition.  In addition, many of our competitors
have well-established relationships with our current and potential customers and
have  extensive  knowledge  of  our  markets.


INTELLECTUAL  PROPERTY

     We  rely on a combination of contracts and copyright, trademark, patent and
trade  secret  laws  to  establish  and  protect  our  proprietary rights in our
technology.  We  distribute our products under software license agreements which
grant  customers  perpetual  licenses  to our products and which contain various
provisions  protecting  our  ownership  and  confidentiality  of  the  licensed
technology.  The  source code of our products is protected as a trade secret and
as an unpublished copyright work.  In addition, in limited instances, we license
our  products  under  licenses  that give licensees limited access to the source
code  of  certain of our products, particularly in connection with our strategic
alliances.

     Despite  the  precautions we have taken, there can be no assurance that our
products or technology will not be copied or otherwise obtained and used without
authorization.  In addition, effective copyright and trade secret protection may
be unavailable or limited in certain foreign countries.  We believe that, due to
the  rapid  pace  of  innovation  within  our  industry,  factors  such  as  the
technological  and  creative  skills  of  our  personnel  are  more important to
establishing  and  maintaining  a  technology  leadership  position  within  the
industry  than  are  the  various  legal  protections  for  our  technology.

      We  do not own any material issued patents.  However, we have eight patent
applications  pending  in  the  United  States  and four pending abroad and have
obtained patent licenses to the portfolios owned by Everstream Holdings, Inc. (4
patents  and  6  patent  applications) and previously owned by Thirdspace Living
Limited,  now  owned  by  Alcatel  (13  patents, 29 patent applications, and all
additions,  divisionals,  continuations,  continuations-in-


                                       10

part,  extensions,  reissues, and foreign counterparts thereof).  The patents so
licensed  cover  multiple  interactive television, targeted advertising, and VOD
technologies.

     We have entered into licensing agreements with several third-party software
developers  and  suppliers.  Generally,  such agreements grant us non-exclusive,
worldwide  licenses  with  respect  to  certain  software  provided  as  part of
computers  and  systems  we  market  and  terminate  on  varying  dates.


SUPPLIERS

     We sometimes purchase product components from a single supplier in order to
obtain  the required technology and the most favorable price and delivery terms.
These  components  include,  for example, processors, power supplies, integrated
circuits and storage devices.  We purchase product components from the following
single  suppliers:  APW Electronic Solutions, Dell Corporation, DME Corporation,
Kardios  Systems  Corporation,  Macrolink,  Inc.,  Metal  Form,  Inc.,  Qlogic
Corporation,  Synergy  Microsystems,  Inc.,  Sanmina-SCI  Corporation,  Seagate
Technology,  Inc.,  Tyco  Electronics  Corporation, VMIC Corporation and Xyratex
Technology Limited.  In most cases, comparable products are available from other
sources,  but  would  require significant reengineering to conform to our system
specifications.


SEASONALITY

     We  have  experienced  variations  in  the  revenue, expenses and operating
results  from  quarter  to  quarter  in  our  VOD  and ISD businesses, and it is
possible  that  these variations will continue.  We believe that fluctuations in
the  number  of  orders for our VOD systems being placed from quarter to quarter
are  principally  attributable  to  the  buying patterns and budgeting cycles of
cable companies.  We believe that orders for ISD products are dictated by buying
cycles of the government and large government contractors.  In addition, in both
divisions,  orders  are  often not finalized until the end of a quarter.   We do
not  believe  seasonality  is  a  significant  factor  at  this  time.


GOVERNMENTAL  REGULATION

     We are subject to various international, U.S. federal, state and local laws
affecting  our  business.  Any finding that we have been or are in noncompliance
with  such  laws  could  result  in, among other things, governmental penalties.
Further, changes in existing laws or new laws may adversely affect our business.

     The  television  industry  is subject to extensive regulation in the United
States  and  other  countries.  Our VOD business is dependent upon the continued
growth  of  the  digital  television  industry  in  the  United  States  and
internationally.  Cable companies are subject to extensive government regulation
by  the Federal Communications Commission and other federal and state regulatory
agencies.  These  regulations  could  have  the  effect  of  limiting  capital
expenditures by cable companies and thus could have a material adverse effect on
our  business,  financial condition and results of operations.  The enactment by
federal,  state  or  international  governments of new laws or regulations could
adversely  affect our cable operator customers, and thereby materially adversely
affect  our  business,  financial  condition  and  results  of  operations.


ENVIRONMENTAL  MATTERS

     We  purchase,  use, and arrange for certified disposal of chemicals used in
the  manufacturing  process  at our Pompano Beach facility.  As a result, we are
subject  to  federal  and  state  environmental  protection  and  community
right-to-know  laws.  Violations  of  such  laws,  in certain circumstances, can
result  in  the  imposition  of substantial remediation costs and penalties.  We
believe  we  are  in  compliance  with  all  material  environmental  laws  and
regulations.


EMPLOYEES

     As  of  June 30, 2004, we had 425 employees worldwide.  Of these employees,
357  were  located in the United States and 68 were located internationally.  We
had 169 employees in our VOD division, 169 employees in our Integrated Solutions
Division,  and  87  employees  as shared services between the two divisions. The
shared


                                       11

employees  include  administrative,  marketing  and  communications,  and
manufacturing  personnel.  Our  employees  are  not  unionized.


FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES

     A  summary  of  net  sales  (consolidated  net  sales  reflects  sales  to
unaffiliated  customers) attributable to our foreign and domestic operations for
the  fiscal years ended June 30, 2004, 2003, and 2002 is presented in Note 17 to
the  consolidated  financial  statements included herein.  Financial information
about  our  foreign  operations  is  included  in  Note  17  to the consolidated
financial  statements  included  herein.


RISK  FACTORS

     The following are some of the risk factors we face.

     You should carefully consider each of the following risk factors and all of
the  other  information in this Annual Report on Form 10-K.  These risks are not
the  only  ones  we  face.  Our  business  operations  could also be impaired by
additional  risks  and  uncertainties  that, at present, are not known to us, or
that,  at  present,  are  considered  immaterial.

     If  any  of  the  following  risks  and  uncertainties develops into actual
events,  our  business,  financial  condition and results of operations could be
materially  and  adversely affected.  If that happens, the trading prices of our
common  stock  and  other  securities  we  may issue in the future could decline
significantly.

     The  risk  factors  below  contain  forward-looking  statements  regarding
Concurrent.  Actual  results could differ materially from those set forth in the
forward-looking  statements.  See  "Cautionary  Statements  Regarding
Forward-Looking  Statements"  on  page  39.

RISKS  RELATED  TO  OUR  BUSINESS

A  SIGNIFICANT  PORTION  OF  OUR VOD REVENUE IS DERIVED FROM, AND IS EXPECTED TO
CONTINUE TO DERIVE FROM, SALES TO THE LARGE, NORTH AMERICAN CABLE COMPANIES.  IF
WE  ARE  UNSUCCESSFUL  IN  MAINTAINING  AND  EXPANDING  RELATIONSHIPS WITH THESE
CUSTOMERS  OR  LOSE  ANY  OF  THESE  CUSTOMERS,  OUR  BUSINESS WILL BE ADVERSELY
AFFECTED.

     For  the  fiscal  year  ended  June 30, 2004, Comcast and Cox accounted for
approximately  32%  and  10%,  respectively,  of  our  revenues.  If  we  are
unsuccessful in maintaining and expanding key relationships with these and other
existing customers, our VOD business will be adversely affected.  Further, if we
are  unsuccessful  in  establishing  relationships with other cable companies or
experience problems in any of our VOD system commercial launches, our ability to
attract  new  cable companies and sell additional products to existing customers
will  be  materially  adversely  affected.

     Due  to  our  limited  customer base and the relative size of each customer
compared  to  Concurrent,  our  customers  may  make  unreasonable and extensive
demands  upon  our  business.  Such  demands may include service obligations and
product  obligations  and our failure to adequately perform such could result in
liquidated  damages.  The  payment  of any liquidated damages or failure to meet
our  customers'  expectations  could  substantially  harm  our  future  business
prospects.

     Except for our agreement with Time Warner for calendar year 2004, we do not
have  written  agreements  that  require  customers  to  purchase  fixed minimum
quantities  of  our  VOD products.  Our sales to specific customers tend to, and
are  expected  to  continue  to,  vary  from  year-to-year,  depending  on  such
customers'  budgets  for  capital  expenditures  and  new product introductions.

A  SIGNIFICANT  PORTION OF OUR ISD REVENUE HAS BEEN, AND IS EXPECTED TO CONTINUE
TO  BE,  CONCENTRATED  IN  A  SMALL NUMBER OF CUSTOMERS.  IF WE LOSE ONE OR MORE
SIGNIFICANT  ISD  CUSTOMERS,  OUR  BUSINESS  WOULD  BE  ADVERSELY  AFFECTED.

     We  currently  derive,  and  expect  to  continue  to derive, a significant
portion of our ISD revenue from a limited number of customers.  As a result, the
loss  of, or reduced demand for products or related services from one or more of
our major customers could adversely affect our business, financial condition and
results  of  operations.


                                       12

     In  the fiscal year ended June 30, 2004, we recorded $10.3 million in sales
to  Lockheed-Martin.  This amount accounted for approximately 13% of our revenue
during  fiscal  year  2004.

     Except  for  our  agreement  with  Lockheed-Martin,  we do not have written
agreements  that  require  customers to purchase fixed minimum quantities of our
ISD  products.  Our  sales  to  specific  customers tend to, and are expected to
continue  to,  vary  from year-to-year, depending on such customers' budgets for
capital  expenditures  and  new  product  introductions.

A  LOSS  OF OUR GOVERNMENT CONTRACTS COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR
BUSINESS.

     We  also derive a significant portion of our ISD's revenues from the supply
of systems under government contracts.  For the fiscal year ended June 30, 2004,
we  recorded  $14.2  million  in  sales to U.S. government prime contractors and
agencies  of  the  U.S. government.  This amount represents approximately 18% of
our  total  sales  in the period.  Government business is subject to many risks,
such  as  delays  in  funding,  reduction  or  modification  of  contracts  or
subcontracts,  changes  in governmental policies and the imposition of budgetary
constraints.  A  loss  of  government  contract  revenues  could have a material
adverse  effect  on our business, results of operations and financial condition.

WE  INCURRED  NET LOSSES IN THE PAST AND MAY INCUR FURTHER LOSSES IN THE FUTURE.

     We incurred net losses of $5.7 and $24.6 million in fiscal years ended June
30,  2004  and  2003, respectively.  Our net loss for the fiscal year ended June
2004  included  a gain of $3.1 million from the partial recovery of a previously
recognized  loss  in  a  minority  investment.  Our net loss for the fiscal year
ended  June  30,  2003 included a charge of $13.0 million from the write-down of
our  investment in Thirdspace and a restructuring charge of $1.6 million.  As of
June  30,  2004,  we had an accumulated deficit of approximately $128.7 million.
We  may  incur  additional  net  losses  in  the  future.

SYSTEM  ERRORS,  FAILURES,  OR  INTERRUPTIONS  COULD  CAUSE DELAYS IN SHIPMENTS,
REQUIRE  DESIGN  MODIFICATIONS  OR  FIELD  REPLACEMENT WHICH MAY HAVE A NEGATIVE
IMPACT  ON  OUR  BUSINESS  AND DAMAGE OUR REPUTATION AND CUSTOMER RELATIONSHIPS.

     System  errors  or  failures  may  adversely affect our business, financial
condition and results of operations.  Despite our testing and testing by current
and potential customers, all errors or failures may not be found in our products
or,  if  discovered, successfully corrected in a timely manner.  These errors or
failures  could  cause  delays in product introductions and shipments or require
design  modifications  that  could  adversely  affect  our competitive position.
Further,  some  errors  may  not be detected until the systems are deployed.  In
such  a case, we may have to undertake substantial field replacement programs to
correct  the  problem.  Our reputation may also suffer if our customers view our
products  as unreliable, whether based on actual or perceived errors or failures
in  our  products.

     Further,  a defect, error or performance problem with our VOD systems could
cause  our customers' VOD offerings to fail for a period of time or be degraded.
Any  such failure would cause customer service and public relations problems for
our customers.  As a result, any failure of our customers' systems caused by our
technology  could  result  in  delayed  or  lost revenue due to adverse customer
reaction,  negative  publicity  regarding  us  and our products and services and
claims  for substantial damages against us, regardless of our responsibility for
such  failure.  Any  claim  could  be  expensive  and  require  us  to  spend  a
significant  amount  of  resources.

THE  VOD  MARKET  MAY  NOT  GAIN  BROAD MARKET ACCEPTANCE; OUR CUSTOMERS MAY NOT
CONTINUE  TO PURCHASE OUR VOD SYSTEMS; AND OUR CABLE COMPANY CUSTOMERS MAY ENTER
INTO  ARRANGEMENTS  WITH  OUR  COMPETITORS  ANY  OF  WHICH  COULD MATERIALLY AND
ADVERSELY  AFFECT  OUR  BUSINESS.

     We  are  focusing  much  of  our  VOD sales efforts on North American cable
companies  that  have  upgraded  some  or  all of their cable systems to support
digital,  two-way service.  Therefore, in order for our VOD business to succeed,
cable  companies,  particularly the largest North American cable companies, must
successfully  market  VOD  to  their  cable television subscribers.  None of our
cable  company  customers  are  contractually  obligated to introduce, market or
promote  VOD, nor are any of our customers bound to achieve any specific product
introduction  schedule.  Accordingly,  even  if  a  cable  company  initiates  a
customer  trial  using  our  system,  it  is  under  no  obligation  to launch a
full-scale  commercial  introduction  using  our technology.  Further, we do not
have  exclusive  arrangements  with our customers.  Therefore, our customers may
enter  into  arrangements with one or more of our current or future competitors.


                                       13

     The  growth and future success of our VOD business depends largely upon our
ability  to  penetrate  new  markets  and sell our systems to digitally-upgraded
domestic  and  international  cable  companies, international digital subscriber
line  operators,  educational  institutions  and  others.  If  these  potential
customers  determine that VOD is not viable as a business proposition or if they
decide  to  delay  their  purchase decisions, as a result of capital expenditure
restraints  or  otherwise,  or  to  purchase  systems  from our competitors, our
business,  financial  condition  and results of operations will be significantly
adversely  affected.

IT  IS  DIFFICULT  TO EVALUATE OUR BUSINESS AND PROSPECTS BECAUSE OF DECLINES IN
OUR  ISD  BUSINESS AND THE DEVELOPING NATURE OF THE VOD MARKET. OUR NET SALES OF
ISD SYSTEMS AND SERVICES HAVE DECREASED SIGNIFICANTLY OVER THE PAST EIGHT YEARS.

     Prior  to  the  fiscal  year  ended  June  30,  1997,  we focused solely on
providing  real-time computer systems and related services.  Over the last eight
full  fiscal years, we have experienced a decline in ISD systems and service net
sales  from  $108.4  million  for  the  fiscal year ended June 30, 1997 to $33.1
million  for  the  fiscal  year  ended  June 30, 2004.  Revenues for VOD systems
increased  from  $1.2  million for the fiscal year ended June 30, 1999 to  $46.1
million  for  the  fiscal  year  ended  June  30,  2004.

     Over  the  past  decade,  the high performance computer industry has seen a
significant  shift  in demand from high-priced, proprietary real-time systems to
lower-priced,  open  server  systems.  High-performance  processing  in the past
required a large, expensive computer with significant proprietary and customized
software.  Today,  these  requirements  are  often  met by much smaller and less
expensive  computers  with  off-the-shelf  computer hardware and software.  This
shift  in  demand has resulted in the significant decreases in our revenues from
ISD  products  and  services  over  the  last  several  years.

     This  decline in our ISD revenue together with the developing nature of the
VOD  market  make it difficult to evaluate our current business and prospects or
to  accurately  predict  our  future  revenue  or results of operations. We will
encounter  risks  and difficulties in our VOD business frequently encountered by
companies  in  developing markets.  We may not successfully address any of these
risks.  If  we  do not successfully address these risks, our business, financial
condition  and  results  of  operations  would  be  adversely  affected.

THE  VOD  OPPORTUNITIES BEYOND THE NORTH AMERICAN CABLE MARKET, SUCH AS VOD OVER
DSL,  STREAMING  VIDEO OVER INTERNET PROTOCOL AND INTERNATIONAL CABLE AND DSL/IP
MARKETS  MAY  NOT  DEVELOP  OR  MAY  NOT  BE  SUBSTANTIAL  TO  CONCURRENT.

     In recent years there have been several false starts both in North American
and  International markets in the deployment of video over DSL and IP streaming.
If  there  is  limited  adoption  of VOD, further deployment delays or we do not
execute  to enable our participation in these new markets, we may not be able to
broaden  our  customer  base  and  expand  revenues.  We  have little commercial
experience  in  these  markets and cannot assure that we can be successful.  Our
failure  to  do  so  could  materially  adversely affect our business, operating
results  and  financial  condition.

AS  VOD  TECHNOLOGY  HAS  STABILIZED,  THE VOD VENDOR SELECTION PROCESS HAS BEEN
PUSHED OUT, IN SOME CASES, TO THE REGIONAL AND LOCAL MANAGEMENT LEVELS.

     The  sales  process  for  selling  our VOD platform has transitioned from a
centralized  VOD vendor selection process to a more distributed vendor selection
process.  Our  sales  resources  are  limited,  and  as the selection process is
pushed  out to regional and local management teams, it is very difficult for our
sales organization to establish and maintain productive relationships across all
of  these  levels.   Our  inability  to  nurture productive relationships at all
levels  within  our  customers'  organizations  could  significantly  hinder our
ability  to  effectively  market  and  sell  our  products.

WE  MAY  EXPERIENCE  COMPETITIVE PRICING PRESSURE FOR OUR PRODUCTS AND SERVICES,
WHICH  MAY  IMPAIR  OUR REVENUE GROWTH AND OUR ABILITY TO ACHIEVE PROFITABILITY.

     We  may  experience  decreasing prices for our products and services due to
competition,  the purchasing leverage of our customers and other factors.  If we
are  required  to  decrease  prices, our results of operations will be adversely
affected.  We  may  reduce prices in the future to respond to competition and to
generate  increased  sales  volume.


                                       14

OUR  OPERATING RESULTS MAY CONTINUE TO BE VOLATILE AND DIFFICULT TO PREDICT, AND
IN  SOME  FUTURE QUARTERS, OUR OPERATING RESULTS MAY FALL BELOW OUR EXPECTATIONS
AND THE EXPECTATIONS OF SECURITIES ANALYSTS AND INVESTORS, WHICH COULD RESULT IN
MATERIAL  DECLINES  OF  OUR  STOCK  PRICE.

     Our  quarterly operating results may vary depending on a number of factors,
including:

     -    delay  in  customer  orders  based  on,  among  other reasons, capital
          expenditure  restraints  or  the  availability  of content for VOD and
          pending  completion  of  negotiations  for  content  between the cable
          companies  and content providers, particularly major movie studios and
          providers  of  subscription  based  content such as HBO, Showtime, and
          Starz-Encore;
     -    the  timing,  pricing  and  number  of  sales  of  our  products;
     -    actions  taken by our competitors, including new product introductions
          and  enhancements  and  price  reduction;
     -    our  ability  to  control  costs;
     -    deferrals  of  customer orders in anticipation of product enhancements
          or  new  products;
     -    delays  in  testing  and  introductions  of  new  products;
     -    failure  to  effectively  service  the  installed  base;
     -    decisions  by  our  customers to move to a competitor's platform at an
          already  deployed  site;
     -    contractual  obligations  that could require the payment of liquidated
          damages,  heighten  maintenance  requirements  and  otherwise  impact
          revenue  recognition;
     -    delays  or  cancellations  of  customer  orders;
     -    various  inventory  risks  due  to  changes  in market conditions; and
     -    our  inability  to  forecast  customer  spending.

TRENDS  IN OUR VOD AND ISD BUSINESS MAY CAUSE OUR QUARTERLY OPERATING RESULTS TO
FLUCTUATE;  THEREFORE, PERIOD-TO-PERIOD COMPARISONS OF OUR OPERATING RESULTS MAY
NOT  NECESSARILY  BE  MEANINGFUL.

     We  have  experienced  significant  variations in the revenue, expenses and
operating  results from quarter to quarter in our VOD and ISD businesses, and it
is  possible  that these variations will continue.  We believe that fluctuations
in  the  number  of orders for our products being placed from quarter to quarter
are  principally attributable to the buying patterns and budgeting cycles of our
customers.  In  addition,  orders  are  often  not  finalized until the end of a
quarter.  As  a  result,  our  results  of  operations have in the past and will
possibly  continue  to  fluctuate  in  accordance with this purchasing activity.
Therefore,  period-to-period  comparisons  of  our  operating  results  may  not
necessarily be meaningful.  In addition, because these factors are difficult for
us  to forecast, our business, financial condition and results of operations for
one  quarter  or  a  series  of quarters may be adversely affected and below the
expectations  of  securities  analysts  and  investors,  which  could  result in
material  declines  of  our  stock  price.

THE  VOD  AND ISD MARKETS IN WHICH WE OPERATE ARE HIGHLY COMPETITIVE, AND WE MAY
BE  UNABLE  TO  COMPETE SUCCESSFULLY AGAINST OUR CURRENT AND FUTURE COMPETITORS,
WHICH  WOULD  ADVERSELY  AFFECT  OUR  BUSINESS.

     The  market  for  VOD  systems is still maturing.  Although there have been
many  commercial deployments of VOD systems, ultimate market share has yet to be
determined  and  there are numerous new entries into the market. We believe that
the  long-term primary factors influencing competition in the VOD market include
the  flexibility  of  the  VOD  system,  product  quality  and  reliability  and
established  relationships  with  providers  of interactive television services,
including  cable  companies.  The  traditional  market  for  our  ISD  products,
although  mature,  is  ever changing.  As the demand shifts, we may be unable to
adequately  respond to customer demands or technology changes.  There may be new
entrants  into the ISD market with better, more appropriate products.  A list of
the  competitors  faced  by  both  of  our divisions and a categorization of our
competitors is included under the Competition heading in the Business section in
this  Annual  Report  on  Form  10-K.

IF  WE  DO  NOT MANAGE OUR ANTICIPATED GROWTH, WE MAY NOT BE ABLE TO OPERATE OUR
BUSINESS EFFECTIVELY.  OUR FAILURE TO MANAGE GROWTH COULD DISRUPT OUR OPERATIONS
AND  ADVERSELY  AFFECT  OUR  BUSINESS.

     We  anticipate  growth  in  both of our operations.  Our anticipated growth
could  place  a  strain  on our management systems and other resources or we may
hire  faster  than  the anticipated growth, causing us to undergo a reduction in
force.  Our  ability  to  successfully  implement our business plan in a rapidly
evolving  market  will require an effective planning and management process.  We
cannot  assure  you  that we will be able to successfully manage our anticipated
expansion.  If  we  fail to manage our anticipated growth, our operations may be
disrupted  and  our  business  may  be  adversely affected.  We must continue to
improve  and  effectively  utilize  our  existing  operational,


                                       15

management,  marketing  and  financial  systems  and successfully recruit, hire,
train  and  manage  personnel,  which  we may be unable to do.  Further, we must
maintain  close  coordination among our technical, finance, marketing, sales and
production  staffs.

OUR  FUTURE  SUCCESS IS DEPENDENT ON OUR DEVELOPMENT AND MARKETING OF ADDITIONAL
PRODUCTS THAT ACHIEVE MARKET ACCEPTANCE AND ENHANCE OUR CURRENT PRODUCTS.  IF WE
FAIL  TO  DEVELOP  AND  MARKET NEW PRODUCTS AND PRODUCT ENHANCEMENTS IN A TIMELY
MANNER,  OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED.

     Our  inability  to develop, on a timely basis, new products or enhancements
to  existing  products,  or  the failure of such new products or enhancements to
achieve  market acceptance could have a material adverse effect on our business,
financial  condition  and  results of operations.  Although delivery of VOD over
digital subscriber lines currently is not widely practical in the United States,
we  will  look  for  opportunities  in  (1) the North American market as digital
subscriber  line  technology  continues  to advance (2) the international market
where  digital  subscriber line technology is further advanced.  There can be no
assurance  that  we  will  be  successful  in  pursuing  any  North  American or
International  digital  subscriber  line  opportunities.

WE RELY ON A COMBINATION OF CONTRACTS AND COPYRIGHT, TRADEMARK, PATENT AND TRADE
SECRET  LAWS  TO ESTABLISH AND PROTECT OUR PROPRIETARY RIGHTS IN OUR TECHNOLOGY.
WE  DO  NOT  OWN ANY SIGNIFICANT PATENTS DIRECTLY.   IF WE ARE UNABLE TO PROTECT
OUR INTELLECTUAL PROPERTY RIGHTS, OUR COMPETITIVE POSITION COULD BE HARMED OR WE
COULD  BE  REQUIRED  TO INCUR EXPENSES TO ENFORCE OUR RIGHTS.  OUR BUSINESS ALSO
COULD  BE  ADVERSELY  AFFECTED  IF  WE ARE FOUND TO INFRINGE ON THE INTELLECTUAL
PROPERTY  RIGHTS  OF  OTHERS.

     We  typically  enter  into  confidentiality  or license agreements with our
employees, consultants, customers and vendors, in an effort to control access to
and  distribution of our proprietary information.  Despite these precautions, it
may  be  possible  for  a  third  party  to copy or otherwise obtain and use our
proprietary technology without authorization.  The steps we take may not prevent
misappropriation  of our intellectual property, and the agreements we enter into
may  not  be  enforceable.  In  addition,  effective  copyright and trade secret
protection  may  be  unavailable  or  limited  in some foreign countries.  Other
companies,  such  as Acacia Technologies Group, Personalized Media Communication
L.L.C.,  the SCO Group, and our competitors, may currently own or obtain patents
or  other  proprietary  rights  that  might prevent, limit or interfere with our
ability  to  make,  use  or  sell our products.  As a result, we may be found to
infringe  on  the  intellectual  property  rights  of others.  In the event of a
successful  claim  of  infringement  against  us and our failure or inability to
license  the  infringed  technology, our business and operating results could be
adversely  affected.

     Any litigation or claims, whether or not valid, could result in substantial
costs  and  diversion  of  our  resources.  Intellectual  property litigation or
claims  could  force  us  to  do  one  or  more  of  the  following:

     -    cease  selling,  incorporating  or  using  products  or  services that
          incorporate  the  challenged  intellectual  property;
     -    obtain  a  license  from  the  holder  of  the  infringed intellectual
          property  right,  which  license  may  not  be available on reasonable
          terms,  if  at  all;  and
     -    redesign  products  or  services  that  incorporate  the  disputed
          technology.

     If  we  are  forced  to  take  any  of the foregoing actions, we could face
substantial costs and our business could be seriously harmed.  Although we carry
general  liability  insurance,  our  insurance may not cover potential claims of
this  type or be adequate to indemnify us for all liability that may be imposed.

     We  may  initiate  claims or litigation against third parties in the future
for  infringement  of  our  proprietary  rights  or  to  determine the scope and
validity  of  our  proprietary  rights or the proprietary rights of competitors.
These  claims  could  result  in  costly  litigation  and  the  diversion of our
technical  and  management  personnel.  As a result, our operating results could
suffer  and  our  financial  condition  could  be  harmed.

IN  SOME  CASES, WE RELY ON A LIMITED NUMBER OF SUPPLIERS, WHICH ENTAILS SEVERAL
RISKS,  INCLUDING  THE POSSIBILITY OF DEFECTIVE PARTS, A SHORTAGE OF COMPONENTS,
AN  INCREASE  IN  COMPONENT  COSTS, AND REDUCED CONTROL OVER DELIVERY SCHEDULES.

     We sometimes purchase product components from a single supplier in order to
obtain  the required technology and the most favorable price and delivery terms.
These  components  include,  for example, processors, power supplies, integrated
circuits and storage devices.  We purchase product components from the following
single  suppliers:  APW Electronic Solutions, Dell Corporation, DME Corporation,
Kardios  Systems  Corporation,


                                       16

Macrolink,  Inc.,  Metal  Form,  Inc., Qlogic Corporation, Synergy Microsystems,
Inc.,  Sanmina-SCI  Corporation,  Seagate  Technology,  Inc.,  Tyco  Electronics
Corporation,  VMIC  Corporation  and Xyratex Technology Limited.  In most cases,
comparable  products  are  available  from  other  sources,  but  would  require
significant reengineering to conform to our system specifications.  Our reliance
on  single  suppliers  entails  a  number of risks, including the possibility of
defective  parts,  a  shortage  of components, increase in components costs, and
reduced  control  over  delivery schedules.  Any of these events could adversely
affect our business, results of operations and financial condition.  We estimate
that  a  lead-time  of  16-24 weeks may be necessary to switch to an alternative
supplier  of  certain custom application specific integrated circuit and printed
circuit  assemblies.  A  change  in the supplier of these components without the
appropriate  lead-time  could  result  in a material delay in shipments by us of
certain products.  Where alternative sources are available, qualification of the
alternative  suppliers and establishment of reliable supplies of components from
such  sources  may  also result in delays.  Shipping delays may also result in a
delay in revenue recognition, possibly outside the fiscal year period originally
planned,  and,  as a result, may adversely affect our financial results for that
particular  period.

AS  OUR  PRODUCTS AGE, WE MAY NOT BE ABLE TO PURCHASE NECESSARY PARTS TO SUPPORT
LEGACY  SYSTEMS  DEPLOYED  OR  TO  BE  DEPLOYED.

     Our  products  are beginning to age, especially our ISD products.  With the
passage  of  time,  suppliers of essential parts may stop producing these parts.
In  such  cases,  we  may  be required to make "last-time" buys and subsequently
redesign  our products to accommodate the obsolescence.  If that occurs, we will
have  to  spend  considerable  effort in the redesign and, in some cases, may be
forced  to  have  the redesigned products requalified.  Requalification may take
several  months,  thereby  delaying  expected  revenue.

