SECURITIES AND EXCHANGE COMMISSION
                      Washington, DC  20549
                      ---------------------

                            FORM 10-K

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

        For the fiscal year ended December 31, 1997

                                OR

_______ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
        SECURITIES AND EXCHANGE ACT OF 1934

        For the transition period from __________ to __________

                 Commission File Number:  08354 


                     nStor Technologies, Inc.
      (exact name of registrant as specified in its charter)

       Delaware                               95-2094565
(State of Incorporation)                 (I.R.S. Employer ID No.)

        100 Century Blvd., West Palm Beach, Florida  33417
             (Address of principal executive offices)

Registrant's telephone number, including area code:  561-640-3103
   Securities registered pursuant to Section 12(b) of the Act:

                                       Name of each exchange
          Title of each class           on which registered   

                None                           None

   Securities registered pursuant to Section 12(g) of the Act:

             Common Stock, par value $0.05 per share
                         (Title of class)


Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the Registrant was required to file
such reports) and (2) has been subject to such filing requirements
for the past 90 days.         Yes   X          No             



<PAGE>

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]

            AGGREGATE MARKET VALUE OF THE VOTING STOCK
             HELD BY NONAFFILIATES OF THE REGISTRANT

Common Stock, par value $.05 per share ("Common Stock"), was the
only class of voting stock of the Registrant outstanding on
December 31, 1997.  Based on the last sales price of the Common
Stock on the American Stock Exchange ("AMEX") on  March 31, 1998
(1-3/16), the aggregate market value of the approximately
12,564,000 shares of the Common Stock held by persons other than
officers, directors and persons known to the Registrant to be the
beneficial owners (as that term is defined under the rules of the
Securities and Exchange Commission) of more than five percent of
the Common Stock on that date was approximately $14.9 million.  By
the foregoing statements, the Registrant does not intend to imply
that any of these officers, directors or beneficial owners are
affiliates of the Registrant or that the aggregate market value, as
computed pursuant to rules of the Securities and Exchange
Commission, is in any way indicative of the amount which could be
obtained for such shares of Common Stock.

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

Indicate by check mark whether the Registrant has filed all
documents and reports required to be filed by Section 12, 13, or
14(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by a court.
             Yes ____                     No __X__

            (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

Indicate the number of shares outstanding of each of the
Registrant's classes of common stock, as of the latest practicable
date:

                18,670,477 shares of Common Stock, par value $.05
        per share, were outstanding as of March 31, 1998.


               DOCUMENTS INCORPORATED BY REFERENCE

      Definitive Proxy Statement of nStor Technologies, Inc.
           for the 1998 Annual Meeting of Stockholders
                    (incorporated in Part III)

                                  2
<PAGE>
                              PART I


Item 1.   Business


General

nStor Technologies, Inc. through its operating subsidiary, nStor
Corporation, Inc. (collectively, the "Company") is engaged as a 
manufacturer and supplier of information storage solutions,
including external RAID (Redundant Array of Independent Disks)
subsystems and data storage enclosures (the "RAID Business"),
UNIX-based memory products, storage management hardware and
software, digital media products, and Enterprise Resource Planning
("ERP") manufacturing solutions.  The Company's RAID subsystems
provide users with high capacity, fault-tolerant storage, allow
uninterrupted access to data and support a variety of operating
system environments, including Novell NetWare, Microsoft NT Desktop
and Server, SCO UNIX, SGI Irix, Sun Soloris, IBM OS/2 LAN (local
area network) Server, and IBM OS/2 WARP.  The RAID subsystems
provide data storage solutions, particularly for applications
requiring substantial storage performance and capacity, such as
document imaging, video and multimedia, or transaction-intensive
environments, such as banking and order entry systems.  The
Company's RAID products are sold through a network of original
equipment manufacturers ("OEM's") and distributors/resellers
located worldwide.

The Company's Integrated Systems Division ("ISD") provides
manufacturing information technology in the form of ERP software to
certain manufacturers using one or more manufacturing processes.
ISD also develops and markets a data-collection integration
software system and an activity-based costing software module.  ISD
is responsible for the implementation, customization, education and
training, as well as the on-going technical support for its ERP
solution.  

The Company has a licensing agreement in place with Silicon
Graphics, Inc. ("SGI"), which expires June 30, 1999, to produce
single inline memory modules (SIMMs) and dual inline modules
(DIMMs) for SGI workstations and supercomputer systems.  The
license encompasses the three main server markets SGI builds
products for and covers all the memory modules currently licensed
to third parties.  The Company pays up to 35% of net sales as a
license fee to SGI on a quarterly basis.  The Company also
manufactures and produces memory modules for the Sun, Hewlett
Packard and Digital Equipment Corporation workstations and server
markets on an ongoing basis.
                                   3
<PAGE>

The Company maintains its executive offices at 100 Century
Boulevard, West Palm Beach, Florida 33417 and its telephone number
is (561) 640-3103.  The Company's operating subsidiary has its
business headquarters at 450 Technology Park, Lake Mary, Florida
32746 and its telephone number is (407) 829-3500.  Information
regarding the Company can be accessed through the World Wide Web at
http:// www.nstor.com.    


