================================================================================
                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, 2005

                         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,  2005  there  were  63,642,996  shares  of Common Stock
outstanding.  The  aggregate  market value of shares of such Common Stock (based
upon  the  last sale price of $1.82 per share as reported for August 23, 2005 on
the  NASDAQ  National  Market)  held  by  non-affiliates  was  approximately
$115,000,000.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain  portions  of  the  Registrant's  Proxy  Statement  to  be  used in
connection with Registrant's 2005 Annual Meeting of Stockholders scheduled to be
held on October 18, 2005 are incorporated by reference in Part III hereof.

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




                                 CONCURRENT COMPUTER CORPORATION
                                   2005 FORM 10-K ANNUAL REPORT
                                        TABLE OF CONTENTS

                                               PART I                                        PAGE
                                               ------                                        ----
                                                                                       
ITEM 1.   BUSINESS                                                                              1
ITEM 2.   PROPERTIES                                                                           21
ITEM 3.   LEGAL PROCEEDINGS                                                                    21
ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                  21
ITEM X.   OFFICERS OF THE REGISTRANT                                                           22

                                               PART II
                                               -------

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
          ISSUE PURCHASES OF EQUITY SECURITIES                                                 23

ITEM 6.   SELECTED FINANCIAL DATA                                                              24

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
          OPERATIONS                                                                           24

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                           38

ITEM 8.   CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                             38

            Report of Independent Registered Public Accounting Firm                            46

            Management Report on Internal Control Over Financial Reporting                     47

            Report of Independent Registered Public Accounting Firm on Internal Control Over
            Financial Reporting                                                                48

            Consolidated Balance Sheets                                                        49

            Consolidated Statements of Operations                                              50

            Consolidated Statements of Stockholders' Equity and Comprehensive Income (loss)    51

            Consolidated Statements of Cash Flows                                              52

            Notes to Consolidated Financial Statements                                         53

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
          DISCLOSURE                                                                           38

ITEM 9A.  CONTROLS AND PROCEDURES                                                              39

ITEM 9B.  OTHER INFORMATION                                                                    39

                                               PART III
                                               --------

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                                   40

ITEM 11.  EXECUTIVE COMPENSATION                                                               40

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT                       40

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                                       40

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES                                               40

                                               PART IV
                                               -------

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                                           41




                                     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 and the real-time operating systems/productivity
tools  market.  Prior  to  January  2005,  we serviced these markets through two
distinct  divisions  -  a  VOD division and an Integrated Solutions division, or
ISD.  We  merged  these  two  divisions  to eliminate duplicative costs and take
advantage  of  in-house  talent to serve the customers in both markets. Thus, we
now  approach  the  two markets as one company with two product lines, on-demand
and  real-time.

     Our  on-demand  products  consist  of  hardware  and  software  as  well as
integration  services,  sold primarily to broadband companies that have upgraded
their  networks  to  support  interactive,  digital  services.  These  on-demand
systems  enable  broadband  telecommunication providers, mainly cable television
systems,  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
on-demand  systems  to  110  markets.  We provided the on-demand 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.  and  abroad  have  begun  deploying  on-demand  services to their
residential  markets.

     Our  real-time  products  consist  of  real-time  operating  systems  and
diagnostic  software  tools combined, in most cases, with off-the-shelf hardware
and  services  sold  to  a  wide  variety of companies seeking high-performance,
real-time  computer  systems  for  use  in a multitude of applications requiring
low-latency  response such as simulation, image generation and data acquisition.
These  real-time  products are specially designed for use with applications that
acquire,  process,  store, analyze and display large amounts of rapidly changing
information  in  real time - that is, with microsecond response times as changes
occur.  We  have  over  39  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,  financial,  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  website  located  at  www.ccur.com,  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  website 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 product lines is included in Note 12 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 broadband companies to deliver
on-demand  services  to  their  digitally  enabled  subscribers.  These  systems
include  forward  and  reverse  path  bandwidth capability and digital equipment
throughout  the  network.


                                        1

These  digitally  upgraded  systems are capable of carrying a larger quantity of
signals  with  greatly  improved quality.   As of January 2005, according to the
National  Cable  Television  Association, there were 109,590,170 households with
televisions  in  the  United States and approximately 108,200,000 of these homes
had  access  to cable. Of these homes, approximately 73,200,000 were basic cable
subscribers, with approximately 25,000,000 of these basic subscribers also being
digital subscribers.  Digital content from major movie studios, major television
networks,  premium channel providers, and other program and content creators may
be  viewed  with  our  on-demand  systems.

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

  -  Convenience  Without  Late  Fees.  On-demand  products  eliminate travel to
     obtain  and  return  rentals  and  eliminate  late  charges.

  -  Interactivity.  On-demand  products  enable a subscriber to view content at
     any  time  with interactive capabilities such as play, rewind, fast-forward
     and  pause  and  this  service is not limited by the availability of analog
     channel  frequencies  for  delivering  content.

  -  Greater  Content.  On-demand  products  enable  our customers to make large
     amounts  of  content  available to their subscribers. Our customers utilize
     both  free  on-demand  and subscription on-demand services. These offerings
     help  create  awareness and understanding of on-demand television. Further,
     they  are  compelling  services  that  cannot  be  duplicated  by satellite
     broadcasters,  and  thus,  reduce  subscriber  churn.

  -  No  Special  Subscriber Box Necessary. 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. On-demand
     products do not require subscribers to pre-plan recording, purchase or rent
     a  DVR device, install and maintain the device, update the device and learn
     how  to operate the device. Additionally, since on-demand 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. Finally, and perhaps most importantly, DVRs are expensive devices
     that are inconsistent, we believe, with the broadband companies' long-range
     plans  for  the  availability  of  on-demand  services.

  -  Advertising.  On-demand  products  have  enabled  interactive  long-format
     advertising  and have the potential to enable broadband companies to target
     advertising  and  offer  a  further  enhanced  interactive  advertising
     experience.

     We  believe  that  on-demand  is a key strategic competitive initiative for
broadband  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  on-demand  will  provide  cable  and  other
telecommunication  companies'  access  to  new revenue generating opportunities,
increase  subscriber  satisfaction  and  reduce  subscriber  churn.

     We  believe  that  on-demand  also  will  be a strategic differentiator for
telephone  companies  as  they  seek  to  expand services beyond the delivery of
voice.  Cable  companies  are  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 on-demand products for the
same  reasons  that  cable  companies  have.


THE REAL-TIME COMPUTING MARKETS

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

  -  Simulation  and Training. 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


                                        2

     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.

  -  Data  Acquisition.  Applications  that  perform  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.

  -  Image  Generation.  Image  generation  applications  requiring  scalable,
     commercial-off-the-shelf  graphics  technology  for  the  highest levels of
     computer-generated  image  quality  and  fidelity,  compatibility  with the
     latest  industry-standard  components  from  leading graphics suppliers and
     improved  customer  value  versus  proprietary  solutions.

  -  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. We have recently expanded our focus to include other markets
     that require a low-latency, time-critical backbone such as medical imaging,
     air traffic control, financial trading and telecommunications test systems.


BUSINESS  STRATEGY

     ON-DEMAND PRODUCT LINE

     Our  on-demand  strategy is comprised of the following primary initiatives:

  -  North American Cable. We have been selected to supply on-demand systems for
     87  North  American  cable  markets.  Our  primary  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 Vid otron Lt e. 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 companies need
     to  succeed.  It  is  our  goal to provide the highest quality products and
     support  so  that  we enable our customers to succeed with their customers.

  -  International  Cable.  The  rollout  of  residential  on-demand  service
     internationally  over cable television systems is progressing well. We have
     been  deployed in 14 international cable markets in Japan, Korea and Spain.
     We believe we offer the only on-demand services available to subscribers in
     Korea and Japan. We have been commercially deployed in Spain by Telefonica,
     in  Korea by Broadband Solutions, Inc., Cable and Multimedia Communications
     Ltd. and Korea Digital Cable Media Center Co., Ltd. and in Japan by Jupiter
     Telecommunications,  Inc.  We  will  continue  to pursue relationships with
     international  cable  companies.

  -  Telecommunications  Markets.  We  believe  the  international  rollout  of
     residential  VOD  services  over DSL-based networks is progressing well. We
     have  been  deployed  in  8  international telco markets by 5 international
     telcos,  including  Telecom  Italia,  Austria Telecom, and Cyta Telecom (in
     Cypress).  Additionally,  we  have  sold  our on-demand products to several
     other  international  telcos,  bringing  the  total  international  telco
     customers to 8. These opportunities have been obtained through an agreement
     with  Alcatel  pursuant  to  which  we  are  Alcatel's  preferred on-demand
     solution  on  their  platform  for resale throughout the world. Although we
     have  been integrated with the Alcatel platform since January 2005, Alcatel
     recently  announced  an  agreement with Microsoft Corp. that we believe may
     affect  our  long  term  relationship  with  Alcatel. However, we intend to
     pursue  relationships  with  other  integrators  and  international
     telecommunication  companies in order to take advantage of opportunities as
     they  arise.


                                        3

     Additionally,  we  are  currently pursuing North American DSL opportunities
     that  we  expect  will  begin  to deploy on-demand services within the next
     year.

  -  Innovate to Improve the On-Demand Viewing Experience. We intend to continue
     to  focus  on  the development of future on-demand technologies to remain a
     technology  leader  by  improving  streaming,  storage  and  content ingest
     flexibility,  asset  management,  the  subscriber's  navigation experience,
     encryption  techniques,  network based digital video recorder applications,
     business  analytics,  advertising  applications,  and functionality such as
     compatibility  with  high  definition  television.

     REAL-TIME  PRODUCT  LINE

     Our  real-time  strategy is comprised of the following primary initiatives:

  -  Establish  RedHawk  as  the  DeFacto  Real-Time  Operating  System.  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.  The  market for open
     software  has  grown dramatically and we believe we can position RedHawk as
     the  standard  open  software real-time operating system. We are seeking to
     accomplish  this  by partnering with established industry providers of both
     software  and  hardware  to  resell  RedHawk  as  a  software-only product.

  -  Partner  with Third-Parties to Reach New Markets. In the last year, we have
     begun  to  utilize  channel  partners  to  expand  the  reach  of our sales
     organization  to sell to new markets. We have entered into numerous channel
     partner  agreements  to  accomplish  this  goal.  These  channel  partners
     typically  possess  knowledge  and experience that enable them to reach new
     markets.  We will continue to seek new partners interested in reselling our
     real-time  products  to  new  markets.

  -  Real-Time  Operating  System  Sales  on  Commercial-Off-The-Shelf  Hardware
     Platforms. 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  Xeon(R) and AMD Opteron(TM)
     integrated computer system solutions. These operating systems are generally
     sold  on our iHawk family of hardware platforms. Our 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.  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

  -  NightStar(R)  Tool  Suite.  Our  NightStar  Tool  Suite  is a collection of
     software  products that enable our customers to perform diagnostic tests on
     the  applications  they  have  developed  for  use  on  our open source and
     proprietary  real-time  operating systems. We intend to continue to license
     the  NightStar Tool Suite to our typical customers and port the suite so it
     may  be  used  for  diagnostic  testing  on  other  platforms.


PRODUCTS  AND  SERVICES

     Our  products  fall  into  two  principal  groups,  on-demand  systems  and
real-time  systems.  In  addition,  we  provide  technical support to all of our
customers.  The percentage of total revenue contributed by our on-demand and our
real-time  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.

     ON-DEMAND  PRODUCTS

     For the majority of our deployments, our on-demand system may be located at
the  network  operator's  headend  or  hub  in  a  distributed  or  centralized
architecture  with  a  small  software  module  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 broadband 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  broadband  company's  billing  system.


                                        4

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

  -  MediaHawk(R)  4G On-Demand Platform. Our MediaHawk 4G On-Demand Platform is
     based  on  our  extensive  software  running  on  commercial-off-the-shelf
     hardware  sourced  from  leading  Original Equipment Manufacturers ("OEMs")
     suppliers.  It consists of the MediaHawk 4000 Video Server, the Media Store
     1000  storage system and the Media Matrix switching fabric. We 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 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, 2005, we had shipped a total of
     2,664  MediaHawk  servers  with  a total capacity of 753,721 streams in 110
     deployments  serving  24.4  million  basic  subscribers.

  -  Resource  Manager.  Our  resource  manager  is  a  software  component that
     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.

  -  Business  Management System. Our Business Management System is a 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 is software that 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 on-demand
     subscriber information via the internet, at their convenience from anywhere
     in  the world. Operators can obtain customized reports on their network and
     information  on  on-demand  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  to  bypass  the  failed  component, and to notify the cable
     company  that  maintenance  is  required.

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


                                        5

     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  on-demand  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  on-demand  systems  enable  broadband
     companies  to automate the movement of content from one storage location to
     another  based  upon  demand  and  other network requirements. This feature
     enables  the  most  efficient  streaming  and  storage  of content. We have
     applied  for  a  patent  to  protect  our  developments  in  this  area.


     REAL-TIME  PRODUCTS

     Our principle real-time products are:

  -  RedHawk(TM)  Linux.  RedHawk  Linux  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.

  -  iHawk(TM).  Our iHawk Intel Xeon 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  VersModular  Eurocard  (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  CPU  versions.

  -  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

SERVICES

     Customer Support.  We offer worldwide hardware and software maintenance and
support  services for our products.  Services include installation, integration,
training,  on-site  maintenance,  24x7  telephone  support,  return-to-factory
warranty,  depot  repair,  and software support update service.  Our integration
and  support  offerings  are  an  essential  piece of successfully deploying and
maintaining  our  products.  An  on-demand  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
on-demand  services.  Typically  we  provide  support  services at no additional
charge  during the warranty period and charge for the services 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
additional  onsite  services.  Over  the  past 15 to 20 years, we have routinely
offered  and  delivered  long-term  service  and  support of our products, under
maintenance  contracts,  for  additional  fees.

     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 channel partners (resellers, value added
resellers, systems integrators, etc.).  As of June 30, 2005, we had 83 employees
in  our  sales  and  marketing  force,  which  includes  sales,  sales  support,
marketing, strategic communications, product management, program management, and
business  development.  Our  sales force has significant experience in on-demand
and  real-time  operating  systems.  Outside  North America, we utilize a direct
sales  force  out of our facilities in France, England, Germany, Australia, Hong
Kong  and  Japan.  Further, our direct sales forces are augmented by our channel
partners  that  are  able  to  introduce  our  products  to  new  markets.


CUSTOMERS

     We  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
real-time  and  on-demand systems at June 30, 2005 and 2004 totaled $3.2 million
and  $2.6  million,  respectively.  In addition, we had deferred revenue of $9.0
million  and  $14.8  million  at  June  30,  2005  and 2004, 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  currently  require  minimum purchases of our products except for our
agreement  with  Lockheed-Martin.  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.

     A  significant  portion  of  our  on-demand  revenue  has come from, and is
expected  to continue to come from, sales to the large broadband companies.  The
customers  accounting  for  more  than 10% of total revenue consisted of Comcast
(14%)  for  the fiscal year ended June 30, 2005; Comcast (32%) and Cox (10%) for
the fiscal year ended June 30, 2004; and Time Warner (16%) and Comcast (10%) for
the  fiscal  year  ended  June  30,  2003.  No  other  customer of our on-demand
products  accounted  for  more  than  10% of total revenue during the last three
fiscal  years.

     Although  we  sell  our real-time products to large customers, the customer
base  is more diversified than our on-demand business.  Thus, only one customer,
Lockheed-Martin,  accounted  for  more  than  10% of total revenues for the last
three  years.  Specifically,  Lockheed-Martin accounted for 18%, 13%, and 16% of
total  revenues  in  the


                                        7

fiscal years ended June 30, 2005, 2004, and 2003, respectively.

     We derive a significant portion of our revenues from the supply of products
to  U.S.  government prime contractors and agencies of the U.S. government.  The
supplied  systems  include  configurations from the RedHawk, 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 years ended
June  30, 2005 and 2004, we recorded $19.9 million and $14.2 million in revenues
to  U.S.  government  prime  contractors  and  agencies  of the U.S. government,
representing  25%  and  18%  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, financial condition and results of operations.


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 $18.7 million, $20.0 million, and $18.8
million  in  fiscal  years  2005,  2004,  and  2003,  respectively.

     Our  research  and  development  strategies  with  respect to our on-demand
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.

  -  Quality  Monitoring.  Now  that  there  are substantial VOD deployments, we
     believe  that  a  key  differentiator  for  us  will  be the quality of our
     products.  In  order  to measure that quality, we are working on developing
     software  measurement  tools  for  our  customers.

  -  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 Everstream Holdings, Inc ("Everstream")
     will  allow our on-demand 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.

  -  Interactive  Menus.  We  have developed an interactive menu environment for
     on-demand service that we call the Interactive Media Solution. 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 '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. Such content requires substantially
     greater  streaming  and  storage capacity, which in turn, will require more
     On-demand 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


                                        8

     consumes  approximately five times the storage and approximately five times
     the  streaming  capacity.

     Our real-time product development will be focused on the following:

  -  iHawk. We continue to plan to offer systems based on Intel 32-bit processor
     technology  and  will  expand  our  offering  with  new  AMD Opteron 64-bit
     processor  technology  in  addition  to  systems based on new Intel and AMD
     dual-core  processors.  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.  We  are  also  investigating  opportunities  to  sell  this
     operating  system as a software only, independent product through partners.

  -  RT-LAB  RLX  Simulation.  We have entered into an engineering alliance with
     Opal-RT whereby Opal-RT has made their MATLAB/Simulink(TM) data acquisition
     testing  product  available on our RedHawk Linux based systems. Our product
     is  called  RT-LAB  RLX  and  allows  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 developed this PC-based
     product  based  on  visual software from Multigen-Paradigm Inc. These image
     generation  systems directly address the requirements of the simulation and
     training  and  other markets. This new product allows 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 on-demand and real-time products are sold into highly-competitive
environments,  driven  by  rapid  technological  innovation. Both product groups
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 on-demand product line currently include the
following:

     SeaChange  International,  Inc.  and  C-COR  Inc.  (f.k.a.  nCUBE  Corp.).
Additionally,  there  are  a  number  of other entities in the market, including
Microsoft  Corporation,  Kasenna,  Inc.,  Broadbus  Technologies, Inc., Tandberg
Television  (f.k.a.  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  real-time product line 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;


                                        9

  -  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., LynuxWorks, 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 on-demand and
real-time  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 that
typically  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.  However, some of our products utilize open
source  that  provides  little  copyright  protection.  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 or with respect to open
source code utilized in our products.  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 nine pending abroad and have
obtained patent licenses to the portfolios owned by Everstream Holdings, Inc. (3
U.S.  patents  and  multiple  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-part,  extensions, reissues, and foreign counterparts thereof).
These  patents  cover multiple interactive television, targeted advertising, and
on-demand  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,  Curtiss-Wright  Controls,  Inc.,  Sanmina-SCI Corporation, Seagate
Technology,  Inc., Tyco Electronics Corporation, GE Fanuc and Xyratex Technology
Limited.  In  most


                                       10

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 revenue, expenses and operating results
from  quarter  to  quarter  in our on-demand and real-time businesses, and it is
possible  that  these variations will continue.  We believe that fluctuations in
the  number  of  orders  for  our on-demand 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 real-time products are dictated
by  buying  cycles  of  the  government  and  large  government contractors.  In
addition,  for  both product lines, 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  on-demand  business  is  dependent upon the
continued  growth  of  the  digital television industry in the United States and
internationally.  Broadband  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  broadband  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  broadband  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, Florida, facility.  As a result,
we  are  subject  to  federal  and  state environmental protection and community
right-to-know  laws.  These  laws  could have the effect of limiting our capital
expenditures  and  thus  could  have  a material adverse effect on our business,
financial  condition  and  results  of  operations.  Violations of such laws 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, 2005, we had 366 employees worldwide.  Of these employees,
304  were  located  in  the  United  States and 62 were located internationally.
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, 2005, 2004, and 2003 is presented in Note 12 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


                                       11

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  37.