OUR  BUSINESS  MAY  BE  ADVERSELY  AFFECTED IF WE FAIL TO RETAIN OUR CURRENT KEY
PERSONNEL,  MANY  OF  WHOM  WOULD  BE  DIFFICULT  TO REPLACE, OR FAIL TO ATTRACT
ADDITIONAL  QUALIFIED  PERSONNEL.

     Our  future  performance  depends  on  the  continued service of our senior
management and our engineering, sales and marketing and manufacturing personnel.
Competition  for  qualified  personnel is intense, and we may fail to retain our
key  employees or to attract or retain other highly qualified personnel.  In the
last  twelve  months  we have lost key individuals in sales, product management,
and system engineering.  We do not carry key person life insurance on any of our
employees.  The  loss  of the services of one or more of our key personnel could
seriously  impact  our  business.  Our  future  success  also  depends  on  our
continuing ability to attract, hire, train and retain highly skilled managerial,
technical,  sales,  marketing  and customer support personnel.  In addition, new
employees  frequently  require  extensive  training  before they achieve desired
levels  of  productivity.

WE  CURRENTLY  HAVE  STRATEGIC  RELATIONSHIPS  WITH ALCATEL, SCIENTIFIC-ATLANTA,
MOTOROLA,  TV  GUIDE,  AND  PIONEER,  AMONG  OTHERS.  WE  MAY BE UNSUCCESSFUL IN
MAINTAINING  THESE  STRATEGIC  RELATIONSHIPS,  OR  ESTABLISHING  NEW  STRATEGIC
RELATIONSHIPS  THAT  WILL BE AN IMPORTANT PART OF OUR FUTURE SUCCESS.  IN EITHER
EVENT,  OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED.

     The success of our business is and will continue to be dependent in part on
our  ability  to  maintain  existing and enter into new strategic relationships.
There  can  be  no  assurance  that:

     -    such  existing  or  contemplated  relationships  will  be commercially
          successful;
     -    we  will  be  able  to  find  additional  strategic  partners;  or
     -    we will be able to negotiate acceptable terms with potential strategic
          partners.

     We cannot provide assurance that existing or future strategic partners will
not  pursue alternative technologies or develop alternative products in addition
to  or  in  lieu of our technology, either on their own or in collaboration with
others,  including  our competitors.  These alternative technologies or products
may  be  in  direct  competition  with  our  technologies  or  products  and may
significantly  erode  the  benefit  of our strategic relationships and adversely
affect  our  business,  financial  condition  and  results  of  operations.

INTERNATIONAL SALES ACCOUNTED FOR APPROXIMATELY 18%, 14%, AND 15% OF OUR REVENUE
IN  FISCAL YEARS 2004, 2003, AND 2002, RESPECTIVELY AND IS EXPECTED TO INCREASE.
ACCORDINGLY,  OUR  BUSINESS  IS  SUSCEPTIBLE  TO  NUMEROUS RISKS ASSOCIATED WITH
INTERNATIONAL  OPERATIONS.

     Although  our  anticipated  revenue  growth in the near term is expected to
occur  primarily  in North America, we expect that long-term growth will require
expansion of our international operations as DSL and digital cable technology is
more  widely  deployed  in  Europe  and  Asia.  As a result, we are subject to a
number  of  risks  associated


                                       17

with  international  business activities that could increase our costs, lengthen
our  sales  cycle  and  require  significant  management attention.  These risks
include:

     -    compliance  with,  and  unexpected changes in, regulatory requirements
          resulting  in  unanticipated  costs  and  delays;
     -    lack  of availability of trained personnel in international locations;
     -    tariffs,  export  controls  and  other  trade  barriers;
     -    longer  accounts  receivable payment cycles than in the United States;
     -    potential  difficulty  of  enforcing  agreements  and  collecting
          receivables  in  some  foreign  legal  systems;
     -    potential  difficulty  in  enforcing  intellectual  property rights in
          certain  foreign  countries;
     -    potentially  adverse  tax  consequences, including restrictions on the
          repatriation  of  earnings;
     -    the  burdens  of  complying  with  a  wide  variety  of  foreign laws;
     -    general  economic  conditions  in  international  markets;  and
     -    currency  exchange  rate  fluctuations.

WE  MAY  ENGAGE IN FUTURE ACQUISITIONS THAT DILUTE THE OWNERSHIP INTEREST OF OUR
STOCKHOLDERS, CAUSE US TO INCUR DEBT OR ASSUME CONTINGENT LIABILITIES OR PRESENT
OTHER  CHALLENGES,  SUCH  AS  INTEGRATION ISSUES, FOR OUR BUSINESS, WHICH IF NOT
SUCCESSFULLY  RESOLVED  WOULD  ADVERSELY  AFFECT  OUR  BUSINESS.

     As  part  of  our  business  strategy, we review acquisition prospects that
would  compliment  our  current  product  offerings,  enhance  our  technical
capabilities  or  otherwise offer growth opportunities.  While we currently have
no  agreements  with  respect  to  any  acquisition,  we  periodically  review
investments  in  new  businesses,  and  we  may  acquire businesses, products or
technologies  in  the future.  In the event of any future acquisitions, we could
issue  equity  securities  that  would  dilute  current stockholders' percentage
ownership,  incur  substantial  debt,  or  assume contingent liabilities.  These
actions  could  materially adversely affect our operating results.  Acquisitions
also  entail  numerous  risks,  including:

     -    difficulties  in the assimilation of acquired operations, technologies
          or  services;
     -    unanticipated  costs  associated  with  the  acquisition;
     -    diversion  of  management's  attention  from  other business concerns;
     -    adverse  effects  on  existing  business  relationships;
     -    risks  associated with entering markets in which we have no or limited
          prior  experience;  and
     -    potential  loss  of  key  employees  of  acquired  companies.

     We  cannot  assure  that  we  will  be  able  to successfully integrate any
business,  products,  technologies  or  personnel  that  we might acquire in the
future.  Our  failure  to  do so could materially adversely affect our business,
operating  results  and  financial  condition.

IMPLEMENTATION  OF OUR PRODUCTS IS COMPLEX, TIME CONSUMING AND EXPENSIVE, AND WE
FREQUENTLY  EXPERIENCE  LONG SALES AND IMPLEMENTATION CYCLES.  CONSEQUENTLY, OUR
QUARTERLY REVENUES, EXPENSES AND OPERATING RESULTS MAY VARY SIGNIFICANTLY IN THE
FUTURE.  PERIOD-TO-PERIOD  COMPARISONS  OF  OUR  RESULTS  OF  OPERATIONS MAY NOT
NECESSARILY  BE  MEANINGFUL,  AND THESE COMPARISONS SHOULD NOT BE RELIED UPON AS
INDICATIONS  OF  FUTURE  PERFORMANCE.

     ISD  and  VOD  products  are  relatively  complex, their purchase generally
involves  a  significant  commitment  of  capital, and there are frequent delays
associated  with large capital expenditures and implementation procedures within
an  organization.  Moreover,  the  purchase  of such products typically requires
coordination  and  agreement among a potential customer's corporate headquarters
and its regional and local operations.  As a result, the sales cycles associated
with the purchase of many of our products are typically lengthy and subject to a
number  of  significant  risks,  including  customers' budgetary constraints and
internal  acceptance  reviews,  over  which  we  have  little  or  no  control.

RISKS  RELATED  TO  OUR  INDUSTRIES

THE  CURRENT  UNCERTAINTY  AND FINANCIAL INSTABILITY OF CERTAIN COMPANIES IN THE
CABLE INDUSTRY MAY ADVERSELY IMPACT THE SUCCESS OF OUR VOD BUSINESS.

     We  sell  our  VOD  products  to  cable  companies that have upgraded their
networks  to  support interactive, digital services. However, the cable industry
has  received  negative  publicity  regarding  cable  companies'  lack  of


                                       18

sufficient  free  cash  flow  to  fund  capital  expenditures  and  debt service
requirements  after years of significant capital spending to upgrade their cable
plants  to  digital,  two-way interactive capability. As a result, certain cable
companies  have  communicated  their  intent  to  reduce  capital  spending  to
accelerate  the  point  at  which  they will generate free cash flow and improve
their  financial  stability.  This may adversely impact the speed at which these
cable companies deploy VOD in their cable markets. Other factors contributing to
the  uncertainty  in  the  cable  industry  is the bankruptcy filing of Adelphia
Communications Corporation and subsequent hiring by them of two investment banks
to  evaluate  strategic  alternatives and Cox Communications' bid to go private.

THE  SUCCESS  OF  OUR  VOD  BUSINESS IS DEPENDENT UPON THE GROWTH OF THE DIGITAL
VIDEO  MARKET,  WHICH  MAY  NOT GROW AS WE EXPECT.  ANY FAILURE BY THE MARKET TO
ACCEPT  DIGITAL  VIDEO  TECHNOLOGY  WILL  HAVE  A MATERIAL ADVERSE EFFECT ON OUR
BUSINESS.

     VOD  is  an  emerging  technology,  and  we  cannot assure you that it will
attract  widespread demand or market acceptance.  Further, the potential size of
the  VOD market and the timing of our development are uncertain.  Our success in
the  VOD  market  will depend upon the commercialization and broad acceptance of
VOD  by residential cable subscribers and other industry participants, including
cable  companies,  content providers, set-top box manufacturers, and educational
institutions.  The  future growth of our VOD business will depend on the pace of
the  installation  of  interactive  digital cable and digital set-top-boxes, the
rate  at  which cable companies deploy digital infrastructure, the rate at which
digital  video  technology  expands  to additional market segments, and the rate
that  the  technology  is  adopted  by  consumers.

THE  SUCCESS  OF  OUR  VOD BUSINESS IS DEPENDENT ON THE AVAILABILITY OF, AND THE
DISTRIBUTION WINDOWS FOR, MOVIES, PROGRAMS AND OTHER CONTENT.  IF SUFFICIENT VOD
CONTENT  IS  NOT AVAILABLE ON A TIMELY BASIS, OUR VOD BUSINESS WILL BE ADVERSELY
AFFECTED.

     The  success of VOD will largely be dependent on the availability of a wide
variety  and  substantial  number  of  movies,  subscription  based content from
providers  such  as  Home  Box  Office, Inc., Showtime Networks, Inc., and Starz
Encore  Group,  LLC, specialty programs and other material, which we refer to as
content,  in digital format.  We do not provide digital VOD content.  Therefore,
the  future  success  of  our  VOD  business  is  dependent  in  part on content
providers,  such  as  traditional  media  and entertainment companies, providing
significant  content  for VOD.  Further, we are dependent in part on other third
parties  to  convert existing analog content into digital content so that it may
be  delivered  via  VOD.

     In  addition,  we  believe  that the ultimate success of VOD will depend in
part  on  the timing of the VOD distribution window.  The distribution window is
the  time  period  during  which  different  mediums,  such as home movie rental
businesses,  receive  and  have  exclusive  rights  to  motion picture releases.
Currently, video rental businesses have an advantage of receiving motion picture
releases  on  an exclusive basis before most other forms of non-theatrical movie
distribution,  such  as  pay-per-view,  premium television, VOD, basic cable and
network  syndicated television.  The length of the exclusive distribution window
for  movie  rental  businesses  varies, typically ranging from 30 to 90 days for
domestic  video  stores.  Thereafter,  movies are made sequentially available to
various  television  distribution  channels.  We believe the success of VOD will
depend  in  part  on  movies  being  available  for  VOD  distribution  either
simultaneously  with,  or  shortly  after,  they  are available for video rental
distribution.  The  order,  length  and  exclusivity  of  each  window  for each
distribution  channel  is  determined  solely by the studio releasing the movie.
Given the size of the home video rental industry, the studios have a significant
interest  in  maintaining  that  market.  We  cannot  assure  you that favorable
changes,  if  any,  will  be  made relating to the length and exclusivity of the
video  rental  and  television  distribution  windows.

     We  believe  all  of  the  major  studios have entered into agreements with
certain  cable  companies  and content aggregators to provide digital movies for
distribution  through VOD.  However, these agreements are subject to change.  If
studios  fail  to  reach  agreements  regarding  content  or  cancel  existing
agreements,  our  customers could delay or cancel VOD system orders, which would
adversely  affect  our  VOD  business.

WE  CANNOT  ASSURE  YOU  THAT  OUR  PRODUCTS  AND  SERVICES  WILL KEEP PACE WITH
TECHNOLOGICAL DEVELOPMENTS AND EMERGING INDUSTRY STANDARDS, ADDRESS THE CHANGING
NEEDS  OF  OUR  CUSTOMERS  OR  ACHIEVE  MARKET  ACCEPTANCE,  ANY  OF WHICH COULD
MATERIALLY  ADVERSELY  AFFECT  OUR  BUSINESS.

     The  markets  for  our  products  are  characterized  by  rapidly  changing
technology,  evolving  industry  standards  and  new  product  introductions and
enhancements.  There can be no assurance that we will be successful in enhancing
our  VOD  & ISD products or developing, manufacturing and marketing new products
that  satisfy  customer  needs  or  achieve  market  acceptance.  In  addition,
services,  products  or  technologies  developed  by  others


                                       19

may  render  one  or  more  of  our  products  or  technologies  uncompetitive,
unmarketable  or  obsolete.  Future  technological  advances  in  the real-time,
television  and  video industries may result in the availability of new products
and  services  that  could  compete  with  our  solutions  or reduce the cost of
existing products or services.  Our future success will depend on our ability to
continue  to  enhance  our  existing  products,  including  development  of  new
applications  for  our  technology, and to develop and introduce new products to
meet  and  adapt  to  changing  customer requirements and emerging technologies.
Further,  announcements  of  currently planned or other new product offerings by
our  competitors  may  cause customers to defer purchase decisions or to fail to
purchase  our  existing  solutions.  Our  failure to respond to rapidly changing
technologies  could  adversely  affect  our  business,  financial  condition and
results  of  operations.

BOTH  OF OUR DIVISIONS ARE SUBJECT TO GOVERNMENTAL REGULATION.  ANY FINDING THAT
WE HAVE BEEN OR ARE IN NONCOMPLIANCE WITH SUCH LAWS COULD RESULT IN, AMONG OTHER
THINGS,  GOVERNMENTAL  PENALTIES.  FURTHER, CHANGES IN EXISTING LAWS OR NEW LAWS
MAY  ADVERSELY  AFFECT  OUR  BUSINESS.

     We are subject to various international, U.S. federal, state and local laws
affecting  our  VOD and Integrated Solutions Divisions.  The television industry
is  subject  to  extensive  regulation in the United States and other countries.
Our  VOD  business  is  dependent  upon  the  continued  growth  of  the digital
television  industry  in the United States and internationally.  Cable companies
are  subject  to  extensive  government regulation by the Federal Communications
Commission  and  other federal and state regulatory agencies.  These regulations
could  have  the  effect of limiting capital expenditures by cable companies and
thus  could  have a material adverse effect on our business, financial condition
and  results  of  operations.  The  enactment by federal, state or international
governments of new laws or regulations could adversely affect our cable operator
customers,  and  thereby  materially  adversely  affect  our business, financial
condition  and results of operations.  Our Integrated Solutions Division is also
subject  to strict government regulation as the result of the government work we
do.  The  regulations  deal  with  security  clearances,  employment  practices,
pricing, purchasing, intellectual property and integrity.  If we were ever found
in violation or if out of tolerance, our production and resultant revenues could
be  halted  or  significantly  delayed.

WE MAY BE SUBJECT TO LIABILITY IF PRIVATE INFORMATION SUPPLIED TO OUR CUSTOMERS,
INCLUDING  CABLE  COMPANIES,  IS  MISUSED.

     Our  VOD  systems  allow  cable  companies  to  collect  and  store  video
preferences  and  other  data  that  many  viewers  may  consider  confidential.
Unauthorized  access or use of this information could result in liability to our
customers,  and  potentially us, and might deter potential VOD viewers.  We have
no  control  over the policy of our customers with respect to the access to this
data  and  the  release  of  this  data  to  third  parties.

THE DEPLOYMENT OF VOD BY CABLE COMPANIES MAY BE DELAYED DUE TO LIMITED BANDWIDTH
OR  OTHER  TECHNOLOGY  INITIATIVES THAT COULD REQUIRE CABLE COMPANIES TO FURTHER
UPGRADE  THEIR  NETWORKS.

     Bandwidth is a limited resource to cable companies.  VOD deployments may be
delayed as operators focus on new initiatives that require incremental bandwidth
such  as high definition television, increased high-speed data speed, voice over
internet  protocol,  interactive  television,  gaming  and  other  evolving
applications.  These  initiatives  compete  for  the  cable  companies'  network
bandwidth  and  may  require  the  cable  companies  to increase their bandwidth
capabilities  by  further  upgrading  their  networks and therefore delaying VOD
deployments.

OTHER  RISKS

WE  HAVE  IMPLEMENTED  CERTAIN  ANTI-TAKEOVER PROVISIONS THAT COULD MAKE IT MORE
DIFFICULT  FOR  A  THIRD  PARTY  TO  ACQUIRE  US.

     Provisions  of  Delaware law and our restated certificate of incorporation,
amended  and restated bylaws, and rights plan could make it more difficult for a
third  party  to  acquire  us,  even  if  doing  so  would  be beneficial to our
stockholders.

     We  are subject to certain Delaware anti-takeover laws regulating corporate
takeovers.  These  anti-takeover  laws  prevent  a  Delaware  corporation  from
engaging  in  a business combination involving a merger or sale of more than 10%
of  our  assets with any stockholder, including affiliates and associates of the
stockholder,  who  owns  15%  or more of the outstanding voting stock, for three
years  following  the  date  that  the  stockholder  acquired 15% or more of the
corporation's  stock  except  under  limited  circumstances.


                                       20

     There  are  provisions in our restated certificate of incorporation and our
amended  and  restated  bylaws  that  also  may  delay,  deter or impede hostile
takeovers  or  changes  of  control.

     In  addition,  we  have  a  rights  plan, also known as a poison pill.  The
rights  plan  has  the  potential effect of significantly diluting the ownership
interest  in  us of any person that acquires beneficial ownership of 15% or more
of our common stock or commences a tender offer that would result in a person or
group  owning  15%  or  more  of  our  common  stock.

IN THE FUTURE, WE MAY NEED TO RAISE ADDITIONAL CAPITAL.  THIS CAPITAL MAY NOT BE
AVAILABLE  ON  ACCEPTABLE  TERMS,  IF  AT  ALL.  IF  WE  CANNOT  RAISE  FUNDS ON
ACCEPTABLE  TERMS,  IF AND WHEN NEEDED, WE MAY NOT BE ABLE TO DEVELOP OR ENHANCE
OUR  PRODUCTS  AND  SERVICES,  TAKE  ADVANTAGE OF FUTURE OPPORTUNITIES, GROW OUR
BUSINESS  OR  RESPOND  TO  COMPETITIVE  PRESSURES OR UNANTICIPATED REQUIREMENTS.

     We  believe  that  our  existing  cash  balances  and  funds  generated  by
operations  will  be  sufficient  to  meet  our  anticipated working capital and
capital  expenditure  requirements  for  the  next  twelve months.  However, our
working capital declined from $43.5 million at June 30, 2002 to $26.4 million on
June  30,  2004.  We  expect  that our working capital will continue to decrease
during  fiscal year 2005.  If our VOD revenue does not increase and stabilize in
future  periods,  we  will  continue  to  use  substantial  cash  from operating
activities,  which  will  cause  working  capital  to  further decline.  If this
situation  continues,  we  may  need  to  raise  additional funds.  We cannot be
certain  that we will be able to obtain additional financing on favorable terms,
if  at  all.


ANY  WEAKNESSES  IDENTIFIED  IN  OUR INTERNAL CONTROLS AS PART OF THE EVALUATION
BEING  UNDERTAKEN  BY  US  AND  OUR  INDEPENDENT  PUBLIC ACCOUNTANTS PURSUANT TO
SECTION  404  OF  THE SARBANES-OXLEY ACT OF 2002 COULD HAVE AN ADVERSE EFFECT ON
OUR  BUSINESS.

     Section  404  of  the  Sarbanes-Oxley  Act  of 2002 requires that companies
evaluate  and  report  on  their  systems  of  internal  control  over financial
reporting.  In addition, the independent accountants must report on management's
evaluation.  We  are  in  the  process  of documenting and testing our system of
internal  control  over financial reporting to provide the basis for our report.
Upon  the  completion  of  our  review, it is possible that certain deficiencies
could be discovered that will require remediation. Due to the ongoing evaluation
and  testing  of our internal controls, there can be no assurance that there may
not be significant deficiencies or material weaknesses that would be required to
be  reported.  In  addition,  we  expect the evaluation process and any required
remediation,  if  applicable,  to increase our accounting, legal and other costs
and  divert  management  resources  from  core  business  operations.

THE  RECENT  CONFLICT  IN  IRAQ  AND  ANY  FUTURE  ARMED  CONFLICT  OR TERRORIST
ACTIVITIES  MAY  CAUSE  THE  ECONOMIC  CONDITIONS  IN  THE  U.S.  OR  ABROAD  TO
DETERIORATE,  WHICH  COULD  HARM  OUR  BUSINESS.

     The U.S. and other countries recently engaged in a war in Iraq and military
personnel  are  still  engaged  in  that country.  Continued occupation of Iraq,
future  terrorist  attacks  against  U.S.  targets,  rumor  or  threats  of war,
additional  conflicts  involving the U.S. or its allies or trade disruptions may
impact  our  operations  or  cause  general  economic conditions in the U.S. and
abroad  to  deteriorate.  A prolonged economic slowdown or recession in the U.S.
or  in  other  areas  of the world could reduce the demand for our products and,
therefore,  negatively affect our future sales and profits.  Any of these events
could  have a significant impact on our business, financial condition or results
of  operations  and  may  result  in  the volatility of the market price for our
common  stock  and  other  securities.

OUR STOCK PRICE HAS BEEN VOLATILE IN THE PAST AND MAY BE VOLATILE IN THE FUTURE.

     Our  common  stock is traded on the Nasdaq National Market.  For the fiscal
year  ended  June  30,  2004,  the  high  and  low prices reported on the Nasdaq
National  Market  were $6.00 and $1.60, respectively.  Further, as of August 23,
2004, the price as reported on the Nasdaq National Market was $1.81.  The market
price  of our common stock may fluctuate significantly in the future in response
to  various  factors,  some  of  which  are beyond our control, including, among
others:

     -    variations  in  our  quarterly  operating  results;
     -    changes  in  securities  analysts'  estimates  of  our  financial
          performance;
     -    the  development  of  the  VOD  market  in  general;
     -    changes  in  market  valuations  of  similar  companies;

                                       21

     -    announcement  by  us  or  our  competitors  of  significant contracts,
          acquisitions,  strategic  partnerships,  joint  ventures  or  capital
          commitments;
     -    loss  of  a  major  customer  or  failure  to  complete  significant
          transactions;  and
     -    additions  or  departures  of  key  personnel.

     In  addition,  in  recent years the stock market in general, and the Nasdaq
National  Market  and  the  market  for technology companies in particular, have
experienced  extreme  price  and  volume  fluctuations.  In  some  cases,  these
fluctuations  have  been  unrelated  or  disproportionate  to  the  operating
performance  of  these  companies.  These  market  and  industry  factors  may
materially  and  adversely  affect  our stock price, regardless of our operating
performance.

     In  the  past,  class  action  litigation  often  has  been brought against
companies  following  periods  of  volatility  in  the  market  price  of  those
companies'  common  stock.  We may become involved in this type of litigation in
the  future.  Litigation  is  often expensive and diverts management's attention
and  resources,  which  could  materially  and  adversely  affect  our business,
financial  condition  and  results  of  operations.


ITEM  2.  PROPERTIES

     Our principal facilities as of June 30, 2004, are listed below.  All of the
principal  facilities  are  leased.  Management  considers all facilities listed
below  to  be  suitable  for  the  purpose(s) for which they are used, including
manufacturing,  research  and  development,  sales,  marketing,  service,  and
administration.



                                                            EXPIRATION DATE    APPROX.
LOCATION                           PRINCIPAL USE               OF LEASE      FLOOR AREA
- ------------------------  --------------------------------  ---------------  -----------
                                                                             (SQ. FEET)
                                                                    

4375 River Green Parkway  Corporate Headquarters,           August 2006           33,000
Suite 100                 Administration, Research &
Duluth, Georgia           Development, Sales and Marketing

2800 Gateway Drive        Manufacturing and Service         December 2007         40,000
Pompano Beach, Florida

2881 Gateway Drive        Administrative and Sales and      December 2007         30,000
Pompano Beach, Florida    Marketing

3535 Route 66             Repair and Service Depot          May 2009              17,000
Bldg. 3
Neptune, New Jersey

3rd Floor, Voyager Place  Sales, Service and Research &     January 2008          10,000
Shoppenhangers Road       Development
Maidenhead, Berkshire UK

100 Highpoint Drive       Research & Development            December 2006         16,500
Chalfont, Pennsylvania


     Except  for  the Chalfont, Pennsylvania facility, which is used exclusively
for  the VOD division, and the Administrative and Sales and Marketing offices at
2881  Gateway  Drive, Pompano Beach, FL and Repair and Service Depot at Neptune,
NJ,  which  are  used  exclusively  for  the  Integrated Solutions Division, our
facilities  are  used  for both divisions.  In addition to the facilities listed
above,  we  also  lease  space  in various domestic and international industrial
centers  for  use  as  sales  and  service  offices  and  warehousing.


ITEM  3.  LEGAL  PROCEEDINGS

     From  time  to  time,  we  may be involved in litigation relating to claims
arising  out  of our ordinary course of business.  We are not presently involved
in  any  material  litigation.  However,  we  are  involved  in  various  legal
proceedings.  We believe that any liability which may arise as a result of these
proceedings  will not have a material adverse effect on our financial condition.


                                       22

ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS

     Not  applicable.

ITEM  X.  OFFICERS  OF  THE  REGISTRANT

     Our  officers  are  elected  by the Board of Directors to hold office until
their  successors have been chosen and qualified or until earlier resignation or
removal.  Set  forth  below  are  the  names,  positions,  and ages of executive
officers  as  of  August  23,  2004:



NAME                  POSITION                                            AGE
- --------------------  --------------------------------------------------  ---
                                                                    
T. Gary Trimm         President and Chief Executive Officer                56
Stephen K. Necessary  President, Video-on-Demand Division                  48
Warren Neuburger      President, Integrated Solutions Division             50
Steven R. Norton      Executive Vice President & Chief Financial Officer   43
Kirk L. Somers        General Counsel & Secretary                          39


     T.  Gary Trimm, President, Chief Executive Officer, and Director. Mr. Trimm
has  served  as  President  and Chief Executive Officer of Concurrent since July
2004. He became a director on August 10, 2004. From 2003 to July 2004, Mr. Trimm
was  President  and  Chief Executive Officer of OpVista, Inc., a manufacturer of
scalable  transport  solutions. From 1997 to 2003, Mr. Trimm served as President
and  Chief  Executive  Officer  of Strategic Management, LLC, a consulting firm.
From  1995 to 1997, Mr. Trimm served as President and Chief Executive Officer of
Compression  Labs,  a  developer  and  marketer  of CDV-based video-conferencing
systems,  and  then  from  1988 to 1995, Mr. Trimm served at Scientific-Atlanta,
Inc.,  where  his final position was President of their Subscriber Division. Mr.
Trimm  also spent several years at American Technical Services and served in the
United  States  Navy  within  the US Navy Submarine Service. Mr. Trimm currently
serves  on  the  board  of  directors  of  OpVista  and  EG  Technologies,  Inc.

     Stephen K. Necessary, President, VOD Division.  Mr. Necessary has served as
President  of the VOD division since June 2002.  From January 2000 to June 2002,
Mr.  Necessary  was  President,  CEO, and a Director of PowerTV, Inc, a software
subsidiary  of  Scientific-Atlanta.  From  April  1998  to  January  2000,  Mr.
Necessary served as  Corporate Vice President and Vice President of Marketing at
Scientific-Atlanta.  From  June 1982 to February 1991 and then from October 1995
to April 1998, he also held a number of other positions with Scientific-Atlanta,
including  Vice  President  and  General  Manager  of analog video systems.  Mr.
Necessary  also  spent  several  years  at  ARRIS  Group,  Inc.  (f.k.a.  Antec
Corporation),  a  communications  technology  company  that  specializes  in
hybrid-fiber-coaxial-based  networks,  where his final position was President of
the  products  group. Earlier in his career, he was a team manager for Procter &
Gamble.

     Warren  Neuburger, President, Integrated Solutions Division.  Mr. Neuburger
has  served  as  President of the Integrated Solutions Division since June 2004.
From  2001  to  2003,  Mr. Neuburger served as CEO, President , Chief Operations
Officer  and  Director  at  Optio Software Inc., a provider of output management
solutions.  From  1998  to  2001,  Mr.  Neuburger  held a number of positions at
Glenayre Electronics, including Executive Vice President, Products and President
of  the  ING Division.  Mr. Neuburger also held a number of positions during his
tenures  at  Voicecom  Systems, Inc., Digital Equipment Corporation, and Corning
Glass  Works.

     Steven  R.  Norton,  Executive  Vice President and Chief Financial Officer.
Mr.  Norton  has  served  as  the  Executive  Vice President and Chief Financial
Officer  since October 1999.  From March 1996 to April 1999, Mr. Norton was Vice
President of Finance and Administration for LHS Group, Inc., a formerly publicly
held  provider  of  services  to  communications  services  providers  and Chief
Financial  Officer for one of its subsidiaries, LHS Communications Systems, Inc.
Prior  to  his  employment  with  LHS,  he was an Audit Senior Manager for Ernst
&Young  and  KPMG  LLP.

     Kirk  L.  Somers,  General Counsel and Secretary.  Mr. Somers has served as
General  Counsel since November 2001 and was appointed Secretary in August 2004.
Immediately  prior  to  joining Concurrent, from December 1998 to November 2001,
Mr.  Somers  was the Assistant General Counsel for a company within divine, inc.
(f.k.a.  eshare  communication,  Inc.),  a  developer and marketer of enterprise
interactive  management  solutions,  where he was responsible for corporate-wide
development  and enforcement of the company's intellectual property portfolio as
well as commercial contracts and other corporate matters.  From December 1995 to
December 1998, Mr. Somers was a partner in the law firm of Marshall & Melhorn in
Toledo,  Ohio practicing in the area of litigation.  Prior to that, he was a JAG
in  the  USAF.