RECENT DEVELOPMENT - DEFINITIVE AGREEMENT TO ACQUIRE THE ASSETS OF
BORG ADAPTIVE TECHNOLOGIES, INC. ("Borg")

Effective February 27, 1998, the Company signed a definitive stock
purchase agreement to acquire all the outstanding common stock of 
Borg, a privately owned company headquartered in Boulder, Colorado. 
The purchase price consists of $350,000 in cash, including the
retirement of $325,000 in debt, and the issuance of a warrant to
purchase 400,000 shares of the Company's Common Stock at $1.38. 
The acquisition is expected to close in mid-April 1998.  

Borg is engaged in the development of patented, next-generation
RAID technologies that offer both incremental RAID performance and
greater ease-of-use features.  If consummated, the Borg acquisition
will enable the Company to further differentiate its RAID products
in the rapidly expanding, mid-range Windows NT and UNIX markets. 


RAID TECHNOLOGY

RAID, a concept developed in 1988 by a team of researchers from the
University of California at Berkeley, is an emerging storage
technology consisting of two or more disk drives working together
as one, using proprietary hardware, firmware and software to
achieve extremely fast data transfer and I/O rates (see below),
high levels of redundancy and large storage capacities.  The key
characteristics of RAID subsystems' performance are as follows:


     Data Transfer Rate.   RAID subsystems are able to achieve much
faster data transfer rates than individual disk drives because of
their ability to spread data among all of the component disk drives
and retrieve the data from all drives simultaneously at very fast
speeds.  The Company's RAID subsystems can achieve data transfer
rates of up to 200 million bytes of data per second.

     Input/Output (I/O) Rate.   RAID subsystems are able to achieve
much faster I/O rates than individual disk drives because of their
ability to spread I/O's among all of the component disk drives.  An
I/O represents a user-requested read or write of data from the
disk.  The Company's RAID subsystems can achieve I/O rates of up to
4,000 I/O's per second.

                                 4
<PAGE>

     Redundancy.   Redundancy refers to the replication of certain
data within the RAID subsystem so that if one disk drive or other
redundant component, such as a power supply, fails within the disk
array, no data is lost and the application continues uninterrupted.
In the event of such a failure, the failed component can be
"hot-swapped" for a new component (exchanged without necessitating
taking down the system).
 
     Storage Capacity.   By linking together multiple disk drives,
RAID subsystems significantly enhance storage capacities.  The
Company's disk arrays are able to store up to several hundred
terabytes (TB) of data.  Although storage capacity varies with
individual host configuration, the Company's disk arrays can be
used to store up to approximately 400 TB's of data assuming
multiple enclosures and multiple host connections.
    
Multiple levels of RAID have been defined by the research team from
Berkeley, which levels have been endorsed by The RAID Advisory
Board, an industry advisory board organized in 1993.  The levels
are differentiated by the manner in which they write data to the
disks.  Below is a brief explanation of those levels utilized by
the Company's product line:


Level     Technology              Benefits            Applications

RAID O   Disk striping -      Parallel disk I/O      Those requiring high 
         data is written      for fast perform-      performance, but no
         across multiple      ance, maximized        fault-tolerance, video
         disk drives.         storage capacity,      editing, temporary
                              low up-front cost.     data base scratch
                                                     areas.


RAID 1   Disk mirroring -     Complete data re-      Small servers (<20  
         duplicate data       dundancy, easy to      gigabytes (GB)), 
         is written to        implement, fast        systems requiring  
         two separate         read/write             maximum performance   
         drives.              performance.           with fault-tolerance.


RAID 3   Striping & parity -  Enhanced performance   Optimal for applications
         data is striped      for single user,       in which large blocks of
         across drives and    sequential file        sequential data must be
         parity is main-      systems.               transferred quickly,
         tained on a dedi-                           such as real-time audio/
         cated parity drive.                         video, document imaging.


RAID 5   Disk striping        Fault tolerance,       Multi-user, OLTP (On Line
         of both data         efficient storage,     Transaction Processing),
         and parity data      excellent perfor-      LAN servers >12GB re-
         across multiple      mance in transac-      quiring fault-tolerance.
         disks.               tion processing
                              environments.

                                       5
<PAGE>

RAID 10  Combination of       Fast performance       Those that can justify
         RAID O and 1 -       and complete           100% redundancy of
         data is striped      redundancy.            mirrored arrays and
         across disks as                             the needs of the
         in RAID O and                               enhanced I/O perform-
         each disk has a                             ance of striped
         mirror disk as in                           arrays.
         RAID 1.