RISKS  RELATED  TO  OUR  BUSINESS

A  SIGNIFICANT  PORTION  OF OUR REVENUE HAS BEEN, AND IS EXPECTED TO CONTINUE TO
BE,  CONCENTRATED  IN  A  SMALL  NUMBER  OF CUSTOMERS. 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,  2005, Lockheed-Martin and Comcast
accounted  for  approximately 18% and 14%, respectively, of our revenues.  If we
are  unsuccessful  in maintaining and expanding key relationships with these and
other  existing  customers,  our business will be materially adversely affected.
Further,  if  we are unsuccessful in establishing relationships with other large
companies  or  experience problems in any of our systems, our ability to attract
new  customers  and  sell  additional  products  to  existing  customers will be
materially  adversely  affected.

     Over  the  last twelve months, our relationship with Charter Communications
has  deteriorated resulting in Charter's decision to swap our on-demand products
out  of  a  number of sites.  Over the course of the year, the number of Charter
sites using our products to provide on-demand service dropped from eight to two.

     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 contractual service and
product  obligations and our failure to adequately perform under these contracts
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  Lockheed-Martin,  we do not have written
agreements  that  require  customers to purchase fixed minimum quantities of our
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.

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

     We  incurred  net  losses  of  $7.7, $5.7 and $24.6 million in fiscal years
ended  June  30, 2005, 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, 2005, we had an accumulated deficit of approximately
($136.5) 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.


                                       12

     Further,  a defect, error or performance problem with our on-demand 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 ON-DEMAND SYSTEMS; AND OUR BROADBAND COMPANY CUSTOMERS
MAY  ENTER  INTO ARRANGEMENTS WITH OUR COMPETITORS ANY OF WHICH COULD MATERIALLY
AND  ADVERSELY  AFFECT  OUR  BUSINESS.

     In  order  for  our  on-demand  business  to  succeed, broadband companies,
particularly  the  largest North American broadband companies, must successfully
market  VOD  to  their  television  subscribers.  None  of  our  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 broadband 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  competitors.

     The  growth  and  future  success of our on-demand business depends largely
upon our ability to penetrate markets and sell our systems to digitally-upgraded
domestic  and  international  broadband companies.  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.

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 if we fail to
participate  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, financial condition and results of
operations.

WE  UTILIZE OPEN SOURCE SOFTWARE WHICH COULD ENABLE OUR CUSTOMERS OR COMPETITORS
TO  GAIN  ACCESS TO OUR SOURCE CODE AND DISTRIBUTE IT WITHOUT PAYING ANY LICENSE
FEE  TO  CONCURRENT.

     Key  components  of  both our real-time and on-demand products utilize open
source  software on Linux platforms.  Some open source software, especially that
provided  under  the  GNU  Public License, is provided pursuant to licenses that
limited  the  restrictions that may be placed on the distribution and copying of
the  provided  code.  Thus,  it  is possible that customers or competitors could
copy our software and freely distribute it.  This could substantially impact our
business  and  the  ability  to  protect  future  business.

WE  HAVE  A SIGNIFICANT BASE OF DEPLOYED PRODUCTS THAT OUR CUSTOMERS, OVER TIME,
MAY  DECIDE  TO  SWAP  FOR  NEWER  PRODUCTS  FROM  OTHER COMPANIES WITH IMPROVED
FUNCTIONALITY.

     Although  the  VOD  market  is  young  in  the  view of most subscribers, a
significant  number  of  our  on-demand  products have been deployed for several
years  and  may  be  facing obsolescence.  When our customers evaluate replacing
those  older  products, they may choose to try a different vendor.  If that were
to  occur,  we would lose future revenue opportunities from expansion as well as
maintenance.

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.


                                       13

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

     We  also  derive  a  significant portion of our real-time revenues from the
supply  of  systems  under government contracts.  For the fiscal year ended June
30,  2005,  we  recorded  $19.9  million  in  sales  to  U.S.  government  prime
contractors  and  agencies  of  the  U.S.  government.  This  amount  represents
approximately  25%  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.

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 broadband
          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.

WE  CURRENTLY  HAVE STRATEGIC RELATIONSHIPS WITH ALCATEL, SCIENTIFIC-ATLANTA AND
MOTOROLA,  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.  For example, Alcatel recently announced an
agreement  with  Microsoft  Corp.  that  we believe may jeopardize our long term
relationship with Alcatel.  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.

TRENDS  IN  OUR 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 business, and it is possible
that  these  variations  will  continue.  We  believe  that  fluctuations in the


                                       14

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  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 on-demand is extremely competitive.  Our primary competitor,
SeaChange  International, is well funded and has been very successful in the VOD
market.  Additionally, some smaller competitors are private and have been funded
by  some  of  our  broadband  customers.  This  intense competition may severely
impact  our success and ability to expand our on-demand deployments.  The market
for  our  real-time  products 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 real-time market with better, more appropriate
products.  A  list  of  the  competitors  faced  by  both  of  our markets 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  FAIL  TO  DEVELOP  AND MARKET NEW PRODUCTS AND PRODUCT ENHANCEMENTS IN A
TIMELY  MANNER,  OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED.

     Our  future  success  is  dependent  on  our  development  and marketing of
additional  products  that  achieve  market  acceptance  and enhance our current
products.  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.    There can be
no  assurance  that  we  will  be  successful  in  pursuing  any new products or
enhancements  to  existing  products.

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.  Further, we have indemnification
obligations  with numerous customers that could require us to become involved in
IP  litigation.  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.


                                       15

     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,  Macrolink,  Inc.,  Metal  Form,  Inc.,  Qlogic
Corporation,  Curtiss-Wright  Controls,  Inc.,  Sanmina-SCI Corporation, Seagate
Technology,  Inc., Tyco Electronics Corporation, GE Fanuc 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.

     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
new  key employees or to attract or retain other highly qualified personnel.  In
the  last eighteen months we have lost persons in the following positions: Chief
Executive Officer, President of the VOD division, President of the ISD division,
Chief  Financial  Officer, VP of sales for both the VOD and ISD divisions, VP of
product  management,  other key individuals in sales 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.

INTERNATIONAL SALES ACCOUNTED FOR APPROXIMATELY 33%, 18%, AND 14% OF OUR REVENUE
IN  FISCAL YEARS 2005, 2004, AND 2003, RESPECTIVELY AND IS EXPECTED TO INCREASE.
ACCORDINGLY,  OUR  BUSINESS  IS  SUSCEPTIBLE  TO  NUMEROUS RISKS ASSOCIATED WITH
INTERNATIONAL  OPERATIONS.

     We  are subject to a number of risks associated with international business
activities  that  could increase our costs, lengthen our sales cycle and require
significant  management  attention.  These  risks  include:


                                       16

     -    compliance  with,  and  unexpected changes in, regulatory requirements
          resulting  in  unanticipated  costs  and  delays;
     -    difficulties  in  compliance  with  export  and  re-export regulations
          governing  U.S.  goods  and goods from our international subsidiaries;
     -    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.  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.

     On  August  19,  2005,  we  entered  into a definitive agreement to acquire
Everstream.  Everstream  is a leader in business intelligence software currently
focused on the cable industry. Everstream is valued at approximately $15 million
and  we  currently  own  the  equivalent  of  $500,000  of Everstream stock. The
acquisition will be paid in Concurrent stock. The closing of this transaction is
expected  to  occur  in our second quarter of fiscal 2006. We cannot assure that
this  transaction  will  occur,  nor  can  we  assure  that  we can successfully
integrate  Everstream's  business, products, technologies and personnel into our
business.  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.

     Real-time  and  on-demand  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.


                                       17

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 ON-DEMAND BUSINESS.

     We  sell our on-demand 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 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 of Adelphia Communications Corporation.

THE  SUCCESS  OF  OUR  ON-DEMAND  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  subscribers  and  other  industry  participants, including
broadband  companies,  content  providers,  set-top  box  manufacturers,  and
educational  institutions.  The  future  growth  of  our on-demand 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 ON-DEMAND 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 ON-DEMAND 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 on-demand 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  are  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 on-demand system orders, which
would  adversely  affect  our  on-demand  business.


                                       18

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  on-demand and real-time 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 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 PRODUCT LINES 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 on-demand and real-time product lines. The television industry is
subject  to  extensive  regulation in the United States and other countries. Our
on-demand  business  is  dependent  upon  the  continued  growth  of the digital
television  industry  in  the  United  States  and  internationally.  Broadband
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 broadband
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  broadband  customers, and thereby materially adversely affect our business,
financial  condition  and  results of operations. Our real-time business 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  BROADBAND  COMPANIES,  IS  MISUSED.

     Our  on-demand systems allow broadband 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 on-demand 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 ON-DEMAND BY BROADBAND COMPANIES MAY BE DELAYED DUE TO LIMITED
BANDWIDTH OR OTHER TECHNOLOGY INITIATIVES THAT COULD REQUIRE BROADBAND COMPANIES
TO  FURTHER  UPGRADE  THEIR  NETWORKS.

     Bandwidth  is  a  limited resource. On-demand 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  broadband  companies'  network bandwidth and may
require  the cable companies to increase their bandwidth capabilities by further
upgrading their networks and therefore delaying on-demand deployments.

OTHER  RISKS

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.


                                       19

     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 on June 30, 2002 to $22.9 million on
June  30,  2005.  We  expect  that  our working capital may continue to decrease
during  fiscal  year  2006.  If  our  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.

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.

     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.

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,  2005,  the  high  and  low prices reported on the NASDAQ
National  Market  were $2.95 and $1.35, respectively.  Further, as of August 23,
2005, the price as reported on the NASDAQ National Market was $1.82.  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  on-demand  market  in  general;
          -    changes  in  market  valuations  of  similar  companies;
          -    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,


                                       20

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, 2005, 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


     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,  but  have  the  following  matters  pending:

     -    Vicor,  Inc. v. Concurrent Computer Corporation, Essex Superior Court,
          -----------------------------------------------
          Massachusetts,  Civil  Action No. C5-1437A. This suit was filed August
          18, 2005 requesting declaratory relief regarding a contractual dispute
          between  the  parties.


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

     Not  applicable.


                                       21

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,  2005:



NAME                                           POSITION                               AGE
- ----                                           --------                               ---
                                                                                

T. Gary Trimm      President and Chief Executive Officer                               57
Warren Neuburger   Chief Operating Officer                                             51
Gregory S. Wilson  Chief Financial Officer                                             40
Kirk L. Somers     Vice President Investor Relations and General Counsel & Secretary   40


     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  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 serves on the board
of  directors  of  OpVista.

     Warren Neuburger, Chief Operating Officer.  Mr. Neuburger joined Concurrent
in  June  2004  as  President  of the Integrated Solutions Division.  In January
2005,  as part of the integration of the VOD and Integrated Solutions divisions,
he  became  Chief Operating Officer.  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.

     Gregory  S.  Wilson, Chief Financial Officer.  Mr. Wilson joined Concurrent
in February 2000 as the company's corporate controller.  In January 2005, he was
promoted  to Chief Financial Officer.  Prior to joining Concurrent, from 1998 to
2000, Mr. Wilson served as the Manager of Financial Planning and Analysis at LHS
Group  Inc.,  a  publicly  traded  global  provider  of operating support system
software  and  services  to the communications industry.  From 1997 to 1998, Mr.
Wilson served as a consultant for BAAN Corporate Office Solutions.  From 1994 to
1997,  Mr.  Wilson served as Director of Planning and Analysis for a division of
Turner Broadcasting.  From 1990 to 1994, he worked for Oppenheimer Capital where
his  financial responsibilities included internal financial reporting, quarterly
and annual filings with the SEC, and financial planning and analysis. Mr. Wilson
began  his  career  with  Ernst  and  Young  of  Atlanta  in  1987.

     Kirk  L.  Somers,  Vice  President, Investor Relations, General Counsel and
Secretary.  Mr. Somers has served as General Counsel since November 2001 and was
appointed  Secretary in August 2004.  He was made a vice president and placed in
charge  of  Investor  Relations  in  January 2005.  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.


                                       22

                                     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 2005
     QUARTER ENDED:           HIGH    LOW
                              -----  -----
                               
     September 30, 2004       $2.00  $1.35
     December 31, 2004        $2.95  $1.40
     March 31, 2005           $2.94  $1.69
     June 30, 2005            $2.31  $1.48

     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


     As  of  August  23,  2005,  there  were  63,642,996  shares of Common Stock
outstanding,  held  by approximately 18,750 stockholders with a closing price on
the  NASDAQ  National  Market  of  $1.82.

     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.


                                       23

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."



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

                                                        YEAR ENDED JUNE 30,
                              --------------------------------------------------------------------
INCOME STATEMENT DATA             2005              2004           2003           2002      2001
- ---------------------         -------------       --------       ---------       -------  --------
                                                                  
Net sales                     $     78,685        $79,235        $ 75,453        $89,369  $72,821
Gross margin                        38,776         38,722          36,423         44,566   33,020
Operating income (loss)             (7,457)        (8,540)        (11,429)  (3)    3,679   (5,591)
Net income (loss)                   (7,729)  (1)   (5,725)  (2)   (24,552)  (4)    4,383   (6,189)
Net income (loss) per share
    Basic                     $      (0.12)  (1)  $ (0.09)  (2)  $  (0.40)  (4)  $  0.07  $ (0.11)
    Diluted                   $      (0.12)  (1)  $ (0.09)  (2)  $  (0.40)  (4)  $  0.07  $ (0.11)

                                                           AT JUNE 30,
                              --------------------------------------------------------------------
BALANCE SHEET DATA                2005              2004           2003           2002      2001
- ------------------            -------------       --------       ---------       -------  --------
                                                                  
Cash, cash equivalents and
    short-term investments    $     19,880        $27,928        $ 30,697        $30,519  $ 9,460
Working capital                     22,911         26,378          30,180         43,545   14,824
Total assets                        63,977         74,542          77,839         98,688   57,052
Stockholders' equity                38,353         45,726          43,458         69,224   33,283
<FN>

(1)  Net  loss for the year ended June 30, 2005 includes $0.4 million impairment
     charge  related  to  our  investment  in  Everstream, net of a $0.1 million
     recovery  of  a  previously  recognized  impairment  charge  related to our
     investment  in  Thirdspace.
(2)  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.
(3)  Operating  loss  for  the year ended June 30, 2003 includes a restructuring
     charge  of  $1.6  million.
(4)  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.


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

     During  the year ended June 30, 2005, we used approximately $8.5 million in
cash  and cash equivalents from operations, and ended the fiscal year with $19.9
million  in  cash and cash equivalents, after borrowing $3.0 million in the form
of  a  term  loan.  During the year ended June 30, 2004, we used $2.4 million in
cash  and  cash  equivalents  from  operations,  and  ended  the year with $27.9
million.  The  increased  use  of  cash from operations during the twelve months
ended  June  30,  2005  compared  to  the  twelve  months ended June 30, 2004 is
primarily  due  to  changes  in  working  capital and continued operating losses
during  the  year.  Also,  our  cash  usage  increased  due  to


                                       24

the  recognition  of  revenue  during  fiscal  year  2005 on shipments for which
approximately $4.0 million in cash was received in the prior fiscal year.  In an
attempt to reduce the cash used in operating activities and reduce our breakeven
point, we undertook actions during this fiscal year to reduce operating expenses
that  included  reducing  our  workforce  by  approximately 14% and reducing our
capital  expenditures.  See  further  discussions  in the "Liquidity and Capital
Resources"  section  of this document.  During the year, we have seen a shift in
on-demand  revenue from large, new North American on-demand deployments to a mix
of new international deployments, and expansions of streams, ingest, and storage
with  smaller,  new  North  American  on-demand  deployments.

     In  this  fiscal  year,  we  recorded  costs associated with Sarbanes-Oxley
Section 404 compliance. For the year ended June 30, 2005, we spent approximately
$0.9  million  and  invested  significant  personnel  hours.

     During  fiscal  year 2005, we changed our management structure.  We are now
operating  as  a  united  company  by  consolidating the real-time and on-demand
operating  divisions. The divisional structure was officially consolidated under
a  functional  organization  with  real-time  and  on-demand  product lines.  In
accordance  with  SFAS  131,  "Disclosure  about  Segments  of an Enterprise and
Related Information", we operate in three segments: on-demand systems, real-time
systems,  and  services.

     On  May 4, 2005, our Board of Directors, upon recommendation of the Board's
Compensation  and  Audit  Committees,  approved  the  accelerated vesting of all
unvested  and  "out-of-the-money"  options  priced  above  $2.10 held by current
employees  and  officers.  The  Board  did not accelerate vesting of any options
held  by  the  Chief Executive Officer or any directors.  The Board fully vested
approximately  1.3  million  shares  of  the  Company's  common stock that would
otherwise  have  vested at various times within the next four years. The options
have  a  range  of  exercise  prices  of  $2.12 to $14.85.  This acceleration of
vesting  period  was  considered  a  modification  of the stock option award and
resulted in the need to determine if any compensation expense should be recorded
on the modification date. As the intrinsic value at the date of modification was
$0,  we  recorded  no  compensation  expense  for  this  modification.

     On  June  22,  2005,  our  Board  of  Directors, upon recommendation of the
Board's  Compensation  Committee,  approved  the  grant  of  an aggregate of 2.1
million  shares  of the Company's common stock, with an exercise price of $2.15,
to all current employees.  These options were fully vested on the date of grant,
but the shares issued upon the exercise of the options may not be transferred or
encumbered  until certain transfer restrictions lapse.  This one-time initiative
was undertaken by the Compensation Committee to provide a retention incentive to
general  employees  and  to  motivate  them  to  approach  their  jobs  from the
perspective of shareholders while providing a traditional long-term incentive to
senior  management.