                                       23

                                     PART II


ITEM  5.  MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUE  PURCHASES  OF  EQUITY  SECURITIES

     Our  Common Stock is currently traded under the symbol "CCUR" on The NASDAQ
National  Market.  The  following table sets forth the high and low sale for our
Common  Stock  for  the  periods  indicated,  as reported by the NASDAQ National
Market.



FISCAL YEAR 2004
QUARTER ENDED:           HIGH         LOW
                         -----       -----
                               
September 30, 2003       $4.75       $2.35
December 31, 2003        $5.47       $3.49
March 31, 2004           $6.00       $3.00
June 30, 2004            $3.71       $1.60

FISCAL YEAR 2003
QUARTER ENDED:           HIGH         LOW
                         -----       -----

September 30, 2002       $4.78       $2.10
December 31, 2002        $3.44       $1.25
March 31, 2003           $3.87       $1.90
June 30, 2003            $3.66       $1.94


     As  of  August  23,  2004,  there  were  62,882,654  shares of Common Stock
outstanding,  held of record by approximately 19,860 stockholders with a closing
price  on  the  Nasdaq  National  Market  of  $1.81.

     We  have  never  declared  or paid any cash dividends on our capital stock.
Our  present  policy is to retain all available funds and any future earnings to
finance the operation and expansion of our business, and no change in the policy
is  currently  anticipated.


ITEM  6.  SELECTED  FINANCIAL  DATA

     The  following  table sets forth selected historical consolidated financial
data  that  has been derived from our audited consolidated financial statements.
The  information set forth below is not necessarily indicative of the results of
future  operations  and  should be read in conjunction with, and is qualified by
reference  to,  our  financial  statements  and  related  notes thereto included
elsewhere  herein  and  "Management's  Discussion  and  Analysis  of  Financial
Condition  and  Results  of  Operations."


                                       24



                             SELECTED CONSOLIDATED FINANCIAL DATA
                       (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                     YEAR ENDED JUNE 30,
                              -----------------------------------------------------------
INCOME STATEMENT DATA           2004           2003           2002      2001      2000
- ----------------------------  --------       ---------       -------  --------  ---------
                                                                   
Net sales                     $79,235        $ 75,453        $89,369  $72,821   $ 68,090
Gross margin                   38,722          36,423         44,566   33,020     31,743
Operating income (loss)        (8,540)        (11,429)  (2)    3,679   (5,591)   (23,987)  (4)
Net income (loss)              (5,725)  (1)   (24,552)  (3)    4,383   (6,189)   (23,715)  (4)
Net income (loss) per share
    Basic                     $ (0.09)  (1)  $  (0.40)  (3)  $  0.07  $ (0.11)  $  (0.46)  (4)
    Diluted                   $ (0.09)  (1)  $  (0.40)  (3)  $  0.07  $ (0.11)  $  (0.46)  (4)

                                                        AT JUNE 30,
                              -----------------------------------------------------------
BALANCE SHEET DATA              2004           2003           2002      2001      2000
- ----------------------------  --------       ---------       -------  --------  ---------
Cash, cash equivalents and
    short-term investments    $27,928        $ 30,697        $30,519  $ 9,460   $ 10,082
Working capital                26,378          30,180         43,545   14,824     15,383
Total assets                   74,542          77,839         98,688   57,052     57,078
Stockholders' equity           45,726          43,458         69,224   33,283     38,271
Book value per share          $  0.73        $   0.70        $  1.12  $  0.60   $   0.71


     (1)  Net  loss  for the year ended June 30, 2004 includes $3.1 million from
          the  recovery  of a previously recognized impairment charge related to
          our  investment  in  Thirdspace.
     (2)  Operating  loss  for  the  year  ended  June  30,  2003  includes  a
          restructuring  charge  of  $1.6  million.
     (3)  Net  loss  for  the  year ended June 30, 2003 includes a $13.0 million
          impairment  charge  related  to  our  investment  in  Thirdspace and a
          restructuring  charge  of  $1.6  million.
     (4)  In  October 1999, Concurrent acquired Vivid Technology.  In connection
          with  the  acquisition,  management placed a value of $14.0 million on
          in-process  research  and  development  based  on valuation methods it
          deemed  appropriate. This entire amount was written off as required by
          APB  No.  16, "Business Combinations", which has since been superceded
          by  SFAS  No.  141,  "Business  Combinations".

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF  OPERATIONS

     The  following  Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations should be read in conjunction with the Consolidated
Financial  Statements  and  the  related  Notes  thereto  which appear elsewhere
herein.  Except  for  the  historical financial information, many of the matters
discussed  in  this  Item  7 may be considered "forward-looking" statements that
reflect  our  plans,  estimates  and  beliefs.  Actual  results  could  differ
materially from those discussed in the forward-looking statements.  Factors that
could  cause  or contribute to such differences include, but are not limited to,
those  discussed  below,  elsewhere  herein  and  in other filings made with the
Securities  and  Exchange  Commission.

OVERVIEW

     We operate our business as two distinct divisions, the VOD division and the
Integrated  Solutions  Division.  In  1998,  we  created  the  VOD  division  to
capitalize  on  the  increasing opportunities in the emerging digital television
services  market and focus on the development and sale of digital VOD systems to
cable  providers  that are upgrading their networks to support digital services.
VOD  revenues result from the sale of VOD systems and related services primarily
to  cable  television providers in North America, and to a lesser extent, to DSL
service  providers  and  cable  service  providers,  internationally.

     Our  VOD  products  consist  of both commercial off-the-shelf hardware from
original  equipment manufacturers and internally developed software that enables
our  customers  to  offer  video  to their subscribers, manage the video content
across  their network, and bill the subscribers for the video content purchased.
Our  software  is  based  upon Linux and Windows NT operating systems and a Unix
based  proprietary  operating  system.  Over  the  past  18 months, we have been
working  toward  consolidating  our  software  platforms,  thereby  reducing the
development  effort required to support multiple platforms. This effort is still
in  process.  Further,  our  customers


                                       25

consistently  require  the  addition  of new features to our software to enhance
their  service  offerings.  The impact of supporting these efforts has increased
our  internal  software  development  costs.

     Historically we have charged our customers a bundled price for our hardware
and  software  based  on  the  number  of video streams purchased on a price per
stream  basis.  Over  the  past  several years, the average price per stream has
dropped  by over 50% as the technology, efficiency, and cost of the hardware has
improved.  Additionally,  the  deployment of VOD has been slower than originally
anticipated  due  to  a  number  of  factors  including  the  difficult economic
conditions  in  the  past  several years, the challenging financial condition of
some  of  our  customers,  the  bankruptcy  filing  of  Adelphia  Communications
Corporation,  the  consolidation  of  our customers, the introduction of digital
video  recorders,  the unavailability of content on a timely basis, the focus by
our  customers  on  free cash flow and success based spending, continued network
upgrades, lack of VOD marketing and digital copyright protection concerns.  As a
result,  the  frequency  of  usage by subscribers has not yet grown to the level
that  was originally anticipated.  All of these factors have caused revenue from
our  sales  of VOD products to be volatile.  In addition, the unexpected failure
of  certain  suppliers  to  meet  quality  expectations  has resulted in product
quality  issues  that  have required additional development resources as well as
additional  customer support resources.  Further, during the fiscal year we lost
key  sales  executives  that  negatively  impacted  key account coverage and the
effectiveness  of  marketing  activities.  The  product issues combined with our
sales  and marketing challenges have caused us to lose market share with some of
our  customers  in  the  last  fiscal  year.

     We  made  several  changes to our internal processes during the last fiscal
year,  which  have had a positive impact on our software development activities.
Further,  we  recently  released new software, that we believe will eliminate or
significantly  reduce  previous  quality  problems.  We  have  strengthened  our
customer  support  organization  and  expanded  the  tools  available  to  that
organization  to  enable  them  to  better  deal  with  customer issues.  We are
strengthening  our  sales  team to improve the predictability of our VOD revenue
stream  and to ensure that we charge our customers for new software releases and
services  provided  outside  the warranty window.  We believe these efforts will
help us meet customer expectations, improve market share and broaden our revenue
base,  while  reducing  the  volatility  of  our  revenues.

     Over  the past decade the real-time computer processing industry has seen a
significant  shift  in demand from high-priced, proprietary real-time systems to
lower-priced,  open  server  systems.  High  performance  processing in the past
required  a  large,  expensive  computer system with significant proprietary and
customized  software.  Today,  these  requirements are often met by much smaller
and  less expensive computers with off-the-shelf computer hardware and software.
As  a  result, revenues from both ISD products and services have been declining.
We  are  currently  working  to  stabilize the revenue and possibly reverse this
trend  through  creation  of  industry  solutions  sold  through both direct and
indirect  channels. We have also significantly expanded our list of partners who
we  believe  will help us enter new markets or re-enter markets that we have not
been  in  for  several years.  ISD revenues consist of real-time computer system
sales  to  prime  contractors,  domestic  and  foreign  government  agencies and
commercial corporations, and fees for maintenance and other services provided to
our  ISD  customers.

APPLICATION  OF  CRITICAL  ACCOUNTING  POLICIES

     The  SEC  defines  "critical  accounting  policies"  as  those that require
application  of  management's  most  difficult, subjective or complex judgments,
often as a result of the need to make estimates about the effect of matters that
are  inherently  uncertain  and  may  change  in  subsequent  periods.

     The  following  is  not  intended  to be a comprehensive list of all of our
accounting  policies.  Our  significant  accounting  policies  are  more  fully
described  in  Note  2 to the Consolidated Financial Statements.  In many cases,
the accounting treatment of a particular transaction is specifically dictated by
accounting  principles  generally accepted in the United States of America, with
no need for management's judgment in their application.  There are also areas in
which  management's  judgment  in  selecting  an available alternative would not
produce  a  materially  different  result.

     We  have  identified  the  following as accounting policies critical to us:

   Revenue  Recognition

     VOD  and  ISD  system  revenues  are  recognized  based  on the guidance in
American  Institute  of  Certified  Public Accountants Statement of Position, or
SOP,  97-2,  "Software  Revenue  Recognition", and related amendments, SOP 98-4,
"Deferral  of  the  Effective  Date of a Provision of SOP 97-2, Software Revenue
Recognition"  and  SOP  98-9,  "Modification  of  SOP  97-2,  Software  Revenue
Recognition,  with  Respect  to  Certain  Transactions."  We


                                       26

recognize  revenue from the sale of these products when: (1) persuasive evidence
of  an arrangement exists; (2) the system has been shipped; (3) the fee is fixed
or  determinable; and (4) collectibility of the fee is probable.  Under multiple
element  arrangements,  we  allocate  revenue  to  the various elements based on
vendor-specific  objective  evidence ("VSOE") of fair value.  VSOE of fair value
is  determined  based  on  the  price  charged  when  the  same  element is sold
separately.  If  evidence  of  fair  value  does not exist for all elements in a
multiple  element  arrangement,  we recognize revenue using the residual method.
Under  the  residual  method,  the  fair  value  of  the undelivered elements is
deferred  and the remaining portion of the arrangement is recognized as revenue.
Determination  of  criteria (3) and (4) are based on our judgments regarding the
fixed  nature  of  the  fee  charged for products and services delivered and the
collectibility  of  those  fees.  Should  changes  in  conditions  cause  us  to
determine  these  criteria  are not met for certain future transactions, revenue
recognized  for  any  reporting  period  could  be  adversely  affected.

     In  certain  instances,  our customers require significant customization of
both  software  and hardware products and, therefore, revenues are recognized as
long  term  contracts using the percentage-of-completion method, which relies on
estimates  of  total expected contract revenue and costs.  We follow this method
since  reasonably  dependable  estimates  of the revenue and costs applicable to
various  stages  of  a contract can be made.  Recognized revenues and profit are
subject  to  revisions  as  the contract progresses to completion.  Revisions in
profit  estimates  are  charged  to income in the period in which the facts that
give  rise  to  the  revision  become  known.

   Valuation  and  Accrual  of  Non-Cash  Warrants

     Until  March  31,  2004, we had one customer, Comcast Cable Communications,
Inc., that earned warrants based on purchases of our products.  The value of the
warrants  was  determined  using the Black-Scholes valuation model. The weighted
assumptions  used  during fiscal year 2004 were: expected dividend yield - 0.0%;
risk  free  interest  rate  -  2.5%;  expected  life  -  4  years;  and expected
volatility  - 110.6%.  We adjusted the value of the earned but unissued warrants
on a quarterly basis using the valuation option-pricing model until the warrants
were  actually issued.  The value of the new warrants earned and any adjustments
in  value  for warrants previously earned was determined using the Black-Scholes
valuation  model and recognized as part of revenue on a quarterly basis.  To the
extent  the  above  assumptions  changed  on  a periodic basis, or the number of
subscribers  capable  of receiving VOD increased or decreased, revenue and gross
margins  were  positively  or  negatively  impacted.

   Warranty  Accrual

     For  certain  customers  we  accrue  the  estimated costs to be incurred in
performing  warranty services at the time of revenue recognition and shipment of
the  servers.  Our estimate of costs to service warranty obligations is based on
historical  experience  and  expectation of future conditions.  To the extent we
experience  increased warranty claim activity or increased costs associated with
servicing  those  claims,  our  warranty  accrual  will  increase  resulting  in
decreased  gross  margin.

   Allowance for Doubtful Accounts

      The  allowance  for  doubtful accounts receivable is based on the aging of
accounts receivable and our assessment of the collectibility of our receivables.
If  there is a deterioration of one of our major customer's credit worthiness or
actual  account  defaults  are  higher  than  our historical trends, our reserve
estimates  could  be  adversely  impacted.

   Inventory  Valuation  Reserves

     We  provide  for inventory obsolescence based upon assumptions about future
demand,  market  conditions  and  anticipated  timing  of  the  release  of next
generation  products.  If  actual  market  conditions  or future demand are less
favorable  than  those  projected,  or  if next generation products are released
earlier  than anticipated, additional inventory write-downs may be required.  We
also  review,  on  a quarterly basis, the value of inventory on hand for which a
newer  and  more  advanced  technology or product is currently, or will soon be,
available.  When  we  believe  that  we will not be able to sell the products in
inventory at or above cost, we record an obsolescence reserve to write them down
to  fair  market  value.

   Impairment  of  Goodwill

     We review goodwill for impairment on an annual basis or on an interim basis
whenever events or changes in circumstances indicate that the carrying amount of
an  asset  may  not  be  recoverable.  Any  such  impairment  loss


                                       27

would be measured as the difference between the carrying amount of the asset and
its  fair  value  based  on  the  present  value of estimated future cash flows.
Significant judgment is required in the forecasting of future operating results,
which  are  used  in  the preparation of projected cash flows.  Due to uncertain
market  conditions  and  potential  changes  in our strategy and products, it is
possible  that  forecasts  used to support our goodwill may change in the future
which  could  result in significant non-cash charges that would adversely affect
our  results  of  operations.

     At  June  30,  2004,  we  had  $10.7  million  of goodwill, all of which is
allocated  to  our  VOD  division.  In  assessing  whether  or  not  goodwill is
impaired,  we  make  assumptions regarding estimated future cash flows and other
factors  to  determine the fair value of the respective assets.  On July 1, 2004
and  2003,  our  annual  testing  day,  as  required  by  Statement of Financial
Accounting  Standards  ("SFAS") No. 142, "Goodwill and Other Intangible Assets,"
we  updated and reviewed the impairment analysis in conjunction with our revised
expected  future  operating  results.  We  have  concluded  that  this amount is
realizable  based  on  forecasted  discounted cash flows and on our stock market
valuation.  Neither method indicated that our goodwill had been impaired and, as
a  result,  we  did not record an impairment loss related to goodwill during the
twelve months ended June 30, 2004. If the estimates or their related assumptions
change  in the future, we may be required to record impairment charges for these
assets.  Subsequent  impairment  charges, if any, will be reflected in operating
income  in  the  Consolidated  Statements  of  Operations.

   Valuation  of  Deferred  Tax  Assets

     In  assessing the realizability of deferred tax assets, we consider whether
it  is  more likely than not that some portion or all of the deferred tax assets
will  be  realized. The ultimate realization of deferred tax assets is dependent
upon  the  generation of future taxable income during the periods in which those
temporary  differences  become  deductible.  At June 30, 2004 and June 30, 2003,
substantially all of the deferred tax assets have been fully reserved due to the
tax  operating  losses for the past several years and the inability to assess as
more  likely  than  not  the  likelihood of generating sufficient future taxable
income  to  realize  such  benefits.


                                       28

SELECTED OPERATING DATA AS A PERCENTAGE OF NET SALES

     The  following  table  sets  forth  our  consolidated  historical operating
information,  as  a  percentage  of  total  revenues, for the periods indicated:



                                                    YEAR ENDED JUNE 30,
                                                  -----------------------
                                                   2004    2003     2002
                                                  ------  -------  ------
                                                          
Revenues:
  Product sales
    ISD systems                                   22.2 %   25.7 %  24.2 %
    VOD systems                                    49.7     46.5    52.4
                                                  ------  -------  ------
      Total product sales                          71.9     72.2    76.6
  Service:
    ISD systems                                    19.6     23.1    22.2
    VOD systems                                     8.5      4.7     1.2
                                                  ------  -------  ------
      Total service sales                          28.1     27.8    23.4
                                                  ------  -------  ------

      Total sales                                 100.0    100.0   100.0

Cost of sales (% of respective sales category)
  Product sales
    ISD systems                                    41.1     40.3    39.7
    VOD systems                                    53.0     50.9    48.1
                                                  ------  -------  ------
      Total product costs of sales                 49.3     47.1    45.5
  Service
    ISD systems                                    54.7     59.5    58.5
    VOD systems                                    58.0     84.0   195.5
                                                  ------  -------  ------
      Total service costs of sales                 55.7     63.6    65.5
                                                  ------  -------  ------
      Total cost of sales                          51.1     51.7    50.1
                                                  ------  -------  ------

Gross margin                                       48.9     48.3    49.9

Operating expenses:
  Sales and marketing                              21.8     24.0    19.0
  Research and development                         25.2     24.9    17.1
  General and administrative                       12.7     12.4     9.7
  Restructuring charge                                -      2.1       -
  Gain on liquidation of foreign subsidiary        (0.1)       -       -
                                                  ------  -------  ------
      Total operating expenses                     59.6     63.4    45.8
                                                  ------  -------  ------

Operating income (loss)                           (10.7)   (15.1)    4.1

Recovery (loss) on minority investment              3.9    (17.2)      -
Interest expense                                      -        -    (0.1)
Interest income                                     0.4      0.8     1.0
Other expense - net                                (0.2)    (0.2)   (0.1)
                                                  ------  -------  ------

Income (loss) before provision for income taxes    (6.6)   (31.7)    4.9

Provision for income taxes                          0.6      0.8       -
                                                  ------  -------  ------

Net income (loss)                                 (7.2)%  (32.5)%   4.9 %
                                                  ======  =======  ======



                                       29

                              RESULTS OF OPERATIONS

     We  recognize  revenue for product sales in accordance with the appropriate
accounting  guidance  as  described  in  our  critical  accounting policies.  We
recognize  revenue  from  customer  service  plans ratably over the term of each
plan,  which  are  typically  between  one  and  three  years.

     Custom  engineering  and  integration  services performed by the Integrated
Solutions  Division  are  typically  completed within 90 days from receipt of an
order.  Revenues from these services are recognized upon completion and delivery
of  the  software  solution  to  the  customer.

     Cost  of sales consists of the cost of the computer systems sold, including
labor,  material,  overhead  and  third party product costs.  Cost of sales also
includes  the salaries, benefits and other costs of the maintenance, service and
help desk personnel associated with product installation and support activities.

     Sales  and  marketing  expenses consist primarily of the salaries, benefits
and  travel  expenses  of  employees  responsible for acquiring new business and
maintaining  existing  customer  relationships,  as  well  as marketing expenses
related  to  trade  publications,  advertisements  and  trade  shows.

     Research  and development expenses are comprised of salaries, benefits, and
travel  expenses  of  employees  involved  in  hardware and software product and
enhancement development, cost of outside contractors engaged to perform software
development  services,  and  software  certification  costs  of  Motorola  and
Scientific  Atlanta.  All  development  costs  are  expensed  as  incurred.

     General and administrative expenses consist primarily of salaries, benefits
and travel expenses of management and administrative personnel, human resources,
information  systems,  investor  relations,  accounting  and  fees  for  legal,
accounting,  and  other  professional  services.


                                       30

FISCAL YEAR 2004 IN COMPARISON TO FISCAL YEAR 2003

     The  following  table  sets  forth  summarized  consolidated  financial
information  for  each  of  the two fiscal years ended June 30, 2004 and 2003 as
well  as  comparative  data  showing  increases  and  decreases between periods.



                                                                                  DIFFERENCES
                                                     YEAR ENDED JUNE 30,        BETWEEN PERIODS
                                                  -------------------------  --------------------
                (DOLLARS IN THOUSANDS)               2004          2003          $          %
                                                  -----------  ------------  ---------  ---------
                                                                            
Product revenues                                  $   56,947   $    54,456   $  2,491        4.6%
Service revenues                                      22,288        20,997      1,291        6.1%
                                                  -----------  ------------  ---------  ---------
      Total sales                                     79,235        75,453      3,782        5.0%

Product cost of sales                                 28,091        25,668      2,423        9.4%
Service cost of sales                                 12,422        13,362       (940)     (7.0%)
                                                  -----------  ------------  ---------  ---------
      Total cost of sales                             40,513        39,030      1,483        3.8%
                                                  -----------  ------------  ---------  ---------

Product gross margin                                  28,856        28,788         68        0.2%
Service gross margin                                   9,866         7,635      2,231       29.2%
                                                  -----------  ------------  ---------  ---------
      Total gross margin                              38,722        36,423      2,299        6.3%

Operating expenses:
  Sales and marketing                                 17,302        18,081       (779)     (4.3%)
  Research and development                            20,000        18,775      1,225        6.5%
  General and administrative                          10,071         9,393        678        7.2%
  Restructuring charge                                     -         1,603     (1,603)   (100.0%)
  Gain on liquidation of foreign subsidiary             (111)            -       (111)     NM (1)
                                                  -----------  ------------  ---------  ---------
      Total operating expenses                        47,262        47,852       (590)     (1.2%)
                                                  -----------  ------------  ---------  ---------

Operating income (loss)                               (8,540)      (11,429)     2,889     (25.3%)

Recovery (loss) of minority investment                 3,103       (12,951)    16,054    (124.0%)
Other income (expense) - net                             184           417       (233)    (55.9%)
                                                  -----------  ------------  ---------  ---------

Income (loss) before provision for income taxes       (5,253)      (23,963)    18,710     (78.1%)

Provision for income taxes                               472           589       (117)    (19.9%)
                                                  -----------  ------------  ---------  ---------

Net income (loss)                                 $   (5,725)  $   (24,552)  $ 18,827     (76.7%)
                                                  ===========  ============  =========  =========

  (1) NM denotes percentage is not meaningful


     Product  Sales.  Total  product  sales  for  fiscal  year  2004  were $56.9
million, an increase of $2.4 million, or 4.6%, from $54.5 million in fiscal year
2003.  The  slight  increase  in product sales resulted from the increase in VOD
product  sales  of  $4.4 million, or 12.4%, to $39.4 million in fiscal year 2004
from  $35.0  million in fiscal year 2003.  The increase in VOD product sales was
due  to  an  increase  in  volume  of  VOD  system  sales  due to new VOD market
deployments,  increasing  amounts  of  storage  for  new  deployments and add-on
streaming  and  storage  sales into existing markets, as compared to fiscal year
2003.  The  increase  in VOD product sales was also due to software sales of our
newly  released  Real-Time  Media  content  ingestion application as compared to
fiscal  year  2003.  The  increase  in  volume  of  these  VOD products sold was
partially  offset  by  change in product mix, continuing declines in the average
price per video stream sold, and an additional $0.2 million reduction of revenue
resulting  from  additional  warrants earned by Comcast, as compared to the same
period  of  the prior year.  Fluctuation in VOD revenue is often due to the fact
that  we  have  a  small base of large customers making periodic large purchases
that  account  for  a  significant percentage of revenue.  Although we have lost
market  share  with  certain customers over the past year to our competitors, we
believe  that  we  will  be  able to maintain or increase our share of the North
American  cable market and also capture a meaningful share of the video-over-DSL
market  in  both the United States and internationally.  We also anticipate that
the  erosion  of  the  price  per stream that has occurred over the past 5 years


                                       31

will  not  be  as  significant  going  forward.

     Partially  offsetting the increase in VOD product sales, ISD products sales
declined  $1.9 million, or 9.5%, to $17.5 million in fiscal year 2004 from $19.4
million  in  fiscal year 2003.  The decline in domestic revenue from ISD product
sales  is  primarily due to our customers' plans to control inventory and manage
cash  flow.  The  decline  in  domestic  ISD  sales  was  partially offset by an
increase  in international revenue, particularly from strong sales in Europe and
Japan.  Over  the  past  year,  our Integrated Solutions Division has integrated
software applications from strategic partnerships that we believe will enable it
to  expand  beyond  its traditional customer base.  Based on this initiative, we
expect  to  maintain  market  share in our traditional ISD markets and expect to
capture  market  share  in  new  markets  needing  ISD  solutions.

     Service Revenue.  Service revenue increased $1.3 million, or 6.1%, to $22.3
million in fiscal year 2004 from $21.0 million in fiscal year 2003.  VOD service
revenue  increased  $3.2  million, or 90.8%, to $6.7 million in fiscal year 2004
from  $3.5  million  in  fiscal  year  2003,  as  the  VOD division continues to
recognize  deferred  maintenance  revenue  and  expand  its  VOD  customer  base
requiring additional installation, training, technical support, and software and
hardware  maintenance services.  As the warranty and maintenance agreements that
typically accompany the initial sale and installation of our VOD systems expire,
we  expect  to  sell  new, long-term service and support agreements.  Because of
these  new  agreements,  our  expanding  customer  base  and increasing software
component  of  our  total VOD solution, we expect sales of these VOD services to
continue  to  increase.

     The increase in VOD service revenue was partially offset by a $1.9 million,
or  10.9%,  decrease in ISD service revenue to $15.6 million in fiscal year 2004
from  $17.5  million  in  fiscal  year  2003.  ISD  service revenue continued to
decline  primarily  due  to  the cancellation of maintenance contracts as legacy
machines  were  removed  from  service  and,  to a lesser extent, from customers
purchasing  our  new  products  that produce significantly less service revenue.
We  expect  this  trend  of  declining  ISD service revenue to continue into the
foreseeable  future.

     Product  Gross  Margin.  Product gross margin remained at $28.8 million for
both  fiscal  years  2004  and  2003.  Product  gross  margin as a percentage of
product  sales  decreased to 50.7% in fiscal year 2004 from 52.9% in fiscal year
2003.  VOD  product  gross  margin decreased to 47.0% of VOD product revenue for
fiscal  year  2004 from 49.1% for fiscal year 2003.  The decrease in VOD product
gross  margin is due to changes in product mix and continued declines in average
price  per  video  stream sold. In addition, we recorded an additional inventory
obsolescence  reserve  of  $0.5 million related to our third generation of video
servers  and storage devices and recorded an additional $0.3 million of warranty
cost  related  to  defective  content  storage  devices  deployed  in the field.
Furthermore,  we  recorded  an additional $0.2 million of revenue reduction from
the  warrant  accrual  for  Comcast,  as  compared  to the prior year, due to an
increase  in  the  Black-Scholes  value  of  the warrants and increased sales to
Comcast during fiscal year 2004.   The unfavorable impact of declining price per
stream,  revenue  reduction  related  to  Comcast  warrants,  and additional VOD
inventory  reserves  and  warranty  cost  were partially offset by the favorable
impact  from  the  Scientific Atlanta, Inc. ("SAI") warrant expense reversal and
lower  production  costs.  In  fiscal  year  2004  we  recognized a $1.3 million
reduction  in  product  cost of sales related to the value of warrants that were
accrued  in  fiscal year 2003 and fiscal year 2002, but were never issued due to
Concurrent  not  reaching  certain  VOD  sales milestones to customers using the
Scientific-Atlanta  digital  platform.  We  also produced savings from the lower
cost  of  the  MediaHawk 4000 system predominantly sold during the current year,
versus  the previous generation MediaHawk 3000 system sold during most of fiscal
year  2003.  We  expect  similar future VOD product margins as declining product
costs  and  increased sales of higher margin software products are offset by the
fact that the current year SAI warrant expense reversal will not recur in future
periods.

     The  gross margin on sales of ISD product decreased to 58.9% of ISD product
revenue  in  fiscal  year  2004 from 59.7% of ISD product revenue in fiscal year
2003  due  to  a  slightly  less  favorable product mix, as compared to the same
period  of  the  prior  fiscal  year.

     Service  Gross  Margin.  The  gross  margin on service sales increased $2.3
million,  or  29.2%, to $9.9 million, or 44.3% of service revenue in fiscal year
2004  from  $7.6  million,  or  36.4% of service revenue in the prior year.  The
increase  in  overall  service margins is due to the increase in our VOD service
margin  in  fiscal  year  2004.  VOD  service  margins increased to 42.0% of VOD
service  revenue  in fiscal year 2004 compared to 16.0% in the prior year as the
VOD  division  continues  to  build  its  VOD  customer base and the fixed costs
associated  with  our customer support activities are being spread over a larger
revenue  base.  Although our VOD service gross margins in the future will change
quarter to quarter on a percentage basis, we do not anticipate the percentage to
fluctuate  at  the  magnitude of the change from fiscal year 2003 to fiscal year
2004.  ISD  service  gross  margin  increased to 45.3% of ISD service revenue in
fiscal year 2004 from 40.5% for the same period of the prior year due to reduced
current  year  costs resulting from the restructuring initiatives implemented in
the  fourth  quarter  of  fiscal  year  2003.  The


                                       32

Integrated  Solutions  Division  will  continue  to  scale  down  its  service
infrastructure  in  response to declining ISD contractual service obligations as
legacy  machines  are  removed  from service and replaced with machines that are
simpler  to  maintain.