RAID 50  Combination of       Fast performance.      Those requiring highly
         RAID O and 5.                               reliable storage, high
                                                     request rates, and high
                                                     data transfer
                                                     performance.

 
Connor Storage Systems Group, which previously owned the Company's 
RAID Business, co-developed (with Intel Corp.) the SAF-TE (SCSI
(Small Computer System Interface) Accessed Fault-Tolerant
Enclosures) specification.  SAF-TE is an industry-wide standard
means of status reporting and control for storage subsystems which
facilitates local and remote automated alert notification
particularly for customers using high volume servers.  SAF-TE
facilitates integration by system manufacturers of servers,
peripheral packaging and controllers by providing an open, low-cost
non-proprietary specification for communicating with fault-tolerant
enclosures.  The SAF-TE specification allows system administrators
to monitor the status of all vital components of the entire
computer memory subsystem, including the disk drives, power
supplies and cooling fans, in contrast to many other RAID
subsystems which only report disk drive failures.


INDUSTRY

Given the growth of processing power and network capabilities,
worldwide demand for storage and RAID-based subsystems is
continuing to increase.  According to DataQuest, a unit of Gartner
Group, Inc. that provides global market research and consulting
services for the information technology industry, estimated network
and RAID-based storage revenue will approach $20 billion in 1998. 
The market is also forecasted to show strong growth through the
rest of the decade, with DataQuest forecasting storage revenues to
surpass $25.6 billion in the year 2000. 

RAID technology continues to be an effective tool to protect
network computer users from the loss of critical disk data. 
Management believes that RAID subsystems will continue to play a
significant role as the preferred vehicles for data storage in
network environments.  Management also believes that the Company is
well positioned to provide fault-tolerant information storage
systems to all segments of the market and will be able to
 
                                 6
<PAGE>
participate in the forecasted growth in the information storage
market.  However, there can be no assurance that the Company will
be successful in these efforts due to the possibility of increased
competition, the advancement of alternative technologies, and other
factors.

In addition to revenues generated from RAID subsystems, the Company
is also engaged in the manufacture and sale of memory modules.  The
worldwide revenue for DRAM (Dynamic Random Access Memory) and SDRAM
(Synchronous Dynamic Random Access Memory) is expected to continue
growing.  The Company maintains limited inventory in both DRAM and
SDRAM, in effect hedging against what has been precipitous declines
in cost during earlier years.  The Company has chosen not to
participate in the highly volatile Intel PC market place but
instead to concentrate its resources in the Unix and mid-range
environments with which there is a certain growth relationship with
storage.

A third product line offered through the Company's ISD provides
revenues from the sale, implementation, customization, education
and training and on-going technical support for its ERP solutions,
including ROI Systems, Inc. Manage2000 software and the Company's
internally developed Collect2000 and AEDI (Automotive Electronic
Data Interchange) software.  These products are year 2000
compliant.

PRODUCTS 

Listed below is a summary of the Company's disk subsystem products.

                                                          List
                                                          Price
Product              Description and Features            Range (a)

CR 8e      8-bay rack-mountable or deskside tower         $6,610-
 Series    SAF-TE compliant RAID subsystem containing     $18,910
           4, 9 or 18 GB disk drives (up to 144 GB's of
           storage per enclosure).  May be configured
           for RAID levels 0, 1, 3, 5, 10 or 50.
           Hot-swappable disk drives, power supplies
           and cooling fans, on-the-fly disk capacity 
           expansion and RAID level migration. Supports
           Ultra SCSI extension and Ultra/Wide SCSI-3
           with data transfer rates of up to 40 MB's
           per second.

CR 8L      8-bay rack-mountable or deskside tower          $7,000-
 Series    SAF-TE compliant RAID subsystem containing      $19,999
           4, 9 or 18 GB disk drives (up to 144 GB's of
           storage per enclosure).  May be configured
           for RAID levels 0, 1, 3, 5, 10 or 50.
           Hot-swappable disk drives, power supplies

                                  7
<PAGE>
           and cooling fans, on-the-fly disk capacity 
           expansion and RAID level migration. Supports
           LVD (Low Voltage Differential)SCSI-3 with
           data transfer rates of up to 80 MB's per
           second.

CR 8F      8-bay rack-mountable or deskside tower          $9,570-
 Series    SES compliant subsystem containing 4, 9         $24,500
           or 18 GB disk drives (up to 144 GB's of
           storage per enclosure). Positioned as a 
           Fibre Channel JBOD (Just a Bunch of Drives),
           the CR8F supports data transfer rates of
           up to 200 MB's per second.

CR 18F     18-bay rack-mountable SES compliant             $9,900-
 Series    subsystem containing 4, 9 or 18 GB disk         $47,500
           drives (up to 324 GB's of storage per
           enclosure). Positioned as a Fibre Channel
           JBOD and supports data transfer rates of up
           to 200 MB's per second.