     Our decisions to initiate the accelerated vesting of options on May 4, 2005
and  to  subsequently  grant  fully  vested  stock  options  with  limits  on
transferability  on  June  22,  2005  were  made primarily to limit compensation
expense  that  would  be expected to be recorded in future periods following the
Company's  adoption  on  July  1,  2005  of  SFAS  No. 123, "Share-Based Payment
(revised  2004)"  ("SFAS  123(R)").  We  currently  account  for  stock-based
compensation using the provisions of Accounting Principles Board Opinion No. 25,
"Accounting  for  Stock Issued to Employees," under which we have not recognized
any  compensation  expense for our stock option grants. SFAS 123(R) will require
us  to  record  compensation expense equal to the fair value of all equity-based
compensation  over  the  vesting  period  of each such award. As a result of the
Board's  decisions  discussed  above,  we  believe  we  reduced  our  aggregate
compensation expense by a total of approximately $6.8 million, net of taxes over
the  next  four  years  (the  vesting  period  for  the  accelerated  options).

     Over  the  last twelve months, our relationship with Charter Communications
has  deteriorated resulting in Charter's decision to swap our on-demand products
out  of  a  number of sites.  Over the course of the year, the number of Charter
sites using our products to provide on-demand service dropped from eight to two.


RECENT  EVENTS

     On  August  19,  2005,  we  entered  into a definitive agreement to acquire
Everstream.  Everstream  is a leader in business intelligence software currently
focused  on  the  cable  industry.  Everstream  is  valued  at approximately $15
million  and  Concurrent currently owns the equivalent of $500,000 of Everstream
stock  (4.9% of outstanding shares).  The acquisition will be paid in Concurrent
stock.  The  closing  of  this  transaction  is  expected to occur in our second
quarter  of  fiscal  2006.


                                       25

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

     We recognize revenue 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.  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.

Software  and  Hardware  Sales
- ------------------------------

     On-demand  (formerly "VOD") and real-time (formerly "Integrated Solutions")
product  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". Our standard contractual arrangements with our
customers  generally  include  the  delivery  of a hardware and software system,
certain  professional services that typically involve installation and training,
and  ongoing  software  and  hardware maintenance. The software component of the
arrangement  is considered to be essential to the functionality of the hardware.
Therefore,  in  accordance  with  Emerging  Issues  Task  Force  No.  03-5,
"Applicability  of AICPA Statement of Position 97-2 to Non-Software Deliverables
in  an  Arrangement  Containing More-Than-Incidental Software", the hardware and
the  hardware  maintenance  components  are  considered software related and the
provisions  of SOP 97-2 apply to all elements of the arrangement. Under multiple
element  arrangements,  we  allocate  revenue  to  the various elements based on
vendor-specific  objective  evidence  ("VSOE")  of  fair value. Our VSOE of fair
value  is  determined  based  on the price charged when the same element is sold
separately.  If VSOE 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.

Professional  Services
- ----------------------

     Professional  services  revenue  is primarily generated from integration of
third  party  software  interfaces,  training, and hardware installation.  These
services  are  typically completed within 90 days from the receipt of the order.
Under multiple element arrangements, we allocate revenue to the various elements
based  on  VSOE of fair value.  We determine VSOE of fair value for the services
based  on the standard rate per hour or fixed fee used when similar services are
sold  separately.  Revenues from these services are recognized when the services
are  performed.

     In  certain  instances,  our customers require significant customization of
both  the software and hardware products.  In these situations, the services are
considered  essential  to  the functionality of the software and, therefore, the
revenue  from the arrangement, with the exception of maintenance,  is recognized
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."  We record the value
of  the  entire  arrangement  (excluding  maintenance) as the project progresses
based  on  actual  costs  incurred  compared  to  the total costs expected to be
incurred  through  completion.   Revisions  in  profit  estimates are charged to
income  in  the  period in which the facts that give rise to the revision become
known.


                                       26

Hardware and Software Maintenance
- ---------------------------------

     We recognize revenue from maintenance services in accordance with SOP 97-2.
Depending  upon  the  specific  terms  of the customer agreement, we may include
warranty  as  part  of  the  purchase  price.  In  accordance with SOP 97-2 and,
depending  upon  the specific terms of the customer agreement, we either accrues
the  estimated  costs  to  be incurred in performing maintenance services at the
time  of  revenue  recognition  and  shipment  of  product,  or we defer revenue
associated  with  the  maintenance  services  to be provided during the warranty
period based upon the value for which we have sold such services separately when
they  are  renewed  by  existing customers.  For those arrangements in which the
warranty period is less than or equal to one year, we accrue the estimated costs
to  be  incurred  in providing services.  In accordance with paragraph 59 of SOP
97-2,  we  have  determined that the warranty fee is part of the initial license
fee,  the  warranty  period  is  for  one  year  or  less, the estimated cost of
providing  the  services  are  immaterial, and upgrades and enhancements offered
during  maintenance  arrangements  historically  have  been  and are expected to
continue  to  be  minimal and infrequent.  Actual costs are then charged against
the  warranty accrual as they are incurred.  For those arrangements in which the
warranty  period is greater than one year, we defer revenue based upon the value
for  which  we  have  sold  such  services  separately.  This  revenue  is  then
recognized  on  a  straight  line  basis  over  the  warranty  period.

   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 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, 2005, we had $10.7 million of goodwill.  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,  2005 and 2004, 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


                                       27

goodwill during the twelve months ended June 30, 2005. 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, 2005 and June 30, 2004,
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.

   Stock-Based  Compensation

     We have stock-based employee compensation plans and account for these plans
using  Accounting  Principles Board Opinion No. 25, "Accounting for Stock Issued
to  Employees",  and  related  interpretations.  During  fiscal  2005, we issued
restricted  stock  awards, a portion of which is part of a multi-year restricted
stock  performance  plan.  Because  a  portion  of this restricted stock plan is
performance based, that portion must be accounted for using variable accounting,
requiring  interim  estimates of compensation.  Interim measures of compensation
are  based  on a combination of the fair-value of the stock as of the end of the
reporting  period  and  an  assessment  of whether the performance criteria will
ultimately  be  met.  To  the extent that the fair value of our stock fluctuates
and  our assessments of achieving the performance criteria change, cost of sales
and  operating  expenses  may  be  positively  or  negatively  impacted.

     Effective  July  1, 2005, we will adopt SFAS 123(R) which requires that the
cost  resulting  from  all share-based payment transactions be recognized in the
financial  statements  and  requires  all  entities  to apply a fair-value-based
measurement  method  in  accounting  for  share-based  payment transactions with
employees.  Concurrent  anticipates the expected additional compensation expense
resulting  from  adoption  of  SFAS  123(R) to be $180,000 for fiscal year 2006,
based  on  unvested  options  as  of June 30, 2005. Assumptions used to estimate
compensation  expense  from  issuance  of share-based compensation are based, to
some  extent,  on historical experience and expectation of future conditions. To
the  extent  we  issue  additional  share-based  compensation,  or  assumptions
regarding  previously  issued  share-based  compensation  change,  our  future
share-based  compensation  expense  may  be  positively  or negatively impacted.


                                       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,
                                                 -----------------------
                                                  2005    2004    2003
                                                 ------  ------  -------
                                                        
Revenues (% of total sales):
  Product                                        72.5 %  71.9 %   72.2 %
  Service                                         27.5    28.1     27.8
                                                 ------  ------  -------
    Total sales                                  100.0   100.0    100.0

Cost of sales (% of respective sales category):
  Product                                         47.4    49.3     47.1
  Service                                         59.5    55.7     63.6
                                                 ------  ------  -------
    Total cost of sales                           50.7    51.1     51.7

Gross margin                                      49.3    48.9     48.3
Operating expenses
  Sales and marketing                             22.6    21.8     24.0
  Research and development                        23.8    25.2     24.9
  General and administrative                      12.4    12.7     12.4
  Restructuring charge                               -       -      2.1
  Gain on liquidation of foreign subsidiary          -    (0.1)       -
                                                 ------  ------  -------
    Total operating expenses                      58.8    59.6     63.4
                                                 ------  ------  -------
Operating loss                                    (9.5)  (10.7)   (15.1)

Recovery (impairment) of minority investment      (0.4)    3.9    (17.2)
Interest income - net                              0.3     0.4      0.8
Other expense - net                               (0.6)   (0.2)    (0.2)
                                                 ------  ------  -------

Loss before income taxes                         (10.2)   (6.6)   (31.7)

Provision (benefit) for income taxes              (0.4)    0.6      0.8
                                                 ------  ------  -------

Net loss                                         (9.8)%  (7.2)%  (32.5)%
                                                 ======  ======  =======



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 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
enhancement  and  development,  cost  of  outside  contractors  engaged  to


                                       29

perform  software  development  services,  and  software  certification  costs.
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.


     FISCAL YEAR 2005 IN COMPARISON TO FISCAL YEAR 2004

     The  following  table  sets  forth  summarized  consolidated  financial
information  for  each  of  the two fiscal years ended June 30, 2005 and 2004 as
well  as  comparative  data  showing  increases  and  decreases between periods.



                                                YEAR ENDED JUNE 30,
                                               ---------------------
                                                                          $         %
        (DOLLARS IN THOUSANDS)                    2005        2004      CHANGE    CHANGE
                                               ----------  ----------  --------  --------
                                                                     

Product sales                                  $  57,070   $  56,947   $   123       0.2%
Service sales                                     21,615      22,288      (673)    (3.0%)
                                               ----------  ----------  --------  --------
    Total sales                                   78,685      79,235      (550)    (0.7%)

Product cost of sales                             27,053      28,091    (1,038)    (3.7%)
Service cost of sales                             12,856      12,422       434       3.5%
                                               ----------  ----------  --------  --------
    Total cost of sales                           39,909      40,513      (604)    (1.5%)
                                               ----------  ----------  --------  --------

Product gross margin                              30,017      28,856     1,161       4.0%
Service gross margin                               8,759       9,866    (1,107)   (11.2%)
                                               ----------  ----------  --------  --------
    Total gross margin                            38,776      38,722        54       0.1%

Operating expenses:
  Sales and marketing                             17,785      17,302       483       2.8%
  Research and development                        18,748      20,000    (1,252)    (6.3%)
  General and administrative                       9,717      10,071      (354)    (3.5%)
  Restructuring charge                               (17)          -       (17)     NM(1)
  Gain on liquidation of foreign subsidiary            -        (111)      111      NM(1)
                                               ----------  ----------  --------  --------
    Total operating expenses                      46,233      47,262    (1,029)    (2.2%)
                                               ----------  ----------  --------  --------
Operating loss                                    (7,457)     (8,540)    1,083    (12.7%)

Recovery (impairment) of minority investment        (313)      3,103    (3,416)  (110.1%)
Other income (expense) - net                        (231)        184      (415)  (225.5%)
                                               ----------  ----------  --------  --------
Loss before provision for income taxes            (8,001)     (5,253)   (2,748)     52.3%
Provision (benefit) for income taxes                (272)        472      (744)  (157.6%)
                                               ----------  ----------  --------  --------
Net loss                                       $  (7,729)  $  (5,725)  $(2,004)     35.0%
                                               ==========  ==========  ========  ========
     (1) NM denotes percentage is not meaningful



     Product  Sales.  Total  product  sales  for  fiscal  year  2005  were $57.1
million,  an increase of approximately $0.2 million from $56.9 million in fiscal
year  2004.  The  increase  in  product  sales resulted from an $8.6 million, or
48.8%,  increase  in real-time product sales to $26.1 million during fiscal year
2005,  from  $17.6  million  during fiscal year 2004.  The increase in real-time
product  sales  is  due  to  an  increase in product volume to both domestic and
international  customers.  Domestic and international real-time product revenues
increased  $7.6 million and $1.0 million, respectively, from fiscal year 2004 to
fiscal  year  2005.

     Partially  offsetting the increase in real-time products, on-demand product
sales  decreased  approximately  $8.4 million, or 21.5%, to $31.0 million during
fiscal  year  2005  from $39.4 million during fiscal year 2004.  The decrease in
on-demand  product  sales  was  due to fewer products sold in the North American
market  during  2005,  as


                                       30

compared  to  the  same  period  of  the  prior year. This reduction in domestic
on-demand  product  revenue was partially offset by an increase in international
sales  volume  during fiscal year 2005 that resulted in a $10.0 million increase
in  international  on-demand  product  revenue,  compared  to  fiscal year 2004.
Fluctuation in on-demand product 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. We believe that we will be able to maintain
or  increase  our  share  of  the North American cable market and also capture a
share  of  the  video-over-DSL  market  in  both  the  United  States  and
internationally.  We  also  anticipate  that the price erosion that has occurred
over  the  past  5  years  will  not  exceed  the decline in cost of goods sold.

     Service Revenue.  Service revenue decreased $0.7 million, or 3.0%, to $21.6
million  for  fiscal  year 2005 from $22.3 million in fiscal year 2004.  Service
revenue associated with on-demand products increased approximately $2.4 million,
or  35.3%,  to  $9.1 million during fiscal year 2005 from $6.7 million in fiscal
year  2004,  as we continue to recognize maintenance, installation, and training
revenue  on our expanding base of on-demand market deployments.  As the warranty
agreements  that  typically  accompany  the initial sale and installation of our
on-demand  systems  expire,  we  expect  to  sell  new,  long-term  maintenance
agreements.  Because  of  these  anticipated  new  agreements  and our expanding
deployment  base,  we  expect  service  sales  related  to on-demand products to
continue  to  increase.

     The  increase  in  service  revenue  associated  with on-demand product was
partially  offset  by  a  $3.1  million,  or  19.6%, decrease in service revenue
associated  with real-time product to $12.5 million during fiscal year 2005 from
$15.6  million  in  the same period of the prior fiscal year.  Real-time related
service  revenue  continued  to  decline  primarily  due  to  the  expiration 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 real-time
service  revenue  to  continue  into  the  foreseeable  future.

     Product  Gross  Margin.  Product  gross margin was $30.0 million for fiscal
year  2005,  an increase of $1.2 million, or 4.0%, from $28.8 million for fiscal
year  2004.  Product  gross margin as a percentage of product sales increased to
52.6%  in fiscal year 2005 from 50.7% in fiscal year 2004, primarily because the
gross  margin  on  sales  of real-time product increased to 60.6% in fiscal year
2005  from  58.9%  in fiscal year 2004.  The increase in real-time product gross
margin  is due to a favorable product mix, as compared to the same period of the
prior  fiscal year. On-demand product gross margin decreased to 45.8% from 47.0%
of on-demand product revenue in fiscal 2004.  On-demand product gross margin was
higher in fiscal year 2004 primarily due to the 3.4% favorable impact on margins
in  that  year  resulting  from  a  $1.3  million  expense reversal for warrants
previously  accrued  for  Scientific  Atlanta,  Inc.  Partially offsetting this,
current year margins were favorably impacted by $0.8 million lower provision for
inventory  reserves,  as  a  significant  portion  of older generation on-demand
inventory  was  reserved  in  the  prior  fiscal  year.

     Service  Gross  Margin.  The  gross  margin on service sales decreased $1.1
million,  or  11.2%, to $8.8 million, or 40.5% of service revenue in fiscal 2005
from $9.9 million, or 44.3% of service revenue in fiscal year 2004.  The decline
in service margins is primarily due to severance expense incurred in the current
year.  Severance  expense  of  $0.6 million recorded to service cost of sales in
fiscal year 2005 resulted from a reduction in domestic and international service
personnel  as  we  have  scaled  down  our  infrastructure  necessary to fulfill
declining  real-time contractual service obligations.  Additionally, the service
margins  were  brought down by lower revenues from the expiration of maintenance
contracts as legacy machines are removed from service and replaced with machines
that  are  simpler  to  maintain.  We  will continue to scale down the real-time
service  infrastructure  in  response  to  this  trend  of  declining  real-time
contractual  service  obligations.  In  addition, we expect to realize increased
efficiencies from the combination of our on-demand and real-time service groups.

     Sales  and Marketing.  Sales and marketing expenses increased $0.5 million,
or  2.8%,  to $17.8 million during fiscal year 2005 from $17.3 million in fiscal
year  2004, primarily due to an additional $0.7 million of commissions resulting
from  sales growth in Europe and Asia.  In addition, we incurred $0.5 million of
severance  expense related to a reduction in force initiative during the current
fiscal  year.  The  increases  in severance and international commission expense
were partially offset by a $0.3 million decrease in salaries, wages and benefits
and a $0.2 million decrease in sales facilities, trade show, and other marketing
costs,  all  due  to  the  reduction in force and cost savings initiative in the
current  fiscal  year.  In  addition, we reduced depreciation expense associated
with  demonstration  equipment  by $0.3 million from fiscal year 2004 to 2005 by
exercising  greater  discipline  over  expenditures  on  such  equipment.

     Research and Development.  Research and development expenses decreased $1.3
million,  or  6.3%,  to  $18.7  million during fiscal 2005 from $20.0 million in
fiscal  year  2004.  During  fiscal  year  2005,  we  incurred  $1.2  million


                                       31

less  expense  from development engineers and subcontractors that had previously
been  used  to  meet  software  development  requirements.  In  addition  to the
decreasing  personnel  costs,  we  also  incurred  $0.4  million less in product
certification  costs  during  fiscal  year  2005,  compared to fiscal year 2004.
These  decreasing  costs  were  partially  offset  by $0.2 million of additional
severance  expense  associated with the reduction in development personnel after
meeting  development  objectives. We expect that software development costs will
continue  to  stabilize  and  flatten  over the next few years, as we reduce our
number  of  software  platforms and improve the stability of our software in the
field.

     General  and Administrative.  General and administrative expenses decreased
$0.4  million,  or  3.5%,  to  $9.7  million  during fiscal year 2005 from $10.1
million  in  fiscal  year  2004.  This  decrease  in  general and administrative
expense  is  primarily  due  to reduced current year expenses and prior year non
recurring expense activity. During fiscal year 2004, we incurred $0.6 million in
non-recurring  legal  fees  resulting primarily from the successful defense of a
lawsuit  brought  by SeaChange International alleging defamation. In fiscal year
2004  we  also incurred $0.6 million of severance resulting from the resignation
of  our  former  president  and CEO. Partially offsetting these fiscal year 2004
costs,  we  reversed  $0.6  million  of  bad  debt  reserve  related to specific
receivables  that  were  ultimately  collected.  In addition to this prior year,
non-recurring  activity,  during fiscal year 2005 we incurred an additional $0.6
million  in  accounting  services.  These  services  related  to  the additional
internal and external audit work required for compliance with the Sarbanes-Oxley
Act  of  2002.  Partially offsetting the fiscal year 2005 increase in accounting
fees,  we  reduced administrative staff resulting in a $0.3 million reduction in
salaries wages and benefits, and reduced fees and expenses incurred by the Board
of Directors by approximately $0.2 million, both as a result of the company-wide
cost  savings  initiative  during  fiscal  year  2005.

     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.

     Recovery  (Impairment  Loss)  of  Minority  Investment.  During fiscal year
2005,  we  became aware of circumstances that provide evidence of an "other than
temporary" impairment of our investment in Everstream.  Based upon an evaluation
of  the  investment  in Everstream during this period, we recorded an impairment
charge  of  $413,000  and  reduced our "Investment in minority owned company" to
$140,000.