     Sales  and  Marketing.  Sales  and  marketing  expenses  decreased  as  a
percentage of sales to 21.8% in fiscal year 2004 from 24.0% in fiscal year 2003.
These  expenses  decreased $0.8 million, or 4.3%, to $17.3 million during fiscal
year 2004 from $18.1 million in the same period of the prior year, primarily due
to  decreased  sales  and  marketing  costs  within  the  VOD division.  The VOD
division's  sales and marketing expenses decreased $1.1 million primarily due to
a  $0.5  million  reduction in trade show and public relations costs, as we have
focused  on  streamlining  our  marketing  efforts,  and  $0.3  million  less
international  severance expense.  Our VOD division also reduced salaries, wages
and  benefits  by  $0.3  million in the current year as we are realizing savings
from  the  restructuring  plan that was implemented in the fourth quarter of the
prior  year  and  experiencing  delays in replacing certain sales personnel that
left  the Company.  Due to VOD customer mix in the current year, VOD commissions
declined by $0.2 million compared to fiscal year 2003.  Offsetting these expense
reductions, our VOD division incurred an additional $0.2 million of depreciation
expense from loaner and demo equipment, primarily related to our Media Hawk 4000
VOD  systems.

     Offsetting the decrease in the VOD division's sales and marketing expenses,
the  Integrated Solutions Division's sales and marketing expenses increased $0.3
million,  compared  to  fiscal year 2003, due to stronger than expected sales in
Europe  and Japan, and the resulting increase in bonus and commission expense to
international  sales  personnel.

     Research and Development.  Research and development expenses increased as a
percentage of sales to 25.2% in fiscal year 2004 from 24.9% in fiscal year 2003.
These  expenses increased $1.2 million, or 6.5%, to $20.0 million in fiscal year
2004  from  $18.8  million  in  fiscal  year 2003.  The increase in research and
development  expense  is  due to a $1.1 million and $0.4 million increase in VOD
and  ISD  salaries  and  related costs, respectively, as each division added new
software  development  staff  over  the  past  year.  The VOD division has added
development staff and subcontractors to meet the increasing software development
requirements  for  customers'  business  management  functionality,  resource
management  and  client  system  monitoring as a result of increases in both our
customer base and deployment base.  In fiscal year 2004 the Integrated Solutions
Division  has  added  development staff to focus on developing and expanding our
Linux  data  acquisition  products  such as Lab Workbench to better position the
Integrated  Solutions  Division  to  target  the  data  acquisition  market.  In
addition  to  the  increase  in  personnel  costs,  the VOD division incurred an
additional $0.4 million in fixed asset depreciation expense related to purchases
of  product development and testing equipment, offset by a $0.9 million decrease
in  external  VOD  software development and consulting expenses, compared to the
same  period  of the prior year.  We expect that software development costs will
begin  to stabilize and flatten over the next few years, as we reduce our number
of  software  platforms  and  as  we  stabilize  our  software  in  the  field.

     General  and Administrative.  General and administrative expenses increased
as  a percentage of sales to 12.7% in fiscal year 2004 from 12.4% in fiscal year
2003.  These  expenses  increased  $0.7  million,  or  7.2%, to $10.1 million in
fiscal  year  2004  from  $9.4  million  in  fiscal year 2003.  This increase in
general  and administrative expense is due a $0.5 million increase in legal fees
resulting  from  our  successful  defense  of  a  lawsuit  brought  by SeaChange
International,  a  $0.6 million severance accrual resulting from the resignation
of  our  former  president  and  CEO,  and a $0.3 million increase in accounting
expenses  related  to audit fees, Sarbanes-Oxley consulting fees, and accounting
salaries  and  benefits.  These  increases were partially offset by decreases in
the  bad debt reserve of $0.6 million and insurance expense of $0.1 million.  We
expect  these  costs  to be non-recurring, except for the increase in accounting
and  auditing  expenses, which will continue at their present level, or increase
slightly,  in  light  of  the  more  demanding requirements on public companies.

     Gain  on  Liquidation  of Foreign Subsidiary.  During the fourth quarter of
fiscal year 2004, we reorganized and recapitalized our operating entities in the
United  Kingdom.  These activities resulted in the curtailment and settlement of
our  UK  defined  benefit  pension  plan  and a net gain of $111,000.  We do not
anticipate  that  there  will  be  any  further  cash  or  net income from these
activities  in  the  future.

     Recovery  (Loss) of Minority Investment.   In the second and third quarters
of  fiscal year 2003, in the aggregate, a net impairment charge of approximately
$13.4  million was recorded due to an other-than-temporary decline in the market
value  of  an  equity  investment  in  Thirdspace, which included a $6.1 million
charge  for  the  write-off  of  two  $3.0  million notes receivable and related
accrued  interest.  At  the  end  of  fiscal  year  2003, Thirdspace was sold to
Alcatel  Telecom Ltd. and placed into liquidation resulting in a recovery for us
of  $0.5  million prior to July 1, 2003.  During fiscal year 2004 we received an
additional  $3.1  million  in  cash  from  continued


                                       33

monetization  of  the  Thirdspace  assets and settlement of its liabilities.  We
expect  the  cash  received  in  fiscal  year 2004 to be the final cash proceeds
related  to  the  liquidation  of  Thirdspace's  remaining  assets.  The  income
recognized  related  to  these  proceeds  is recorded in the line item "Recovery
(loss)  of minority investment" in the Consolidated Statements of Operations and
the value of the investment and notes receivables remain at zero on our June 30,
2004  Consolidated  Balance  Sheet.

     Interest Income.  Interest income decreased $0.3 million to $0.3 million in
fiscal  year  2004  from $0.6 million in fiscal year 2003 primarily due to lower
average  daily  interest  rates  and  cash  balances  than  the  prior  year.

     Provision  for  Income  Taxes.  We  recorded  income  tax  expense  for our
domestic  and  foreign  subsidiaries  of  $472,000 in fiscal year 2004, which is
related  primarily  to  foreign  withholding  taxes and income earned in foreign
locations,  which  cannot  be  offset  by  net operating loss carryforwards.  We
recorded  income  tax  expense  for  our  domestic  and  foreign subsidiaries of
$589,000  in  fiscal  year  2003,  of  which approximately $390,000 related to a
negotiated  settlement  with  the Greek Tax Authority relating to a 1993 through
1995 audit of our former Greek subsidiary, which was sold in December 1995.  The
remaining  $199,000  tax  expense  in  fiscal year 2003 was related primarily to
foreign  withholding  taxes and income earned in foreign locations, which cannot
be  offset  by  net  operating  loss  carryforwards.

     Net  Loss.  The net loss for fiscal year 2004 was $5.7 million or $0.09 per
basic  and  diluted  share  compared to a net loss for fiscal year 2003 of $24.6
million  or  $0.40  per  basic  and  diluted  share.


                                       34

     FISCAL YEAR 2003 IN COMPARISON TO FISCAL YEAR 2002

     The  following  table  sets  forth  summarized  consolidated  financial
information  for  each  of  the two fiscal years ended June 30, 2003 and 2002 as
well  as  comparative  data  showing  increases  and  decreases between periods.



                                                                                DIFFERENCES
                                                    YEAR ENDED JUNE 30,       BETWEEN PERIODS
                                                  ------------------------  -------------------
              (DOLLARS IN THOUSANDS)                 2003         2002          $         %
                                                  -----------  -----------  ---------  --------
                                                                           
Product revenues                                  $   54,456   $    68,501  $(14,045)   (20.5%)
Service revenues                                      20,997        20,868       129       0.6%
                                                  -----------  -----------  ---------  --------
      Total sales                                     75,453        89,369   (13,916)   (15.6%)

Product cost of sales                                 25,668        31,141    (5,473)   (17.6%)
Service cost of sales                                 13,362        13,662      (300)    (2.2%)
                                                  -----------  -----------  ---------  --------
      Total cost of sales                             39,030        44,803    (5,773)   (12.9%)
                                                  -----------  -----------  ---------  --------

Product gross margin                                  28,788        37,360    (8,572)   (22.9%)
Service gross margin                                   7,635         7,206       429       6.0%
                                                  -----------  -----------  ---------  --------
      Total gross margin                              36,423        44,566    (8,143)   (18.3%)

Operating expenses:
  Sales and marketing                                 18,081        16,984     1,097       6.5%
  Research and development                            18,775        15,291     3,484      22.8%
  General and administrative                           9,393         8,612       781       9.1%
  Restructuring charge                                 1,603             -     1,603     NM (1)
                                                  -----------  -----------  ---------  --------
      Total operating expenses                        47,852        40,887     6,965      17.0%
                                                  -----------  -----------  ---------  --------

Operating income (loss)                              (11,429)        3,679   (15,108)  (410.7%)

Recovery (loss) of minority investment               (12,951)            -   (12,951)    NM (1)
Other income (expense) - net                             417           704      (287)   (40.8%)
                                                  -----------  -----------  ---------  --------

Income (loss) before provision for income taxes      (23,963)        4,383   (28,346)  (646.7%)

Provision for income taxes                               589             -       589     NM (1)
                                                  -----------  -----------  ---------  --------

Net income (loss)                                 $  (24,552)  $     4,383  $(28,935)  (660.2%)
                                                  ===========  ===========  =========  ========

  (1) NM denotes percentage is not meaningful


     Product  Sales.  Total  product  sales  for  fiscal  year  2003  were $54.5
million,  a  decrease  of  $14.0  million  or 20.5% from fiscal year 2002.  This
decrease  resulted  in  part from VOD product sales decreasing $11.9 million, or
25.3%,  to  $35.0  million in fiscal year 2003 from $46.9 million in fiscal year
2002.  The decrease in VOD product sales was due primarily to increased scrutiny
by  a  majority  of  our customers of their capital expenditures in an effort to
attain  positive  free  cash  flow  combined  with  certain  competitive pricing
pressures.  In  addition,  Comcast's  initial  VOD deployment plan did not favor
Concurrent  based  on  some  initial  geographic  and  operational  priorities
established  by Comcast.  During fiscal year 2003, VOD product purchases by each
of  four  North  American  cable  companies  accounted  for more than 10% of VOD
product revenue and accounted for 82.3% of VOD product revenue in the aggregate.

     Sales  of ISD products decreased $2.2 million, or 10.1% to $19.4 million in
fiscal  year  2003  from $21.6 million in fiscal year 2002.  The decrease in ISD
product sales is due in part to a nonrecurring sale to an Australian customer in
fiscal  year  2002,  unfavorable  economic  factors  in  Europe,  Asia,  and
domestically,  and  a  longer  than  expected  sales  cycle  domestically  and
internationally, partially offset in the domestic market by an increase in sales
to  one  specific  customer, as compared to fiscal year 2002.  Sales to a single
customer  accounted  for  approximately 51.0% of ISD product sales during fiscal
year  2003  compared  to  36.1%  in  fiscal  year  2002.


                                       35

     Service  Revenue.  Service  revenue  increased slightly to $21.0 million in
fiscal year 2003 from $20.9 million in fiscal year 2002. The increase in service
revenue  is due primarily to an increase in VOD service revenue of $2.4 million,
or  232.0%, to $3.5 million in fiscal year 2003 from $1.1 million in fiscal year
2002.  The  VOD division continued to recognize deferred maintenance revenue and
expand  its  VOD  customer  base  requiring  additional  installation, training,
technical  support,  and  hardware and software maintenance services. Offsetting
this  increase  was a decrease in ISD service revenue of $2.3 million, or 11.8%,
due  to  the cancellation of maintenance contracts as machines were removed from
service  and  from customers purchasing our new products that are less expensive
to  maintain.

     Product  Gross Margin.  The product gross margin decreased $8.6 million, or
22.9%  to  $28.8  million  in fiscal year 2003 from $37.4 million in fiscal year
2002.  Product  gross margin as a percent of product sales decreased to 52.9% in
fiscal  year  2003  from  54.5%  in fiscal year 2002.  VOD product gross margins
decreased to 49.1% for fiscal year 2003 from 51.9% for fiscal year 2002 due to a
less  favorable  product  mix  and certain costs being spread over lower product
sales  volumes,  partially  offset  by efficiencies in the Media Hawk 3000 video
server.  The  gross  margin on sales of ISD products decreased slightly to 59.7%
as a percent of product sales in fiscal year 2003 from 60.3% in fiscal year 2002
due  primarily to strong margins on higher software product sales in fiscal year
2002,  partially  offset  by a favorable product mix on hardware products during
the  first  nine  months  of  fiscal  year  2003.

     Service  Gross  Margin.  The  gross  margin on service sales increased $0.4
million,  or  6.0%,  to $7.6 million, or 36.4% of service revenue in fiscal year
2003  from  $7.2  million, or 34.5% of service revenue in fiscal year 2002.  The
increase  in service gross margins is due to an increase in VOD service revenue,
bringing  VOD  service  margins  to  16.0%  in fiscal year 2003 as compared to a
negative  margin  of 95.5% in fiscal year 2002. VOD service margins increased as
the  VOD division continued to recognize deferred maintenance revenue and expand
its  customer  base  requiring  additional  installation,  training,  technical
support, and software and maintenance services, at a faster rate than the growth
of  the costs to support such services.  The increase in VOD service margins was
partially  offset  by  a decrease in ISD service margins to 40.5% in fiscal year
2003  from 41.5% in fiscal year 2002.  The decrease in ISD service gross margins
is  due  to  the inability to reduce fixed costs at the same rate as revenue has
decreased.  The  decrease  in  ISD  service  revenue  is  due  to  a  decline in
contractual obligations resulting from the cancellation of maintenance contracts
as  machines  were  removed  from  service and from customers purchasing our new
products  that  are  less  expensive  to  maintain.

     Sales  and  Marketing.  Sales and marketing expenses increased as a percent
of  sales  to 24.0% for fiscal year 2003 from 19.0% for fiscal year 2002.  These
expenses  increased  $1.1 million, or 6.5%, to $18.1 million in fiscal year 2003
from  $17.0  million  in  fiscal  year 2002. The increase in sales and marketing
expenses  are due to an increase of $0.5 million and $0.6 million in VOD and ISD
sales  and  marketing  expenses,  respectively.  The  increase  in VOD sales and
marketing  expense  is primarily due to an increase of $0.6 million in sales and
marketing  personnel  costs and an increase of $0.3 million in severance expense
not  associated  with  the restructuring, partially offset by a decrease of $0.2
million  in  incentive  based  compensation due to lower sales volume in the VOD
division  in  fiscal  year 2003.  The increase in sales and marketing expense of
$0.6  million  in  the Integrated Solutions Division was primarily due to a $0.7
million increase in sales and marketing personnel costs, a $0.1 million increase
in severance expense not associated with the restructuring and the addition of a
new  salesperson.  The increase in ISD sales and marketing expense was partially
offset  by  a  decrease  in  incentive based compensation of $0.4 million due to
lower  sales  volume  in  the Integrated Solutions Division in fiscal year 2003.

     Research and Development.  Research and development expenses increased as a
percent  of  sales  to 24.9% in fiscal year 2003 from 17.1% in fiscal year 2002.
These expenses increased $3.5 million, or 22.8%, to $18.8 million in fiscal year
2003  from  $15.3  million  in  fiscal  year 2002.  The increase in research and
development  of $3.5 million in fiscal year 2003 was attributable to an increase
in  VOD  research  and development of $3.6 million, offset by a decrease of $0.1
million  in  ISD research and development expenses. The $3.6 million increase in
VOD  research  and  development  resulted  primarily  from  the  addition of new
development  staff  and  utilization  of  outside  consultants  to  focus on new
application  software  development and customer specific integration activities.
The addition of the development staff and use of outside consultants resulted in
an  increase of $1.8 million and $0.8 million, respectively.  In addition, there
was  an  increase  of  $0.2  million  in  Acadia  and  Creative  Edge  product
certification  costs,  an  additional  $0.3 million of depreciation expense from
purchases  of  new  testing and quality assurance equipment, an increase of $0.1
million  in  rent expense while temporarily occupying two development facilities
as  a  result of moving our U.K. office, and a $0.2 million increase as a result
of foreign currency exchange fluctuations.  Research and development expense for
the  Integrated  Solutions  Division decreased slightly by $0.1 million due to a
decrease  in  incentive  based  compensation.


                                       36

     General  and Administrative.  General and administrative expenses increased
as  a  percent  of  sales  to 12.4% in fiscal year 2003 from 9.7% in fiscal year
2002.  These expenses increased $0.8 million, or 9.1%, to $9.4 million in fiscal
year 2003 from $8.6 million in fiscal year 2002, primarily due to a $0.8 million
increase  in  salaries and benefits as we hired a new VOD division president and
added  personnel to our legal and investor relations departments, a $0.5 million
increase  related  to  corporate insurance costs, an increase of $0.3 million in
accounting  and  legal fees, and an increase in travel expenses of $0.1 million,
partially  offset  by a decrease in incentive based compensation of $0.6 million
and  a  decrease  of  bad  debt expense of $0.4 million as compared to the prior
fiscal  year.

     Restructuring  Charge.  During  the fourth quarter of fiscal year 2003, the
Board  of  Directors  approved  a  Restructuring  Plan.  The  Restructuring Plan
includes  certain initiatives designed to realign our resources to focus on more
strategic  and  immediate  growth  opportunities and to align our cost structure
with  our  revenue projections. The decision to implement the Restructuring Plan
was  due  to  certain  economic  and  geographic circumstances in the Integrated
Solutions  and  VOD  divisions  and  the  state  of  the overall global economic
environment.  As  part  of  the  Restructuring  Plan, the following actions were
initiated, resulting in a total restructuring charge of $1.6 million recorded in
the  fourth  quarter  of  fiscal  year  2003:

     -    We  terminated  33 employees, or 7% of our current global workforce in
          both  our  Integrated  Solutions  and  VOD divisions, and as a result,
          recorded  a  charge  of  $1.1  million  related to severance and other
          employee  termination  costs.
     -    We  reduced office space in certain international facilities in France
          and  Japan,  and  as  a  result, recorded a charge of $0.3 million for
          estimated  lease  cancellation  costs,  write-off  of  leasehold
          improvements  and  facility  restoration  costs,  all net of estimated
          sub-lease  rental  income.
     -    We also recorded charges for other restructuring costs of $0.2 million
          related  to  the  write-off  of certain assets that were impaired as a
          result  of  the  restructuring  initiatives.

     This  Restructuring  Plan was accounted for and recorded in accordance with
SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities"
("SFAS 146"), and SFAS No. 144, "Accounting for the Impairment of or Disposal of
Long-Lived  Assets",  and other related interpretative guidance.  We adopted the
provisions  of  SFAS  146,  which  is effective for transactions initiated after
December  31,  2002.

     Recovery (Loss) of Minority Investment.  In fiscal year 2003, we recorded a
$13.0  million  impairment  charge due to an other-than-temporary decline in the
market  value  of  our  investment  in Thirdspace, which included a $6.1 million
charge  for the write-off of two $3 million notes receivable and related accrued
interest.   The  impairment of the investment and write-off of the related notes
receivable  and  accrued  interest  was  based  upon  Thirdspace's deteriorating
financial condition and actual performance relative to expected performance, the
status of Thirdspace's capital raising initiatives, the market conditions of the
telecommunications  sector,  the uncertainty of the collectibility of the notes,
the state of the overall economy and the reduced market value of Thirdspace.  In
May  2003,  Thirdspace  sold  the majority of its assets to a third party.  As a
result  of  the  sale of these certain assets, we received $471,000 in proceeds,
net  of  legal costs of $75,000, and an additional $275,000 was placed in escrow
for our benefit, pending the resolution of certain outstanding items.  In return
for  these  proceeds,  we relinquished our security interest in the intellectual
assets  of  Thirdspace; however, we still retain a secured interest in all other
assets  retained  by Thirdspace.    The net proceeds received at the end of June
30,  2003 of $471,000 were recorded as a reduction to the impairment loss, which
was  recorded  in  the line item "Recovery (loss) on minority investment" in the
Consolidated  Statements  of Operations.  The value of the equity investment and
notes  receivable  and  accrued  interest  were  reduced to zero as of the third
quarter of fiscal year 2003 and remain at zero on the June 30, 2003 Consolidated
Balance  Sheets.

     Interest Income.  Interest income decreased $0.2 million to $0.6 million in
fiscal  year  2003  from $0.8 million in fiscal year 2002 primarily due to lower
average  daily  interest  rates  than  the  prior  year.

     Income  Taxes.  We recorded income tax expense for our domestic and foreign
subsidiaries  of  $589,000  in fiscal year 2003, of which approximately $390,000
relates  to  a  negotiated settlement with the Greek Tax Authority relating to a
1993  through  1995  audit  of  our  former  Greek subsidiary, which was sold in
December  1995.  The  remaining  $199,000  tax  expense  is related primarily to
foreign  withholding  taxes and income earned in foreign locations, which cannot
be  offset  by  net  operating  loss  carryforwards.  There  was  no  income tax
provision  recorded  in fiscal year 2002 on pretax income of $4.4 million due to
the  utilization  of  previously unrecognized tax net operating loss carryovers.


                                       37

     Net  Income (Loss).  The net loss for fiscal year 2003 was $24.6 million or
$0.40  per  basic  and  diluted  share compared to net income of $4.4 million or
$0.07  per  basic  and  diluted  share  in  fiscal  year  2002.

LIQUIDITY  AND  CAPITAL  RESOURCES

     Our  liquidity  is  dependent  on  many  factors,  including  sales volume,
operating  profit  and  the  efficiency  of  asset use and turnover.  Our future
liquidity  will  be  affected  by,  among  other  things:

     -    revenue  growth from VOD systems and the pace at which cable companies
          implement  VOD  technology;
     -    the  actual  versus anticipated decline in revenue from maintenance of
          ISD  proprietary  systems;
     -    revenues  from  ISD  systems;
     -    ongoing  cost  control  actions  and  expenses, including for example,
          research  and  development  and  capital  expenditures;
     -    the  margins  on  our  VOD  and  ISD  businesses;
     -    our  ability  to  raise  additional  capital,  if  necessary;
     -    our  ability  to  obtain  bank  financing,  if  necessary;
     -    timing  of  product  shipments  which  occur primarily during the last
          month  of  the  quarter;
     -    the  percentage  of sales derived from outside the United States where
          there  are  generally  longer  accounts  receivable collection cycles;
     -    the  number  of  countries  in  which  we  operate,  which may require
          maintenance  of  minimum  cash  levels in each country and, in certain
          cases,  may  restrict  the  repatriation of cash, such as cash held on
          deposit  to  secure  office  leases;  and
     -    the  success  of  the fourth generation VOD platform and our ISD Linux
          products.

     Uses  and  Sources  of  Cash

     We  used  $2.4 million of cash from operating activities during fiscal year
2004  compared  to providing cash of $7.1 million and $5.8 million during fiscal
years  2003  and  2002,  respectively.  The decrease in cash from operations was
primarily  due  to  net  operating  losses  generated  by  both of our operating
divisions  in  fiscal year 2004.  The increase in operating cash flows in fiscal
years  2003  and 2002 was primarily due to favorable changes in working capital,
specifically  accounts  receivable in 2003, and due to overall operating profits
generated  in  fiscal  year 2002.  We have accumulated $4.7 million in cash from
operations  over  the  last  eight  quarters;  however,  until  our  VOD revenue
increases  and  stabilizes,  it is likely that we will continue to use cash from
operating  activities.

     We  invested  $4.9  million  in property, plant and equipment during fiscal
year  2004  compared to $5.6 million during fiscal year 2003 and $4.5 million in
fiscal  year  2002.  Capital  additions  during fiscal years 2004, 2003 and 2002
relate  primarily  to  product  development and testing equipment, demonstration
equipment  and equipment loans to our customers for our VOD division.  We expect
a  similar  mix  and cost of capital during the upcoming year, as we continue to
focus  on  further  development  of  our  VOD  technology.

     We  received  an  additional $3.1 million from the continued liquidation of
Thirdspace during fiscal year 2004, compared to the $471,000 of initial proceeds
received  from  the  liquidation  in fiscal year 2003.  These receipts represent
partial  recoveries  of  the  previously  impaired  investment  in and long-term
receivables  due  from  Thirdspace.  In  fiscal  years  2002  and 2003 we loaned
Thirdspace  an  aggregate  of  $6.0  million in exchange for two long term-notes
receivable  and  invested $4.0 million in cash in Thirdspace stock (see Note 3).
We  do  not  anticipate  any further cash proceeds related to the liquidation of
Thirdspace's  remaining  assets.

     We  received $1.2 million, $0.6 million, and $3.5 million from the issuance
of  common  stock  to employees and directors who exercised stock options during
fiscal  years  2004, 2003 and 2002, respectively.  In addition, we also received
$24.0  million in net proceeds from a private placement of 5.4 million shares of
common  stock  on  July  19,  2001.

     At  June  30,  2004,  we  had  working  capital of $26.4 million and had no
material  commitments  for  capital  expenditures compared to working capital of
$30.2  million  and  $43.5  million at June 30, 2003 and 2002, respectively.  We
believe  that  the  existing  cash  balances  will  be  sufficient  to  meet the
anticipated working capital and capital expenditure requirements for the next 12
months;  however,  until  our VOD revenue increases and stabilizes, it is likely
that  we  will  continue  to  use  substantial  cash  from operating activities.


                                       38

CONTRACTUAL  OBLIGATIONS  AND  COMMERCIAL  COMMITMENTS

     Our  only  significant  contractual  obligations  and commitments relate to
certain  operating leases for sales, service and manufacturing facilities in the
United  States, Europe and Asia.  The following table summarizes our significant
contractual  obligations  and  commitments:



                                      PAYMENTS DUE BY FISCAL YEAR
                           ----------------------------------------------------
                                        (DOLLARS IN THOUSANDS)
CONTRACTUAL OBLIGATIONS     TOTAL    2005   2006-2007   2008-2009   THEREAFTER
- ----------------------------------  ------  ----------  ----------  -----------
                                                     
OPERATING LEASES           $10,492  $2,702  $    4,585  $    2,474  $       731
CAPITAL LEASE OBLIGATIONS       51      51           -           -            -
                           -------  ------  ----------  ----------  -----------

TOTAL                      $10,543  $2,753  $    4,585  $    2,474  $       731
                           =======  ======  ==========  ==========  ===========



CAUTIONARY  STATEMENTS  REGARDING  FORWARD-LOOKING  STATEMENTS

     Certain  statements  made  or incorporated by reference in this release may
constitute  "forward-looking  statements"  within  the  meaning  of  the federal
securities  laws.  When  used  or incorporated by reference in this release, the
words "believes," "expects," "estimates," "anticipates," and similar expressions
are intended to identify forward-looking statements. Statements regarding future
events and developments and our future performance, as well as our expectations,
beliefs,  plans,  estimates,  or  projections  relating  to  the  future,  are
forward-looking statements within the meaning of these laws. All forward-looking
statements  are  subject  to  certain  risks  and uncertainties that could cause
actual  events  to  differ  materially  from  those  projected.  The  risks  and
uncertainties  which  could  affect  our  financial  condition  or  results  of
operations  include,  without  limitation:  our  ability  to  keep our customers
satisfied;  availability  of video-on-demand content; delays or cancellations of
customer  orders;  changes  in  product  demand;  economic  conditions;  various
inventory  risks  due to changes in market conditions; uncertainties relating to
the  development  and ownership of intellectual property; uncertainties relating
to  our ability and the ability of other companies to enforce their intellectual
property  rights;  the  pricing  and  availability  of  equipment, materials and
inventories;  the  limited operating history of our video-on-demand segment; the
concentration  of our customers; failure to effectively manage growth; delays in
testing  and  introductions  of  new products;  rapid technology changes; demand
shifts  from  high-priced,  proprietary  real-time  systems  to low-priced, open
server  systems;  system  errors  or  failures;  reliance on a limited number of
suppliers;  uncertainties  associated  with  international  business activities,
including foreign regulations, trade controls, taxes, and currency fluctuations;
the  highly  competitive  environment  in which we operate and predatory pricing
pressures;  failure  to effectively service the installed base; the entry of new
well-capitalized  competitors  into  our markets; the success of new products in
both  the  VOD and ISD divisions; the success of our new initiative to penetrate
opportunities  with  the  U.S. government; the availability of Linux software in
light  of  issues  raised  by  SCO group; capital spending patterns by a limited
customer  base;  and contract obligations that could impact revenue recognition.


ITEM  7A.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURE  ABOUT  MARKET  RISK

     We  are  exposed  to market risk from changes in interest rates and foreign
currency  exchange rates.  We are exposed to the impact of interest rate changes
on  our  short-term  cash  investments,  which  are  backed  by  U.S. government
obligations,  and  other investments in respect of institutions with the highest
credit  ratings,  all  of  which have maturities of three months or less.  These
short-term  investments  carry  a degree of interest rate risk.  We believe that
the  impact of a 10% increase or decline in interest rates would not be material
to  our  investment  income.

     We  conduct  business  in the United States and around the world.  Our most
significant foreign currency transaction exposure relates to the United Kingdom,
those  Western  European  countries  that  use  the  Euro  as a common currency,
Australia,  and  Japan.  We  do not hedge against fluctuations in exchange rates
and  believe  that  a hypothetical 10% upward or downward fluctuation in foreign
currency  exchange  rates  relative to the United States dollar would not have a
material  impact  on  future  earnings,  fair  values,  or  cash  flows.


                                       39

ITEM  8.  FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

     The  following consolidated financial statements and supplementary data are
included  herein.



                                                                                  PAGE
                                                                                  ----
                                                                               
Report of Independent Registered Public Accounting Firm                             46

Consolidated Balance Sheets as of June 30, 2004 and 2003                            47

Consolidated Statements of Operations for each of the three years                   48
in the period ended June 30, 2004

Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)     49
for each of the three years in the period ended June 30, 2004

Consolidated Statements of Cash Flows for each of the three years in the period     50
ended June 30, 2004

Notes to Consolidated Financial Statements                                          51


ITEM  9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING AND
FINANCIAL  DISCLOSURE

     Not  applicable.