CR 8j      8-bay desktop subsystem containing 4, 9         $5,425-
 Series    or 18 GB disk drives (up to 144 GB's of         $11,700
           storage per enclosure). Positioned as a 
           JBOD, supports Ultra SCSI extension and
           Ultra/Wide SCSI-3 with data transfer
           rates of up to 40 MB's per second.

________
(a)  The lower list price reflects an enclosure with the minimum
     of three drives included;  the higher list price reflects an 
     enclosure which contains the maximum number of drives for 
     that enclosure.


Listed below is a summary of the Company's memory products,
organized by supplier:

                                                      Digital Equipment
Silicon Graphics     Sun Microsystems                    Corporation   
Challenge            Sparc 20, 20M, Sparcserver 20    Model 433A
Indy 4000 series     Sparcserver 630MP, 670MP, 690MP  Alphaserver 2000
Indigo Extreme       Sparcserver 1000                 Alphastation 600
Indigo/Power Indigo  Sparcserver 2000                 Celbris
Power Indigo 2       Ultra AX
O2                   Ultra Sparc 1 Model 170, 140
Octane               Ultra Enterprise 1, Ultra        Hewlett Packard
Origin 200              Sparc 30, 150                 Vectra series
Origin 20000         Ultra Sparc/Enterprise 2         Net server series
Cray 2000            Ultra Sparc 5, 10                Net server 4's
Onyx 2               Ultra 3000, 4000                 Net server 5's
Challenge L          Ultra Enterprise 3000,           HP9000 700 series
Power Challenge         4000, 5000, 6000              HP9000 C,J and K series

                                   8

<PAGE>

PRODUCT DISTRIBUTION AND CUSTOMERS

The Company's products are marketed and sold as an alternative to
products offered by server vendors, as part of a team-based sales
strategy utilizing traditional sales channels and territories. 
Although three distinct sales channels exist within the Company's 
sales strategy, OEM's, national accounts, and distribution, OEM and
national account channels are combined since they require similar
sales strategies, account management, pricing and support.

The OEM channel is significant in terms of revenue opportunity,
market visibility and credibility (OEM-grade supplier) and as a
proving ground for new technologies that can later be marketed and
sold in the distribution channel. OEMs are strategic in nature and
therefore require unique sales strategies and support. The Company 
utilizes a multi-tiered sales and support structure to support and
recruit OEMs.  This tightly coupled structure includes the sales
organization as well as the technical/product marketing,
manufacturing and engineering organizations.  OEMs and national
account sales accounted for 17% and 70%, respectively, of the
Company's sales for the year ended December 31, 1997.

The distribution channel is arranged by specific geographical
territories, each being assigned a regional manager, multiple
district managers as well as an inside account manager (ISAM). To
maximize the Company's visibility within each territory, regional
and district managers are located within their respective
territories and are supported by corporate-based ISAMs.  In order
to promote team-based selling, specific sales quotas are assigned
to specific territories.

To ensure the completeness of territorial coverage, the Company
selectively places manufacturer's representatives in certain areas
such as Washington, DC and Dallas, Texas.  Managed by the
territorial district managers, manufacturer's representatives will
be selected based on product focus, customer base and experience. 

The sales model for product distribution in Europe is closely
aligned with the domestic model.  Western European geographical
territories are targeted by sales personnel based in Britain with
the largest concentration of effort targeted towards the largest
two European IT (Information Technology) markets, Germany and
Britain.  These sales personnel are also used to assist with
European OEM activity.

                                 9

<PAGE>
 
Each sales channel is supported by complementary pricing and margin
structures.  This strategy allows the Company and its customers to
effectively sell and market its products across multiple channels
while still maintaining channel integrity.  Distribution accounted
for 13% of the Company's sales for the year ended December 31,
1997.


SALES AND MARKETING

     Sales.   The Company sells its products primarily through its
OEM, national account, regional and direct sales force which
consisted of 27 employees at December 31, 1997, two of whom are
located in Britain.  The sales organization recruits new resellers,
supports existing resellers, markets products to OEMs and system
integrators and participates in trade shows.


     Marketing.   The Company's marketing plan utilizes a variety
of programs to market its products. The focal points of this plan
include further development and promotion of the distribution
channel, strategic media placement, active regional, national and
international tradeshow participation, continued aggresive public
relations, development of highly focused printed materials such as
brochures and continued Web site innovation. 


TECHNICAL SUPPORT AND CUSTOMER SERVICE

Management believes that its ability to provide prompt and reliable
technical support has significantly enhanced its marketing efforts. 
A toll-free telephone number is provided for support to all OEM's,
wholesale distributors and end users.  The Company employs an
engineering and support staff (31 people as of December 31, 1997)
all of whom have extensive training and strive to work with all
levels of distribution and end users in order to satisfy its
customers.