     During  fiscal  year  2004  we received $3.1 million in cash from continued
monetization  of  the  Thirdspace  assets and settlement of its liabilities.  An
additional  $0.1  million recovery of Thirdspace assets was recognized in fiscal
year  2005,  partially  offsetting  the  $413,000  Everstream impairment charge.

     Interest  Expense.  Interest expense increased $0.2 million to $0.2 million
in  fiscal  year  2005  from fiscal year 2004 as we entered into a three year $3
million  term loan during the second quarter of fiscal year 2005. As of June 30,
2005, we recorded approximately $0.2 million of interest expense associated with
this  loan.

     Other  expense.  Other  expenses  increased $0.4 million to $0.5 million in
fiscal  year 2005 from $0.1 million in fiscal 2004 primarily due to $0.2 million
in  realized  currency  translation losses on settlement of foreign transactions
and $0.2 million on losses from the write-off of fixed assets that are no longer
of  use.

     Provision  for  Income  Taxes.  We  recorded  an income tax benefit for our
domestic  and  foreign subsidiaries of $272,000 during fiscal year 2005. Of this
amount,  $264,000  relates to income tax contingency reserves that we determined
were  no  longer  required  and  were  reversed  as  an  income tax benefit. The
remainder of the benefit relates primarily to a tax benefit recognized by one of
our  international  subsidiaries that utilized a net operating loss carryback in
fiscal  year  2005.  In fiscal year 2004, we recorded income tax expense for our
domestic  and foreign subsidiaries, which was related primarily to income earned
in  foreign  locations,  which  cannot  be  offset  by  net  operating  loss
carryforwards.

     Net  loss.  The net loss for fiscal year 2005 was $7.7 million or $0.12 per
basic  and  diluted  share  compared  to  net  loss for fiscal year 2004 of $5.7
million  or  $.09  per  basic  and  diluted  share.


                                       32

     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.



                                              YEAR ENDED JUNE 30,
                                              -------------------
                                                                      $         %
              (DOLLARS IN THOUSANDS)            2004      2003      CHANGE    CHANGE
                                              --------  ---------  --------  --------
                                                                 
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 loss                                 (8,540)   (11,429)    2,889    (25.3%)

Recovery (impairment) of minority investment    3,103    (12,951)   16,054   (124.0%)
Other income (expense) - net                      184        417      (233)   (55.9%)
                                              --------  ---------  --------  --------
Loss before provision for income taxes         (5,253)   (23,963)   18,710    (78.1%)

Provision for income taxes                        472        589      (117)   (19.9%)
                                              --------  ---------  --------  --------
Net 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
on-demand  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 on-demand
product  sales was due to an increase in volume of on-demand system sales due to
new  on-demand  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 on-demand 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
on-demand  products  sold  was  partially  offset  by  change  in  product  mix,
continuing  declines  in average price, 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 on-demand 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.

     Partially  offsetting  the  increase  in on-demand product sales, real-time
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 real-time product sales is primarily due to our customers' plans to control
inventory  and  manage  cash  flow.  The decline in domestic real-time sales was
partially  offset  by  an  increase  in international revenue, particularly from
strong  sales  in  Europe  and  Japan.


                                       33

     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.  On-demand
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 we continued to recognize
deferred  maintenance  revenue  and expand our on-demand customer base requiring
additional  installation, training, technical support, and software and hardware
maintenance  services.

     The  increase  in  on-demand service revenue was partially offset by a $1.9
million,  or  10.9%,  decrease  in real-time service revenue to $15.6 million in
fiscal  year  2004  from  $17.5  million in fiscal year 2003.  Real-time 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  newer products that produce significantly less
service  revenue.

     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.  On-demand  product  gross  margin decreased to 47.0% of on-demand product
revenue  for  fiscal year 2004 from 49.1% for fiscal year 2003.  The decrease in
on-demand  product  gross  margin is due to changes in product mix and continued
declines  in  average  price.  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 sales
price,  revenue  reduction related to Comcast warrants, and additional on-demand
inventory  reserves  and  warranty  cost  were partially offset by the favorable
impact  from  the  Scientific  Atlanta,  Inc. 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  on-demand  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.

     The  gross  margin  on  sales  of  real-time  product decreased to 58.9% of
real-time  product  revenue  in fiscal year 2004 from 59.7% of real-time 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 on-demand
service  margin  in  fiscal  year  2004.  On-demand service margins increased to
42.0%  of on-demand service revenue in fiscal year 2004 compared to 16.0% in the
prior  year  as the on-demand division continues to build its on-demand customer
base  and  the  fixed  costs associated with our customer support activities are
being  spread  over a larger revenue base.  Although our on-demand 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.  Real-time service gross margin
increased  to  45.3% of real-time 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.

     Sales  and Marketing.  Sales and marketing 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 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.  We
also reduced salaries, wages and benefits by $0.3 million in fiscal year 2004 as
we  were  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.  Offsetting  these  expense
reductions,  we incurred an additional $0.2 million of depreciation expense from
loaner  and  demo  equipment, primarily related to our Media Hawk 4000 on-demand
systems.

     Research and Development.  Research and development 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
$1.5  million for additional software development staff in fiscal year 2004.  In
fiscal  year  2004  we  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


                                       34

increases  in  both  our  customer  base  and  deployment  base.  We  also added
development  staff  to  focus  on  developing  and  expanding  our  Linux  data
acquisition  products  such as Lab Workbench to better position us to target the
data  acquisition  market.  In  addition  to the increase in personnel costs, we
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  on-demand  software  development and consulting
expenses,  compared  to  the  same  period  of  the  prior  year.

     General  and Administrative.  General and administrative 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 to
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.

     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.

     Recovery  (Impairment  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 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 (impairment 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
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.

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:

  -  the  rate  of  growth,  if any, of new on-demand market deployments and the
     pace  at  which  domestic  and  international cable companies and telephone
     companies  implement  on-demand  technology;

  -  the  rate of growth, if any, of expansions of previously deployed on-demand
     systems  and our ability to retain markets where our on-demand systems were
     originally  deployed;

  -  the  actual  versus  anticipated  decline  in  revenue  from maintenance of
     real-time  proprietary  systems;

  -  revenues  from  real-time  systems;


                                       35

  -  ongoing  cost control actions and expenses, including for example, research
     and  development  and  capital  expenditures;

  -  the  margins  on  our  on-demand  and  real-time  businesses;

  -  our  ability  to  raise  additional  capital,  if  necessary;

  -  our  ability  to  obtain  additional  bank  financing,  if  necessary;

  -  our  ability  to  meet  the  covenants  contained  in our Credit Agreement;

  -  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;  and

  -  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.


   Uses  and  Sources  of  Cash

     We  used  $8.5  million  and $2.4 million of cash from operating activities
during  fiscal  years 2005 and 2004, respectively, compared to providing cash of
$7.1  million during fiscal year 2003.  The decrease in cash from operations was
primarily  due to funding of net operating losses in fiscal years 2005 and 2004.
The  increase  in  operating cash flows in fiscal year 2003 was primarily due to
favorable  changes in working capital, specifically accounts receivable in 2003.
Until  our  revenue increases and stabilizes, it is likely that we will continue
to  use  cash  from  operating  activities.

     We  invested  $2.0  million  in property, plant and equipment during fiscal
year  2005  compared to $4.9 million during fiscal year 2004 and $5.6 million in
fiscal  year  2003.  Capital  additions  during fiscal years 2005, 2004 and 2003
relate  primarily  to  product  development and testing equipment, demonstration
equipment  and  equipment  loans  to our customers.  We expect a similar mix and
cost  of  capital  during  the upcoming year, as we continue to focus on further
development  of  our  technology.  However,  we will continue exercising greater
discipline  over  capital  expenditures  on  capital  equipment.

     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  $58,000,  $1.2 million, and $0.6 million from the issuance of
common  stock  to  employees  and  directors  who exercised stock options during
fiscal  years  2005,  2004  and  2003,  respectively.

     During  the  quarter ended December 31, 2004, we executed a Loan and Credit
Agreement with Silicon Valley Bank. The Credit Agreement provides for a two year
$10  million  revolving credit line and a three year $3 million term loan. As of
June 30, 2005, we had no amounts drawn under the Revolver and had drawn down the
entire $3.0 million term loan, of which $463,000 has been repaid, under the Term
Loan.  Interest on all outstanding amounts under the Revolver is payable monthly
at the prime rate (6.00% at June 30, 2005) plus 0.50% per annum, and interest on
all outstanding amounts under the Term Loan is payable monthly at a rate of 8.0%
per annum. The Term Loan is repayable in 36 equal monthly principal and interest
installments  of $94,000 and any outstanding principal of the Revolver is due on
December  23, 2006, unless the Revolver is terminated earlier in accordance with
its  terms.

     In  addition,  the  Credit  Agreement contains certain financial covenants,
including  required  minimum  quick  ratio  and  minimum tangible net worth, and
customary restrictive covenants concerning our operations.  As of June 30, 2005,
we  were in compliance with these covenants.  Based on the borrowing formula and
our  financial  position  as  of  June  30,  2005,  $5.3 million would have been
available  to  us  under  the  Revolver.

     At  June  30,  2005,  we  had  working  capital of $22.9 million and had no
material  commitments  for  capital


                                       36

expenditures  compared  to working capital of $26.4 million and $30.2 million at
June  30,  2004  and 2003, respectively.  We believe that existing cash balances
will  be  sufficient  to  meet  our  anticipated  working  capital  and  capital
expenditure  requirements  for  the  next  12 months; however, until our revenue
increases  and  stabilizes,  it is likely that we will continue to use cash from
operating  activities.  As  part  of  our  cost reduction initiative implemented
during  the current fiscal year, we anticipate reducing our breakeven point.  If
revenues  do  not reach these breakeven levels or our cost reduction efforts are
not  as  successful  as planned, then we will continue to use cash.  Our working
capital  has  declined  from  $43.5 million at June 30, 2002 to $22.9 million at
June 30, 2005, which includes $3.0 million drawn under our new Credit Agreement.
If  our  on-demand revenue does not increase and stabilize in future periods, we
will  continue  to  use  cash  in operating activities, which will cause working
capital  to  further decline.  If this situation continues, we may need to raise
additional funds through an offering of stock or debt, in addition to our Credit
Agreement.  We  cannot  be  certain  that  we  will be able to obtain additional
financing  on  favorable  terms,  if  at  all.


CONTRACTUAL  OBLIGATIONS  AND  COMMERCIAL  COMMITMENTS

     The  following table summarizes our significant contractual obligations and
commitments:



                                                         PAYMENTS DUE BY FISCAL YEAR
                                         ----------------------------------------------------------
                                                            (DOLLARS IN THOUSANDS)
CONTRACTUAL OBLIGATIONS                     TOTAL        2006    2007-2008   2009-2010   THEREAFTER
- ---------------------------------------  ----------------------------------------------------------
                                                                          
Operating leases                         $    2,846  $    1,459  $    1,294  $       93  $        -
Term note obligation                          2,537         954       1,583           -           -
Interest payments related to term note          275         171         104           -           -
Pension plan                                  2,083         158         393         438       1,094
Non-binding purchase commitment (a)             575         575           -           -           -
                                         ----------------------------------------------------------
TOTAL                                    $    8,316  $    3,317  $    3,374  $      531  $    1,094
                                         ==========================================================
<FN>

     (a)  This  is  a  purchase commitment with a supplier for Concurrent to pay
          for  nonrecurring  customization  costs.  If  the  supplier  does  not
          complete  the work by a specific date then Concurrent is not obligated
          to  pay  the  entire  amount.



RECENTLY  ISSUED  ACCOUNTING  PRONOUNCEMENTS

     See  Note  20  in  the "Notes to the Consolidated Financial Statements" for
recently  issued  accounting  pronouncements.


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, our future performance, market share,
and  new  market growth, as well as our expectations, beliefs, plans, estimates,
or projections relating to the future, are forward-looking statements within the
meaning  of  these  laws.  Examples  of  our  forward-looking statements in this
quarterly  report  include,  but  are  not  limited  to, our pricing trends, our
expected  cash  position,  our  expectations of market share and growth, and our
international  opportunities  with  Alcatel.  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 concentration of our
customers;  failure  to  effectively  manage  growth;  delays  in  testing  and
introductions  of  new  products;  rapid  technology  changes;  system errors or
failures;  reliance  on  a limited number of suppliers and failure of components
provided  by  those  suppliers;


                                       37

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 on-demand and
real-time  products;  financing  for  working capital needs; the availability of
Linux software in light of issues raised by SCO Group; capital spending patterns
by  a  limited customer base; and customer obligations that could impact revenue
recognition.

     Other  important  risk  factors  are  discussed  under  the  heading  "Risk
Factors".

     Our  forward-looking statements are based on current expectations and speak
only  as of the date of such statements.  Concurrent undertakes no obligation to
publicly  update or revise any forward-looking statement, whether as a result of
future  events,  new  information  or  otherwise.


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.


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

Management Report on Internal Control Over Financial Reporting                                  47

Report of Independent Registered Public Accounting Firm                                         48

Consolidated Balance Sheets as of June 30, 2005 and 2004                                        49

Consolidated Statements of Operations for each of the three years
in the period ended June 30, 2005                                                               50

Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)
for each of the three years in the period ended June 30, 2005                                   51

Consolidated Statements of Cash Flows for each of the three years in the period
ended June 30, 2005                                                                             52

Notes to Consolidated Financial Statements                                                      53


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

     Not  applicable.


                                       38

ITEM 9A. CONTROLS AND PROCEDURES

     EVALUATION OF 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  control over financial
reporting  during the period covered by this report that materially affected, or
are reasonably likely to materially affect, our internal controls over financial
reporting.

     Our disclosure controls and procedures are designed to provide a reasonable
level of assurance of reaching our desired disclosure control objectives and are
effective  in  reaching  that  level  of  reasonable  assurance.

     CHANGES IN INTERNAL CONTROL

     There  were  no  significant changes to our internal control over financial
reporting  during  the  quarter ended June 30, 2005 that materially affected, or
are  reasonably  likely to material affect, our internal controls over financial
reporting.

     MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

     Management's  report  on  internal control over financial reporting and the
attestation report of our independent registered public accountants are included
in  Part  II, Item8 "Financial Statements and Supplementary Data" of this report
under  the  captions  entitled  "Management's  Report  on  Internal Control Over
Financial  Reporting"  and  "Report  of Independent Registered Public Accounting
Firm"  and  are  on  pages  47  and  48  and  incorporated  herein by reference.


ITEM 9B. OTHER INFORMATION

     None.


                                       39

                                    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  18,  2005  ("Registrant's  2005  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  2005  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 Committee" in the
Registrant's  2005  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  2005  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  2005  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  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  "Principal  Accountant  Fees  and Services" in
Registrant's  2005  Proxy  Statement.


                                       40

                                     PART IV


ITEM  15.  EXHIBITS  AND  FINANCIAL  STATEMENT  SCHEDULES

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

          Report  of  Independent  Registered  Public  Accounting  Firm

          Management  Report  on  Internal  Control  Over  Financial  Reporting

          Report  of  Independent  Registered  Public  Accounting  Firm

          Consolidated  Balance  Sheets  as  of  June  30,  2005  and  2004

          Consolidated  Statements  of Operations for each of the three years in
          the  period  ended  June  30,  2005

          Consolidated  Statements  of  Stockholders'  Equity  and Comprehensive
          Income (Loss) for each of the three years in the period ended June 30,
          2005

          Consolidated  Statements  of Cash Flows for each of the three years in
          the  period  ended  June  30,  2005

          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
- -------          -----------------------

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


                                       41

          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,  2004  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,  2004).

4.10      --Warrant  to  purchase 5,261 shares of common stock of the Registrant
          dated  March  22,  2004  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,  2004).

4.11      --Warrant  to purchase 27,332 shares of common stock of the Registrant
          dated  March  22,  2004  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,  2004).

4.12      --Warrant to purchase 6 shares of common stock of the Registrant dated
          March  22,  2004  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,  2004).

4.13      --Warrant  to purchase 63,145 shares of common stock of the Registrant
          dated  June  4,  2004  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,  2004).

4.14      --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  June  4,  2004  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,  2004).

10.1      --Loan  and  Security  Agreement  (incorporated  by  reference  to the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.2      --Schedule  of Officers who have entered into the Form Indemnification
          Agreement  (incorporated  by  reference  to the Registrant's Quarterly
          report  on  Form  10-Q  for  the  quarter  ended  December  31, 2004).

10.3      --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).

10.4      --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)).

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


                                       42

10.6      --Concurrent  Computer  Corporation  Amended  and  Restated 2001 Stock
          Option  Plan  (incorporated  by  reference  to  the  Registrant's
          Registration  Statement  on  Form  S-8  (No.  333-125974)).

10.7      --Form of Option agreement with transfer restrictions (incorporated by
          reference  to  the  Registrant's Current Report on Form 8-K dated June
          24,  2005).

10.8      --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)).

10.9      --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).

10.10     --Summary  of  Performance  Grants  (incorporated  by reference to the
          Registrant's  Current  Report  on  Form  8-K  filed  March  3,  2005).

10.11     --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).

10.12     --Employment  Agreement  dated  as  of  February  1,  2005 between the
          Registrant  and  Greg  Wilson  (incorporated  by  reference  to  the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.13     --Protective  Agreement  dated  as  of  February  1,  2005 between the
          Registrant  and  Greg  Wilson  (incorporated  by  reference  to  the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.14     --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).

10.15     --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  T.  Gary  Trimm  (incorporated  by  reference  to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2004).

10.16     --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  Warren  Neuburger  (incorporated  by reference to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2004).

10.17     --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).

10.18     --  Entry  into a Material Definitive Agreement between the Registrant
          and  Stream  Acquisitions,  Inc.  to acquire Everstream Holdings, Inc.
          (incorporated  by reference to the Registrant's Current Report on Form
          8-K  filed  on  August  25,  2005).

10.19     --  Amendment  of Material Definitive Agreement between the Registrant
          and Stream  Acquisitions,  Inc.  to  acquire Everstream Holdings, Inc.
          (incorporated by  reference to the Registrant's Current Report on Form
          8-K filed on August 31, 2005).

14.1      --Code  of  Ethics  for  Senior  Executives  &  Financial  Officers
          (incorporated  by  reference  to the Registrant's Proxy for the 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


                                       43

          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.

*  Included  herewith.


                                       44



                         CONCURRENT COMPUTER CORPORATION
                           ANNUAL REPORT ON FORM 10-K


                                     ITEM 8
            CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                            YEAR ENDED JUNE 30, 2005


                                       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 (the "Company") as of June 30, 2005 and
2004,  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,  2005.  Our  audits  also  included the
consolidated  financial statement schedule 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 the Company as of June 30, 2005
and  2004,  and the results of its operations and its cash flows for each of the
three  years  in  the  period ended June 30, 2005, in conformity with accounting
principles  generally  accepted  in  the United States of America.  Also, in our
opinion,  such  consolidated  financial  statement  schedule, 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  4  to  the  consolidated financial statements, the
Company  adopted  the  provisions of Statement of Financial Accounting Standards
No.  146,  "Accounting  for  Costs Associated with Exit or Disposal Activities,"
effective  December  1,  2002.