ITEM 9A. CONTROLS AND PROCEDURES

     As  required by Securities and Exchange Commission rules, we have evaluated
the  effectiveness  of  the  design and operation of our disclosure controls and
procedures  as of the end of the period covered by this report.  This evaluation
was  carried  out  under  the  supervision  and  with  the  participation of our
management,  including  our  principal executive officer and principal financial
officer.  Based  on  this  evaluation,  these  officers  have concluded that the
design  and  operation  of our disclosure controls and procedures are effective.
There  were  no  significant  changes to our internal controls during the period
covered by this annual report that materially affected, or are reasonably likely
to  materially  affect,  our  internal  controls  over  financial  reporting.

     Disclosure  controls  and  procedures are our controls and other procedures
designed  to  ensure  that  information  required  to  be disclosed by us in the
reports  that  we file or submit under the Exchange Act are recorded, processed,
summarized and reported, within the time periods specified in the Securities and
Exchange  Commission's  rules  and  forms.  Disclosure  controls  and procedures
include,  without  limitation,  controls  and procedures designed to ensure that
information required to be disclosed by us in the reports that we file under the
Exchange  Act  are accumulated and communicated to our management, including our
principal  executive officer and principal financial officer, as appropriate, to
allow  timely  decisions  regarding  required  disclosure.


ITEM 9B. OTHER INFORMATION

     None


                                       40

                                    PART III


ITEM  10.  DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

     Information  regarding  the  Registrant's  executive officers is located in
Item  X  of  this  Form  10-K.

     The  Registrant  hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Election  of  Directors"  in  the
Registrant's Proxy Statement to be used in connection with its Annual Meeting of
Stockholders  to  be  held  on  October  20,  2004  ("Registrant's  2004  Proxy
Statement").

     The  Registrant  hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Section 16(a) Beneficial Ownership
Reporting  Compliance"  in  the  Registrant's  2004  Proxy  Statement.

     The  Registrant  hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Election  of Directors - Corporate
Governance  and  Committees of the Board of Directors - Audit Committees" in the
Registrant's  2004  Proxy  Statement.


ITEM  11.  EXECUTIVE  COMPENSATION

     The  Registrant  hereby incorporates by reference in this Form 10-K certain
information  contained  under  the  caption  "Executive  Compensation"  in  the
Registrant's  2004  Proxy  Statement.


ITEM  12.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT

     The  Registrant  hereby incorporates by reference in this Form 10-K certain
information  contained  under the captions "Common Stock Ownership of Management
and  Certain  Beneficial  Owners"  and "Equity Compensation Plan Information" in
Registrant's  2004  Proxy  Statement.

     The  Registrant  knows of no contractual arrangements, including any pledge
by  any  person of securities of the Registrant, the operation of which may at a
subsequent  date  result  in  a  change  in  control  of  the  Registrant.


ITEM  13.  CERTAIN  RELATIONSHIPS  AND  RELATED  PARTY  TRANSACTIONS

     None.


ITEM  14.  PRINCIPAL  ACCOUNTANT  FEES  AND  SERVICES

     The  registrant  hereby incorporates by reference in this Form 10-K certain
information  under  the  caption "Audit Fees and All Other Fees" in Registrant's
2004  Proxy  Statement.


                                       41

                                     PART IV


ITEM  15.  EXHIBITS,  FINANCIAL  STATEMENT  SCHEDULES,  AND  REPORTS ON FORM 8-K

(a)  (1)  Financial  Statements  Filed  As  Part  Of  This  Report:

          Report  of  Independent  Registered  Public  Accounting  Firm

          Consolidated  Balance  Sheets  as  of  June  30,  2004  and  2003

          Consolidated  Statements  of Operations for each of the three years in
          the  period  ended  June  30,  2004

          Consolidated  Statements  of  Stockholders'  Equity  and Comprehensive
          Income (Loss) for each of the three years in the period ended June 30,
          2004

          Consolidated  Statements  of Cash Flows for each of the three years in
          the  period  ended  June  30,  2004

          Notes  to  Consolidated  Financial  Statements

     (2)  Financial  Statement  Schedules

          Schedule  II  Valuation  and  Qualifying  Accounts

          All  other  financial  statements  and  schedules not listed have been
          omitted since the required information is included in the Consolidated
          Financial  Statements  or  the  Notes  thereto,  or is not applicable,
          material  or  required.

     (3)  Exhibits

EXHIBIT             DESCRIPTION OF DOCUMENT

(a)       Exhibits:

3.1       --Restated  Certificate  of  Incorporation  of  the  Registrant
          (incorporated  by reference to the Registrant's Registration Statement
          on  Form  S-2  (No.  33-62440)).

3.2       --Amended  and  Restated  Bylaws  of  the  Registrant (incorporated by
          reference  to  the  Registrant's Quarterly Report on Form 10-Q for the
          period  ended  March  31,  2003).

3.3       --Certificate  of  Correction to Restated Certificate of Incorporation
          of  the  Registrant  (incorporated  by  reference  to the Registrant's
          Annual  Report  on Form 10-K for the fiscal year ended June 30, 2002).

3.4       --Amended  Certificate  of  Designations  of  Series  A  Participating
          Cumulative  Preferred  Stock  (incorporated  by  reference to the Form
          8-A/A,  dated  August  9,  2002).

3.5       --Amendment  to  Amended  Certificate  of  Designations  of  Series  A
          Participating Cumulative Preferred Stock (incorporated by reference to
          the  Form  8-A/A,  dated  August  9,  2002).

4.1       --Form  of  Common Stock Certificate (incorporated by reference to the
          Registrant's  Quarterly Report on Form 10-Q for the period ended March
          31,  2003).

4.2       --Form  of  Rights  Certificate  (incorporated  by  reference  to  the
          Registrant's  Current  Report on Form 8-K/A filed on August 12, 2002).

4.3       --Amended  and  Restated  Rights  Agreement dated as of August 7, 2002
          between the Registrant and American Stock Transfer & Trust Company, as
          Rights  Agent  (incorporated  by reference to the Registrant's Current
          Report  on  Form  8-K/A  filed  on  August  12,  2002).


                                       42

4.4       --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  March  29,  2001  issued  to  Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.5       --Warrant  to  purchase 4,431 shares of common stock of the Registrant
          dated  October  9,  2001  issued  to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.6       --Warrant to purchase 261,164 shares of common stock of the Registrant
          dated  April  1, 2002 issued to Scientific-Atlanta, Inc. (incorporated
          by  reference  to  the Registrant's Annual Report on Form 10-K for the
          fiscal  year  ended  June  30,  2002).

4.7       --Warrant  to purchase 52,511 shares of common stock of the Registrant
          dated  January  15,  2002  issued to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.8       --Warrant  to  purchase 1,502 shares of common stock of the Registrant
          dated  August  10,  2002  issued  to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.9*      --Warrant  to purchase 14,355 shares of common stock of the Registrant
          dated  March  22,  2024  issued  to  Comcast Concurrent Holdings, Inc.

4.10*     --Warrant  to  purchase 5,261 shares of common stock of the Registrant
          dated  March  22,  2004  issued  to  Comcast Concurrent Holdings, Inc.

4.11*     --Warrant  to purchase 27,332 shares of common stock of the Registrant
          dated  March  22,  2004  issued  to  Comcast Concurrent Holdings, inc.

4.12*     --Warrant to purchase 6 shares of common stock of the Registrant dated
          March  22,  2004  issued  to  Comcast  Concurrent  Holdings,  Inc.

4.13*     --Warrant  to purchase 63,145 shares of common stock of the Registrant
          dated  June  4,  2004  issued  to  Comcast  Concurrent  Holdings, Inc.

4.14*     --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  June  4,  2004  issued  to  Comcast  Concurrent  Holdings, Inc.

10.1      --1991  Restated Stock Option Plan (as amended as of October 26, 2000)
          (incorporated  by  reference  Exhibit  A  to  the  Registrant's  Proxy
          Statement  dated  September  18,  2000).

10.2      --Richard  Rifenburgh  Non-Qualified  Stock  Option Plan and Agreement
          (incorporated  by reference to the Registrant's Registration Statement
          on  Form  S-8  (No.  333-82686)).

10.3      --Concurrent Computer Corporation 2001 Stock Option Plan (incorporated
          by  reference  to  Annex  II to the Registrant's Proxy Statement dated
          September  19,  2001).

10.4      --Form  of Incentive Stock Option Agreement between the Registrant and
          its  executive officers (incorporated by reference to the Registrant's
          Registration  Statement  on  Form  S-1.  (No.  33-45871)).

10.5      --Form  of Non-Qualified Stock Option Agreement between the Registrant
          and  its  executive  officers  (incorporated  by  reference  to  the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  1997).

10.6      --Amended  and  Restated Employment Agreement dated as of November 15,
          1999  between  the Registrant and Steve G. Nussrallah (incorporated by
          reference  to  the  Registrant's Quarterly Report on Form 10-Q for the
          fiscal  quarter  ended  December  31,  1999).

10.7      --Employment  Agreement  dated  as  of  October  28,  1999 between the
          Registrant  and  Steven  R.  Norton  (incorporated by reference to the
          Registrant's  Quarterly  Report  on  Form  10-Q for the fiscal quarter
          ended  December  31,  1999).


                                       43

10.8      --Employment  Agreement  dated  as  of  July  10,  2000  between  the
          Registrant  and  Jack A. Bryant, III (incorporated by reference to the
          Registrant's  Annual  Report  on Form 10-K/A for the fiscal year ended
          June  30,  2000).

10.9      --Employment  Agreement  dated  as  of  November  26, 2001 between the
          Registrant  and  Kirk  Somers  (incorporated  by  reference  to  the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2002).

10.10     --Employment  Agreement  dated  as  of  June  17,  2002  between  the
          Registrant  and  Steve  Necessary  (incorporated  by  reference to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2002).

10.11*    --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  T.  Gary  Trimm.

10.12*    --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  Warren  Neuburger.

10.13     --Video-On-Demand  Purchase  Agreement,  dated  March 29, 2001, by and
          between  Concurrent  Computer  Corporation  and  Comcast  Cable
          Communications  of  Pennsylvania,  Inc.  (portions of the exhibit have
          been  omitted  pursuant  to  a  request  for  confidential  treatment)
          (incorporated  by  reference  to  the Registrant's Quarterly Report on
          Form  10-Q  for  the  fiscal  quarter  ended  March  31,  2001).

14.1      --  Code  of  Ethics  for  Senior  Executives  &  Financial  Officers
          (incorporated  by  reference to the Registrant's Proxy for fiscal year
          ended  June  30,  2003).

21.1*     --List of Subsidiaries.

23.1*     --Consent of Deloitte & Touche LLP.

31.1*     --Certification of Chief Executive Officer, pursuant to Section 302 of
          the  Sarbanes-Oxley  Act  of  2002.

31.2*     --Certification of Chief Financial Officer, pursuant to Section 302 of
          the  Sarbanes-Oxley  Act  of  2002.

32.1*     --Certification  of  Chief  Executive  Officer,  pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
          Act  of  2002.

32.2*     --Certification  of  Chief  Financial  Officer,  pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
          Act  of  2002.

          * Filed herewith.

(b)       Reports on Form 8-K.

     The  following  reports  on  Form  8-K  were  filed or furnished during the
quarter  ended  June  30,  2004:

     -    Current  Report  on  Form 8-K furnished on April 22, 2004, relating to
          results  of  operations  and  financial  condition  as  of and for the
          quarter  and  year  ended  March  31,  2004.
     -    Current  Report  on  Form  8-K filed on June 24, 2004, relating to the
          resignation  of  Jack  Bryant, President, CEO and board member and the
          corresponding  naming of T. Gary Trimm as president and CEO, effective
          July 19, 2004. In addition, this Current Report on Form 8-K relates to
          the  naming  of  Warren  Neuburger  as  president  of  the  Integrated
          Solutions  Division,  effective  June  24,  2004.


                                       44



                         CONCURRENT COMPUTER CORPORATION
                           ANNUAL REPORT ON FORM 10-K


                                     ITEM 8
                   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                            YEAR ENDED JUNE 30, 2004


                                       45

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


The Board of Directors and Stockholders of
Concurrent Computer Corporation:


     We  have audited the accompanying consolidated balance sheets of Concurrent
Computer  Corporation  and  subsidiaries  as  of June 30, 2004 and 2003, and the
related  consolidated  statements  of  operations,  stockholders'  equity  and
comprehensive  income  (loss)  and cash flows for each of the three years in the
period ended June 30, 2004.  Our audits also included the consolidated financial
statement schedule for each of the three years in the period ended June 30, 2004
listed  in  the Index at Item 15(a)(2).  These consolidated financial statements
and  the consolidated financial statement schedule are the responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
consolidated  financial  statements  and  the  consolidated  financial statement
schedule  based  on  our  audits.

     We  conducted our audits in accordance with standards of the Public Company
Accounting  Oversight  Board  (United  States).  Those standards require that we
plan  and  perform  the  audit  to obtain reasonable assurance about whether the
financial  statements  are  free  of  material  misstatement.  An audit includes
examining,  on  a test basis, evidence supporting the amounts and disclosures in
the  financial  statements.  An  audit  also  includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating  the  overall  financial statement presentation.  We believe that our
audits  provide  a  reasonable  basis  for  our  opinion.

     In  our  opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Concurrent Computer Corporation
and  subsidiaries  as  of  June  30,  2004  and  2003,  and the results of their
operations  and their cash flows for each of the three years in the period ended
June  30,  2004,  in conformity with accounting principles generally accepted in
the United States of America.  Also, in our opinion, such consolidated financial
statement  schedule  for  each  of  the three years in the period ended June 30,
2004, when considered in relation to the basic consolidated financial statements
taken as a whole, presents fairly, in all material respects, the information set
forth  therein.

     As discussed in Note 5 to the consolidated financial statements, Concurrent
Computer Corporation adopted the provisions of Statement of Financial Accounting
Standards  No.  146,  "Accounting  for  Costs  Associated  with Exit or Disposal
Activities,"  effective  December  1,  2002.


                                        /s/ Deloitte & Touche LLP


Atlanta,  Georgia
August  30,  2004


                                       46



                                          CONCURRENT COMPUTER CORPORATION
                                            CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


                                                                                                   JUNE 30,
                                                                                            ----------------------
                                                                                               2004        2003
                                                                                            ----------  ----------
                                                                                                  
                                              ASSETS
Current assets:
   Cash and cash equivalents                                                                $  27,928   $  30,697
   Accounts receivable, less allowance for doubtful accounts
      of $200 at June 30, 2004 and $868 at June 30, 2003                                       10,192      10,371
   Inventories                                                                                  9,617       7,174
   Deferred tax asset                                                                             517         998
   Prepaid expenses and other current assets                                                      861         879
                                                                                            ----------  ----------
      Total current assets                                                                     49,115      50,119

Property, plant and equipment - net                                                            11,569      11,862
Purchased developed computer software - net                                                     1,013       1,203
Goodwill - net                                                                                 10,744      10,744
Investment in minority owned company                                                              553         553
Deferred tax asset                                                                                  -       1,749
Other long-term assets - net                                                                    1,548       1,609
                                                                                            ----------  ----------
Total assets                                                                                $  74,542   $  77,839
                                                                                            ==========  ==========

                                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable and accrued expenses                                                    $  12,069   $  14,644
   Deferred revenue                                                                            10,668       5,295
                                                                                            ----------  ----------
      Total current liabilities                                                                22,737      19,939

Long-term liabilities:
   Deferred revenue                                                                             4,117       2,350
   Deferred tax liability                                                                         278       2,107
   Pension liability                                                                            1,372       9,617
   Other                                                                                          312         368
                                                                                            ----------  ----------
      Total liabilities                                                                        28,816      34,381

Stockholders' equity:
   Shares of series preferred stock, par value $.01; 25,000,000 authorized; none issued             -           -
   Shares of class A preferred stock, par value $100; 20,000 authorized; none issued                -           -
   Shares of Series A participating cumulative preferred stock, par value $0.01;
     300,000 authorized; none issued                                                                -           -
   Shares of common stock, par value $.01; 100,000,000 authorized;
     62,817,029 and 62,367,449 issued at June 30, 2004 and 2003, respectively                     628         623
   Capital in excess of par value                                                             174,338     174,396
   Accumulated deficit                                                                       (128,712)   (122,929)
   Treasury stock, at cost; 19,323 shares at June 30, 3004 and 840 shares at June 30, 2003        (42)        (58)
   Unearned compensation                                                                         (351)       (576)
   Accumulated other comprehensive loss                                                          (135)     (7,998)
                                                                                            ----------  ----------
      Total stockholders' equity                                                               45,726      43,458
                                                                                            ----------  ----------

Total liabilities and stockholders' equity                                                  $  74,542   $  77,839
                                                                                            ==========  ==========
<FN>
              The accompanying notes are an integral part of the consolidated financial statements.



                                       47



                         CONCURRENT COMPUTER CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                       YEAR ENDED JUNE 30,
                                                  -----------------------------
                                                    2004      2003       2002
                                                  --------  ---------  --------
                                                              
Revenues:
  Product sales:
    ISD systems                                   $17,568   $ 19,417   $21,601
    VOD systems                                    39,379     35,039    46,900
                                                  --------  ---------  --------
      Total product sales                          56,947     54,456    68,501
  Service:
    ISD systems                                    15,566     17,474    19,807
    VOD systems                                     6,722      3,523     1,061
                                                  --------  ---------  --------
      Total service sales                          22,288     20,997    20,868
                                                  --------  ---------  --------
      Total sales                                  79,235     75,453    89,369
Cost of sales:
  Product sales:
    ISD systems                                     7,228      7,817     8,586
    VOD systems                                    20,863     17,851    22,555
                                                  --------  ---------  --------
        Total product costs of sales               28,091     25,668    31,141
  Service:
    ISD systems                                     8,521     10,402    11,588
    VOD systems                                     3,901      2,960     2,074
                                                  --------  ---------  --------
      Total service costs of sales                 12,422     13,362    13,662
                                                  --------  ---------  --------
      Total cost of sales                          40,513     39,030    44,803
                                                  --------  ---------  --------

Gross margin                                       38,722     36,423    44,566

Operating expenses:
  Sales and marketing                              17,302     18,081    16,984
  Research and development                         20,000     18,775    15,291
  General and administrative                       10,071      9,393     8,612
  Restructuring charge                                  -      1,603         -
  Gain on liquidation of foreign subsidiary          (111)         -         -
                                                  --------  ---------  --------
      Total operating expenses                     47,262     47,852    40,887
                                                  --------  ---------  --------

Operating income (loss)                            (8,540)   (11,429)    3,679

Recovery (loss) of minority investment              3,103    (12,951)        -
Interest expense                                      (11)       (30)      (76)
Interest income                                       335        592       828
Other expense - net                                  (140)      (145)      (48)
                                                  --------  ---------  --------

Income (loss) before provision for income taxes    (5,253)   (23,963)    4,383

Provision for income taxes                            472        589         -
                                                  --------  ---------  --------

Net income (loss)                                 $(5,725)  $(24,552)  $ 4,383
                                                  ========  =========  ========

Basic and diluted net income (loss) per share     $ (0.09)  $  (0.40)  $  0.07
                                                  ========  =========  ========
<FN>
   The accompanying notes are an integral part of the consolidated financial
                                  statements.



                                       48



                                              CONCURRENT COMPUTER CORPORATION
                                         CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
                                          EQUITY AND COMPREHENSIVE INCOME (LOSS)
                                           (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                               FOR EACH OF THE THREE YEARS IN THE PERIOD ENDED JUNE 30, 2004

                                                 COMMON STOCK                                                ACCUMULATED
                                             ------------------  CAPITAL IN                                     OTHER
                                                          PAR     EXCESS OF   ACCUMULATED      UNEARNED     COMPREHENSIVE
                                               SHARES    VALUE    PAR VALUE     DEFICIT      COMPENSATION   INCOME (LOSS)
                                             ----------  ------  -----------  ------------  --------------  --------------
                                                                                          
Balance at June 30, 2001                     55,061,838  $  551  $   140,352    ($102,760)  $           -         ($4,802)
Sale of common stock under stock plans        1,103,694      10        3,537
Issuance of common stock related to
    private placement                         5,400,000      54       23,891
Issuance of common stock related to
    investment in minority owned company        291,461       3        2,984
Performance warrants                                                   2,165
Other comprehensive income (loss):
    Net income                                                                      4,383
    Foreign currency translation adjustment                                                                           513
    Minimum pension liability adjustment                                                                           (1,599)

      Total comprehensive income
                                             ----------  ------  -----------  ------------  --------------  --------------
Balance at June 30, 2002                     61,856,993     618      172,929      (98,377)              -          (5,888)
Sale of common stock under stock plans          226,988       2          548
Issuance of common stock related to
    investment in minority owned company                                 (17)
Issuance of restricted stock                    283,468       3          598                         (601)
Amortization of unearned compensation                                                                  25
Performance warrants                                                     338
Other comprehensive income (loss):
    Net loss                                                                      (24,552)
    Foreign currency translation adjustment                                                                           915
    Minimum pension liability adjustment                                                                           (3,025)

      Total comprehensive loss
                                             ----------  ------  -----------  ------------  --------------  --------------
Balance at June 30, 2003                     62,367,449     623      174,396     (122,929)           (576)         (7,998)
Sale of common stock under stock plans          505,581       5        1,179
Retirement of restricted stock                  (56,001)                (118)                         118
Amortization of unearned compensation                                                                 107
Performance warrants                                                  (1,119)
Acquisition of treasury stock
Disposition of treasury stock                                                         (58)
Other comprehensive income (loss):
    Net loss                                                                       (5,725)
    Foreign currency translation adjustment                                                                           487
    Minimum pension liability adjustment                                                                            7,376

      Total comprehensive income

                                             -----------------------------------------------------------------------------
Balance at June 30, 2004                     62,817,029  $  628  $   174,338    ($128,712)          ($351)          ($135)
                                             =============================================================================


                                              TREASURY STOCK
                                             -----------------
                                             SHARES     COST      TOTAL
                                             -------  --------  ---------
                                                       
Balance at June 30, 2001                        (840)    ($58)  $ 33,283
Sale of common stock under stock plans                             3,547
Issuance of common stock related to
    private placement                                             23,945
Issuance of common stock related to
    investment in minority owned company                           2,987
Performance warrants                                               2,165
Other comprehensive income (loss):
    Net income                                                     4,383
    Foreign currency translation adjustment                          513
    Minimum pension liability adjustment                          (1,599)
                                                                ---------
      Total comprehensive income                                   3,297

                                             -------  --------  ---------
Balance at June 30, 2002                        (840)     (58)    69,224
Sale of common stock under stock plans                               550
Issuance of common stock related to
    investment in minority owned company                             (17)
Issuance of restricted stock                                           -
Amortization of unearned compensation                                 25
Performance warrants                                                 338
Other comprehensive income (loss):
    Net loss                                                     (24,552)
    Foreign currency translation adjustment                          915
    Minimum pension liability adjustment                          (3,025)
                                                                ---------
      Total comprehensive loss                                   (26,662)

                                             -------  --------  ---------
Balance at June 30, 2003                        (840)     (58)    43,458
Sale of common stock under stock plans                             1,184
Retirement of restricted stock                                         -
Amortization of unearned compensation                                107
Performance warrants                                              (1,119)
Acquisition of treasury stock                (19,323)     (42)       (42)
Disposition of treasury stock                    840       58          -
Other comprehensive income (loss):
    Net loss                                                      (5,725)
    Foreign currency translation adjustment                          487
    Minimum pension liability adjustment                           7,376
                                                                ---------
      Total comprehensive income                                   2,138

                                             ----------------------------
Balance at June 30, 2004                     (19,323)    ($42)  $ 45,726
                                             ============================
<FN>
     The accompanying notes are an integral part of the consolidated financial statements.



                                       49



                              CONCURRENT COMPUTER CORPORATION
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (IN THOUSANDS)


                                                                 YEAR ENDED JUNE 30,
                                                           --------------------------------
                                                             2004        2003       2002
                                                           ---------  ----------  ---------
                                                                         
Cash flows provided by (used in) operating activities:
  Net income (loss)                                        $ (5,725)  $ (24,552)  $  4,383
  Adjustments to reconcile net income (loss) to net cash
    provided by (used in) operating activities:
    Loss (recovery) on minority investment                   (3,103)     12,951          -
    Accrual of (reversal of) non-cash warrants               (1,119)        338      2,165
    Pension settlement and curtailment                       (1,482)          -          -
    Depreciation and amortization                             5,404       4,824      5,008
    Provision for inventory reserves                            924         317        343
    Provision for (reversal of) bad debts                      (601)         28        484
    Amortization of stock compensation                          107          25          -
    Other non-cash expenses                                     502         (13)        35
    Decrease (increase) in assets:
        Accounts receivable, net                                780      13,495    (10,030)
        Inventories, net                                     (3,367)       (669)      (118)
        Prepaid expenses and other current assets, net           18           2       (821)
        Other long-term assets, net                            (149)     (1,624)       133
    Increase (decrease) in liabilities:
        Accounts payable and accrued expenses, net           (2,575)       (870)     1,585
        Short-term deferred revenue                           5,373       1,240        755
        Long-term liabilities, net                            2,627       1,607      1,836
                                                           ---------  ----------  ---------
Net cash provided by (used in) operating activities          (2,386)      7,099      5,758

Cash flows provided by (used in) investing activities:
  Net additions to property, plant and equipment             (4,876)     (5,595)    (4,522)
  Investment in minority owned company                            -           -     (4,827)
  Repayment of note receivable from
     minority owned company                                   3,103         471          -
  Note receivable from minority owned company                     -      (3,000)    (3,000)
                                                           ---------  ----------  ---------
Net cash used in investing activities                        (1,773)     (8,124)   (12,349)

Cash flows provided by (used in) financing activities:
  Purchase of treasury stock                                    (42)          -          -
  Net repayment of debt                                         (93)        (85)       (85)
  Proceeds from sale and issuance of common stock             1,184         550     27,492
                                                           ---------  ----------  ---------
Net cash provided by financing activities                     1,049         465     27,407

Effect of exchange rates on cash and cash equivalents           341         738        243
                                                           ---------  ----------  ---------

Increase (decrease) in cash and cash equivalents             (2,769)        178     21,059
Cash and cash equivalents - beginning of year                30,697      30,519      9,460
                                                           ---------  ----------  ---------
Cash and cash equivalents - end of year                    $ 27,928   $  30,697   $ 30,519
                                                           =========  ==========  =========

Cash paid during the period for:
  Interest                                                 $     14   $      20   $     49
                                                           =========  ==========  =========
  Income taxes (net of refunds)                            $    527   $     474   $    413
                                                           =========  ==========  =========

Non-cash investing/financing activities:
  Common stock issued for investment in minority
    owned company                                          $      -   $       -   $  3,000
                                                           =========  ==========  =========


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


                                       50

                         CONCURRENT COMPUTER CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   OVERVIEW  OF  THE  BUSINESS

     Concurrent  Computer  Corporation  ("Concurrent")  is a leading supplier of
high-performance  computer  systems,  software, and services and operates in two
divisions, the Video-On-Demand ("VOD") division, located in Duluth, Georgia, and
the  Integrated  Solutions  Division ("ISD"), located in Pompano Beach, Florida.

     Concurrent's  VOD  division provides VOD systems consisting of hardware and
software  as  well  as  integration  services,  primarily  to  residential cable
companies  that  have  upgraded  their  networks to support interactive, digital
services.

     Concurrent's  Integrated  Solutions  Division  provides  high-performance,
real-time  computer  systems  to  commercial and government customers for use in
applications  such  as  simulation  and  data  acquisition.

     Concurrent  provides  sales  and  support  from  offices  and  subsidiaries
throughout  North  America,  Europe,  Asia,  and  Australia.

2.   SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

   Principles  of  Consolidation

     The  consolidated  financial  statements include the accounts of Concurrent
and  all  wholly-owned  domestic  and  foreign  subsidiaries.  All  significant
intercompany  transactions  and  balances have been eliminated in consolidation.

   Foreign  Currency

     The  functional currency of all of Concurrent's foreign subsidiaries is the
applicable local currency.  The translation of the applicable foreign currencies
into U.S. dollars is performed for balance sheet accounts using current exchange
rates  in  effect at the balance sheet date and for revenue and expense accounts
using  average rates of exchange prevailing during the fiscal year.  Adjustments
resulting  from  the  translation  of  foreign currency financial statements are
accumulated  in  a  separate component of stockholders' equity.  Gains or losses
resulting  from  foreign  currency transactions are included in the Consolidated
Statements of Operations, except for those relating to intercompany transactions
of  a  long-term investment nature which are accumulated in a separate component
of  stockholders'  equity.

     Gains  (losses)  on foreign currency transactions of $8,000, ($27,000), and
($104,000)  for  the years ended June 30, 2004, 2003 and 2002, respectively, are
included  in "Other expense - net" in the Consolidated Statements of Operations.

   Cash  Equivalents

     Short-term  investments  with maturities of ninety days or less at the date
of  purchase  are  considered  cash equivalents.  Cash equivalents are stated at
cost  plus  accrued  interest,  which  approximates  market,  and represent cash
invested  in  U.S.  government  securities,  bank  certificates  of  deposit, or
commercial  paper.

   Inventories

     Inventories are stated at the lower of cost or market, with cost determined
on  the  first-in,  first-out basis.  Concurrent establishes excess and obsolete
inventory  reserves  based  upon  historical  and  anticipated  usage.

   Property,  Plant  and  Equipment

     Property,  plant and equipment are stated at acquired cost less accumulated
depreciation.  Depreciation  is  provided  on  a  straight-line  basis  over the
estimated  useful  lives  of  assets  ranging  from one to ten years.  Leasehold
improvements  are  amortized  over  the  shorter  of  the  useful  lives  of the
improvements or the terms of the related lease.  Gains and losses resulting from
the  disposition  of  property,  plant and equipment are included in operations.
Expenditures  for  repairs and maintenance are charged to operations as incurred
and  expenditures  for  major  renewals  and  betterments  are  capitalized.