In addition, the Company provides a limited three-year warranty
which permits customers to return for repair or replacement all
enclosures not operating as warranted.  Disk drives are warranted
for five years through the manufacturer.  Thus far, the Company has
not experienced material warranty claims; however, there can be no
assurance that warranty claims will not have a material adverse
effect on future operating results.


MANUFACTURING AND SUPPLIERS

The Company assembles its products from components and
prefabricated parts, such as controllers, cabinets, multiple disk

                                  10
<PAGE>

drives and power supplies, manufactured and supplied by others. 
Strategic relationships have been established with certain of the
Company's suppliers to manage inventory in such a manner that
facilitates changing customer needs.  The Company has an OEM
relationship with Seagate Techology, which it believes is a
reliable source of disk drives, and a license agreement with Intel,
which allows incorporation of the SAF-TE specification into the
Company's products (see Item 1. Business - RAID Technology).  The
license agreement has no specific term and does not require any
specific payments.  Management believes that there are a sufficient
number of suppliers available to meet its manufacturing needs and
that the  INTEL/SAF-TE relationship enhances its ability to market
the Company's product line.

The sophisticated nature of the Company's products requires
extensive testing by skilled personnel.  The Company utilizes
specialized testing equipment and maintains an internal test
engineering group of three people to provide this product support.


BACKLOG

The Company manufactures its products based on a forecast of
near-term demand and maintains inventory in advance of receipt of
firm orders from customers.  Shipments are generally made shortly
after receipt of a firm order.  Customers may reschedule orders
with little or no penalty.  As a result, the Company's backlog at
any given time is not necessarily indicative of future sales
levels.


RESEARCH AND DEVELOPMENT

The Company operates in an industry, which is subject to rapid
technological change.  Its ability to compete successfully is
largely dependent upon the timely development and introduction of
products and its ability to anticipate and respond to change.  The
Company uses engineering design teams that work with marketing
managers, application engineers and customers to develop products
and product enhancements.  Computer I/O interface standards are
maintained and an extensive disk drive qualification program is in
place to monitor disk drives to ensure the quality and performance
of the disk drives integrated into the Company's disk arrays.  As
part of its development strategy, the Company actively seeks
available, cooperative and co-development activities with industry
leaders in the hardware, software and systems businesses.

Research and development expenses during the year ended December
31, 1997 amounted to $2.6 million, all of which were expensed as
incurred.  As of December 31, 1997, the Company had 21 full-time
employees engaged in research and development. 

                               11
<PAGE>
COMPETITION

The market for all levels of RAID subsystems is subject to intense
competition.  The Company competes not only with other disk array
manufacturers, but also with manufacturers of proprietary,
integrated computer systems and system integrators which sell
computer  systems containing general purpose RAID subsystems, some
of which may have significantly greater financial and technological
resources or larger distribution capabilities than the Company.

Such competitors may offer their products at lower sales prices
than the Company; accordingly, the Company must often compete on
the basis of product quality, performance and reliability in
specific applications.  The Company's continued ability to compete
will largely depend upon its ability to continue to develop high
performance products at competitive prices while continuing to
provide superior technical support and customer service.


EMPLOYEES

As of December 31, 1997, the Company employed 111 full-time
employees, of which 31 were involved in engineering, product
development and technical support,  33 in sales and marketing, 31
in manufacturing and operations, and 16 in finance, management and
administration. The Company's employees are not covered by a
collective bargaining agreement, there have been no work stoppages
and management believes its employee relations are good.

Management believes that the future success of the Company will
largely depend upon its ability to continue to attract, employ and
retain competent qualified technical, marketing and management
personnel. Experienced personnel are in great demand and the
Company must compete with other technology firms, some of which may
offer more favorable economic incentives to attract qualified
personnel.


CERTAIN TRANSACTIONS AND RELATIONSHIPS

     Hilcoast Advisory Services, Inc. ("Advisor")

Since July 1, 1996, Advisor has provided certain financial
consulting and administrative services to the Company under an 
agreement which expires June 30, 1998, as extended, provides for
the payment of $6,000 per month, plus reimbursement for all
out-of-pocket expenses, and which may be terminated by the Company
upon 60 days notice and by Advisor upon 180 days notice.  H. Irwin
Levy, a director and principal shareholder of the Company, is the
Chairman of the Board, Chief Executive Officer and a majority
shareholder of Advisor's parent.  Management believes that the
terms of this agreement are no less favorable to the Company than
those that would be received from other sources.