     We  have  also  audited,  in  accordance  with  the standards of the Public
Company  Accounting  Oversight  Board  (United States), the effectiveness of the
Company's internal control over financial reporting as of June 30, 2005 based on
the  criteria  established  in Internal Control - Integrated Framework issued by
the  Committee  of  Sponsoring  Organizations of the Treadway Commission and our
report  dated September 2, 2005 expressed an unqualified opinion on management's
assessment of the effectiveness of the Company's internal control over financial
reporting  and  an  unqualified  opinion  on  the effectiveness of the Company's
internal  control  over  financial  reporting.


/s/ Deloitte & Touche LLP


Atlanta, Georgia
September 2, 2005


                                       46

         MANAGEMENT REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

     Concurrent  Computer  Corporation's  management  is  responsible  for
establishing and maintaining adequate internal control over financial reporting.
Pursuant to the rules and regulations of the Securities and Exchange Commission,
internal control over financial reporting is a process designed by, or under the
supervision  of,  Concurrent's  principal  executive  and  principal  financial
officers  to provide reasonable assurance regarding the reliability of financial
reporting  and  the preparation of financial statements for external purposes in
accordance  with  generally  accepted  accounting  principles and includes those
policies and procedures that:

  -  Pertain  to the maintenance of records that in reasonable detail accurately
     and  fairly  reflect  the  transactions  and  dispositions of the assets of
     Concurrent;

  -  Provide reasonable assurance that transactions are recorded as necessary to
     permit  preparation  of  financial  statements in accordance with generally
     accepted  accounting  principles,  and  that  receipts  and expenditures of
     Concurrent  are  being  made  only  in  accordance  with  authorizations of
     management  and  directors  of  Concurrent;  and

  -  Provide  reasonable  assurance  regarding prevention or timely detection of
     unauthorized  acquisition,  use  or disposition of Concurrent's assets that
     could  have  a  material  effect  on  the  financial  statements.

     Management  has  evaluated  the  effectiveness of its internal control over
financial  reporting  as  of  June  30,  2005  based  on  the  control  criteria
established  in  a report entitled Internal Control-Integrated Framework, issued
by  the  Committee of Sponsoring Organizations of the Treadway Commission. Based
on  such  evaluation,  we have concluded that Concurrent's internal control over
financial reporting is effective as of June 30, 2005.

     The registered independent public accounting firm of Deloitte & Touche LLP,
as  auditors  of  Concurrent's  consolidated financial statements, has issued an
attestation  report  on management's assessment of Concurrent's internal control
over financial reporting, which report is included herein.

 /s/ T. Gary Trimm                               /s/ Gregory S. Wilson
- ------------------                               ---------------------

 T. Gary Trimm                                   Gregory S. Wilson
 President and Chief Executive Officer           Chief Financial Officer


                                       47

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
Concurrent Computer Corporation:

     We  have  audited  management's  assessment,  included  in the accompanying
Management  Report on Internal Control Over Financial Reporting, that Concurrent
Computer  Corporation  and  subsidiaries  (the  "Company")  maintained effective
internal  control  over  financial  reporting  as  of  June  30,  2005, based on
criteria  established  in  Internal  Control-Integrated  Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission.  The Company's
management  is  responsible  for  maintaining  effective  internal  control over
financial  reporting  and  for  its  assessment of the effectiveness of internal
control  over  financial reporting.  Our responsibility is to express an opinion
on  management's assessment and an opinion on the effectiveness of the Company's
internal  control  over  financial  reporting  based  on  our  audit.

     We  conducted  our  audit  in  accordance  with the 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
effective  internal  control  over  financial  reporting  was  maintained in all
material  respects.  Our  audit  included obtaining an understanding of internal
control  over  financial  reporting, evaluating management's assessment, testing
and  evaluating  the design and operating effectiveness of internal control, and
performing  such  other  procedures  as  we  considered  necessary  in  the
circumstances.  We  believe  that  our audit provides a reasonable basis for our
opinions.

     A company's internal control over financial reporting is a process designed
by, or under the supervision of, the company's principal executive and principal
financial officers, or persons performing similar functions, and effected by the
company's  Board  of  Directors,  management,  and  other  personnel  to provide
reasonable  assurance  regarding  the reliability of financial reporting and the
preparation  of  financial  statements  for external purposes in accordance with
generally  accepted  accounting  principles.  A  company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of  records  that, in reasonable detail, accurately and fairly
reflect  the  transactions  and  dispositions  of the assets of the company; (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and  that  receipts and expenditures of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection  of  unauthorized  acquisition,  use,  or disposition of the company's
assets that could have a material effect on the financial statements.

     Because  of  the  inherent  limitations  of internal control over financial
reporting,  including  the  possibility  of  collusion  or  improper  management
override  of  controls,  material misstatements due to error or fraud may not be
prevented or detected on a timely basis.  Also, projections of any evaluation of
the  effectiveness  of  the  internal control over financial reporting to future
periods  are subject to the risk that the controls may become inadequate because
of  changes in conditions, or that the degree of compliance with the policies or
procedures  may  deteriorate.

     In  our  opinion,  management's  assessment  that  the  Company  maintained
effective  internal  control  over  financial  reporting as of June 30, 2005, is
fairly  stated,  in  all material respects, based on the criteria established in
Internal  Control-Integrated  Framework  issued  by  the Committee of Sponsoring
Organizations  of  the  Treadway  Commission.  Also  in our opinion, the Company
maintained,  in all material respects, effective internal control over financial
reporting  as  of  June  30, 2005, based on the criteria established in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations
of  the  Treadway  Commission.

     We  have  also  audited,  in  accordance  with  the standards of the Public
Company  Accounting  Oversight Board (United States), the consolidated financial
statements  and consolidated financial statement schedule as of and for the year
ended  June  30,  2005  of  the  Company  and our report dated September 2, 2005
expressed  an unqualified opinion on those consolidated financial statements and
consolidated  financial  statement  schedule.

/s/ Deloitte & Touche LLP

Atlanta, Georgia
September 2, 2005


                                       48



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

                                                                                    JUNE 30,
                                                                             ----------------------
                                                                                2005        2004
                                                                             ----------  ----------
                                                                                   
                                     ASSETS
Current assets:
  Cash and cash equivalents                                                  $  19,880   $  27,928
  Accounts receivable, less allowance for doubtful accounts
    of $200 at June 30, 2005 and at June 30, 2004                               16,577      10,192
  Inventories - net                                                              5,071       9,617
  Deferred tax asset - net                                                         226         517
  Prepaid expenses and other current assets                                        858         861
                                                                             ----------  ----------
    Total current assets                                                        42,612      49,115
Property and equipment - net                                                     8,319      11,569
Purchased developed computer software - net                                        823       1,013
Goodwill                                                                        10,744      10,744
Investment in minority owned company                                               140         553
Other long-term assets - net                                                     1,339       1,548
                                                                             ----------  ----------
Total assets                                                                 $  63,977   $  74,542
                                                                             ==========  ==========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                                      $  12,055   $  12,069
  Notes payable to bank, current portion                                           954           -
  Deferred revenue                                                               6,692      10,668
                                                                             ----------  ----------
    Total current liabilities                                                   19,701      22,737

Long-term liabilities:
  Deferred revenue                                                               2,349       4,117
  Notes payable to bank, less current portion                                    1,583           -
  Deferred tax liability                                                             -         278
  Pension liability                                                              1,705       1,372
  Other                                                                            286         312
                                                                             ----------  ----------
    Total liabilities                                                           25,624      28,816

Commitments and contingencies (Note 19)

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;
    63,642,646 and 62,817,029 issued and outstanding at June 30, 2005
    and 2004, respectively                                                         637         628
  Capital in excess of par value                                               175,769     174,338
  Accumulated deficit                                                         (136,455)   (128,712)
  Treasury stock, at cost; 19,323 shares at June 30, 2004                            -         (42)
  Unearned compensation                                                         (1,562)       (351)
  Accumulated other comprehensive loss                                             (36)       (135)
                                                                             ----------  ----------
    Total stockholders' equity                                                  38,353      45,726
                                                                             ----------  ----------
Total liabilities and stockholders' equity                                   $  63,977   $  74,542
                                                                             ==========  ==========
<FN>

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



                                       49



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

                                                         YEAR ENDED JUNE 30,
                                                   -----------------------------
                                                     2005      2004      2003
                                                   --------  --------  ---------
                                                              
Revenues:
  Product                                          $57,070   $56,947   $ 54,456
  Service                                           21,615    22,288     20,997
                                                   --------  --------  ---------
    Total revenues                                  78,685    79,235     75,453

Cost of sales:
  Product                                           27,053    28,091     25,668
  Service                                           12,856    12,422     13,362
                                                   --------  --------  ---------
    Total cost of sales                             39,909    40,513     39,030
                                                   --------  --------  ---------

Gross margin                                        38,776    38,722     36,423

Operating expenses:
  Sales and marketing                               17,785    17,302     18,081
  Research and development                          18,748    20,000     18,775
  General and administrative                         9,717    10,071      9,393
  Restructuring charge                                 (17)        -      1,603
  Gain on liquidation of foreign subsidiary              -      (111)         -
                                                   --------  --------  ---------
      Total operating expenses                      46,233    47,262     47,852
                                                   --------  --------  ---------

Operating loss                                      (7,457)   (8,540)   (11,429)

Recovery (impairment loss) of minority investment     (313)    3,103    (12,951)
Interest income                                        403       335        592
Interest expense                                      (163)      (11)       (30)
Other expense - net                                   (471)     (140)      (145)
                                                   --------  --------  ---------

Loss before income taxes                            (8,001)   (5,253)   (23,963)

Provision (benefit) for income taxes                  (272)      472        589
                                                   --------  --------  ---------

Net loss                                           $(7,729)  $(5,725)  $(24,552)
                                                   ========  ========  =========

Net loss per share
      Basic                                        $ (0.12)  $ (0.09)  $  (0.40)
                                                   ========  ========  =========
      Diluted                                      $ (0.12)  $ (0.09)  $  (0.40)
                                                   ========  ========  =========
<FN>

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



                                       50



                                               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, 2005

                                               COMMON STOCK                                                    ACCUMULATED
                                           --------------------   CAPITAL IN                                      OTHER
                                                          PAR     EXCESS OF    ACCUMULATED      UNEARNED      COMPREHENSIVE
                                             SHARES      VALUE    PAR VALUE      DEFICIT      COMPENSATION    INCOME (LOSS)
                                           -----------  -------  -----------  -------------  --------------  ---------------
                                                                                           

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
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)
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)
Sale of common stock under stock plans        116,105        1           57
Issuance of restricted stock                1,040,632       10        1,936                         (1,946)
Retirement of restricted stock               (331,120)      (2)        (683)                           685
Revaluation of restricted stock                                         119                           (119)
Amortization of unearned compensation                                                                  169
Acquisition of treasury stock
Disposition of treasury stock                                             2            (14)
Comprehensive income (loss):
  Net loss                                                                          (7,729)
  Foreign currency translation adjustment                                                                               200
  Minimum pension liability adjustment                                                                                 (101)
    Total comprehensive income

                                           -----------  -------  -----------  -------------  --------------  ---------------
Balance at June 30, 2005                   63,642,646   $  637   $  175,769   $   (136,455)  $      (1,562)  $          (36)
                                           ===========  =======  ===========  =============  ==============  ===============


                                            TREASURY STOCK
                                           ----------------
                                            SHARES    COST     TOTAL
                                           --------  ------  ---------
                                                    
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
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          -
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
Sale of common stock under stock plans                             58
Issuance of restricted stock                                        -
Retirement of restricted stock                                      -
Revaluation of restricted stock                                     -
Amortization of unearned compensation                             169
Acquisition of treasury stock               (2,946)     (5)        (5)
Disposition of treasury stock               22,269      47         35
Comprehensive income (loss):
  Net loss                                                     (7,729)
  Foreign currency translation adjustment                         200
  Minimum pension liability adjustment           -               (101)
                                                             ---------
    Total comprehensive income                                 (7,630)

                                           --------  ------  ---------
Balance at June 30, 2005                         -   $   -   $ 38,353
                                           ========  ======  =========
<FN>

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



                                       51



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

                                                                      YEAR ENDED JUNE 30,
                                                                 -----------------------------
                                                                   2005      2004      2003
                                                                 --------  --------  ---------
                                                                            
Cash flows provided by (used in) operating activities:
  Net loss                                                       $(7,729)  $(5,725)  $(24,552)
  Adjustments to reconcile net loss to net cash
    provided by (used in) operating activities:
    Impairment loss (recovery) on minority investment                313    (3,103)    12,951
    Accrual of (reversal of) non-cash warrants                         -    (1,119)       338
    Pension settlement and curtailment                                 -    (1,482)         -
    Depreciation and amortization                                  5,259     5,404      4,824
    Provision for inventory reserves                                  11       924        317
    Provision for (reversal of) bad debts                              -      (601)        28
    Amortization of stock compensation                               169       107         25
    Other non-cash expenses                                          376       502        (13)
    Decrease (increase) in assets:
      Accounts receivable, net                                    (6,385)      780     13,495
      Inventories, net                                             4,535    (3,367)      (669)
      Prepaid expenses and other current assets, net                  73        18          2
      Other long-term assets, net                                    341      (149)    (1,624)
    Increase (decrease) in liabilities:
      Accounts payable and accrued expenses, net                     (14)   (2,575)      (870)
      Short-term deferred revenue                                 (3,976)    5,373      1,240
      Long-term liabilities, net                                  (1,513)    2,627      1,607
                                                                 --------  --------  ---------
Net cash provided by (used in) operating activities               (8,540)   (2,386)     7,099

Cash flows provided by (used in) investing activities:
  Additions to property and equipment                             (2,031)   (4,876)    (5,595)
  Repayment of note receivable from
    minority owned company                                             -     3,103        471
  Note receivable from minority owned company                          -         -     (3,000)
                                                                 --------  --------  ---------
Net cash used in investing activities                             (2,031)   (1,773)    (8,124)

Cash flows provided by (used in) financing activities:
  Proceeds from note payable to bank, net of issuance expenses     2,930         -          -
  Repayment of note payable to bank                                 (463)        -          -
  Sale (purchase) of treasury stock                                   30       (42)         -
  Repayment of capital lease obligation                              (49)      (93)       (85)
  Proceeds from sale and issuance of common stock                     58     1,184        550
                                                                 --------  --------  ---------
Net cash provided by financing activities                          2,506     1,049        465

Effect of exchange rates on cash and cash equivalents                 17       341        738
                                                                 --------  --------  ---------

Increase (decrease) in cash and cash equivalents                  (8,048)   (2,769)       178
Cash and cash equivalents - beginning of year                     27,928    30,697     30,519
                                                                 --------  --------  ---------
Cash and cash equivalents - end of year                          $19,880   $27,928   $ 30,697
                                                                 ========  ========  =========

Cash paid during the period for:
  Interest                                                       $    64   $    14   $     20
                                                                 ========  ========  =========
  Income taxes (net of refunds)                                  $   327   $   527   $    474
                                                                 ========  ========  =========
<FN>

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



                                       52

                         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.  The computer systems
and  software  fall  under  two  product  lines:  on-demand (formerly "VOD") and
real-time  (formerly  "Integrated  Solutions")

     Concurrent's  on-demand  product line provides on-demand 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  real-time  product  line 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 ($162,000), $8,000 and
($27,000)  for  the  years ended June 30, 2005, 2004 and 2003, 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 value, 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  and  Equipment

     Property  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.


                                       53

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Goodwill

     At  July  1,  2005  and  2004,  Concurrent's  annual  testing  day,  and in
accordance  with  the  requirements  under  Statement  of  Financial  Accounting
Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets" ("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  Policy

     The  Company  recognizes revenue 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.

     Software  and  Hardware  Sales
     ------------------------------

     On-demand  and  real-time  product  revenues  are  recognized  based on the
guidance  in  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". The Company's standard contractual arrangements with
its  customers generally include the delivery of a hardware and software system,
certain  professional services that typically involve installation and training,
and  ongoing  software  and  hardware maintenance. The software component of the
arrangement  is considered to be essential to the functionality of the hardware.
Therefore,  in  accordance  with  Emerging  Issues  Task  Force  No.  03-5,
"Applicability  of AICPA Statement of Position 97-2 to Non-Software Deliverables
in  an  Arrangement  Containing More-Than-Incidental Software", the hardware and
the  hardware  maintenance  components  are  considered software related and the
provisions  of SOP 97-2 apply to all elements of the arrangement. Under multiple
element  arrangements,  the  Company  allocates  revenue to the various elements
based  on  vendor-specific  objective  evidence  ("VSOE")  of  fair  value.  The
Company's  VSOE  of fair value is determined based on the price charged when the
same  element  is  sold separately. If VSOE of fair value does not exist for all
elements in a multiple element arrangement, the Company 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.

     Professional  Services
     ----------------------

     Professional  services  revenue  is primarily generated from integration of
third  party  software  interfaces,  training, and hardware installation.  These
services  are  typically completed within 90 days from the receipt of the order.
Under  multiple  element  arrangements,  the  Company  allocates  revenue to the
various  elements  based  on VSOE of fair value.  The Company determines VSOE of
fair  value  for  the  services based on the standard rate per hour or fixed fee
used  when  similar  services are sold separately.  Revenues from these services
are  recognized  when  the  services  are  performed.

     In  certain  instances,  the  Company's  customers  require  significant
customization  of  both the software and hardware products. In these situations,
the  services are considered essential to the functionality of the software and,
therefore,  the revenue from the arrangement, with the exception of maintenance,
is  recognized  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." The
Company  records  the value of the entire arrangement (excluding maintenance) as
the  project  progresses  based  on  actual costs incurred compared to the total
costs  expected  to  be  incurred  through  completion.

     Hardware  and  Software  Maintenance
     ------------------------------------

     The Company recognizes revenue from maintenance services in accordance with
SOP  97-2.  Depending  upon  the  specific  terms of the customer agreement, the
Company  may include warranty as part of the purchase price.  In accordance with
SOP  97-2  and, depending upon the specific terms of the customer agreement, the
Company


                                       54

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


either  accrues  the  estimated  costs  to be incurred in performing maintenance
services  at  the  time  of  revenue recognition and shipment of product, or the
Company  defers  revenue associated with the maintenance services to be provided
during  the  warranty period based upon the value for which the Company has sold
such services separately when they are renewed by existing customers.  For those
arrangements in which the warranty period is less than or equal to one year, the
Company  accrues  the  estimated costs to be incurred in providing services.  In
accordance  with  paragraph  59 of SOP 97-2, the Company has determined that the
warranty  fee is part of the initial license fee, the warranty period is for one
year  or  less, the estimated cost of providing the services are immaterial, and
upgrades  and  enhancements offered during maintenance arrangements historically
have  been  and  are  expected to continue to be minimal and infrequent.  Actual
costs  are  then charged against the warranty accrual as they are incurred.  For
those  arrangements  in  which the warranty period is greater than one year, the
Company  defers revenue based upon the value for which the Company has sold such
services  separately.  This  revenue is then recognized on a straight line basis
over  the  warranty  period.