                                       51

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Goodwill

     At  July  1,  2004  and  2003,  Concurrent's  annual  testing  day,  and in
accordance with the requirements under SFAS 142, Concurrent updated and reviewed
the  impairment  analysis  in conjunction with revised expected future operating
results  and  as  a  result,  there was no impairment charge necessary in either
period.  Subsequent  impairment  charges, if any, will be reflected in operating
income  in  the  Consolidated  Statements  of  Operations.

   Revenue  Recognition  and  Related  Matters

     VOD  and  ISD  system  revenues  are  recognized  based  on the guidance in
American Institute of Certified Public Accountants Statement of Position ("SOP")
97-2,  "Software  Revenue  Recognition" ("SOP 97-2") and related amendments, SOP
98-4,  "Deferral  of  the  Effective  Date  of a Provision of SOP 97-2, Software
Revenue  Recognition"  and SOP 98-9, "Modification of SOP 97-2, Software Revenue
Recognition,  With  Respect  to  Certain  Transactions".  Concurrent  recognizes
revenue  from  VOD  and  ISD  systems when persuasive evidence of an arrangement
exists,  the  system  has  been  shipped,  the  fee is fixed or determinable and
collectibility  of  the  fee  is probable.  Under multiple element arrangements,
Concurrent  allocates  revenue  to the various elements based on vendor-specific
objective  evidence  ("VSOE") of fair value.  Concurrent's VSOE of fair value is
determined  based on the price charged when the same element is sold separately.
If  evidence of fair value does not exist for all elements in a multiple element
arrangement, Concurrent recognizes revenue using the residual method.  Under the
residual  method, the fair value of the undelivered elements is deferred and the
remaining  portion  of  the  arrangement  is  recognized  as  revenue.

     In  certain  instances,  Concurrent's  customers  require  significant
customization  of  both  the  software and hardware products and, therefore, the
revenues  are  recognized  as  long term contracts in conformity with Accounting
Research  Bulletin  ("ARB")  No. 45, "Long Term Construction Type Contracts" and
SOP  81-1,  "Accounting  for  Performance  of  Construction-Type  and  Certain
Production-Type  Contracts."  For  long-term  contracts,  revenue  is recognized
using  the percentage-of-completion method of accounting based on costs incurred
on  the  project  compared  to  the  total costs expected to be incurred through
completion.

     Custom  engineering  and  integration  services performed by the Integrated
Solutions  Division  are  typically  completed within 90 days from receipt of an
order.  Revenues from these services are recognized upon completion and delivery
of  such  services  to  the  customer.

   Deferred  Revenue

     Deferred  revenue  consists  of  billings for maintenance contracts and for
products  that  are  pending  completion  of  the  revenue  recognition process.
Maintenance  revenue,  whether bundled with the product or priced separately, is
recognized  ratably  over  the  maintenance  period.  At June 30, 2004, deferred
revenue  includes  billings  to  certain  customers  who agreed to make progress
payments  for  systems  that  had  been  delivered but were awaiting testing and
acceptance.  For  these  systems,  revenue  will  be recognized on completion of
testing  and  acceptance.

   Capitalized  Software

     Concurrent  accounts for software development costs in accordance with SFAS
No.  86,  "Accounting  for the Costs of Computer Software to be Sold, Leased, or
Otherwise  Marketed"  ("SFAS  86").  Under  SFAS  86,  the costs associated with
software  development  are  required  to  be  capitalized  after  technological
feasibility  has  been  established.  Concurrent  ceases capitalization upon the
achievement  of  customer  availability.  Costs  incurred  by Concurrent between
technological  feasibility  and  the  point  at which the products are ready for
market  are  insignificant  and  as a result Concurrent has no internal software
development  costs  capitalized  at  June  30,  2004  and  2003.

     Concurrent  has  not  incurred costs related to the development of internal
use  software.


                                       52

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Research  and  Development

     Research and development expenditures are expensed as incurred.

   Basic  and  Diluted  Net  Income  (Loss)  per  Share

     Basic  net  income (loss) per share is computed in accordance with SFAS No.
128, "Earnings Per Share," by dividing net income (loss) by the weighted average
number of common shares outstanding during each year.  Diluted net income (loss)
per  share  is  computed  by  dividing net income (loss) by the weighted average
number  of  shares  including  dilutive  common  share  equivalents.  Under  the
treasury  stock method, incremental shares representing the number of additional
common  shares that would have been outstanding if the dilutive potential common
shares  had  been  issued  are  included  in  the  computation.  Common  share
equivalents  of  6,002,000, 6,131,000 and 4,247,000 for the years ended June 30,
2004,  2003, and 2002, respectively, were excluded from the calculation as their
effect  was  antidilutive.  The following table presents a reconciliation of the
numerators and denominators of basic and diluted income (loss) per share for the
periods  indicated:



                                                                      YEAR ENDED JUNE 30,
                                                                 -----------------------------
(DOLLARS AND SHARE DATA IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)    2004      2003       2002
                                                                 --------  ---------  --------
                                                                             
Basic and diluted EPS calculation:
     Net income (loss)                                           $(5,725)  $(24,552)  $  4,383
                                                                 ========  =========  ========

Basic weighted average number of shares outstanding               62,637     61,944     60,997
  Effect of dilutive securities:
     Employee stock options                                            -          -      2,028
     Warrants                                                          -          -      1,063
                                                                 --------  ---------  --------
Diluted weighted average number of shares outstanding             62,637     61,944     64,088
                                                                 ========  =========  ========

Basic EPS                                                        $ (0.09)  $  (0.40)  $   0.07
                                                                 ========  =========  ========

Diluted EPS                                                      $ (0.09)  $  (0.40)  $   0.07
                                                                 ========  =========  ========


   Impairment  of  Long-Lived  Assets

     On  July  1,  2002,  Concurrent  adopted  SFAS No. 144, "Accounting for the
Impairment  or Disposal of Long-Lived Assets" ("SFAS 144"), which superseded the
accounting  and  reporting  provisions  of  SFAS  No.  121,  "Accounting for the
Impairment  of  Long-Lived  Assets  and for Long-Lived Assets to Be Disposed Of"
("SFAS  121"),  and  APB  Opinion  No.  30,  "Reporting  the  Results  of
Operations-Reporting  the  Effects  of  Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions" ("APB
30").  Concurrent  reviews long-lived assets quarterly and on an as needed basis
to  determine  if  there  has  been  any  adverse circumstances that would cause
impairment,  such  as  a  significant  change  in  legal factors or the business
climate  or  circumstances  surrounding  a  certain  class  of assets that could
potentially  cause  impairment  of  that  class of assets.  As a result of these
reviews,  since  the  inception of the adoption of this standard, Concurrent has
not  recorded  any  impairment losses related to long-lived assets, except those
related  to  the  restructuring  activities  in fiscal year 2003, and therefore,
there  has  been  no  material impact on Concurrent's Consolidated Statements of
Operations  or  financial  condition as of and for the years ended June 30, 2004
and  2003.


                                       53

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Fair  Value  of  Financial  Instruments

     The  carrying  amounts  of  cash and cash equivalents, accounts receivable,
inventories,  prepaid expenses, accounts payable and short term debt approximate
fair  value  because  of  the  short  maturity  of  these  instruments.

     Fair  value  estimates  are  made at a specific point in time, based on the
relevant  market  information  and  information  about the financial instrument.
These  estimates  are subjective in nature and involve uncertainties and matters
of  significant  judgment  and  therefore  cannot  be determined with precision.
Changes  in  assumption  could  significantly  affect  the  estimates.

   Income  Taxes

     Concurrent and its domestic subsidiaries file a consolidated federal income
tax  return.  All  foreign  subsidiaries file individual tax returns pursuant to
local tax laws.  Concurrent follows the asset and liability method of accounting
for income taxes.  Under the asset and liability method, a deferred tax asset or
liability  is  recognized  for temporary differences between financial reporting
and  income  tax  bases  of assets and liabilities, tax credit carryforwards and
operating  loss  carryforwards.  A  valuation allowance is established to reduce
deferred  tax assets if it is more likely than not that such deferred tax assets
will  not  be realized.  Utilization of net operating loss carryforwards and tax
credits, which originated prior to Concurrent's quasi-reorganization in November
of  1991,  are  recorded  as  adjustments  to  capital  in  excess of par value.

   Stock-Based  Compensation

     Concurrent  has  stock-based  employee  compensation plans and accounts for
these  plans  using  Accounting Principles Board Opinion No. 25, "Accounting for
Stock  Issued  to  Employees", and related interpretations.  For the years ended
June  30,  2004  and  2003,  Concurrent  recognized  $107,000  and  $25,000,
respectively, of stock compensation expense for the issuance of restricted stock
awards.  There is no other expense recognized in the reported net loss in fiscal
years  2004  and 2003 for stock options issued.  For fiscal year 2002, there was
no  stock-based  employee  compensation reflected in reported net income, as all
options  granted  under  those  plans  had an exercise price equal to the market
value  of  the  underlying  stock  on  the  grant  date.

     In  accordance  with  SFAS  Statement  No. 148, "Accounting for Stock Based
Compensation-Transition  and  Disclosure-An amendment of FASB Statement No. 123"
("SFAS  148"),  the  following table illustrates the effect on net income (loss)
and  earnings  (loss)  per  share  if  the  company  had  applied the fair value
recognition  provisions  of  SFAS Statement No. 123, "Accounting for Stock-Based
Compensation"  ("SFAS  123"),  to  stock-based  employee  compensation:



                                                                 YEAR ENDED JUNE 30,
       (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)          2004      2003       2002
                                                            --------  ---------  --------
                                                                        
  Net income (loss) as reported                             $(5,725)  $(24,552)  $ 4,383

    Deduct: Total stock-based employee compensation
      expense determined under the fair value method, net
      of related taxes                                       (3,993)    (6,458)   (9,613)
                                                            --------  ---------  --------

    Pro forma net loss                                      $(9,718)  $(31,010)  $(5,230)
                                                            ========  =========  ========

Earnings (loss) per share:

    Basic- as reported                                      $ (0.09)  $  (0.40)  $  0.07
                                                            ========  =========  ========

    Basic-pro forma                                         $ (0.16)  $  (0.50)  $ (0.09)
                                                            ========  =========  ========

    Diluted-as reported                                     $ (0.09)  $  (0.40)  $  0.07
                                                            ========  =========  ========

    Diluted-pro forma                                       $ (0.16)  $  (0.50)  $ (0.09)
                                                            ========  =========  ========



                                       54

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Refer  to  Note  14  for  assumptions  used  in  calculation of fair value.

   Segment  Information

     Concurrent  reports  its  operating  results  separately  for  both its VOD
division  and its Integrated Solutions Division in accordance with SFAS No. 131,
"Disclosures  about  Segments  of  an Enterprise and Related Information" ("SFAS
131").

   Comprehensive  Income  (Loss)

     Concurrent  reports  comprehensive  income (loss) in addition to net income
(loss)  from  operations  as  required by SFAS No. 130, "Reporting Comprehensive
Income".  Comprehensive  income  (loss)  is a more inclusive financial reporting
methodology  that  includes  disclosure  of  certain  financial information that
historically  has  not  been recognized in the calculation of net income (loss).
Comprehensive  income  (loss)  is  defined  as  a  change  in  equity during the
financial  reporting  period  of  a business enterprise resulting from non-owner
sources.

Accumulated  other  comprehensive  income  (loss)  consists  of  the  following
components:



                                      FOREIGN                    ACCUMULATED
                                     CURRENCY       MINIMUM         OTHER
                                    TRANSLATION     PENSION     COMPREHENSIVE
                                    ADJUSTMENTS    LIABILITY    INCOME (LOSS)
                                   -------------  -----------  ---------------
                                                      
                                             (DOLLARS IN THOUSANDS)

Balance at June 30, 2001           $     (1,999)  $   (2,803)  $       (4,802)
Other comprehensive income (loss)           513       (1,599)          (1,086)
                                   -------------  -----------  ---------------
Balance at June 30, 2002                 (1,486)      (4,402)          (5,888)
Other comprehensive income (loss)           915       (3,025)          (2,110)
                                   -------------  -----------  ---------------
Balance at June 30, 2003                   (571)      (7,427)          (7,998)
Other comprehensive income                  487        7,376            7,863
                                   -------------  -----------  ---------------
Balance at June 30, 2004           $        (84)  $      (51)  $         (135)
                                   =============  ===========  ===============


   Use  of  Estimates

     The  preparation  of  financial  statements  in  conformity with accounting
principles  generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets  and  liabilities  and disclosure of contingent assets and liabilities at
the  date  of  the financial statements and the reported amounts of revenues and
expenses  during  the  reporting period.  Actual results could differ from those
estimates.

   Reclassifications

     Certain  prior  years'  amounts  have  been  reclassified to conform to the
current  year's  presentation.

3.   INVESTMENTS  IN  AND  RECEIVABLE  FROM  MINORITY  OWNED  COMPANIES

     In  March  2002,  Concurrent purchased a 14.4% equity ownership interest in
Thirdspace  Living  Limited ("Thirdspace").  Thirdspace is a closely held United
Kingdom  global  software  services  corporation  that  offered  interactive and
on-demand  television  solutions  for  DSL  (digital  subscriber line) and other
broadband  networks.  Concurrent  invested cash of $4 million and issued 291,461
shares  of  its  common  stock  (valued  at  $10.29  per  share) in exchange for
1,220,601  series  C  shares  of Thirdspace, giving Concurrent a 14.4% ownership
interest  in  all  shares


                                       55

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


outstanding  as of the investment date.  As part of this transaction, Concurrent
capitalized approximately $300,000 in various transaction costs and as a result,
the  total  equity investment in Thirdspace was $7.3 million.  The resale of the
291,461  shares  was registered under a resale registration statement filed with
the  Securities and Exchange Commission and declared effective on June 20, 2002.
As  of  December 31, 2002, Thirdspace had sold all of these shares.  In exchange
for  its  investment,  Concurrent  also  received a warrant for 400,000 series C
shares  of  Thirdspace.  The  warrant  became  exercisable on December 19, 2002.
This  investment  was  accounted  for  under  the  cost  method  of  accounting.

     In  addition to the equity investment, Concurrent also loaned Thirdspace $6
million  in  exchange for two $3 million long-term convertible notes receivable,
bearing  interest  at 8% annually, with interest payments first due December 31,
2002,  and  semi-annually, thereafter.  The notes were convertible into Series C
shares  of  Thirdspace,  at the option of Concurrent, beginning six months after
issuance  (March  19,  2002  and  September  3, 2002, respectively) and could be
converted  at  any time prior to 48 months after the issuance of the notes.  The
notes  were convertible based on the then fair market value of the common stock.
The first and second notes became convertible on September 19, 2002 and March 3,
2003,  respectively.

     In  fiscal  year  2003,  Concurrent recorded a $13.0 million net impairment
charge  due  to  an  other  than  temporary  decline  in the market value of the
investment in Thirdspace, which included a $6.1 million charge for the write-off
of  the  two  $3  million  notes  receivable  and related accrued interest.  The
impairment  of  the investment and write-off of the related notes receivable and
accrued  interest  was based upon Thirdspace's deteriorating financial condition
and  actual  performance  relative  to  expected  performance,  the  status  of
Thirdspace's  capital  raising  initiatives,  the  market  conditions  of  the
telecommunications  sector,  the uncertainty of the collectibility of the notes,
the state of the overall economy and the reduced market value of Thirdspace.  In
May 2003, Thirdspace sold the majority of its assets to Alcatel Telecom Ltd.  As
a  result  of  the sale of these certain assets, Concurrent received $471,000 in
proceeds,  net  of legal costs of $75,000, and an additional $275,000 was placed
in  escrow  for  the  benefit  of  Concurrent,  pending  resolution  of  certain
outstanding  items.  In  return for these proceeds and a perpetual, royalty-free
license  to  the patents and patent applications previously owned by Thirdspace,
Concurrent  relinquished  its security interest in certain intellectual property
of  Thirdspace;  however,  Concurrent  retained a security interest in all other
assets  of  Thirdspace.  The  net  proceeds of $471,000 in fiscal year 2003 were
recorded as a reduction to the impairment loss in the line item "Recovery (loss)
of  minority  investment."  The  value  of  the  equity  investment  and  notes
receivable  and accrued interest were reduced to zero as of the third quarter of
fiscal  year  2003 and remain at zero on the June 30, 2004 and 2003 Consolidated
Balance  Sheets.  As  of  June  30,  2004 and 2003, Concurrent does not have any
further  funding  requirements or commitments related to these transactions with
Thirdspace  and  Concurrent  also  believes that the Thirdspace warrants have no
value.

     In fiscal year 2004, Concurrent received, in the aggregate, $3.1 million in
proceeds  as  a  result  of  the  sale of the majority of Thirdspace's remaining
assets.  The proceeds received from the sale of these assets are recorded in the
line  item  "Recovery  (loss)  of  minority  investment"  in  the  Consolidated
Statements  of  Operations.  Concurrent  does  not  anticipate  any further cash
proceeds  related  to  the  liquidation  of  Thirdspace's  remaining assets, and
expects  these  proceeds to be one of the final assets to be distributed as part
of  this  liquidation.

     In April 2002, Concurrent invested cash of $500,000 in Everstream Holdings,
Inc.  ("Everstream")  in exchange for 480,770 shares of Series C Preferred stock
giving  Concurrent  a  4.9%  ownership interest.  Everstream is a privately held
company  specializing in broadband advertising systems, software, infrastructure
and  related  integration services.  Concurrent is accounting for its investment
in  the  Series  C  Preferred  stock  of  Everstream  using  the cost method, as
Concurrent  does  not  believe it exercises significant influence on Everstream.
This  investment  is reviewed quarterly for impairment, and as of June 30, 2004,
there  has  been  no  impairment  of  the  Everstream  investment.

     Concurrent's  equity  investment  is reviewed for impairment on a quarterly
basis in accordance with Accounting Principles Board Opinion No. 18, "The Equity
Method of Accounting for Investments in Common Stock," and SFAS 115, "Accounting
for  Certain  Investments  in  Debt  and  Equity  Securities",  respectively.


                                       56

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     During  fiscal year 2004 there were no purchases of equipment from or sales
of  equipment  to  Thirdspace.  During  fiscal  year  2003, Concurrent purchased
$50,000  of equipment from Thirdspace.  During fiscal year 2003, Concurrent sold
$90,000  of  equipment  to  Thirdspace.

     In  the  ordinary  course  of  business,  Concurrent  purchases  consulting
services  from  Everstream.  During  fiscal  year  2004  and  2003,  Concurrent
purchased  $36,000  and  $910,000,  respectively,  of  consulting  services from
Everstream.

4.   PRIVATE  PLACEMENT

     In  July  2001,  Concurrent  issued  5,400,000  shares of Common Stock in a
private  placement.  The  net  proceeds  from  the  private  placement  were
approximately  $24.0  million.  The  resale of the shares was registered under a
resale  registration statement filed with the Securities and Exchange Commission
and  declared  effective  on  July  19,  2001.

5.   RESTRUCTURING  CHARGE

     During  the  fourth  quarter  of  fiscal  year 2003, the Board of Directors
approved  a  Restructuring  Plan.  The  Restructuring  Plan  included  certain
initiatives  designed  to  realign  the company's resources in order to focus on
more  strategic  and  immediate  growth opportunities and to align the company's
cost  structure  with  revenue  projections.   The  decision  to  implement  the
initiatives  under  the  Restructuring  Plan  was  due  to  certain economic and
geographic  circumstances  in the Integrated Solutions and VOD divisions and the
state  of the overall global economic environment.  As part of the Restructuring
Plan,  the  following actions were initiated, resulting in a total restructuring
charge  of  $1.6  million  recorded  in  the fourth quarter of fiscal year 2003:

     -    Termination  of  33  employees,  or  approximately  7% of Concurrent's
          current  global  workforce  in  both  the Integrated Solutions and VOD
          divisions,  and as a result, recorded a charge of $1.1 million related
          to  severance  and  other  employee  termination  costs.
     -    Reduction  of  office  space  in  certain  international facilities in
          France  and  Japan, and as a result, recorded a charge of $0.3 million
          for  estimated  lease  cancellation  costs,  write-off  of  leasehold
          improvements  and  facility  restoration  costs,  all net of estimated
          sub-lease  rental  income.
     -    Recognition  of  charges for other restructuring costs of $0.2 million
          related  to  the  write-off  of certain assets that were impaired as a
          result  of  the  restructuring  initiatives.

     This  Restructuring  Plan was accounted for and recorded in accordance with
SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities"
("SFAS  No.  146"),  SFAS  144  and  other  related  interpretative  guidance.
Concurrent  adopted  the  provisions  of  SFAS  No.  146, which is effective for
transactions  initiated  after  December  31,  2002.

Restructuring related reserves are summarized as follows (in thousands):



                                                           RESTRUCTURING     FISCAL
                         TOTAL                               RESERVE AT    YEAR 2004   RESTRUCTURING
                     RESTRUCTURING   NON-CASH     CASH        JUNE 30,        CASH       RESERVE AT
                        CHARGES       CHARGES   PAYMENTS        2003        PAYMENTS   JUNE 30, 2004
                     --------------  ---------  ---------  --------------  ----------  --------------
                                                                     
Workforce reduction  $        1,057  $       -  $     191  $          866  $      809  $           57
Lease terminations              319         72         49             198         138              60
Other                           227        202          -              25          25               -
                     --------------  ---------  ---------  --------------  ----------  --------------
  TOTAL              $        1,603  $     274  $     240  $        1,089  $      972  $          117
                     ==============  =========  =========  ==============  ==========  ==============



                                       57

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


Restructuring related charges for each division are summarized as follows (in
thousands):



                               WORKFORCE      LEASE                  TOTAL
                               REDUCTION   TERMINATION           RESTRUCTURING
                                 COSTS        COSTS      OTHER       CHARGE
                               ----------  ------------  ------  --------------
                                                     
Integrated Solutions Division  $      713  $        257  $   23  $          993
VOD Division                          344            62     204             610
                               ----------  ------------  ------  --------------
  TOTAL                        $    1,057  $        319  $  227  $        1,603
                               ==========  ============  ======  ==============


Domestic  and  international  restructuring  related  charges  are summarized as
follows  (in  thousands):



               WORKFORCE      LEASE                  TOTAL
               REDUCTION   TERMINATION           RESTRUCTURING
                 COSTS        COSTS      OTHER       CHARGE
               ----------  ------------  ------  --------------
                                     
Domestic       $      385  $          -  $   52  $          437
International         672           319     175           1,166
               ----------  ------------  ------  --------------
  TOTAL        $    1,057  $        319  $  227  $        1,603
               ==========  ============  ======  ==============


     The  $117,000 and $1.1 million accrued liability at June 30, 2004 and 2003,
respectively,  are  recorded  in the Consolidated Balance Sheets under "Accounts
payable  and  accrued  expenses"  and the $1.6 million of expense in fiscal year
2003  is  recorded  in  the  Consolidated  Statements  of  Operations  under
"Restructuring  charge."

     All  activities  under  the Restructuring Plan were completed by the end of
fiscal year 2004.  Concurrent expects to complete all remaining cash payments by
the  end  of  fiscal year 2005.  Remaining payments related to the restructuring
are  due  to  one  former  employee  and to a lessor that provided office space.

6.   DISSOLUTION  OF  SUBSIDIARIES

     During  the  year  ended  June  30,  2002,  Concurrent made the decision to
dissolve  its  Belgium  subsidiary, Concurrent Computer Belgium B.V./S.A. ("CCUR
Belgium")  and  its Singapore subsidiary, Concurrent Computer Far East Pte. Ltd.
("CCUR  Singapore").  In  connection  with  the  decision  to  dissolve  these
subsidiaries,  Concurrent recorded a charge of $217,000 for the write-off of the
cumulative  translation  adjustment,  the  termination  of an employee and other
miscellaneous  costs.  The  charge  was  recorded as an operating expense in the
Consolidated  Statements  of  Operations  for  the year ended June 30, 2002. The
final dissolution of CCUR Belgium and CCUR Singapore was complete as of June 30,
2003.  During  fiscal year 2003, Concurrent made total cash payments of $156,000
related  to  the  dissolution of CCUR Belgium and CCUR Singapore.  The remaining
reserve  of $49,000 was not necessary and therefore was reversed and as a result
there  is  no reserve recorded for the dissolution of either subsidiary as of or
subsequent  to  June  30,  2003.  During  fiscal year 2002, Concurrent made cash
payments  of  $7,000  and  had a remaining accrual of $205,000 at June 30, 2002.

     During  June  of  2004, Concurrent began liquidation proceedings for its UK
based  subsidiary,  Concurrent  Realisations  Limited ("Realisations"), formerly
Concurrent  Computer  UK  Limited,  as  the  Company  decided to discontinue the
ongoing  funding of this company.  The employees were transferred to and certain
assets  of  the  business  were sold to Concurrent UK Limited ("Concurrent UK"),
formerly  Concurrent  Computer  Holding  Company  Ltd., another UK subsidiary of
Concurrent  Computer  Corporation,  for  fair  market value, as determined by an
independent  appraisal  firm.  As a result, the remaining assets of Realisations
are  in the custody of a liquidator and are being used to settle its liabilities
that  primarily  consist  of  a liability to the defined benefit pension plan of
Realisations.  Concurrent  no  longer  has  any  control  over  the  assets  of
Realisations  nor can Concurrent exert influence or control over the liquidation
process.  Neither Concurrent, nor any of its subsidiaries, has any further legal
obligation to fund Realisations or its defined benefit pension plan.  Therefore,
a  curtailment  and  settlement  of  the pension plan has occurred.  All assets,
liabilities,  and  additional minimum pension liabilities related to the pension
plan  have  been  removed  from  the  balance  sheet, which results in a gain of
$111,000,  net  of  related  legal


                                       58

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


and  actuarial  expenses,  during  the  year ended June 30, 2004.  This gain was
recorded  in  the  line  item "Gain on liquidation of foreign subsidiary" in the
Consolidated  Statements  of  Operations,  and the components of the gain are as
follows  (in  thousands  of  dollars):



                                                  YEAR ENDED
                                                 JUNE 30, 2004
                                                ---------------
                                             
Net gain on pension settlement and curtailment  $        1,482
Reorganization costs                                    (1,371)
                                                ---------------
Gain on liquidation of foreign subsidiary       $          111
                                                ===============


     The  $1,482,000  gain  on  the  settlement  and  curtailment relates to the
write-off  of  the $9,846,000 pension liability, the $210,000 intangible pension
asset,  and the $8,154,000 additional minimum pension liability.  Reorganization
costs  include  the  $918,000 purchase of certain assets of Realisations at fair
market  value  and $453,000 of legal, actuarial and accounting costs required to
liquidate  Realisations.

7.   INVENTORIES

     Inventories  consist  of  the  following:



                             JUNE 30,
                    -------------------------
                        2004         2003
                    ------------  -----------
                            
                      (DOLLARS IN THOUSANDS)

Raw Materials, net  $      7,361  $     5,933
Work-in-process            1,229        1,024
Finished goods             1,027          217
                    ------------  -----------
                    $      9,617  $     7,174
                    ============  ===========


     At  June  30,  2004 and 2003, some portion of Concurrent's inventory was in
excess  of  the  current  requirements based upon the planned level of sales for
future  years.  Accordingly,  Concurrent  had inventory valuation allowances for
raw  materials  of  $3.0  million  to  reduce  the value of the inventory to its
estimated  net  realizable  value  at both June 30, 2004 and 2003, respectively.

8.   PROPERTY,  PLANT  AND  EQUIPMENT

     Property, plant and equipment consists of the following:



                                                            JUNE 30,
                                                  ---------------------------
                                                       2004           2003
                                                  ---------------  ----------
                                                             
                                                     (DOLLARS IN THOUSANDS)

Leasehold improvements                            $        3,204   $   3,032
Machinery, equipment and customer support spares          38,531      35,076
                                                  ---------------  ----------
                                                          41,735      38,108
Less: Accumulated depreciation                           (30,166)    (26,246)
                                                  ---------------  ----------
                                                  $       11,569   $  11,862
                                                  ===============  ==========


     For  the  years  ended  June  30,  2004,  2003  and  2002, depreciation and
amortization  expense  for property, plant and equipment amounted to $5,214,000,
$4,590,000  and  $4,685,000,  respectively.


                                       59

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


9.   GOODWILL  AND  OTHER  INTANGIBLES

     In  accordance  with  SFAS 142, Concurrent discontinued the amortization of
goodwill  effective  July  1,  2001 and began testing goodwill for impairment at
least  annually as required by SFAS 142.  The impairment test has been performed
for  fiscal  years  2004,  2003, and 2002, and there has not been any impairment
charge  as  a result of these assessments.  The goodwill for all years presented
relates  to  the  VOD division and no amortization expense has been recorded for
fiscal  years  2004,  2003  and  2002.

     The  goodwill balance as of June 30, 2004 and 2003 is $10.7 million.  There
have  been no additions or impairment charges to the goodwill balance, and there
has  been  no  amortization of goodwill as required under SFAS 142 for the years
ended  June  30, 2004, 2003, and 2002.  Therefore, there have been no changes in
the  goodwill balance as of June 30, 2004 and 2003.   All of the goodwill on the
Consolidated Balance Sheets as of June 30, 2004 and 2003 is allocated to the VOD
division.

     A  summary  of  Concurrent's  other  intangible  assets  is  as follows (in
thousands):



                                                   INTANGIBLE ASSETS
                                --------------------------------------------------------
                                    AS OF JUNE 30, 2004          AS OF JUNE 30, 2003
                                ---------------------------  ---------------------------
                                   GROSS                        GROSS
                                 CARRYING     ACCUMULATED      CARRYING    ACCUMULATED
                                  AMOUNT      AMORTIZATION      AMOUNT     AMORTIZATION
                                -----------  --------------  -----------  --------------
                                                              
AMORTIZED INTANGIBLE ASSETS
  Purchased developed software  $     1,773  $        (760)  $     1,773  $        (570)


     The aggregate amortization expense for the years ended June 30, 2004, 2003,
and  2002  was  $190,000,  $234,000,  and $323,000, respectively.  The estimated
amortization  expense  for  the  next five fiscal years for intangible assets is
$190,000  for  each  year  for  purchased  developed  software  with an original
amortizable  life  of  10 years.  Concurrent does not have any other unamortized
intangible  assets.