                                 12
<PAGE>

     Intelligent Manufacturing Systems, Inc. ("IMS")

R. Daniel Smith, a director of the Company, was also the Chief
Executive Officer and sole shareholder of IMS, which specialized in
providing software solutions.  In July 1996, the Company purchased
an integrated software package from IMS, including installation,
consulting and training support, at a cost of approximately
$272,000.  The software package was purchased to facilitate the
Company's internal operations and includes finance, planning and
production, sales and marketing, service and engineering modules. 
In June 1997, the Company acquired the assets of IMS for
approximately $135,000 which was based on the debt free net book
value of the assets acquired.   Management believes that the terms
of these transactions were no less favorable to the Company than
those that would be paid to other vendors.


Item 2.  Properties

The Company leases approximately 40,000 square feet of office and
warehouse space in Lake Mary, Florida, under lease agreements for
22,000 square feet and 18,000 square feet, which expire in April
2000 and February 2002, respectively, at present annual base rents
of approximately $150,000 and $116,000, respectively.  The larger
facility accommodates administration and management, engineering,
sales and marketing.  The smaller facility accomodates
manufacturing and technical support.  The Company believes that its
existing facilities are adequate to meet its future needs.

The Company also leases office suites in Los Gatos and Costa Mesa
California; Huntington, New York; Atlanta, Georgia; Richmond Hill, 
Ontario, Canada and Bedford, England under leases which expire from
1998 to 2000.  The Company's executive offices consist of a minor
amount of space located in West Palm Beach, Florida.



Item 3.  Legal Proceedings

In June 1996, Jack Ehrenhuas, Mark Schindler, Eugene Stricker,
Amnon Damty, Ehud Mendelson and Susan Felton filed a Complaint in
the Supreme Court of the State of New York, County of Nassau,
against the Company and its Chairman, Michael Wise.  The plaintiffs
claim to have contractual and proprietary interests in the prospect
of a transaction to purchase certain net assets acquired by the
Company (see Note 2 to Consolidated Financial Statements) and seek
compensatory damages plus punitive damages.

                                   13
<PAGE>

In August 1996, The Nais Corporation, Mark Schindler, Eugene
Stricker, Amnon Damty, Ehud Mendelson and Susan Felton filed a
Complaint in the same Court making similar allegations against a
subsidiary of the Company, its president R. Daniel Smith, and IMS. 
In this action, the plaintiffs seek compensatory damages plus
punitive damages for alleged breach of contract.  

Both cases are currently in discovery. Counsel for the Company
believes that the Company has good defenses to both claims and that
it will not incur any material liability.  The Company is unaware
of any facts that would support any of the plaintiffs' claims and,
accordingly, the Company believes that the claims are without
merit.    

From time to time, the Company is subject to legal proceedings and
other claims arising in the ordinary course of business.  In the
opinion of management, the Company is not a party to any litigation
the outcome of which would have a material adverse effect on its
business or operations.


Item 4.  Submission of Matters to a Vote of Security Holders

The Company did not submit any matters to the vote of its security
holders during the fourth quarter of fiscal 1997.



                             PART II

Item 5.  Market for Registrant's Common Equity and
         Related Stockholder Matters


The Company's Common Stock commenced trading on the American Stock
Exchange ("AMEX") on April 18, 1997 under the symbol NSO.  Prior to
that date, the Company's Common Stock traded on the over-the-counter ("OTC")
market under the symbol NSTT.  The following table
sets forth the market price range of the Common Stock for each
quarter during the years ended December 31, 1997 and 1996, based on
the high and low closing sales prices as reported by AMEX or the
National Association of Securities Dealers' Automated Quotation
System.  The Company has not paid any dividends and does not expect
to pay any dividends in the near future.  In addition, certain of
the Company's borrowings provide for restrictions on the payment of
dividends.

                                    14

<PAGE>

                                      Market Price Range
                                     --------------------
        1997                           High         Low
        ----                         --------    --------
     First quarter                    2-25/32     1-7/8
     Second quarter                   2-15/16     1-3/4
     Third quarter                    2-5/16      1-9/16
     Fourth quarter                   2-3/4       1-5/8

        1996
        ----
     First quarter                      11/16       7/16
     Second quarter                   1-3/4         9/16
     Third quarter                    2-1/32      1-1/16   
     Fourth quarter                   3-1/8       2
     

As of December  31, 1997, the Company had 18,670,477 shares of
Common Stock outstanding and approximately 2,120 holders of record
of such stock.