   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.  For contracts extending beyond
one  year,  deferred  revenue  related  to  the contract period extending beyond
twelve  months  is  classified  among  long-term  liabilities.

   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,  2005  and  2004.

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

   Research  and  Development

     Research and development expenditures are expensed as incurred.

   Basic  and  Diluted  Net  Loss  per  Share

     Basic  net  loss  per  share  is  computed in accordance with SFAS No. 128,
"Earnings  Per  Share,"  by  dividing net loss by the weighted average number of
common  shares  outstanding  during  each  year.  Diluted  net loss per share is
computed by dividing net 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  6,403,000,  6,002,000 and
6,131,000  for the years ended June 30, 2005, 2004, and 2003, 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  loss  per  share  for  the  periods  indicated:


                                       55

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



                                                             YEAR ENDED JUNE 30,
(DOLLARS AND SHARE DATA IN THOUSANDS,                  -----------------------------
EXCEPT PER SHARE AMOUNTS)                                2005      2004      2003
                                                       --------  --------  ---------
                                                                  
Basic and diluted EPS calculation:
    Net loss                                           $(7,729)  $(5,725)  $(24,552)
                                                       ========  ========  =========

Basic weighted average number of shares outstanding     62,737    62,392     61,944
  Effect of dilutive securities:
    Employee stock options                                   -         -          -
    Warrants                                                 -         -          -
                                                       --------  --------  ---------
Diluted weighted average number of shares outstanding   62,737    62,392     61,944
                                                       ========  ========  =========

Basic EPS                                              $ (0.12)  $ (0.09)  $  (0.40)
                                                       ========  ========  =========

Diluted EPS                                            $ (0.12)  $ (0.09)  $  (0.40)
                                                       ========  ========  =========


   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  have  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. For long-lived assets held
and  used, Concurrent recognizes impairment only if their carrying amount is not
recoverable through undiscounted cash flows. Long-lived assets held for sale are
reported  at the lower of cost or fair value, less costs to sell. As a result of
these  reviews,  Concurrent  has  not  recorded any impairment losses related to
long-lived  assets,  except  those  related  to  the restructuring activities in
fiscal  year  2003.

   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.  The carrying
amount  of  long-term debt also approximates fair value, as the interest rate on
the  term  note  approximates  market and the remaining term of the note is less
than  three  years.

     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


                                       56

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


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,  2005,  2004,  and 2003, Concurrent recognized $169,000, $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  2005,  2004,  and  2003  for stock options issued.
Concurrent  issued  1,041,000 shares of restricted stock for the year ended June
30,  2005  and  initially  recorded  $1,946,000  of  unearned  compensation as a
contra-equity  account,  which  will  be  amortized  over the vesting period.  A
portion  of  the restricted stock vests over time and a portion vests based upon
performance  criteria.  Because  a  portion  of  this  restricted  stock plan is
performance based, that portion must be accounted for using variable accounting,
requiring  interim  estimates  of  compensation  expense.  Interim  measures  of
compensation  expense  for  performance  based  restricted  stock are based on a
combination of the fair-value of the stock as of the end of the reporting period
and  an  assessment  of whether the performance criteria will ultimately be met.

     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 loss and 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,
                                                             2005                2004              2003
                                                       -----------------  -----------------  -----------------
                                                             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                    
Net loss as reported                                   $         (7,729)  $         (5,725)  $        (24,552)
  Deduct: Total stock-based employee compensation
    expense determined under the fair value method,
    net of related taxes                                         (8,519)            (3,993)            (6,458)
                                                       -----------------  -----------------  -----------------

  Pro forma net loss                                   $        (16,248)  $         (9,718)  $        (31,010)
                                                       =================  =================  =================

  Basic- as reported                                   $          (0.12)  $          (0.09)  $          (0.40)
                                                       =================  =================  =================
  Basic-pro forma                                      $          (0.26)  $          (0.16)  $          (0.50)
                                                       =================  =================  =================
  Diluted-as reported                                  $          (0.12)  $          (0.09)  $          (0.40)
                                                       =================  =================  =================
  Diluted-pro forma                                    $          (0.26)  $          (0.16)  $          (0.50)
                                                       =================  =================  =================


     Refer  to  Note 13 for assumptions used in calculation of fair value. Also,
refer  to Note 13 for discussion of Concurrent's Board of Directors' fiscal year
2005  decisions to accelerate vesting of certain unvested and "out-of-the-money"
options  and  to  subsequently  grant  fully  vested  stock  options  to certain
employees  and  executives.  These  decisions  were  made  primarily  to  limit
compensation  expense  that  would  be expected to be recorded in future periods
following  Concurrent's  adoption  on July 1, 2005 of SFAS No. 123, "Share-Based
Payment (revised 2004)" ("SFAS 123(R)"). As of June 30, 2005, total compensation
costs  related to unvested options not yet recognized is approximately $530,000.
Concurrent expects to recognize this cost on a straight-line basis over the next
four  years  as part of operating expense, beginning July 1, 2005, upon adoption
of  SFAS  123(R).


                                       57

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


   Comprehensive  Income  (Loss)

     Concurrent reports comprehensive income (loss) in addition to net 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:



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

     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)
     Other comprehensive income (loss)                200                 (101)              99
                                        ------------------  -------------------  ---------------
     Balance at June 30, 2005           $             116   $             (152)  $          (36)
                                        ==================  ===================  ===============


   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.

3.   INVESTMENTS  IN  MINORITY  OWNED  COMPANIES

     In  March  2002,  Concurrent purchased a 14.4% equity ownership interest in
Thirdspace  Living  Limited ("Thirdspace").  Concurrent invested $4.0 million in
cash  and  the  equivalent  of  $3.0 million in its common stock in exchange for
1,220,601  series C shares of Thirdspace.  In addition to the equity investment,
Concurrent  also  loaned  Thirdspace $6.0 million in exchange for two $3 million
long-term  notes  receivable.  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.  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 proceeds in fiscal 2004 and fiscal 2005 that
were  recorded  as  reductions to the impairment loss in the line item "Recovery
(impairment  loss)  of  minority  investment."

     In  fiscal  year  2005  and  fiscal  year  2004, Concurrent recorded in the
aggregate,  $100,000  and $3.1 million, respectively, in proceeds as a result of
the  sale  of  certain  assets  of  Thirdspace.  Thirdspace's  only  significant
remaining asset is a right to 40% of amounts recovered by nCube Corporation, now
part of C-Cor, Incorporated ("C-Cor"), if any, from the lawsuit brought by C-Cor
against  SeaChange  International,  Inc.,  alleging  patent  infringement.  The
likelihood  of  collecting  this  asset,  and  the  amount  and  timing  of such
collection  is  uncertain  and  as a result Concurrent has not recorded the gain
contingency.  Pursuant  to  the  sale  of  the  assets of Thirdspace to Alcatel,
Concurrent  believes  that  it  has  the  right  to the first approximately $3.0
million of such recovery, if any.  Beyond any such recovery, Concurrent does not
anticipate  further  cash  proceeds  related  to the liquidation of Thirdspace's
remaining  assets.   As  of  June  30,  2005 and 2004, Concurrent had no amounts
recorded  as  investments  in  or


                                       58

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


receivables  from  Thirdspace.

     In April 2002, Concurrent invested cash of $553,000 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,  operations and data
warehousing software and related integration services.  Concurrent is accounting
for  its investment in the Series C Preferred stock of Everstream using the cost
method because Concurrent does not believe it exercises significant influence on
Everstream.  During  fiscal  year 2005, Concurrent became aware of circumstances
that  provide  evidence  of an "other than temporary" impairment of Concurrent's
investment  in  Everstream,  in  accordance  with  EITF  03-01,  "The Meaning of
Other-Than-Temporary  Impairment  and  Its  Application to Certain Investments".
Based  upon  an  evaluation  of the investment in Everstream during this period,
Concurrent  recorded  an  impairment  charge  of  $413,000  in  the Statement of
Operations,  under  the  line  item,  "Recovery  (impairment  loss)  of minority
investment", and reduced its "Investment in minority owned company" to $140,000.
Should  there  be  evidence of further impairment in the future, Concurrent will
record additional impairment charges related to this investment.  However, as of
June 30, 2005, Concurrent is not aware of any events or changes in circumstances
that  have a significant adverse effect on the recorded value of the investment.
See Note 21, "Subsequent Event", for further discussion of Everstream.

4.   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 Concurrent'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  former  Integrated  Solutions  and on-demand
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, 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.


                                       59

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


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



                                    WORKFORCE          LEASE                            TOTAL
                                    REDUCTION       TERMINATION                      RESTRUCTURING
                                      COSTS            COSTS            OTHER           CHARGE
                                 ---------------  ---------------  ---------------  ---------------
                                                                        
     Restructuring charges       $        1,057   $          319   $          227   $        1,603
     Non-cash charges                         -              (72)            (202)            (274)
     Cash payments                         (191)             (49)               -             (240)
       Restructuring reserve     ---------------  ---------------  ---------------  ---------------
         at June 30, 2003:                  866              198               25            1,089

     Fiscal 2004 cash payments             (809)            (138)             (25)            (972)
       Restructuring reserve     ---------------  ---------------  ---------------  ---------------
         at June 30, 2004:                   57               60                -              117

     Fiscal 2005 cash payments              (40)             (60)               -             (100)
     Reversal of excess accrual             (17)               -                -              (17)
       Restructuring reserve     ---------------  ---------------  ---------------  ---------------
         at June 30, 2005:       $            -   $            -   $            -   $            -
                                 ===============  ===============  ===============  ===============



     Fiscal  year  2003 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  accrued  liability  at  June  30,  2004  is  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  and all remaining cash payments were completed by the end of
fiscal  year  2005.

5.   DISSOLUTION OF SUBSIDIARIES

     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 ofthe pension plan occurred in 2004. All assets,
liabilities,  and  additional  minimum  pension  liabilities  related  to  the


                                       60

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


pension plan have been removed from the balance sheet in 2004, which resulted in
a gain of $111,000, net of related legal 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  were  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 (See Note 11).
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.

6.   INVENTORIES

     Inventories consist of the following:



                                  JUNE 30,
                         -------------------------
                              2005         2004
                         ------------  -----------
                           (DOLLARS IN THOUSANDS)
                                 

     Raw materials, net  $      3,599  $     7,361
     Work-in-process              864        1,229
     Finished goods               608        1,027
                         ------------  -----------
                         $      5,071  $     9,617
                         ============  ===========


     At  June  30,  2005 and 2004, 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  $2.0  million  and  $3.0  million to reduce the value of the
inventory  to its estimated net realizable value at both June 30, 2005 and 2004,
respectively.

7.   PROPERTY AND EQUIPMENT

     Property and equipment consists of the following:



                                                                 JUNE 30,
                                                       --------------------------
                                                            2005         2004
                                                       -------------  -----------
                                                         (DOLLARS IN THOUSANDS)
                                                                
     Leasehold improvements                            $      3,216   $    3,204
     Machinery, equipment and customer support spares        16,426       38,531
                                                       -------------  -----------
                                                             19,642       41,735
     Less: Accumulated depreciation                         (11,323)     (30,166)
                                                       -------------  -----------
                                                       $      8,319   $   11,569
                                                      ==============  ===========


     For  the  years  ended  June  30,  2005,  2004  and  2003, depreciation and
amortization  expense  for  property,  plant


                                       61

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


and  equipment  amounted to $5,069,000, $5,214,000 and $4,590,000, respectively.
During  fiscal  year  2005, Concurrent recorded a $19,100,000 entry to write-off
fully depreciated spare parts determined to be no longer of service.

8.   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  2005,  2004, and 2003, and there has not been any impairment
charge  as  a  result  of  these  assessments.

     The  goodwill balance as of June 30, 2005 and 2004 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, 2005, 2004, and 2003.  Therefore, there have been no changes in
the  goodwill  balance  as  of  June  30,  2005  and  2004.

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



                                                             INTANGIBLE ASSETS
                                         --------------------------------------------------------
                                              AS OF JUNE 30, 2005          AS OF JUNE 30, 2004
                                         ---------------------------  ---------------------------
                                            GROSS                        GROSS
                                           CARRYING    ACCUMULATED      CARRYING      ACCUMULATED
                                            AMOUNT     AMORTIZATION      AMOUNT      AMORTIZATION
                                         ------------  -------------  ------------  -------------
                                                                        
AMORTIZED INTANGIBLE ASSETS
  Purchased developed computer software  $      1,773  $       (950)  $      1,773  $       (760)


     The aggregate amortization expense for the years ended June 30, 2005, 2004,
and  2003  was  $190,000,  $190,000,  and $234,000, respectively.  The estimated
amortization  expense  for  the  next five fiscal years for intangible assets is
$190,000  during the next four years and $63,000 in the fifth year for purchased
developed  software  with  an original amortizable life of 10 years.  Concurrent
does  not  have  any  other  unamortized  intangible  assets.

9.   ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     Accounts payable and accrued expenses consist of the following:



                                            JUNE 30,
                                    -------------------------
                                        2005         2004
                                    ------------  -----------
                                            
                                     (DOLLARS IN THOUSANDS)

     Accounts payable, trade        $      4,727  $     3,487
     Accrued payroll, vacation and
       other employee expenses             4,143        5,420
     Warranty accrual                        702        1,122
     Restructuring reserve                     -          117
     Other accrued expenses                2,483        1,923
                                    ------------  -----------
                                    $     12,055  $    12,069
                                    ============  ===========


     Our  estimate of warranty obligations is based on historical experience and
expectation  of  future  conditions.


                                       62

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


The  changes  in  the  warranty  accrual  during fiscal year 2005 consist of the
following  (in  thousands):



                                 
     Balance at June 30, 2004       $1,122
     Charged to costs and expenses     392
     Charges against accrual          (812)
                                    -------
     Balance at June 30, 2005       $  702
                                    =======


10.  INCOME  TAXES

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



                          YEAR ENDED JUNE 30,
                    -------------------------------
                       2005       2004      2003
                    ----------  --------  ---------
                                 
                        (DOLLARS IN THOUSANDS)

     United States  $  (5,598)  $(4,393)  $(18,374)
     Foreign           (2,403)     (860)    (5,589)
                    ----------  --------  ---------
                    $  (8,001)  $(5,253)  $(23,963)
                    ==========  ========  =========


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



                               YEAR ENDED JUNE 30,
                         ------------------------------
                           2005       2004       2003
                         ---------  ---------  --------
                                     
                            (DOLLARS IN THOUSANDS)
     Current:
       Federal           $   (264)  $       -  $      -
       State                   34         310        17
       Foreign (credit)       (22)        119       572
                         ---------  ---------  --------
         Total               (252)        429       589
                         ---------  ---------  --------

     Deferred:
       Federal                  -           -         -
       Foreign                (20)         43         -
                         ---------  ---------  --------
         Total                (20)         43         -
                         ---------  ---------  --------

     Total               $   (272)  $     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.   Concurrent  made  partial  payments  towards  this settlement during
fiscal  year 2004 and made final payments towards this settlement in fiscal year
2005.  During  fiscal  year  2005,  Concurrent  reversed  $264,000 of income tax
contingency  reserves that Concurrent determined are no longer required and were
reversed  as  an  income  tax  benefit.


                                       63

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     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:



                                                YEAR ENDED JUNE 30,
                                          ---------------------------------
                                            2005        2004        2003
                                          ---------  -----------  ---------
                                                         
                                               (DOLLARS IN THOUSANDS)
     Loss before provision for
       income taxes                       $ (8,001)  $   (5,253)  $(23,963)
                                          ---------  -----------  ---------
     Benefit at Federal statutory rate      (2,720)      (1,786)    (8,147)
     Change in valuation allowance          (8,838)       2,396      8,980
     Dividend from subsidiary                1,201            -        541
     Permanent differences                     291         (125)       297
     Net operating loss expiration           7,429          188          -
     Change in statutory rates               1,739            -     (1,776)
     Release of tax contingency reserves      (264)           -          -
     Foreign, net                              775          176        456
     Other                                     115         (377)       238
                                          ---------  -----------  ---------
     Provision for income taxes           $   (272)  $      472   $    589
                                          =========  ===========  =========


     As  of  June  30,  2005  and  2004,  Concurrent's  deferred  tax assets and
liabilities  were  comprised  of  the  following:



                                                                       JUNE 30,
                                                              --------------------------
                                                                  2005          2004
                                                              -------------  -----------
                                                                 (DOLLARS IN THOUSANDS)
                                                                       
     Gross deferred tax assets related to:
       U.S. and foreign net operating loss carryforwards      $     71,122   $   74,919
       Book and tax basis differences for reporting purposes             -          248
       Bad debt, warranty and inventory reserves                     1,549        2,067
       Accrued compensation                                              -          777
       Impairment loss on minority investment                        3,786        3,536
       Deferred revenue                                              1,882        2,844
       Stock warrants                                                  700          682
       Capital loss carryforward                                       801          780
       Other                                                             -        1,883
                                                              -------------  -----------
         Total gross deferred tax assets                            79,840       87,736
     Valuation allowance                                           (78,381)     (87,219)
                                                              -------------  -----------
         Total deferred tax asset                                    1,459          517
     Gross deferred tax liabilities related to
       property and equipment/other                                  1,200          278
                                                              -------------  -----------
         Total gross deferred tax liability                          1,200          278
                                                              -------------  -----------

         Deferred income taxes                                $        259   $      239
                                                              =============  ===========



                                       64

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     As  of  June  30,  2005, Concurrent has U.S. Federal Tax net operating loss
carryforwards of approximately $170 million for income tax purposes which expire
at  various  dates  through  2025.  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  $37 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
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 $22,000 and $296,000 for the years
ended June 30, 2005 and 2004, 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, 2005 and
2004  was  approximately $78.4 million and $87.2 million, respectively.  The net
change  in  the total valuation allowance for the year ended June 30, 2005 was a
decrease of approximately $8.8 million.  The net increase in the total valuation
allowance  for  the  year ended June 30, 2004 was approximately $2.4 million and
the  net  increase  in the total valuation allowance for the year ended June 30,
2003 was approximately $8.7 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 a significant
portion  of  these  deferred  tax  assets  will  not  be  realized.


                                       65

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


11.  PENSIONS AND OTHER POSTRETIREMENT BENEFITS

     Concurrent  maintains  a retirement savings plan (the "Plan"), available to
U.S.  employees,  that  qualifies  as  a defined contribution plan under Section
401(k)  of the Internal Revenue Code. For fiscal year 2005, the plan allowed for
a  discretionary  matching contribution up to 100% of the first 4% of employees'
contributions  during  the  first  six  months of the year, and 3% of employees'
contributions  during  the  second  six  months.  For fiscal year 2004, the plan
allowed  a  discretionary  matching  contribution  up to 100% of the first 4% of
employees' contributions. For fiscal year 2003, the plan allowed a discretionary
matching  contribution  up  to 100% of the first 6% of employees' contributions.
For the years ended June 30, 2005, 2004 and 2003, Concurrent matched 100% of the
allowable  discretionary  matching  percentage  of  the  employees'  Plan
contributions.