10.  ACCOUNTS  PAYABLE  AND  ACCRUED  EXPENSES

     Accounts  payable  and  accrued  expenses  consist  of  the  following:



                                        JUNE 30,
                               -------------------------
                                   2004         2003
                               ------------  -----------
                                       
                                 (DOLLARS IN THOUSANDS)

Accounts payable, trade        $      3,487  $     4,138
Accrued payroll, vacation and
  other employee expenses             5,420        4,760
Warranty accrual                      1,122        2,131
Restructuring reserve                   117        1,089
Other accrued expenses                1,923        2,526
                               ------------  -----------
                               $     12,069  $    14,644
                               ============  ===========



                                       60

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     Our  estimate of warranty obligations is based on historical experience and
expectation  of  future  conditions.  The changes in the warranty accrual during
fiscal  years  2004  and  2003  consist  of  the  following  (in  thousands):



                            
Balance at June 30, 2002       $ 2,272
Charged to costs and expenses      267
Deductions                        (408)
                               --------
Balance at June 30, 2003         2,131
Charged to costs and expenses      668
Deductions                      (1,677)
                               --------
Balance at June 30, 2004       $ 1,122
                               ========


11.  INCOME  TAXES

     The domestic and foreign components of income (loss) before provision for
income taxes are as follows:



                      YEAR ENDED JUNE 30,
               --------------------------------
                  2004       2003       2002
               ----------  ---------  ---------
                             
                    (DOLLARS IN THOUSANDS)
United States  $  (4,393)  $(18,374)  $  6,297
Foreign             (860)    (5,589)    (1,914)
               ----------  ---------  ---------
               $  (5,253)  $(23,963)  $  4,383
               ==========  =========  =========


     The components of the provision for income taxes are as follows:



                          YEAR ENDED JUNE 30,
                    ------------------------------
                      2004       2003      2002
                    ---------  --------  ---------
                                
                        (DOLLARS IN THOUSANDS)
Current:
  Federal           $       -  $      -  $      -
  State                   310        17         -
  Foreign (credit)        119       572      (338)
                    ---------  --------  ---------
    Total                 429       589      (338)
                    ---------  --------  ---------
Deferred:
  Federal                   -         -         -
  Foreign                  43         -       338
                    ---------  --------  ---------
    Total                  43         -       338
                    ---------  --------  ---------
Total               $     472  $    589  $      -
                    =========  ========  =========


     In  May 2003, Concurrent reached a negotiated settlement with the Greek Tax
Authority  relating  to  a  1993  through  1995  audit  of  the  company's Greek
subsidiary,  which  was  sold in December of 1995.  The amount of the settlement
was  $390,000  and  is  included  in  the  fiscal year 2003 foreign provision of
$572,000.

     A reconciliation of the income tax (benefit) expense computed using the
federal statutory income tax rate to Concurrent's provision for income taxes is
as follows:


                                       61



                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


                                               YEAR ENDED JUNE 30,
                                         --------------------------------
                                           2004        2003       2002
                                         ---------  ----------  ---------
                                                       
                                              (DOLLARS IN THOUSANDS)
Income (loss) before provision for
  income taxes                           $ (5,253)  $ (23,963)  $  4,383
                                         --------------------------------
Tax (benefit) at federal statutory rate    (1,786)     (8,147)     1,490
Change in valuation allowance               2,396       8,980     (3,733)
Other permanent differences, net             (138)       (244)     2,243
                                         --------------------------------
Provision for income taxes               $    472   $     589   $      -
                                         ================================


     As  of  June  30,  2004  and  2003,  Concurrent's  deferred  tax assets and
liabilities  were  comprised  of  the  following:



                                                                   JUNE 30,
                                                         --------------------------
                                                             2004          2003
                                                         -------------  -----------
                                                                  
                                                           (DOLLARS IN THOUSANDS)
Gross deferred tax assets related to:
  U.S. and foreign net operating loss carryforwards      $     74,919   $   73,116
  Book and tax basis differences for reporting purposes           248          177
  Bad debt, warranty and inventory reserves                     2,067        5,485
  Accrued compensation                                            777          620
  Loss on minority investment                                   3,536        4,861
  Deferred revenue                                              2,844        1,557
  Stock warrants                                                  682        1,197
  Capital loss carryfoward                                        780          780
  Other                                                         1,883         (223)
                                                         -------------  -----------
    Total gross deferred tax assets                            87,736       87,570
Valuation allowance                                           (87,219)     (84,823)
                                                         -------------  -----------
    Total deferred tax asset                                      517        2,747
Gross deferred tax liabilities related to
  property and equipment/other                                    278        2,107
                                                         -------------  -----------
    Total gross deferred tax liability                            278        2,107
                                                         -------------  -----------
    Deferred income taxes                                $        239   $      640
                                                         =============  ===========


     As  of  June  30,  2004, Concurrent has U.S. Federal Tax net operating loss
carryforwards of approximately $175 million for income tax purposes which expire
at  various  dates  through  2022.  Any future benefits attributable to the U.S.
Federal  net operating loss carryforwards which originated prior to Concurrent's
quasi-reorganization  in November, 1991 are accounted for through adjustments to
the  capital  in  excess  of  par  value.  Approximately  $55 million of the net
operating  loss  carryforwards  originated  prior  to  Concurrent's
quasi-reorganization  in  1991.

     Under  Section  382  of  the  Internal  Revenue  Code,  future  benefits
attributable  to  the  net  operating  loss  carryforwards and tax credits which
originated  prior  to  Concurrent's  quasi-reorganization  are  limited  to $1.0
million  per  year.  Tax  net operating losses in the amount of approximately $5
million  that originated subsequent to Concurrent's quasi-reorganization through
the  date  of  Concurrent's  July,  1993  comprehensive  refinancing  ("1993


                                       62

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


Refinancing") are limited to approximately $1.9 million per year.  To the extent
that  the unused tax net operating loss carryforwards can not be used in a given
year,  whether limited or not, the unused amount can be carried forward and used
in  future  years  until  they  expire.

     The  tax  benefits  associated  with  nonqualified  stock  options  and
disqualifying  dispositions of incentive stock options increased the federal net
operating loss carryforward by approximately $296,000 and $177,000 for the years
ended  June  30, 2004 and 2003, respectively.  Such benefits will be recorded as
an  increase  to  additional  paid-in  capital  when  realized.

     Deferred  income taxes have not been provided for undistributed earnings of
foreign  subsidiaries,  which  originated  subsequent  to  Concurrent's
quasi-reorganization,  primarily  due  to  Concurrent's  required  investment in
certain  subsidiaries.

     Additionally, deferred income taxes have not been provided on undistributed
earnings  of  foreign  subsidiaries  which  originated  prior  to  Concurrent's
quasi-reorganization.  The  impact  of  both the subsequent repatriation of such
earnings  and  the  resulting  offset,  in  full,  from  the  utilization of net
operating  loss  carryforwards  will  be  accounted  for  through adjustments to
capital  in  excess  of  par  value.

     The  valuation  allowance  for  deferred tax assets as of June 30, 2004 and
2003  was  approximately $87.2 million and $84.8 million, respectively.  The net
change  in the total valuation allowance for the year ended June 30, 2004 was an
increase of approximately $2.4 million.  The net increase in the total valuation
allowance  for  the  year ended June 30, 2003 was approximately $8.7 million and
the  net  increase  in the total valuation allowance for the year ended June 30,
2002 was approximately $1.3 million.  In assessing the realizability of deferred
tax  assets,  Concurrent  considers whether it is more likely than not that some
portion  or  all  of the deferred tax assets will not be realized.  The ultimate
realization  of  deferred  tax assets is dependent upon the generation of future
taxable  income  during  the periods in which those temporary differences become
deductible.  As such, the deferred tax assets have been reduced by the valuation
allowance since Concurrent considers it more likely than not that these deferred
tax  assets  will  not  be  realized.

12.  PENSIONS  AND  OTHER  POSTRETIREMENT  BENEFITS

     Concurrent  maintains  a  retirement savings plan (the "Plan") available to
U.S.  employees  which  qualifies  as  a defined contribution plan under Section
401(k)  of  the Internal Revenue Code.  For fiscal year 2004, the plan allowed a
discretionary  matching  contribution  up  to 100% of the first 4% of employees'
contributions.  For fiscal years 2003 and 2002, the plan allowed a discretionary
matching  contribution  up  to 100% of the first 6% of employees' contributions.
For the years ended June 30, 2004, 2003 and 2002, Concurrent matched 100% of the
employees'  Plan  contributions  up  to  4%,  6%  and  6%,  respectively.

     Concurrent's matching contributions under the Plan were as follows:



                         2004      2003       2002
                       --------  ---------  --------
                          (DOLLARS IN THOUSANDS)
                                   
Matching contribution  $    990  $   1,424  $  1,243


     Concurrent  also  maintains  a  defined contribution plan ("the Stakeholder
Plan")  for  its  UK  based  employees.  The  stakeholder  plan  provides  for
discretionary  matching  contributions  of  between  4% and 7% of the employee's
salary.  The  Company also has agreements with certain of its UK based employees
to  make  supplementary  contributions  to  the  plan  over the next five years,
contingent  upon  their continued employment with the Company.  For fiscal years
2004,  2003  and  2002,  the Company made total contributions to the stakeholder
plan  of  $90,000,  $25,000  and  $13,000,  respectively.

     Certain foreign subsidiaries of Concurrent maintain pension plans for their
employees  that  conform  to  the


                                       63

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


common practice in their respective countries.  As of June 30, 2003, the Company
maintained two defined benefit pension plans covering certain current and former
employees  in  the  UK  and  in  Germany.  The  liquidation of the UK subsidiary
resulted  in  the  settlement  and  curtailment gains included in the changes in
benefit  obligation  and  fair value of plan assets below.  As of June 30, 2004,
only the defined benefit pension plan in Germany remained, due to the effects of
the  liquidation of the Company's UK subsidiary.  The related changes in benefit
obligation  and  fair  value  of  plan  assets and the amounts recognized in the
consolidated  balance  sheets  are  presented  in  the  following  tables:

Reconciliation of Funded Status



                                                                 JUNE 30,
                                                       --------------------------
                                                           2004          2003
                                                       -------------  -----------
                                                                
                                                         (DOLLARS IN THOUSANDS)
Change in benefit obligation:
Benefit obligation at beginning of year                $     21,501   $   16,987
Service cost                                                    353          303
Interest cost                                                 1,111        1,036
Plan participants' contributions                                 58           56
Actuarial loss (gain)                                           (34)       1,632
Foreign currency exchange rate change                         1,972        1,677
Settlement                                                  (19,607)           -
Curtailment                                                  (1,037)           -
Benefits paid                                                  (602)        (190)
                                                       -------------  -----------
Benefit obligation at end of year                      $      3,715   $   21,501
                                                       =============  ===========

Change in plan assets:
Fair value of plan assets at beginning of year         $     12,889   $   12,001
Actual return on plan assets                                  1,354         (550)
Employer contributions                                          358          394
Plan participants' contributions                                 58           56
Benefits paid                                                  (570)        (157)
Settlement                                                  (12,833)           -
Foreign currency exchange rate change                         1,140        1,145
                                                       -------------  -----------
Fair value of plan assets at end of year               $      2,396   $   12,889
                                                       =============  ===========

Funded status                                          $     (1,319)  $   (8,612)
Unrecognized actuarial loss                                    (160)       7,518
Unrecognized prior service cost                                   -          190
Unrecognized net transition liability                           158           69
                                                       -------------  -----------
Net amount recognized                                  $     (1,321)  $     (835)
                                                       =============  ===========

Amounts Recognized in the Consolidated Balance Sheet
                                                                 JUNE 30,
                                                       --------------------------
                                                           2004          2003
                                                       -------------  -----------
                                                         (DOLLARS IN THOUSANDS)
Accrued pension cost, net                              $     (1,372)  $   (8,452)
Intangible asset                                                  -          190
Accumulated other comprehensive loss                             51        7,427
                                                       -------------  -----------
Net amount recognized                                  $     (1,321)  $     (835)
                                                       =============  ===========



                                       64

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     The  projected benefit obligation, accumulated benefit obligation, and fair
value  of  plan assets for pension plans with accumulated benefit obligations in
excess  of  plan  assets  were  $3.7  million,  $3.7  million  and $2.4 million,
respectively,  as  of  June 30, 2004, and $21.5 million, $20.7 million and $12.9
million,  respectively,  as  of  June  30,  2003.

     The  following  tables  provide the components of net periodic pension cost
recognized  in  earnings  and  pension related components of other comprehensive
income  for  the  fiscal  years  ended  June  30,  2004,  2003  and  2002:

Components of Net Periodic Benefit Cost



                                                              YEAR ENDED JUNE 30,
                                                        --------------------------------
                                                          2004        2003       2002
                                                        ---------  ----------  ---------
                                                                      
                                                             (DOLLARS IN THOUSANDS)

Service cost                                            $    353   $     303   $    276
Interest cost                                              1,111       1,036        909
Expected return on plan assets                              (767)       (737)      (750)
Amortization of unrecognized net transition obligation       (65)        (67)       (63)
Amortization of unrecognized prior service benefit            24          24         22
Settlement gain                                             (387)          -          -
Curtailment loss                                             177           -          -
Recognized actuarial loss                                    375         188         71
                                                        ---------  ----------  ---------
Net periodic benefit cost                               $    821   $     747   $    465
                                                        =========  ==========  =========

Additional Information
                                                              YEAR ENDED JUNE 30,
                                                        --------------------------------
                                                          2004        2003       2002
                                                        ---------  ----------  ---------
                                                             (DOLLARS IN THOUSANDS)
Decrease (increase) in minimum liability included
in other comprehensive income                           $  7,376   $  (3,025)  $ (1,599)


     Pension  expense  for  fiscal  years  2004, 2003 and 2002 related to the UK
defined  benefit pension plan was $805,000, $709,000, and $434,000.  The Company
does  not  anticipate  any  further contributions or any further pension expense
related  to  this  plan,  subsequent  to  June  30,  2004.

Assumptions

     The  following  table  sets forth the assumptions used to determine benefit
obligations:



                                     JUNE 30,
                                ---------------------
                                2004        2003
                                -----  --------------
                                 
Discount rate                   5.35%  5.25% to 5.50%
Expected return on plan assets  3.50%      6.00%
Compensation increase rate      2.50%  1.00% to 4.25%



                                       65

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


The following table sets forth the assumptions used to determine net periodic
benefit cost:



                                              YEAR ENDED JUNE 30,
                                ----------------------------------------------
                                     2004            2003            2002
                                --------------  --------------  --------------
                                                       
Discount rate                   5.25% to 5.50%  5.75% to 6.25%  6.00% to 6.25%
Expected return on plan assets           6.00%  5.75% to 6.00%  5.75% to 6.00%
Compensation increase rate      1.00% to 4.25%  3.50% to 4.25%  3.50% to 4.25%


Plan  Assets

     Concurrent's  pension  plan  weighted-average asset allocations at June 30,
2004  and  2003,  by  asset  category  are  as  follows:



                        PLAN ASSETS AT JUNE 30,
                   ----------------------------------
                         2004              2003
                   ----------------  ----------------
ASSET CATEGORY        $        %        $        %
- -----------------  -------  -------  -------  -------
                                  
Equity securities  $ 2,396  100.00%   10,637   82.53%
Debt securities          -    0.00%    1,914   14.85%
Real estate              -    0.00%      338    2.62%
                   -------  -------  -------  -------
     Total         $ 2,396  100.00%  $12,889  100.00%
                   =======  =======  =======  =======


     Plan  assets  as of June 30, 2004 are comprised primarily of investments in
managed  funds consisting of German life insurance equity funds.  Plan assets as
of  June  30, 2003 are comprised primarily of managed funds consisting of common
stock,  German  life  insurance funds, money market and real estate investments.
In  estimating  the  expected  return  on plan assets, Concurrent considers past
performance  and  future  expectations  for  the  fund.  Plan assets are heavily
weighted  toward  dividend  yielding  equity  investments that yield consistent,
dependable  dividends.  The  Company  utilizes  an  active  management  strategy
through  third-party  investment  managers to minimize risk and maximize return.

Contributions

     Concurrent  expects  to  contribute  $108,000  to its one remaining defined
benefit  pension  plan  in  fiscal  year  2005.

Estimated  future  benefit  payments

     The  following  benefit payments, which reflect expected future service, as
appropriate,  are  expected  to  be  paid:



                     PENSION
                    BENEFITS
                    ---------
                 
2005                $     116
2006                      119
2007                      133
2008                      174
Years 2009 to 2014      1,336



                                       66

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


13.  SEGMENT  INFORMATION

     Concurrent operates its business in two divisions: Integrated Solutions and
VOD, in accordance with SFAS 131.  Concurrent's Integrated Solutions Division is
a  leading  provider  of  high-performance,  ISD computer systems, solutions and
software  for  commercial  and  government  markets focusing on strategic market
areas  that  include  hardware-in-the-loop  and man-in-the-loop simulation, data
acquisition,  industrial  systems,  and  software  and  embedded  applications.
Concurrent's  VOD division is a leading supplier of digital video server systems
primarily  to  the  broadband  cable  television  market.  Shared  expenses  are
primarily  allocated  based  on  either  revenues  or  headcount.  There were no
material  inter-segment  sales  or transfers.  For the year ended June 30, 2004,
one  customer  accounted  for  approximately  31% of total ISD revenue and three
customers  accounted  for  approximately  55%, 18% and 14% of total VOD revenue,
respectively.  For  the  year  ended  June  30, 2003, one customer accounted for
approximately  34%  of  total  ISD  revenue  and  four  customers  accounted for
approximately 32%, 20%, 14% and 14% of total VOD revenue, respectively.  For the
year  ended  June  30, 2002, one customer accounted for approximately 25% of the
total  ISD  revenue and two customers accounted for approximately 57% and 24% of
the  total  VOD  revenue, respectively.  There were no other customers in fiscal
years  2004,  2003  and 2002 that accounted for more than 10% of the revenue for
either  division.  The  following  summarizes  the  operating  income  (loss) by
segment  for  the  years  ended  June  30,  2004,  2003  and 2002, respectively.
Corporate  costs  include  costs  related  to the offices of the Chief Executive
Officer,  Chief  Financial  Officer,  General Counsel, Investor Relations, Human
Resources,  Accounting and other administrative costs including annual audit and
tax  fees,  board  of  director  fees  and  similar  costs.



                                                      YEAR ENDED JUNE 30, 2004
                                              -------------------------------------------
                                                ISD       VOD      CORPORATE     TOTAL
                                              -------  ---------  -----------  ----------
                                                                   
                                                        (DOLLARS IN THOUSANDS)
Revenues:
  Product sales                               $17,568  $ 39,379   $        -   $  56,947
  Service                                      15,566     6,722            -      22,288
                                              -------  ---------  -----------  ----------
    Total                                      33,134    46,101            -      79,235

Cost of sales:
  Product sales                                 7,228    20,863            -      28,091
  Service                                       8,521     3,901            -      12,422
                                              -------  ---------  -----------  ----------
    Total                                      15,749    24,764            -      40,513
                                              -------  ---------  -----------  ----------

Gross margin                                   17,385    21,337            -      38,722

Operating expenses
  Sales and marketing                           7,896     8,994          412      17,302
  Research and development                      5,892    14,108            -      20,000
  General and administrative                    1,451     1,251        7,369      10,071
  Gain on liquidation of foreign subsidiary      (111)        -            -        (111)
                                              -------  ---------  -----------  ----------
    Total operating expenses                   15,128    24,353        7,781      47,262
                                              -------  ---------  -----------  ----------

Operating income (loss)                       $ 2,257   ($3,016)     ($7,781)    ($8,540)
                                              =======  =========  ===========  ==========



                                       67



                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


                                       YEAR ENDED JUNE 30, 2003
                               -------------------------------------------
                                 ISD       VOD      CORPORATE     TOTAL
                               -------  ---------  -----------  ----------
                                                    
                                        (DOLLARS IN THOUSANDS)
Revenues:
  Product sales                $19,417  $ 35,039   $        -   $  54,456
  Service                       17,474     3,523            -      20,997
                               -------  ---------  -----------  ----------
    Total                       36,891    38,562            -      75,453

Cost of sales:
  Product sales                  7,817    17,851            -      25,668
  Service                       10,402     2,960            -      13,362
                               -------  ---------  -----------  ----------
    Total                       18,219    20,811            -      39,030
                               -------  ---------  -----------  ----------

Gross margin                    18,672    17,751            -      36,423

Operating expenses
  Sales and marketing            7,564     9,918          599      18,081
  Research and development       5,343    13,432            -      18,775
  General and administrative     1,738     2,008        5,647       9,393
  Restructuring charge             993       610            -       1,603
                               -------  ---------  -----------  ----------
    Total operating expenses    15,638    25,968        6,246      47,852
                               -------  ---------  -----------  ----------

Operating income (loss)        $ 3,034  $ (8,217)  $   (6,246)  $ (11,429)
                               =======  =========  ===========  ==========

                                       YEAR ENDED JUNE 30, 2002
                               -------------------------------------------
                                 ISD       VOD      CORPORATE     TOTAL
                               -------  ---------  -----------  ----------
                                        (DOLLARS IN THOUSANDS)
Revenues:
  Product sales                $21,601  $ 46,900   $        -   $  68,501
  Service                       19,807     1,061            -      20,868
                               -------  ---------  -----------  ----------
    Total                       41,408    47,961            -      89,369

Cost of sales:
  Product sales                  8,586    22,555            -      31,141
  Service                       11,588     2,074            -      13,662
                               -------  ---------  -----------  ----------
    Total                       20,174    24,629            -      44,803
                               -------  ---------  -----------  ----------

Gross margin                    21,234    23,332            -      44,566

Operating expenses
  Sales and marketing            6,877     9,521          586      16,984
  Research and development       5,409     9,882            -      15,291
  General and administrative     1,500     1,795        5,317       8,612
                               -------  ---------  -----------  ----------
    Total operating expenses    13,786    21,198        5,903      40,887
                               -------  ---------  -----------  ----------
Operating income (loss)        $ 7,448  $  2,134   $   (5,903)  $   3,679
                               =======  =========  ===========  ==========



                                       68

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     Summarized  financial  information  for  fiscal  years 2004, 2003 and 2002,
respectively,  is  as  follows:



                                    AS OF AND FOR THE YEAR ENDED JUNE 30, 2004
                                -----------------------------------------------------
                                     ISD           VOD     CORPORATE       TOTAL
                                ---------------  ----------  -----------  --------------
                                                           
                                                (DOLLARS IN THOUSANDS)

Net sales                       $       33,134   $  46,101   $        -   $      79,235
Operating income (loss)                  2,257      (3,016)      (7,781)         (8,540)
Identifiable assets                     14,454      35,905       24,183          74,542
Depreciation and amortization            1,339       3,728          337           5,404
Capital expenditures                       655       3,808          413           4,876

                                       AS OF AND FOR THE YEAR ENDED JUNE 30, 2003
                                --------------------------------------------------------
                                     ISD           VOD     CORPORATE       TOTAL
                                ---------------  ----------  -----------  --------------
                                                (DOLLARS IN THOUSANDS)

Net sales                       $       36,891   $  38,562   $        -   $      75,453
Operating income (loss)                  3,034      (8,217)      (6,246)        (11,429)
Identifiable assets                     15,725      35,229       26,885          77,839
Depreciation and amortization            1,517       2,955          352           4,824
Capital expenditures                       704       4,365          526           5,595

                                       AS OF AND FOR THE YEAR ENDED JUNE 30, 2002
                                --------------------------------------------------------
                                     ISD           VOD     CORPORATE       TOTAL
                                ---------------  ----------  -----------  --------------
                                                (DOLLARS IN THOUSANDS)

Net sales                       $       41,408   $  47,961   $        -   $      89,369
Operating income (loss)                  7,448       2,134       (5,903)          3,679
Identifiable assets                     18,415      54,198       26,075          98,688
Depreciation and amortization            2,289       2,409          310           5,008
Capital expenditures                     1,332       3,122           68           4,522


14.  EMPLOYEE  STOCK  PLANS

     Concurrent  has  Stock  Option  Plans  providing for the grant of incentive
stock  options  to  employees  and  non-qualified stock options to employees and
non-employee directors.  The Compensation Committee administers the Stock Option
Plans.  Under  the  plans,  the Compensation Committee may award, in addition to
stock  options,  shares  of  Common Stock on a restricted basis.  The plans also
specifically  provide  for  stock  appreciation  rights  and  authorizes  the
Compensation  Committee to provide, either at the time of the grant of an option
or  otherwise, that the option may be cashed out upon terms and conditions to be
determined  by  the  Committee  or  the  Board.

     In  April 2003, the Compensation Committee approved the issuance of 283,468
restricted shares of common stock to certain executives.  The restrictions lapse
25%  a  year over a four year period as of the date of issuance.  The fair value
of  the  restricted  shares  at the date of grant was $600,952 and was initially
recorded  as  unearned  compensation  as  a  component  of equity, which will be
expensed  over  the  period  during  which  the  restrictions lapse.  Concurrent
recorded  compensation  expense of $107,000 and $25,000 for the years ended June
30,  2004  and  2003,  respectively,  which  is  recorded  in  the  Consolidated
Statements  of  Operations as an operating expense.  For fiscal year 2002, there
was  no restricted stock granted or outstanding.  Options issued under the Stock
Option  Plans


                                       69

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


generally  vest over four years and are exercisable for ten years from the grant
date.  The  Company's  2001  Stock Option Plan became effective November 1, 2001
and  replaced  the  1991  Restated Stock Option Plan that expired on January 31,
2002.  As  of  November 1, 2001 there were no options for shares of Common Stock
available  for future grant under the 1991 Restated Stock Option Plan.  The 2001
Stock  Option Plan terminates on October 31, 2011.  Stockholders have authorized
the  issuance  of up to 15,825,000 shares under these plans and at June 30, 2004
and  2003  there  were 679,797 and 1,133,925 shares available for future grants,
respectively.

     Changes  in  options outstanding under the plan during the years ended June
30,  2004,  2003,  and  2002  are  as  follows:



                                            2004                    2003                     2002
                                  ----------------------  ----------------------  -----------------------
                                               WEIGHTED                WEIGHTED                 WEIGHTED
                                                AVERAGE                 AVERAGE                  AVERAGE
                                               EXERCISE                EXERCISE                 EXERCISE
                                    SHARES       PRICE      SHARES       PRICE       SHARES       PRICE
                                  -----------  ---------  -----------  ---------  ------------  ---------
                                                                              
Outstanding at beginning of year   5,842,348   $    6.92   5,803,144   $    7.11    5,388,161   $    6.00
Granted                              755,950   $    3.83     530,815   $    2.22    1,750,000   $    8.23
Exercised                           (505,706)  $    2.34    (225,228)  $    2.44   (1,105,089)  $    3.21
Forfeited                           (981,330)  $    6.61    (266,383)  $    5.33     (229,928)  $    8.35
                                  -----------             -----------             ------------
Outstanding at year end            5,111,262   $    6.98   5,842,348   $    6.92    5,803,144   $    7.11
                                  ===========             ===========             ============

Options exercisable at year end    3,554,531               3,834,886                3,149,444
                                  ===========             ===========             ============

Weighted average fair value of
  options granted during
  the year                        $     3.22              $     1.87              $      6.91
                                  ===========             ===========             ============


     The  weighted-average  assumptions  used for the years ended June 30, 2004,
2003  and  2002 were: expected dividend yield of 0.0% for all periods; risk-free
interest rate of 3.4%, 3.0% and 4.3%, respectively; expected life of 6 years for
all  periods;  and  an  expected  volatility  of  110.0%,  111.4%,  and  108.9%,
respectively.


                                       70

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


The  following  table summarizes information about stock options outstanding and
exercisable  at  June  30,  2004:



                            OUTSTANDING OPTIONS               OPTIONS EXERCISABLE
                 ---------------------------------------  ---------------------------
                  WEIGHTED
                   AVERAGE                      WEIGHTED                    WEIGHTED
   RANGE OF       REMAINING                     AVERAGE                      AVERAGE
   EXERCISE      CONTRACTUAL     AT JUNE 30,    EXERCISE     AT JUNE 30,    EXERCISE
    PRICES           LIFE           2004         PRICE          2004          PRICE
- --------------------------------------------------------  ---------------------------
                                                             
$ 0.37 - $0.99          3.20           144,599      0.37           144,599       0.37
$ 1.00 - $1.99          7.44           231,693      1.86           129,830       1.80
$ 2.00 - $2.99          4.90           950,273      2.22           704,988       2.24
$ 3.00 - $3.99          9.03           179,700      3.10            10,500       3.22
$ 4.00 - $4.99          9.40           406,150      4.65            65,000       4.56
$ 5.00 - $5.99          6.85           612,750      5.04           407,750       5.04
$ 6.00 - $6.99          7.69           501,750      6.83           269,250       6.81
$ 7.00 - $7.99          6.57           119,600      7.00            98,450       7.00
$ 8.00 - $8.99          5.16           104,664      8.00           104,164       8.00
$ 9.00 - $9.99          7.07             2,000      9.26             1,000       9.26
$10.00 - $10.99         5.36           486,833     10.13           486,833      10.13
$11.00 - $11.99         7.08           422,250     11.06           238,417      11.06
$12.00 - $12.99         6.25           727,000     12.36           692,750      12.36
$13.00 - $13.99         5.65            20,000     13.75            20,000      13.75
$14.00 - $14.99         7.41            32,000     14.10            16,000      14.10
$15.00 - $15.99         7.45            10,000     15.92             5,000      15.92
$17.00 - $17.99         6.19            25,000     17.83            25,000      17.83
$18.00 - $18.99         5.90           125,000     18.54           125,000      18.54
$19.00 - $19.99         5.70            10,000     19.63            10,000      19.63
                              ----------------            ----------------
                        6.49         5,111,262      6.98         3,554,531       7.68
                              ================            ================


15.  ISSUANCE  AND  ACCRUAL  OF  NON-CASH  WARRANTS

     Comcast  Cable  Communications  Inc.  Warrants

     On  March 29, 2001, Concurrent entered into a definitive purchase agreement
with Comcast Cable, providing for the purchase of VOD equipment. As part of that
agreement  Concurrent  agreed  to  issue  three  different  types  of  warrants.