Item 6.  Selected Financial Data
         (dollars in thousands, except per share data)

The following table summarizes certain selected consolidated
financial data for the Company for the year ended December 31,
1997, for the two month transition period ended December 31, 1996,
and for each of the years ended in the four year period ended
October 31, 1996.  In November 1996, the Company changed its fiscal
year from October 31 to December 31, effective with the calendar
year beginning January 1, 1997.  Certain amounts for years prior to
fiscal 1997 have been reclassified to conform to the 1997
presentation.  These reclassifications had no impact on operating
results previously reported.  The selected financial data has been
derived from the Company's audited consolidated financial
statements and is qualified by reference to, and should be read in
conjunction with, the Consolidated Financial Statements and Notes
thereto and "Management's Discussion and Analysis of Financial
Condition and Results of Operations", included elsewhere in this
report:


                                    15

<PAGE>

<TABLE>
<CAPTION>
                            Two
                Year       Months
                Ended      Ended                Year Ended October 31,
                Dec. 31,   Dec. 31   -------------------------------------------
                 1997       1996        1996       1995       1994       1993
               ---------- ---------- ---------- ---------- ---------- ----------
<S>            <C>        <C>        <C>        <C>        <C>        <C>  
 Net sales      $26,244    $ 4,739    $ 5,619    $    -     $    -     $    -

 Gross profit     4,783      1,348      2,072         -          -          -
        
 Net income
  (loss)         (7,886)       (43)    12,798(1)     (61)       272       (802)

 Basic and 
  diluted net
  income (loss)
  per common
  share            (.42)      (.00)       .73       (.00)       .02       (.05)
            
 Average number
  of common
  shares
  outstanding  18,670,477 18,670,477 17,606,477 17,600,477 17,600,477 17,600,477
            
At end of period:
 Working
  capital
  (deficit)     ($1,434)    $5,852    $11,045    $11,408      ($586)     ($567)

 Total assets    16,762     20,067     15,677     12,054         26         37

 Long-term
  debt            1,504        516        510        476        444        735

 Shareholders'
  equity
  (deficit)       5,037     12,817     12,390     10,932     (1,030)    (1,302)

</TABLE>
 ----------
 (1)  Principally consists of $11,955 gain from the sale of IMNET stock
      (see Note 3 to Consolidated Financial Statements).  Also includes
      extraordinary gain of $566 ($.03 per basic and diluted share).



Item 7.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations

  
Overview

With the exception of discussion regarding historical information,
"Management's Discussion and Analysis of Financial Condition and
Results of Operations" contains forward looking statements.  Such
statements are based on current expectations subject to
uncertainties and other factors which may involve known and unknown

                                     16   
<PAGE>

risks that could cause actual results of operations to differ
materially from those projected or implied.  Further, certain
forward looking statements are based upon assumptions about future
events which may not prove to be accurate.

Risks and uncertainties inherent in forward looking statements
include, but are not limited to, the Company's future cash flows
and ability to obtain sufficient financing, timing and volume of
sales orders, level of gross margins and operating expenses, lack
of market acceptance of the Company's new product lines, price
competition, conditions in the technology industry and the economy
in general, as well as legal proceedings.  The economic risk
associated with materials cost fluctuations and inventory
obsolescence is significant to the Company.  The Company's ability
to manage its inventories through procurement and utilization of
component materials could have a significant impact on future
results of operations or financial condition.  Historical results
are not necessarily indicative of the operating results for any
future period.

Subsequent written and oral forward looking statements attributable
to the Company or persons acting on its behalf are expressly
qualified in their entirety by cautionary statements in this Form
10-K and in other reports filed by the Company with the Securities
and Exchange Commission.  The following discussion should be read
in conjunction with the Consolidated Financial Statements and the
Notes thereto included elsewhere in this filing.

The Company acquired the RAID Business in June 1996 from Seagate
Peripherals, Inc. (see Note 2 to Consolidated Financial
Statements).  In December 1996, the Company acquired substantially
all the net assets of Parity Systems, Inc. (the "Parity 
Acquisition", see Note 2 to Consolidated Financial Statements).  As
a result, the Company is engaged as a manufacturer and supplier of
information storage solutions, including external RAID subsystems
and data storage enclosures, UNIX-based memory products, storage
management hardware and software, digital media products, and
enterprise resource planning manufacturing solutions.  Allocations
have been made to reflect the estimated fair values of the net
assets acquired resulting in asset bases which differ from those of
the previous owners.  In addition, certain operating policies and
accounting procedures are different from those of the previous
owner.  Accordingly, comparative financial data of the acquired
businesses for periods prior to the acquisitions are not presented
in this section since they would be neither comparable nor
informative.

Prior to the first acquisition in June 1996, the Company's only
assets were securities issued by IMNET Systems, Inc. ("IMNET" - see
Note 3 to Consolidated Financial Statements), which the Company had
acquired in October 1992 in exchange for substantially all of the
Company's operating assets.  During the time in which the Company

                                  17
<PAGE>

owned the IMNET securities, the Company's only activities consisted
of monitoring its investment in IMNET and evaluating potential
business opportunities.