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



                         2005      2004       2003
                       -------  ----------  --------
                                   
                          (DOLLARS IN THOUSANDS)

Matching contribution  $   830  $      990  $  1,424


     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
2005,  2004  and  2003,  the Company made total contributions to the stakeholder
plan  of  $540,000,  $90,000  and  $25,000,  respectively.

     Certain foreign subsidiaries of Concurrent maintain pension plans for their
employees that conform to the 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  in  2004  resulted  in  the settlement and
curtailment  gains  included in the changes in benefit obligation and fair value
of  plan  assets  below  (see  Note  5).  As of June 30, 2005 and 2004, only the
defined  benefit  pension  plan  in  Germany remained, due to the effects of the
liquidation  of  the  Company's  UK  subsidiary.  The  measurement  date used to
determine  benefit  information  for the plans that make up the majority of plan
assets  and  benefit  obligations  for the year ended June 30, 2005 was June 15,
2005.  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:


                                       66

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)




Reconciliation of Funded Status

                                                           JUNE 30,
                                                 --------------------------
                                                      2005         2004
                                                 -------------  -----------
                                                   (DOLLARS IN THOUSANDS)

                                                          
Change in benefit obligation:
Benefit obligation at beginning of year          $      3,715   $   21,501
Service cost                                               25          353
Interest cost                                             205        1,111
Plan participants' contributions                            -           58
Actuarial loss (gain)                                     362          (34)
Foreign currency exchange rate change                     (37)       1,972
Settlement                                                  -      (19,607)
Curtailment                                                 -       (1,037)
Benefits paid                                            (114)        (602)
                                                 -------------  -----------
Benefit obligation at end of year                $      4,156   $    3,715
                                                 =============  ===========

Change in plan assets:
Fair value of plan assets at beginning of year   $      2,396   $   12,889
Actual return on plan assets                               76        1,354
Employer contributions                                     28          358
Plan participants' contributions                            -           58
Benefits paid                                             (88)        (570)
Settlement                                                  -      (12,833)
Foreign currency exchange rate change                     (17)       1,140
                                                 -------------  -----------
Fair value of plan assets at end of year         $      2,395   $    2,396
                                                 =============  ===========

Funded status                                    $     (1,761)  $   (1,319)
Unrecognized actuarial loss                               208         (160)
Unrecognized net transition cost                          127          158
                                                 -------------  -----------
Net amount recognized                            $     (1,426)  $   (1,321)
                                                 =============  ===========




Amounts Recognized in the Consolidated Balance Sheet

                                               JUNE 30,
                                      --------------------------
                                           2005         2004
                                      -------------  -----------
                                        (DOLLARS IN THOUSANDS)
                                               
Accrued pension cost, net             $     (1,705)  $   (1,372)
Intangible asset                               127            -
Accumulated other comprehensive loss           152           51
                                      -------------  -----------
Net amount recognized                 $     (1,426)  $   (1,321)
                                      =============  ===========


     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  $4.2  million,  $4.1  million  and $2.4 million,
respectively,  as  of  June  30,  2005,  and $3.7 million, $3.7 million and $2.4
million,  respectively,  as  of  June  30,  2004.


                                       67

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     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,  2005,  2004  and  2003:



Components of Net Periodic Benefit Cost
                                                                       YEAR ENDED JUNE 30,
                                                                -------------------------------
                                                                   2005       2004       2003
                                                                ----------  ---------  --------
                                                                              
                                                                     (DOLLARS IN THOUSANDS)
Service cost                                                    $      25   $    353   $   303
Interest cost                                                         205      1,111     1,036
Expected return on plan assets                                        (88)      (767)     (737)
Amortization of unrecognized net transition obligation (asset)         32        (65)      (67)
Amortization of unrecognized prior service cost                         -         24        24
Settlement gain                                                         -       (387)        -
Curtailment loss                                                        -        177         -
Recognized actuarial loss                                               3        375       188
                                                                ----------  ---------  --------
Net periodic benefit cost                                       $     177   $    821   $   747
                                                                ==========  =========  ========

Additional Information
                                                                      YEAR ENDED JUNE 30,
                                                                -------------------------------
                                                                   2005       2004      2003
                                                                ----------  ---------  --------
                                                                     (DOLLARS IN THOUSANDS)

Decrease (increase) in minimum liability included
in other comprehensive income                                   $    (101)  $  7,376   $(3,025)


     Pension  expense  for  fiscal  years  2005, 2004 and 2003 related to the UK
defined  benefit  pension plan was $0, $805,000, and $709,000.  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,
                                ------------
                                2005   2004
                                -----  -----
                                 
Discount rate                   4.50%  5.35%
Expected return on plan assets  3.50%  3.50%
Compensation increase rate      2.50%  2.50%


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



                                           YEAR ENDED JUNE 30,
                                -----------------------------------------
                                  2005          2004            2003
                                ---------  --------------  --------------
                                                  
Discount rate                       5.35%  5.25% to 5.50%  5.75% to 6.25%
Expected return on plan assets      3.50%           6.00%  5.75% to 6.00%
Compensation increase rate          2.50%  1.00% to 4.25%  3.50% to 4.25%



                                       68

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


Plan  Assets

     Concurrent's  pension  plan  weighted-average asset allocations at June 30,
2005  and  2004,  by  asset  category  are  as  follows:




                    PLAN ASSETS AT JUNE 30,
                   --------------------------
                       2005         2004
                   ------------  ------------
ASSET CATEGORY       $      %      $      %
- -----------------  ------  ----  ------  ----
                             
Equity securities   2,395  100%   2,396  100%
                   ------  ----  ------  ----
     Total          2,395  100%   2,396  100%
                   ======  ====  ======  ====


     Plan  assets  as  of  June  30,  2005  and  2004 are comprised primarily of
investments  in  managed funds consisting of German life insurance equity funds.
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  $100,000  to its one remaining defined
benefit  pension  plan  in  fiscal  year  2006.

Estimated  future  benefit  payments

     The  following  benefit payments, which reflect expected future service, as
appropriate,  are  expected  to  be  paid  (dollars  in  thousands):



                    PENSION BENEFITS
                    ----------------
                 
2006                      $158
2007                       190
2008                       203
2009                       213
Years 2010 to 2015       $1,319


12.  SEGMENT INFORMATION

     During  fiscal  year  2005,  Concurrent  changed  its management structure.
Concurrent  is  now operating as a united company by consolidating the real-time
and  on-demand  operating  divisions.  The  divisional  structure was officially
consolidated  under  a  functional  organization  with  real-time  and on-demand
product  lines.  In  accordance  with SFAS 131, "Disclosure about Segments of an
Enterprise  and  Related  Information",  Concurrent  operates in three segments:
on-demand  systems,  real-time  systems,  and  services.


                                       69

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     The  following  summarizes  the  revenues,  costs  of sales, and margins by
product  line  and  service  for the twelve months ended June 30, 2005, June 30,
2004  and  June  30,  2003,  respectively  (dollars  in  thousands):



                                      YEAR ENDED JUNE 30,
                                 ----------------------------
                                   2005      2004      2003
                                 --------  --------  --------
                                            
Revenues:
  Real-time systems              $26,148   $17,568   $19,417
  On-demand systems               30,922    39,379    35,039
  Service                         21,615    22,288    20,997
                                 --------  --------  --------
    Total revenues                78,685    79,235    75,453

Cost of sales:
  Real-time systems               10,301     7,228     7,817
  On-demand systems               16,752    20,863    17,851
  Service                         12,856    12,422    13,362
                                 --------  --------  --------
    Total cost of sales           39,909    40,513    39,030

Gross margin:
  Real-time system gross margin   15,847    10,340    11,600
  On-demand system gross margin   14,170    18,516    17,188
  Service gross margin             8,759     9,866     7,635
                                 --------  --------  --------
    Total gross margin           $38,776   $38,722   $36,423

Gross margin
  Real-time system margin           60.6%     58.9%     59.7%
  On-demand system margin           45.8%     47.0%     49.1%
  Service margin                    40.5%     44.3%     36.4%
                                 --------  --------  --------
    Total gross margin              49.3%     48.9%     48.3%


     A  summary  of  Concurrent's  financial  data  by  geographic  area follows
(dollars  in  thousands):



                                        YEAR ENDED JUNE 30,
                                     -------------------------
                                      2005     2004     2003
                                     -------  -------  -------
                                              
     United States                   $52,898  $64,792  $56,781

       Japan                          10,562    4,208    2,003
       Other Asia Pacific countries    3,394    2,836    2,915
                                     -------  -------  -------

     Asia Pacific                     13,956    7,044    4,918

     Europe                            8,575    5,737    5,484

     Other foreign countries           3,256    1,662    8,270
                                     -------  -------  -------
         Total revenue               $78,685  $79,235  $75,453
                                     =======  =======  =======



                                       70

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)




                                    JUNE 30,
                           --------------------------
                               2005          2004
                           -------------  -----------
                                    
                              (DOLLARS IN THOUSANDS)
     Long lived assets:
       United States       $     18,712   $   22,018
       Europe                     1,476        2,071
       Japan                        901        1,104
       Other Asia/Pacific           244          234
       Other                         32            -
                           -------------  -----------
       Total               $     21,365   $   25,427
                           =============  ===========


13.  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 of the Board of Directors
(the "Board") 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  authorize 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.

     The  Compensation Committee approved and Concurrent issued 1,041,000 shares
of restricted stock during fiscal year 2005 and initially recorded $1,946,000 of
unearned  compensation  as a contra-equity account, which will be amortized over
the  vesting period. A portion of this restricted stock issuance vests over time
and  a  portion vests based upon performance criteria. Because a portion of this
restricted  stock  plan is performance based, that portion must be accounted for
using  variable accounting, requiring interim estimates of compensation expense.
During  the  fourth  quarter of fiscal year 2005, Concurrent determined that the
performance  criteria  were  no  longer  anticipated  to  be  met  and therefore
reassessed the total expected compensation expense from these restricted shares.
This  reassessment  resulted  in  the  reversal of $81,000 of stock compensation
expense  recorded in the first three quarters of fiscal year 2005 and a $119,000
reduction of unearned compensation. Interim measures of compensation expense are
based  on  a  combination  of  the  fair-value of the stock as of the end of the
reporting  period  and  an  assessment  of whether the performance criteria will
ultimately  be  met.  In  fiscal  2003,  the Compensation Committee approved the
issuance of 283,000 restricted shares of common stock to certain executives. The
restrictions  on these shares 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  $601,000  and  was  initially  recorded  as  unearned  compensation  as  a
contra-equity  account,  which will be expensed over the period during which the
restrictions  lapse.  Concurrent  recorded  compensation  expense  of  $169,000,
$107,000,  and  $25,000  for  the  years  ended  June  30,  2005, 2004 and 2003,
respectively,  which  is  recorded in the Consolidated Statements of Operations.
During  fiscal year 2005, Concurrent retired $685,000 of restricted stock issued
to  employees  that  left  Concurrent prior to vesting of their restricted stock
awards.

      Options issued under the Stock Option Plans prior to May 4, 2005 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 Amended and
Restated  2001  Stock  Option Plan terminates on October 31, 2011.  Stockholders
have authorized the issuance of up to 20,889,000 shares under these plans and at
June  30,  2005  and  2004 there were 1,550,000 and 680,000 shares available for
future  grants,  respectively.

     On May 4, 2005, the Board of Concurrent, upon recommendation of the Board's
Compensation  and  Audit Committees, approved the accelerated vesting of certain
unvested  and  "out-of-the-money"  options  held  by  current


                                       71

employees  and  officers  (the  "Acceleration").  The  Board  did not accelerate
vesting of any options held by the Chief Executive Officer or any directors. The
accelerated  options  had  been  granted under the Company's 1991 Restated Stock
Option  Plan  and  the  Company's  Amended  and  Restated 2001 Stock Option Plan
(collectively,  the  "Plans").  As  a  result  of the Acceleration, the affected
unvested  options  are those which had exercise prices of greater than $2.10 per
share.  The  closing  sales  price  of  the Company's common stock on the NASDAQ
National  market  on  May  4,  2005, the effective date of the Acceleration, was
$1.68. Pursuant to the Acceleration, options granted under the Plans to purchase
approximately  1.3  million  shares  of  the  Company's  common stock that would
otherwise  have  vested at various times within the next four years became fully
vested.  The  options  have  a range of exercise prices of $2.12 to $14.85. As a
result  of  the Board's decision to approve the Acceleration, each agreement for
options  subject  to  the  Acceleration  is  deemed to be amended to reflect the
Acceleration  as  of  the  effective date, but all other terms and conditions of
each such option agreement remain in full force and effect. This acceleration of
vesting  period  was  considered  a  modification of the stock option award that
impacted  217  employees  and  resulted in the determination of any compensation
expense  to  be recorded on the modification date. As the intrinsic value at the
date  of  modification  was  $0, Concurrent recorded no compensation expense for
this  modification.

     On  June  22,  2005,  the Compensation Committee of the Board of Concurrent
Computer  Corporation  granted  options  to  purchase  an aggregate of 2,065,000
shares  of the Company's common stock, with an exercise price of $2.15 per share
to  current  employees  and executive officers pursuant to the Company's Amended
and  Restated 2001 Stock Option Plan.  The options were fully vested on the date
of  grant,  but  the  shares  issued upon the exercise of the options may not be
transferred  or  encumbered until certain transfer restrictions lapse.  For most
employees,  the  transfer  restrictions  allow  50% of the shares underlying the
options  to  be  transferable on each one year anniversary of the date of grant.
For  senior  management,  the  transfer  restrictions  allow  25%  of the shares
underlying  the  options  to be transferable on each one year anniversary of the
date  of  grant.  The  options  granted to senior management have a 10 year term
whereas all other options granted have a 4 year term.  This option grant differs
from prior grants in that all employees were granted options and the restriction
schedules  and  option  terms  differ  for  distinct  groups of employees.  This
one-time  initiative  was  undertaken by the Compensation Committee to provide a
retention  incentive to general employees and to motivate them to approach their
jobs  from  the  perspective  of  shareholders  while  providing  a  traditional
long-term  incentive  to  senior  management.

     The  decisions  to initiate the Acceleration under the Plans on May 4, 2005
and  to  subsequently  grant  fully  vested  stock  options  with  limits  on
transferability  on  June  22, 2005, which Concurrent believes to be in the best
interest  of  the  Company  and  its  shareholders, were made primarily to limit
compensation  expense  that  would  be expected to be recorded in future periods
following  the  Company's  adoption  on  July 1, 2005 of SFAS 123(R). Concurrent
currently  accounts  for  stock-based  compensation  using  the  provisions  of
Accounting  Principles  Board  Opinion  No.  25, "Accounting for Stock Issued to
Employees,"  under  which Concurrent has not recognized any compensation expense
for  its  stock  option  grants.  SFAS  123(R) will require Concurrent to record
compensation  expense  equal  to the fair value of all equity-based compensation
over the vesting period of each such award. As a result of the Board's decisions
discussed above, Concurrent expects to reduce its aggregate compensation expense
by  a total of approximately $6.8 million, net of taxes over the next four years
(the  vesting  period  for  the accelerated options). Refer to Note 2 where this
$6.8  million  is  included  in  the  $8.5 million of pro forma fiscal year 2005
stock-based  employee  compensation expense used to calculate pro forma net loss
and  earnings per share in accordance with SFAS 148. This estimate is subject to
change  and  is  based  on  approximated  fair  value  calculations  using  the
Black-Scholes methodology. Concurrent has disclosed the pro forma effect of this
compensation  expense  in Note 2 to the financial statements, as permitted under
the  transition  guidance  provided  by  the  FASB.


                                       72

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     Changes  in  options outstanding under the plan during the years ended June
30,  2005,  2004,  and  2003  are  as  follows:



                                           2005                    2004                    2003
                                  -----------------------  ----------------------  ---------------------
                                                WEIGHTED                WEIGHTED                WEIGHTED
                                                 AVERAGE                 AVERAGE                 AVERAGE
                                                EXERCISE                EXERCISE                EXERCISE
                                     SHARES       PRICE      SHARES       PRICE      SHARES       PRICE
                                  ------------  ---------  -----------  ---------  -----------  ---------
                                                                              
Outstanding at beginning of year    5,111,262   $    6.98   5,842,348   $    6.92   5,803,144   $    7.11
Granted                             3,313,178   $    2.03     755,950   $    3.83     530,815   $    2.22
Exercised                            (115,980)  $    0.51    (505,706)  $    2.34    (225,228)  $    2.44
Forfeited                          (1,431,398)  $    7.10    (981,330)  $    6.61    (266,383)  $    5.33
                                  ------------             -----------             -----------
Outstanding at year end             6,877,062   $    4.68   5,111,262   $    6.98   5,842,348   $    6.92
                                  ============             ===========              ==========

Options exercisable at year end     6,183,062               3,554,531               3,834,886
                                  ============             ===========              ==========
Weighted average fair value of
  options granted during
  the year                        $      1.55              $     3.22              $     1.87
                                  ============             ===========              ==========


     The  weighted-average  assumptions  used for the years ended June 30, 2005,
2004  and  2003 were: expected dividend yield of 0.0% for all periods; risk-free
interest  rate  of  3.8%,  3.4%  and 3.0%, respectively; expected life of 4 to 6
years  for all periods; and an expected volatility of 87.3%, 110.0%, and 111.4%,
respectively.


                                       73

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


The  following  table summarizes information about stock options outstanding and
exercisable  at  June  30,  2005:



                          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         2005       PRICE       2005       PRICE
- ---------------------------------------------------  ---------------------
                                                   

$ 0.37 - $ 0.99         2.74       38,924      0.37       38,924      0.37
$ 1.00 - $ 1.99         8.50      896,772      1.61      202,772      1.84
$ 2.00 - $ 2.99         6.28    3,484,227      2.18    3,484,227      2.18
$ 3.00 - $ 3.99         8.00      110,325      3.08      110,325      3.08
$ 4.00 - $ 4.99         8.38      302,400      4.61      302,400      4.61
$ 5.00 - $ 5.99         3.78      192,750      5.05      192,750      5.05
$ 6.00 - $ 6.99         6.65      334,000      6.82      334,000      6.82
$ 7.00 - $ 7.99         5.57      116,000      7.00      116,000      7.00
$ 8.00 - $ 8.99         4.17       68,664      8.01       68,664      8.01
$ 9.00 - $ 9.99         6.07        2,000      9.26        2,000      9.26
$10.00 - $10.99         4.53       62,500     10.13       62,500     10.13
$11.00 - $11.99         6.07      369,500     11.06      369,500     11.06
$12.00 - $12.99         5.25      707,000     12.35      707,000     12.35
$13.00 - $13.99         4.65       20,000     13.75       20,000     13.75
$14.00 - $14.99         6.41       32,000     14.10       32,000     14.10
$17.00 - $17.99         5.19       25,000     17.83       25,000     17.83
$18.00 - $18.99         4.95      105,000     18.53      105,000     18.53
$19.00 - $19.99         4.70       10,000     19.63       10,000     19.63
                              -----------            -----------
                        6.42    6,877,062      4.68    6,183,062      5.03
                              ==========            ===========


14.  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 on-demand products.  As part
of  that agreement Concurrent agreed to issue warrants to purchase shares of its
common  stock  based  upon  the  volume  of  purchases of Concurrent's products.