     Concurrent  issued  a warrant to purchase 50,000 shares of its Common Stock
on  March 29, 2001, exercisable at $5.196 per share over a four-year term.  This
warrant  is  referred  to  as  the  "Initial Warrant". Concurrent has recognized
$224,000  in  the  Consolidated Statements of Operations for the year ended June
30,  2001  as  a  reduction  to  revenue  for  the  value  of  this  warrant.

     Concurrent  was  also generally obligated to issue new warrants to purchase
shares  of  its Common Stock to Comcast at the end of each quarter through March
31,  2004,  based  upon  specified  performance goals which were measured by the
number  of  Comcast  basic cable subscribers that had the ability to utilize the
VOD  service.  The  incremental number of subscribers that have access to VOD at
each  quarter end as compared to the prior quarter end multiplied by a specified
percentage  is  the  number  of  additional warrants that were earned during the
quarter.  These warrants are referred to as the "Performance Warrants".  Through
June  30,  2004,  Concurrent  issued  to  Comcast  various  performance warrants
totaling 168,543 shares.  These performance warrants are exercisable over a four
year  term  and  have  exercise  prices  between $2.62 and $15.02.  All of these
warrants  are  outstanding  as  of  June  30,  2004.


                                       71

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     The resale of the shares issuable upon exercise of the warrants to purchase
50,000  shares  and  4,431 shares were registered under a registration statement
filed  with  the  Securities  and  Exchange Commission and declared effective on
November  20,  2001.

     Concurrent  was  also  obligated  to  issue additional warrants to purchase
shares  of  its Common Stock, if at the end of any quarter the then total number
of  Comcast  basic  cable subscribers with the ability to utilize the VOD system
exceeded  specified  threshold  levels.  These  warrants  are referred to as the
"Cliff Warrants".  On June 4, 2004, Concurrent issued to Comcast a cliff warrant
to  purchase  50,000 shares.  This cliff warrant is exercisable over a four year
term and has an exercise price of $3.68.  This warrant is outstanding as of June
30,  2004.

     Concurrent  recognized  the value of the Performance Warrants and the Cliff
Warrants  over  the  term  of  the agreement as Comcast purchased additional VOD
servers  from  Concurrent  and  made  the  service  available  to its customers.
Concurrent  has  recognized  $202,000, $62,000, and $398,000 in the Consolidated
Statements  of  Operations  for  the  years ended June 30, 2004, 2003, and 2002,
respectively,  as  a  reduction  to  revenue  for  the  value of the Performance
Warrants  and  Cliff  Warrants  that  have  been  earned.

     The  value  of the warrants is determined using the Black-Scholes valuation
model.  The weighted-average assumptions used for the years ended June 30, 2004,
2003,  and  2002: expected dividend yield of 0% for all three periods; risk-free
interest  rate of 2.5%, 2.1% and 3.7%, respectively; expected life of 4 years in
all  three  periods;  and  an  expected  volatility  of  111%,  113%  and  117%,
respectively.

     The  exercise  price  of  the  warrants  is subject to adjustment for stock
splits,  combinations,  stock  dividends,  mergers,  and  other  similar
recapitalization  events.  The  exercise price is also subject to adjustment for
issuance  of additional equity securities at a purchase price less than the then
current  fair  market value of Concurrent's Common Stock.  The exercise price of
the warrants issued to Comcast equaled the average closing price of Concurrent's
Common  Stock  for  the 30 trading days prior to the applicable warrant issuance
date  and  will  be  exercisable  over  a four-year term.  As the agreement with
Comcast  expired  on  March 31, 2004, Concurrent is no longer obligated to issue
any  additional  warrants  to  Comcast.  The  warrants issued to Comcast did not
exceed  1%  of  Concurrent's  outstanding  shares  of  Common  Stock.

   Scientific  Atlanta,  Inc.  Warrants

     In  accordance  with  a  five  year  definitive  agreement  with Scientific
Atlanta,  Inc.  ("SAI")  executed  in August of 1998, Concurrent agreed to issue
warrants  to  SAI upon achievement of pre-determined revenue targets.  The value
of  these  warrants  could not exceed 5% of applicable revenue and the number of
shares  of  Concurrent common stock related to the warrants was determined using
the  Black-Scholes valuation model and could not exceed 888,888 shares for every
$30 million of revenue from the sale of VOD servers using the SAI platform.  The
Black-Scholes value of these warrants could not impact gross margin by more than
$1.5 million per $30 million of applicable revenue.  Concurrent accrued for this
cost  as  a  part  of  cost  of  sales  at the time of recognition of applicable
revenue.  Concurrent  issued warrants to purchase 261,164 of its common stock to
SAI  upon reaching the first $30 million threshold on April 1, 2002, exercisable
at $7.106 per share over a four-year term, all of which are still outstanding as
of  June  30,  2004.

     The five year definitive agreement with SAI expired on August 17, 2003, and
at  that  time  Concurrent  had  not reached the second $30 million threshold of
revenue  using  the  SAI platform.  As a result, Concurrent was not obligated to
issue  a warrant under the agreement regarding the second $30 million threshold,
and accordingly, reversed $1.3 million of expense in the first quarter of fiscal
year  2004,  which  had  been previously accrued in anticipation of reaching the
next  $30  million threshold.  This reversal was recorded in VOD product cost of
sales  in  the  Consolidated  Statements  of  Operations.  Concurrent previously
recognized  charges of $275,000 and $1,825,000 in the Consolidated Statements of
Operations  for  the  years  ended  June  30,  2003  and  2002,  respectively,
representing the fair market value of the warrants earned during each year.


                                       72

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


16.  RIGHTS  PLAN

     On  July 31, 1992, the Board of Directors of Concurrent declared a dividend
distribution  of  one Series A Participating Cumulative Preferred Right for each
share  of  Concurrent's  Common Stock.  The dividend was made to stockholders of
record  on  August  14,  1992.  On August 7, 2002, the Rights Agreement creating
these  Rights  was extended for another 10 years to August 14, 2012 and American
Stock  Transfer  &  Trust  Company  was  appointed as the successor rights agent
pursuant  to  an  Amended  and  Restated  Rights  Agreement.  Under  the  Rights
Agreement,  each Right becomes exercisable when any person or group acquires 15%
of  Concurrent's  common  stock.  Such  an  event  triggers  the rights plan and
entitles  each  right  holder to purchase from Concurrent one one-hundredth of a
share  of  Series  A Participating Cumulative Preferred Stock at a cash price of
$30  per  right.

     Under  certain  circumstances  each holder of a Right upon exercise of such
Right  will  receive,  in  lieu  of  Series A Participating Cumulative Preferred
Stock,  common  stock  of  Concurrent  or its equivalent, or common stock of the
acquiring entity, in each case having a value of two times the exercise price of
the  Right.  The  Rights will expire on August 14, 2012 unless earlier exercised
or  redeemed,  or  earlier  termination  of  the  plan.

17.  CONCENTRATION  OF  RISK

     A summary of Concurrent's financial data by geographic area follows:



                                YEAR ENDED JUNE 30,
                            2004        2003       2002
                          ---------  ----------  ----------
                                        
                               (DOLLARS IN THOUSANDS)
Net sales:
  United States           $ 65,962   $  64,586   $  76,352
  Intercompany               3,858       3,121       3,528
                          ---------  ----------  ----------
                            69,820      67,707      79,880
                          ---------  ----------  ----------

  Europe                     5,737       5,484       6,650
  Intercompany                  36           -           -
                          ---------  ----------  ----------
                             5,773       5,484       6,650
                          ---------  ----------  ----------

  Asia/Pacific               7,044       4,918       5,899
  Intercompany                   4          13           -
                          ---------  ----------  ----------
                             7,048       4,931       5,899
                          ---------  ----------  ----------

  Other                        492         465         468
                          ---------  ----------  ----------
                            83,133      78,587      92,897

  Eliminations              (3,898)     (3,134)     (3,528)
                          ---------  ----------  ----------
  Total                   $ 79,235   $  75,453   $  89,369
                          =========  ==========  ==========

Operating income (loss):
  United States           $ (6,851)  $  (6,109)  $   5,734
  Europe                    (1,990)     (3,684)     (1,711)
  Asia/Pacific                  40      (1,841)       (453)
  Other                        261         205          59
  Eliminations                   -           -          50
                          ---------  ----------  ----------
    Total                 $ (8,540)  $ (11,429)  $   3,679
                          =========  ==========  ==========



                                       73

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)




                                JUNE 30,
                      --------------------------
                          2004          2003
                      -------------  -----------
                        (DOLLARS IN THOUSANDS)
                               
Identifiable assets:
  United States       $    102,167   $  105,884
  Europe                     6,893       11,239
  Asia/Pacific              10,348       10,244
  Other                        699        1,171
  Eliminations             (45,565)     (50,699)
                      -------------  -----------
  Total               $     74,542   $   77,839
                      =============  ===========


     Intercompany transfers between geographic areas are accounted for at prices
similar  to  those  available  to  comparable  unaffiliated customers.  Sales to
unaffiliated  customers  outside  the  U.S.,  including  U.S. export sales, were
$14,443,000, $18,672,000 and $13,433,000 for the years ended June 30, 2004, 2003
and  2002,  respectively,  which  amounts  represented 18%, 25% and 15% of total
sales  for  the  respective  fiscal  years.

     Sales  to  the  U.S.  government and its agencies amounted to approximately
$14,186,000, $18,183,000 and $19,723,000 for the years ended June 30, 2004, 2003
and  2002,  respectively,  which  amounts  represented 18%, 24% and 22% of total
sales  for  the  respective  fiscal  years.

     Sales to three commercial customers amounted to $25,219,000 or 32% of total
sales, $10,283,000 or 13% of total sales, and $8,231,000, or 10% of total sales,
respectively,  for  the  year  ended  June  30, 2004.  Sales to three commercial
customers  amounted  to $12,368,000 or 16% of total sales, $12,312,000 or 16% of
total  sales,  and  $7,615,000 or 10% of total sales, respectively, for the year
ended  June  30,  2003.  Sales  to  three  commercial  customers  amounted  to
$27,364,000  or  31%  of  total  sales,  $11,507,000  or 13% of total sales, and
$10,524,000  or  12%  of  total sales, respectively, for the year ended June 30,
2002.  There  were  no  other  customers  during fiscal years 2004, 2003 or 2002
representing  more  than  10%  of  total  revenues.

     Concurrent  assesses  credit  risk  through  ongoing  credit evaluations of
customers'  financial condition and collateral is generally not required.  There
were two customers that accounted for $2,715,000 or 26% of trade receivables and
$1,089,000  or  10%  of  trade  receivables, at June 30, 2004.  There were three
customers  that accounted for $2,363,000 or 21% of trade receivables, $1,538,000
or 14% of trade receivables, and $1,087,000 or 10% of trade receivables, at June
30,  2003.

18.  QUARTERLY  CONSOLIDATED  FINANCIAL  INFORMATION  (UNAUDITED)

     The  following  is  a  summary of quarterly financial results for the years
ended  June  30,  2004  and  2003:



                                                                    THREE MONTHS ENDED
                                      ----------------------------------------------------------------------------
                                      SEPTEMBER 30,         DECEMBER 31,           MARCH 31,            JUNE 30,
                                           2003                 2003                  2004                2004
                                      --------------       ---------------       --------------       ------------
                                                                                            
                                                     (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
2004
Net sales                             $       18,902       $       22,626        $      23,611        $    14,096
Gross margin                          $       10,950       $       11,419        $      10,896        $     5,457
Operating income (loss)               $           33       $          110        $      (1,110)       $    (7,573)  (4)
Net income (loss)                     $          612  (1)  $        1,213   (2)  $         (63)  (3)  $    (7,487)  (4)
Net income (loss) per share-basic     $         0.01  (1)  $         0.02   (2)              -   (3)  $     (0.12)  (4)
Net income (loss) per share-diluted   $         0.01  (1)  $         0.02   (2)              -   (3)  $     (0.12)  (4)


                                       74

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


                                                                    THREE MONTHS ENDED
                                      ----------------------------------------------------------------------------
                                      SEPTEMBER 30,         DECEMBER 31,           MARCH 31,            JUNE 30,
                                           2002                 2002                  2003                2003
                                      --------------       ---------------       --------------       ------------
                                                     (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
2003
Net sales                             $       22,141       $       20,134        $      17,648        $    15,530
Gross margin                          $       11,857       $        9,605        $       7,935        $     7,026
Operating income (loss)               $          678       $       (1,997)       $      (3,724)       $    (6,386)  (7)
Net income (loss)                     $          620       $       (4,665)  (5)  $     (14,260)  (6)  $    (6,247)  (7)
Net income (loss) per share-basic     $         0.01       $        (0.08)  (5)  $       (0.23)  (6)  $     (0.10)  (7)
Net income (loss) per share-diluted   $         0.01       $        (0.08)  (5)  $       (0.23)  (6)  $     (0.10)  (7)


     (1)  The  net  income  for  the quarter ended September 30, 2003 includes a
          partial  recovery  of  the previously recognized impairment charge for
          the  Thirdspace  investment  of  $1.1  million.
     (2)  The  net  income  for  the  quarter ended December 31, 2003 includes a
          partial  recovery  of  the previously recognized impairment charge for
          the  Thirdspace  investment  of  $1.7  million.
     (3)  The  net  loss for the quarter ended March 31, 2004 includes a partial
          recovery  of  the  previously  recognized  impairment  charge  for the
          Thirdspace  investment  of  $0.3  million.
     (4)  The  operating  loss  and  the net loss for the quarter ended June 30,
          2004,  includes  a gain on liquidation of a foreign subsidiary of $0.1
          million,  net  of  related  expenses.
     (5)  The  net  loss  for  the  quarter  ended December 31, 2002 includes an
          impairment  charge  for  the  Thirdspace  investment  of $2.9 million.
     (6)  The  net  loss  for  the  quarter  ended  March  31,  2003 includes an
          impairment charge for the write-off of the remaining Thirdspace equity
          investment  and  the  write-off  of  the  related notes receivable and
          accrued  interest,  totaling  $10.5  million.
     (7)  The  operating  loss and net loss for the quarter ended June 30, 2003,
          includes  a  restructuring  charge  of  $1.6  million.

19.  COMMITMENTS  AND  CONTINGENCIES

     Concurrent  leases  certain  sales  and  service  offices, warehousing, and
equipment  under  various  operating leases.  The leases expire at various dates
through  2009  and  generally  provide  for  the payment of taxes, insurance and
maintenance costs.  Additionally, certain leases contain escalation clauses that
provide  for  increased  rents  resulting  from the pass through of increases in
operating  costs,  property  taxes  and  consumer  price  indexes.

     At  June  30, 2004, future minimum lease payments for the years ending June
30  are  as  follows:



                               CAPITAL   OPERATING
                               LEASES      LEASES     TOTAL
                              ---------  ----------  --------
                                            
                                  (DOLLARS IN THOUSANDS)
2005                          $     51   $    2,702     2,753
2006                                 -        2,339     2,339
2007                                 -        2,246     2,246
2008                                 -        1,534     1,534
2009                                 -          940       940
2010 and thereafter                  -          731       731
                              ---------  ----------  --------
                                    51   $   10,492  $ 10,543
                                         ==========  ========
Amount representing interest        (1)
                              ---------
Present value of minimum
     capital lease payments   $     50
                              =========



                                       75

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     Rent  expense under all operating leases amounted to $3,851,000, $3,825,000
and  $3,612,000  for the years ended June 30, 2004, 2003 and 2002, respectively.

     Concurrent,  from time to time, is involved in litigation incidental to the
conduct  of its business.  Concurrent believes that such pending litigation will
not  have  a  material  adverse  effect on Concurrent's results of operations or
financial  condition.

     Pursuant  to  the  terms  of  the  employment agreements with the executive
officers of Concurrent, employment may be terminated by either Concurrent or the
respective  executive  officer  at any time.  In the event the executive officer
voluntarily  resigns  (except  as  described  below) or is terminated for cause,
compensation under the employment agreement will end.  In the event an agreement
is  terminated  directly by Concurrent without cause or in certain circumstances
constructively  by  Concurrent,  the  terminated employee will receive severance
compensation  for  a period from 6 to 12 months, depending on the officer, in an
annualized amount equal to the respective employee's base salary then in effect.
At  June  30,  2004,  the maximum contingent liability under these agreements is
approximately  $1.4 million.  Concurrent's employment agreements with certain of
its  officers  contain certain offset provisions, as defined in their respective
agreements.

20.  NEW  ACCOUNTING  PRONOUNCEMENTS

     In  May  2003,  the  FASB  issued  SFAS  No.  150,  "Accounting for Certain
Financial  Instruments  with  Characteristics  of  Both  Liabilities and Equity"
("SFAS  150").  SFAS  150  clarifies  the definition of a liability as currently
defined in FASB Concepts Statement No. 6, "Elements of Financial Statements," as
well as other planned revisions.  This statement requires a financial instrument
that  embodies  an  obligation of an issuer to be classified as a liability.  In
addition,  the  statement  establishes  standards for the initial and subsequent
measurement  of  these  financial instruments and disclosure requirements.  SFAS
150  became  effective  for  Concurrent  on  July 1, 2003.  The adoption of this
standard  did  not have a material impact on Concurrent's consolidated financial
statements.

     In  December  2003,  the  FASB issued FIN 46(R), "Consolidation of Variable
Interest  Entities."  FIN  46(R)  replaced  FIN  46,  "Consolidation of Variable
Interest  Entities"  (issued in January 2003), and expands and clarifies FIN 46,
as  well  as  updates  the  effective  date  and  transition  guidance.   This
interpretation clarifies the application of Accounting Research Bulletin No. 51,
"Consolidated  Financial  Statements," in determining whether a reporting entity
should  consolidate  certain  legal  entities,  including  partnerships, limited
liability  companies,  or trusts, among others, collectively defined as variable
interest  entities.   This  interpretation applies to variable interest entities
created  or obtained after January 31, 2003, and as of July 1, 2003, to variable
interest  entities  in  which  an  enterprise  holds a variable interest that it
acquired  before  February  1,  2003.   The  FASB subsequently issued FASB Staff
Position  FIN  46-6, which defers the effective date for applying the provisions
of  FIN  46 to financial statements for (1) interests held by public entities in
variable  interest  entities  or  potential  variable  interest entities created
before February 1, 2003 and (2) non-registered investment companies.  Concurrent
does  not  have  any  variable interest entities; therefore, management believes
this  statement  will  not  have  a material impact on Concurrent's consolidated
financial  statements.

     In December 2003, the FASB issued SFAS 132(R) "Employers' Disclosures about
Pensions  and Other Postretirement Benefits."  This Statement revises employers'
disclosures  about  pension  plans  and other postretirement benefit plans.  The
provisions  of  this  Statement  do  not  change the measurement and recognition
provisions  of FASB Statements No. 87, "Employers' Accounting for Pensions", No.
88,  "Employers'  Accounting for Settlements and Curtailments of Defined Benefit
Pension Plans and for Termination Benefits", and No. 106, "Employers' Accounting
for  Postretirement  Benefits  Other  Than Pensions".  Statement 132(R) replaces
FASB  Statement  No.  132,  "Employers'  Disclosures  about  Pensions  and Other
Postretirement  Benefits",  and  adds  additional  disclosures.  It  requires
additional  disclosures  to  those  in  the original Statement 132 about assets,
obligations,  cash  flows,  and  net  periodic  benefit  cost of defined benefit
pension  plans  and  other  defined  benefit postretirement plans.  The required
information  should  be  provided  separately  for  pension  plans and for other
postretirement  benefit  plans.  The  additional  disclosure  requirements  are
included  in  Note  12  to  the  financial  statements.


                                       76



                                                                     SCHEDULE II

                            CONCURRENT COMPUTER CORPORATION

                           VALUATION AND QUALIFYING ACCOUNTS
                   FOR THE YEARS ENDED JUNE 30, 2004, 2003 AND 2002
                                (DOLLARS IN THOUSANDS)


                                                  CHARGED
                                    BALANCE AT    TO COSTS                 BALANCE AT
                                     BEGINNING      AND       DEDUCTIONS     END OF
            DESCRIPTION               OF YEAR     EXPENSES       (a)          YEAR
                                    -----------  ----------  ------------  -----------
                                                               
Reserves and allowances deducted
from asset accounts:

2004
- ----
Reserve for inventory obsolescence
  and shrinkage                     $     3,004  $     924   $      (972)  $     2,956
Allowance for doubtful accounts             868       (601)          (67)          200
Warranty accrual                          2,131        668        (1,677)        1,122

2003
- ----
Reserve for inventory obsolescence
  and shrinkage                     $     3,276  $     317   $      (589)  $     3,004
Allowance for doubtful accounts             965         28          (125)          868
Warranty accrual                          2,272        267          (408)        2,131

2002
- ----
Reserve for inventory obsolescence
  and shrinkage                     $     3,481  $     343   $      (548)  $     3,276
Allowance for doubtful accounts             860        484          (379)          965
Warranty accrual                            977      1,918          (623)        2,272


(a)  Charges and adjustments to the reserve accounts for write-offs and credits
issued during the year.


                                       77

                                   SIGNATURES

     Pursuant  to  the  requirements  of  Section  13 or 15(d) of the Securities
Exchange Act of 1934, Registrant has duly caused this report to be signed on its
behalf  by  the  undersigned,  thereunto  duly  authorized.

                                   CONCURRENT COMPUTER CORPORATION

                                   By:     /s/ T. Gary Trimm
                                      ------------------------------------------
                                           T. Gary Trimm
                                           President and Chief Executive Officer

Date: September 7, 2004

     Pursuant  to  the requirements of the Securities Exchange Act of 1934, this
report  has  been signed by the following persons on behalf of Registrant and in
the  capacities  indicated  on  September  7,  2004.

NAME                     TITLE
- ----                     -----

/s/ Steve G. Nussrallah  Chairman of the Board and Director
- -----------------------
Steve G. Nussrallah

                         President, Chief Executive Officer and Director
/s/ T. Gary Trimm        (Principal Executive Officer)
- -----------------------
T. Gary Trimm

                         Executive Vice President and Chief Financial Officer
/s/ Steven R. Norton     (Principal Financial and Accounting Officer)
- -----------------------
Steven R. Norton


/s/ Alex B. Best         Director
- -----------------------
Alex B. Best


/s/ Charles Blackmon     Director
- -----------------------
Charles Blackmon


/s/ Michael A. Brunner   Director
- -----------------------
Michael A. Brunner


/s/ C. Shelton James     Director
- -----------------------
C. Shelton James


                                       78

EXHIBIT             DESCRIPTION OF DOCUMENT

(a)       Exhibits:

3.1       --Restated  Certificate  of  Incorporation  of  the  Registrant
          (incorporated  by reference to the Registrant's Registration Statement
          on  Form  S-2  (No.  33-62440)).

3.2       --Amended  and  Restated  Bylaws  of  the  Registrant (incorporated by
          reference  to  the  Registrant's Quarterly Report on Form 10-Q for the
          period  ended  March  31,  2003).

3.3       --Certificate  of  Correction to Restated Certificate of Incorporation
          of  the  Registrant  (incorporated  by  reference  to the Registrant's
          Annual  Report  on Form 10-K for the fiscal year ended June 30, 2002).

3.4       --Amended  Certificate  of  Designations  of  Series  A  Participating
          Cumulative  Preferred  Stock  (incorporated  by  reference to the Form
          8-A/A,  dated  August  9,  2002).

3.5       --Amendment  to  Amended  Certificate  of  Designations  of  Series  A
          Participating Cumulative Preferred Stock (incorporated by reference to
          the  Form  8-A/A,  dated  August  9,  2002).

4.1       --Form  of  Common Stock Certificate (incorporated by reference to the
          Registrant's  Quarterly Report on Form 10-Q for the period ended March
          31,  2003).

4.2       --Form  of  Rights  Certificate  (incorporated  by  reference  to  the
          Registrant's  Current  Report on Form 8-K/A filed on August 12, 2002).

4.3       --Amended  and  Restated  Rights  Agreement dated as of August 7, 2002
          between the Registrant and American Stock Transfer & Trust Company, as
          Rights  Agent  (incorporated  by reference to the Registrant's Current
          Report  on  Form  8-K/A  filed  on  August  12,  2002).

4.4       --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  March  29,  2001  issued  to  Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.5       --Warrant  to  purchase 4,431 shares of common stock of the Registrant
          dated  October  9,  2001  issued  to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.6       --Warrant to purchase 261,164 shares of common stock of the Registrant
          dated  April  1, 2002 issued to Scientific-Atlanta, Inc. (incorporated
          by  reference  to  the Registrant's Annual Report on Form 10-K for the
          fiscal  year  ended  June  30,  2002).

4.7       --Warrant  to purchase 52,511 shares of common stock of the Registrant
          dated  January  15,  2002  issued to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.8       --Warrant  to  purchase 1,502 shares of common stock of the Registrant
          dated  August  10,  2002  issued  to Comcast Concurrent Holdings, Inc.
          (incorporated  by  reference to the Registrant's Annual Report on Form
          10-K  for  the  fiscal  year  ended  June  30,  2002).

4.9*      --Warrant  to purchase 14,355 shares of common stock of the Registrant
          dated  March  22,  2024  issued  to  Comcast Concurrent Holdings, Inc.

4.10*     --Warrant  to  purchase 5,261 shares of common stock of the Registrant
          dated  March  22,  2004  issued  to  Comcast Concurrent Holdings, Inc.

4.11*     --Warrant  to purchase 27,332 shares of common stock of the Registrant
          dated  March  22,  2004  issued  to  Comcast Concurrent Holdings, inc.


                                       79

4.12*     --Warrant to purchase 6 shares of common stock of the Registrant dated
          March  22,  2004  issued  to  Comcast  Concurrent  Holdings,  Inc.

4.13*     --Warrant  to purchase 63,145 shares of common stock of the Registrant
          dated  June  4,  2004  issued  to  Comcast  Concurrent  Holdings, Inc.

4.14*     --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  June  4,  2004  issued  to  Comcast  Concurrent  Holdings, Inc.

10.1      --1991  Restated Stock Option Plan (as amended as of October 26, 2000)
          (incorporated  by  reference  Exhibit  A  to  the  Registrant's  Proxy
          Statement  dated  September  18,  2000).

10.2      --Richard  Rifenburgh  Non-Qualified  Stock  Option Plan and Agreement
          (incorporated  by reference to the Registrant's Registration Statement
          on  Form  S-8  (No.  333-82686)).

10.3      --Concurrent Computer Corporation 2001 Stock Option Plan (incorporated
          by  reference  to  Annex  II to the Registrant's Proxy Statement dated
          September  19,  2001).

10.4      --Form  of Incentive Stock Option Agreement between the Registrant and
          its  executive officers (incorporated by reference to the Registrant's
          Registration  Statement  on  Form  S-1.  (No.  33-45871)).

10.5      --Form  of Non-Qualified Stock Option Agreement between the Registrant
          and  its  executive  officers  (incorporated  by  reference  to  the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  1997).

10.6      --Amended  and  Restated Employment Agreement dated as of November 15,
          1999  between  the Registrant and Steve G. Nussrallah (incorporated by
          reference  to  the  Registrant's Quarterly Report on Form 10-Q for the
          fiscal  quarter  ended  December  31,  1999).

10.7      --Employment  Agreement  dated  as  of  October  28,  1999 between the
          Registrant  and  Steven  R.  Norton  (incorporated by reference to the
          Registrant's  Quarterly  Report  on  Form  10-Q for the fiscal quarter
          ended  December  31,  1999).

10.8      --Employment  Agreement  dated  as  of  July  10,  2000  between  the
          Registrant  and  Jack A. Bryant, III (incorporated by reference to the
          Registrant's  Annual  Report  on Form 10-K/A for the fiscal year ended
          June  30,  2000).

10.9      --Employment  Agreement  dated  as  of  November  26, 2001 between the
          Registrant  and  Kirk  Somers  (incorporated  by  reference  to  the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2002).

10.10     --Employment  Agreement  dated  as  of  June  17,  2002  between  the
          Registrant  and  Steve  Necessary  (incorporated  by  reference to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2002).

10.11*    --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  T.  Gary  Trimm.

10.12*    --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  Warren  Neuburger.

10.13     --Video-On-Demand  Purchase  Agreement,  dated  March 29, 2001, by and
          between  Concurrent  Computer  Corporation  and  Comcast  Cable
          Communications  of  Pennsylvania,  Inc.  (portions of the exhibit have
          been  omitted  pursuant  to  a  request  for  confidential  treatment)
          (incorporated  by  reference  to  the Registrant's Quarterly Report on
          Form  10-Q  for  the  fiscal  quarter  ended  March  31,  2001).

14.1      --  Code  of  Ethics  for  Senior  Executives  &  Financial  Officers
          (incorporated  by  reference to the Registrant's Proxy for fiscal year
          ended  June  30,  2003).

21.1*     --List of Subsidiaries.


                                       80

23.1*     --Consent of Deloitte & Touche LLP.

31.1*     --Certification of Chief Executive Officer, pursuant to Section 302 of
          the  Sarbanes-Oxley  Act  of  2002.

31.2*     --Certification of Chief Financial Officer, pursuant to Section 302 of
          the  Sarbanes-Oxley  Act  of  2002.

32.1*     --Certification  of  Chief  Executive  Officer,  pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
          Act  of  2002.

32.2*     --Certification  of  Chief  Financial  Officer,  pursuant to 18 U.S.C.
          Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
          Act  of  2002.

* Filed herewith.


                                       81