     Through  March  31,  2004,  the  expiration  date of the agreement, Comcast
earned  a  total  of  168,543 warrants, which have all been issued and expire at
various  dates through June 4, 2008.  These warrants are exercisable over a four
year  term  and  have  exercise  prices  between $2.62 and $15.02.  All of these
warrants  were  outstanding  as  of  June  30,  2005.

     Concurrent  recognized  the  value  of  the  warrants  over the term of the
agreement  as Comcast purchased additional on-demand servers from Concurrent and
made  the  service available to its customers.  As this agreement expired during
fiscal  2004,  Concurrent  did  not  recognize any increase in, or reduction to,
revenue during the twelve months ended June 30, 2005.  For fiscal years 2004 and
2003,  Concurrent  recognized $202,000 and $62,000, respectively, as a reduction
in  revenue  for  the warrants that were earned during those respective periods.

     The  exercise  prices  of  the warrants are subject to adjustment for stock
splits,  combinations,  stock  dividends,  mergers,  and  other  similar
recapitalization  events. The exercise prices are also subject to adjustment for


                                       74

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


issuance  of additional equity securities at a purchase price less than the then
current  fair market value of Concurrent's common stock.  The exercise prices 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.  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, 2005.  These warrants expire on April 1, 2006.

     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  warrants  under the agreement regarding the second $30 million threshold,
and  accordingly,  reversed  $1.3  million of expense in the twelve months ended
June 30, 2004, which had been previously accrued in anticipation of reaching the
next  $30  million  threshold.  This  reversal was recorded in on-demand product
cost  of  sales.

15.  TERM LOAN AND REVOLVING CREDIT FACILITY

     On  December  23,  2004,  Concurrent executed a Loan and Security Agreement
("Credit  Agreement")  with  Silicon  Valley  Bank ("SVB"). The Credit Agreement
provides  for  a  two  year  maximum  of  $10,000,000  revolving  credit  line
("Revolver")  and a three year $3,000,000 term loan ("Term Loan") and is secured
by substantially all of the assets of Concurrent. Based on the borrowing formula
and Concurrent's financial position as of June 30, 2005, $5.3 million would have
been  available to Concurrent under the Revolver. The Revolver and the Term Loan
expire  on  December  23,  2006,  and  December  23,  2007,  respectively.  Both
agreements  can  be  terminated earlier upon a default, as defined in the Credit
Agreement.  As  of  June  30,  2005,  Concurrent  had no amounts drawn under the
Revolver  and  the  balance  of  the  Term  Loan  was  as  follows:



                                 JUNE 30,
                                   2005
                                ---------
                             
     Term note                  $   2,537
     Less current portion             954
                                ---------
       Total long-term debt     $   1,583
                                =========


     Interest  on  all outstanding amounts under the Revolver is payable monthly
at the prime rate (6.00% at June 30, 2005) plus 0.50% per annum, and interest on
all outstanding amounts under the Term Loan is payable monthly at a rate of 8.0%
per  annum.  The  Term  Loan  is  repayable  in  36  equal monthly principal and
interest  installments  of $94,000 and the outstanding principal of the Revolver
is  due  on  December  23,  2006,  unless  the Revolver is terminated earlier in
accordance  with  its  terms.

     In  addition,  the  Credit  Agreement contains certain financial covenants,
including  required  minimum  quick  ratio and a minimum tangible net worth, and
customary  restrictive covenants concerning Concurrent's operations.  Concurrent
was in compliance with these covenants during all periods for which the debt was
outstanding.


                                       75

                         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

     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
$25,787,000, $14,443,000 and $18,672,000 for the years ended June 30, 2005, 2004
and  2003,  respectively,  which  amounts  represented 33%, 18% and 25% of total
sales  for  the  respective  fiscal  years.

     Sales  to  the  U.S. government, prime contractors and agencies of the U.S.
government  amounted  to  approximately $19,940,000, $14,186,000 and $18,183,000
for  the  years  ended June 30, 2005, 2004 and 2003, respectively, which amounts
represented  25%,  18%  and  24% of total sales for the respective fiscal years.

     Sales  to  two commercial customers amounted to $13,939,000 or 18% of total
sales,  and  $10,820,000 or 14% of total sales, respectively, for the year ended
June  30,  2005.  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.  There were no other customers during fiscal years
2005,  2004  or  2003  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 $3,219,000 or 19% of trade receivables and
$1,974,054  or  12%  of  trade  receivables,  at  June 30, 2005.  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.

     Concurrent sometimes purchases product components from a single supplier in
order  to  obtain  the  required  technology  and  the  most favorable price and
delivery  terms.  For  the  year ended June 30, 2005, purchases from 3 suppliers
were  in  excess  of 10% of Concurrent's total purchases.  These three suppliers
accounted  for  24.6%,  24.5%  and 10.4% of Concurrent's purchases during fiscal
2005.  Also,  for  the year ended June 30, 2004, purchases from 3 suppliers were
in  excess  of  10%  of  Concurrent's  total  purchases.  These  three suppliers
accounted  for  30.1%,  24.7%  and 17.6% of Concurrent's purchases during fiscal
2004.


                                       76

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


18.  QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)

     The  following  is  a  summary of quarterly financial results for the years
ended June 30, 2005 and 2004:



                                                          THREE MONTHS ENDED
                                     ------------------------------------------------------------
                                      SEPTEMBER 30,   DECEMBER 31,     MARCH 31,      JUNE 30,
                                         2004           2004             2005           2005
                                     ------------  --------------  --------------  --------------
                                                                       
                                           (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
2005

Net sales                            $    17,330   $ 20,024        $      19,849   $  21,482
Gross margin                         $     7,139   $  9,896        $      10,970   $  10,771
Operating loss                       $    (5,024)  $ (1,138)       $        (173)  $  (1,122)
Net loss                             $    (5,021)  $ (1,447)  (1)  $        (177)  $  (1,084) (2)
Net income (loss) per share-basic    $     (0.08)  $  (0.02)  (1)  $           -   $   (0.02) (2)
Net income (loss) per share-diluted  $     (0.08)  $  (0.02)  (1)  $           -   $   (0.02) (2)




                                                          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) (6)
Net income (loss)                     $   612  (3)  $  1,213  (4)  $       (63) (5)  $  (7,487) (6)
Net income (loss) per share-basic     $  0.01  (3)  $   0.02  (4)  $         -  (5)  $   (0.12) (6)
Net income (loss) per share-diluted   $  0.01  (3)  $   0.02  (4)  $         -  (5)  $   (0.12) (6)


(1)  The  net  income  for  the  quarter  ended  December  31,  2004 includes an
     impairment  charge for the Everstream investment of $0.4 million, partially
     offset by a partial recovery of the previously recognized impairment charge
     for  the  Thirdspace  investment  of  $0.1  million.
(2)  The net income for the quarter end June 30, 2005 includes a reversal of tax
     contingency  reserves  of  $0.3  million that Concurrent determined were no
     longer  required  and  were  reversed  as  an  income  tax  benefit
(3)  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.
(4)  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.
(5)  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.
(6)  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.

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  2010  and  generally  provide  for  the payment of taxes, insurance and
maintenance costs.  Additionally, certain leases contain escalation clauses that
provide  for  increased  rents


                                       77

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


resulting  from the pass through of increases in operating costs, property taxes
and  consumer  price  indexes.

     At  June  30, 2005, future minimum lease payments for the years ending June
30  are  as  follows  (dollars  in  thousands):



                       
     2006                 $1,459
     2007                    896
     2008                    398
     2009                     92
     2010                      1
     2011 and thereafter       -
                          ------
                          $2,846
                          ======


     Rent  expense under all operating leases amounted to $4,006,000, $3,851,000
and  $3,825,000  for the years ended June 30, 2005, 2004 and 2003, 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.

     Concurrent  has entered into an agreement with a vendor in which the vendor
will  perform  nonrecurring customization services.  Concurrent may be obligated
to pay as much as $750,000 for the completion of these services.  As of June 30,
2005,  Concurrent  had  made  payments  to  this vendor totaling $175,000.  This
amount  is recorded in the line item "Prepaid expenses and other current assets"
at  June  30, 2005.  This asset will be amortized over the estimated life of the
new product and amortization will begin when the product is ready for release to
customers.

     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,  2005,  the maximum contingent liability under these agreements is
approximately  $1.8 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  November  2004,  the  FASB  issued  SFAS No. 151, "Inventory Costs - an
Amendment  of  ARB  No.  43,  Chapter  4" ("SFAS 151").  SFAS 151 amends ARB 43,
Chapter  4,  to clarify that abnormal amounts of idle facility expense, freight,
handling  costs, and wasted materials (spoilage) should be recognized as current
period  expenses.  In  addition,  SFAS  151  requires  that  allocation of fixed
production overhead to the costs of conversion be based upon the normal capacity
of  the  production  facilities.  The  provisions  of SFAS 151 are effective for
inventory costs incurred during fiscal years beginning after June 15, 2005.  The
adoption  of  this  Statement  is  not  expected  to  have  a material impact on
Concurrent's  financial  position  or  results  of  operations.

     In  December 2004, the FASB issued SFAS 123(R).  SFAS 123(R) applies to all
share-based  payment transactions in which an entity acquires goods and services
by  issuing  its  shares,  share  options,  or  other  equity  instruments or by
incurring  liabilities to an employee or other supplier (a) in amounts based, at
least  in  part, on the price of the entity's shares or other equity instruments
or  (b)  that  require settlement by the issuing entity's equity shares or other
equity  instruments.  SFAS  123(R)  requires  that  the  cost resulting from all
share-based  payment


                                       78

                         CONCURRENT COMPUTER CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


transactions be recognized in the financial statements and requires all entities
to  apply  a  fair-value-based  measurement method in accounting for share-based
payment  transactions  with employees.  SFAS 123(R) will be effective for annual
periods  beginning  after  June  15,  2005.  Concurrent anticipates the expected
additional  compensation  expense  resulting  from adoption of SFAS 123(R) to be
$180,000  for  fiscal  year 2006, based on unvested options as of June 30, 2005.

     In  December  2004,  the  FASB  issued  FASB  Staff Position ("FSP") 109-1,
"Application  of  FASB  Statement  No.  109"  ("FSP 109-1"), and "Accounting for
Income  Taxes,  to the Tax Deduction on Qualified Production Activities provided
by the American Jobs Creation Act of 2004" (the "Jobs Act").  FSP 109-1 requires
that the generation deduction be accounted for as a special tax deduction rather
than  as  a  tax rate reduction.  Concurrent is currently assessing the Jobs Act
and  this  pronouncement,  as  well  as  the  related  regulatory treatment, but
currently  does  not  expect  a  material  impact  on  Concurrent's consolidated
financial  statements.

     In  December 2004, the FASB issued FSP No.109-2, "Accounting and Disclosure
Guidance  for  the  Foreign  Earnings Repatriation Provision within the American
Jobs Creation Act of 2004" ("FSP109-2").  FSP 109-2 provides guidance under SFAS
109  with  respect  to  recording  the  potential  impact  of  the  repatriation
provisions  of  the Jobs Act on enterprises' income tax expense and deferred tax
liability.  The Jobs Act was enacted on October 22, 2004.  FSP 109-2 states that
an enterprise is allowed time beyond the financial reporting period of enactment
to  evaluate  the  effect  of  the  Jobs  Act  on  its  plan for reinvestment or
repatriation  of foreign earnings for purposes of applying SFAS 109.  Concurrent
has  not  yet  completed  its  evaluation  of  the  impact  of  the repatriation
provisions  of  the  Jobs  Act.  Accordingly,  as  provided  for  in  FSP 109-2,
Concurrent has not adjusted its income tax provision or deferred tax liabilities
to  reflect  the  repatriation  provisions  of  the  Jobs  Act.

     In  December  2004,  the  FASB  issued  SFAS 153, "Exchange of Non-monetary
Assets"  ("SFAS"  153").  SFAS  153  addresses  the  measurement of exchanges of
non-monetary  assets.  The  guidance  in  APB  Opinion  No.  29, "Accounting for
Non-monetary  Transactions" ("APB 29"), is based on the principle that exchanges
of  non-monetary assets should be measured based on the fair value of the assets
exchanged.  The guidance in APB 29, however, included certain exceptions to that
principle.  SFAS  153  amends APB 29 to eliminate the exception for non-monetary
exchanges  of similar productive assets and replaces it with a general exception
for  exchanges  of non-monetary assets that do not have commercial substance.  A
non-monetary  exchange  has commercial substance if the future cash flows of the
entity  are  expected to change significantly as a result of the exchange.  This
Statement is effective for financial statements for fiscal years beginning after
June  15,  2005.  The  adoption  of  this  statement  is  not expected to have a
material  impact  on  Concurrent's  consolidated  financial  statements.

     In  May  2005,  the  FASB  issued  SFAS  154, "Accounting Changes and Error
Corrections  -  A  replacement  of  APB Opinion No. 20 and FASB Statement No. 3"
("SFAS 154"). The FASB issued SFAS 154 to provide guidance on the accounting for
and  reporting  of  error  corrections.  Unless  otherwise  impracticable,  it
establishes  retrospective  application  as  the required method for reporting a
change  in  accounting  principle  in  the  absence  of  explicit  transition
requirements  specific  to the newly adopted accounting principle. SFAS 154 also
provides  guidance  for  determining  whether  retrospective  application  is
impracticable  and  for  reporting  an  accounting  change  when  retrospective
application  is  impracticable.  Furthermore,  this  statement  addresses  the
reporting  of a correction of an error in previously issued financial statements
by restating previously issued financial statements. This Statement is effective
for financial statements for fiscal years beginning after December 15, 2005. The
adoption  of  this  statement  is  not  expected  to  have  a material impact on
Concurrent's  consolidated  financial  statements.

21.  SUBSEQUENT EVENT

     On  August  19,  2005,  Concurrent  entered  into a definitive agreement to
acquire  Everstream.  Everstream  is  a leader in business intelligence software
currently  focused on the cable industry.  Everstream is valued at approximately
$15  million  and  Concurrent  currently  owns  the  equivalent  of  $500,000 of
Everstream stock.  The acquisition will be paid in Concurrent common stock.  The
closing  of this transaction is expected to occur in Concurrent's second quarter
of  fiscal  2006.  At June 30, 2005, Concurrent had a 4.9% ownership interest in
Everstream.  See  Note  3  for  additional  information  related to Concurrent's
investment  in  Everstream.


                                       79



                                                                             Schedule II

                             CONCURRENT COMPUTER CORPORATION

                            VALUATION AND QUALIFYING ACCOUNTS
                    FOR THE YEARS ENDED JUNE 30, 2005, 2004 AND 2003
                                 (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:

2005
- ----
Reserve for inventory obsolescence
  and shrinkage                     $     2,956  $        11   $    (1,006)  $     1,961
Allowance for doubtful accounts             200            -             -           200
Warranty accrual                          1,122          392          (812)          702

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
<FN>

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



                                       80

                                   SIGNATURES

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

                                   CONCURRENT COMPUTER CORPORATION

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

Date: September 2, 2005

     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 2, 2005.





                        
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

                           Chief Financial Officer
/s/ Gregory S. Wilson      (Principal Financial and Accounting Officer)
- -------------------------
Gregory S. Wilson


/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



                                       81

EXHIBIT        DESCRIPTION OF DOCUMENT
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,  2004  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,  2004).

4.10      --Warrant  to  purchase 5,261 shares of common stock of the Registrant
          dated  March  22,  2004  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,  2004).


                                       82

4.11      --Warrant  to purchase 27,332 shares of common stock of the Registrant
          dated  March  22,  2004  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,  2004).

4.12      --Warrant to purchase 6 shares of common stock of the Registrant dated
          March  22,  2004  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,  2004).

4.13      --Warrant  to purchase 63,145 shares of common stock of the Registrant
          dated  June  4,  2004  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,  2004).

4.14      --Warrant  to purchase 50,000 shares of common stock of the Registrant
          dated  June  4,  2004  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,  2004).

10.1      --Loan  and  Security  Agreement  (incorporated  by  reference  to the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.2      --Schedule  of Officers who have entered into the Form Indemnification
          Agreement  (incorporated  by  reference  to the Registrant's Quarterly
          report  on  Form  10-Q  for  the  quarter  ended  December  31, 2004).

10.3      --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).

10.4      --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)).

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

10.6      --Concurrent  Computer  Corporation  Amended  and  Restated 2001 Stock
          Option  Plan  (incorporated  by  reference  to  the  Registrant's
          Registration  Statement  on  Form  S-8  (No.  333-125974)).

10.7      --Form of Option agreement with transfer restrictions (incorporated by
          reference  to  the  Registrant's Current Report on Form 8-K dated June
          24,  2005).

10.8      --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)).

10.9      --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).

10.10     --Summary  of  Performance  Grants  (incorporated  by reference to the
          Registrant's  Current  Report  on  Form  8-K  filed  March  3,  2005).

10.11     --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).

10.12     --Employment  Agreement  dated  as  of  February  1,  2005 between the
          Registrant  and  Greg  Wilson  (incorporated  by  reference  to  the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.13     --Protective  Agreement  dated  as  of  February  1,  2005 between the
          Registrant  and  Greg  Wilson  (incorporated  by  reference  to  the
          Registrant's Quarterly Report on Form 10-Q filed on February 4, 2005).

10.14     --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).


                                       83

10.15     --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  T.  Gary  Trimm  (incorporated  by  reference  to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2004).

10.16     --Employment  Agreement  dated  as  of  June  24,  2004  between  the
          Registrant  and  Warren  Neuburger  (incorporated  by reference to the
          Registrant's Annual Report on Form 10-K for the fiscal year ended June
          30,  2004).

10.17     --Video-on-demand  Purchase  Agreement,  dated  March 29, 2001, by and
          between  Concurrent  ComputerCorporation  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).

10.18     --  Entry  into a Material Definitive Agreement between the Registrant
          and  Stream  Acquisitions,  Inc.  to acquire Everstream Holdings, Inc.
          (incorporated  by reference to the Registrant's Current Report on Form
          8-K  filed  on  August  25,  2005).

10.19     --  Amendment of  Material Definitive Agreement between the Registrant
          and  Stream Acquisitions,  Inc.  to  acquire Everstream Holdings, Inc.
          (incorporated by  reference to the Registrant's Current Report on Form
          8-K  filed  on  August  31,  2005).

14.1      --Code  of  Ethics  for  Senior  Executives  &  Financial  Officers
          (incorporated  by  reference  to the Registrant's Proxy for the 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.

*  Included  herewith.


                                       84