Results of Operations

The following table sets forth, for the periods indicated, certain
operating data as a percentage of net sales revenue (fiscal 1995
data is not presented since there were no net sales revenues for
the reasons previously discussed):

                                       Two Months      Year
                        Year Ended       Ended         Ended
                        December 31,  December 31,  October 31,
                           1997          1996          1996
                        ------------  ------------  -----------
Net sales revenue          100%          100%          100%
Cost of sales               82            72            63
                           ----          ----          ----
Gross margin                18            28            37
Selling, general and
  administrative            37            24            22
Research and         
  development               10             6            13
                           ----          ----          ----
Income (loss) from
  operations               (29)           (2)            2
Interest income, net         -             1             3
                           ----          ----          ----
Income (loss) before
  income taxes             (29%)          (1%)           5%(a)
                           ====          ====          ====

____________
 (a) Percentage of income before income taxes excludes gains from
     non-recurring transactions such as the gain reported from the
     sale of IMNET Systems, Inc. stock of $11,955,000 and the
     extraordinary gain from debt extinguishment of $566,000.
          


Fiscal Years Ended December 31, 1997 and October 31, 1996

The Company reported a net loss of $7.9 million for the year ended
December 31, 1997 as compared to net income of $12.8 million for
the year ended October 31, 1996.  For the two month transition
period ended December 31, 1996, the Company reported a net loss of
$43,000.

Results of operations for fiscal 1996 included a gain of
$11,955,000 resulting from the disposition of 100% of the Company's

                                    18
<PAGE>

investment in IMNET (see Note 3 to Consolidated Financial
Statements) and an extraordinary gain of $566,000 on extinguishment
of debt (see Note 7 to Consolidated Financial Statements).

Sales

Net sales increased to $26.2 million for fiscal 1997 from $5.6
million for the year ended October 31, 1996.  From January 1,1996
until the Company's initial acquisition in June 1996, there were no
net sales reported by the Company.  Accordingly, the year ended
October 31, 1996 included net sales revenue for the initial five
months of operation of the RAID Business and does not include net
sales revenues generated from the Parity Acquisition effective
December 1, 1996.  Net sales revenues for the two month transition
period amounted to $4.7 million and included only one month of 
sales revenues resulting from the Company's Parity Acquisition.

Sales levels were adversely affected during 1997 by delays in
completing the integration of the Company's new product CR8e RAID
subsystem.  The Company was dependent upon the development of a
third party controller product that was delivered to the Company
more than six months late.  This delay resulted in reduced sales
volume and pricing for the Company's CR8e subsystem.   The Company
also suffered disruptions in manufacturing associated with the
transfer and integration of production from California to Florida
as necessitated by the Company's Parity Acquisition.  Future sales
are expected to be positively affected by the introduction and
availability of certain new products, completion of several new
agreements with new OEM's, and the delivery of the late controller
card.


Cost of Sales/Gross Margins 

Gross margins for the year ended December 31, 1997 decreased to 18%
from 37% for the year ended October 31, 1996.  Gross margins for
the two month transition period ended December 31, 1996 were at
28%.  The Company's gross margins are dependent, in part, on
product mix which will fluctuate from time to time.  Reduced gross
margins for 1997 are primarily the result of an approximate $2.9
million write-down of inventory resulting from a re-valuation of
certain inventory acquired in the Parity Acquisition, potential
obsolete inventory and transitional issues associated with the
implementation of a new materials requirement planning (MRP)
system, lower sales volume and sales prices for the Company's
storage subsystems and overall lower margins from the sale of the
Company's memory products.  The Company expects an improvement in
gross margins during 1998 due to increased product cost
efficiencies, more effective management of procurement and
utilization of component materials and concentrated sales efforts
on higher margin enhanced products.

                                   19
<PAGE>

Operating expenses
 
Operating expenses for the year ended December 31, 1997 increased
to $12.3 million from $2 million for the year ended October 31,
1996, representing a 12% increase as a percentage of net sales
revenue (47% compared to 35%).  Operating expenses for 1997 and
1996 consisted of $9.7 million and $1.3 million, respectively, of
selling, general and administrative expenses and $2.6 million and
$.7 million, respectively, of research, development and other
engineering costs.
  
The increase in selling, general and administrative expenses was
primarily the result of twelve months of operations in fiscal 1997
as compared to only five months included in fiscal 1996, the latter
period excluding the Parity Acquisition effective December 1, 1996. 
The most significant increase in 1997 expenses resulted from
compensation and related benefits of additional employees brought
about by the Parity Acquisition.
  
The increase in research and development expenses was principally
the result of twelve months of operations in 1997 as compared to
only five months included in fiscal 1996, costs associated with
redesigning, standardizing and obtaining agency certification for
new product development and expenses associated with preparation
for the Company's anticipated future growth.

Operating expenses for 1998 are not expected to fluctuate
significantly.  Although management anticipates increases in
certain research and development expenses which may be brought
about by the proposed Borg Acquisition (see Item 1. Recent
Development), certain other operating expenses are expected to
decrease as management focuses on improved cost efficiencies and
growth management.

Research and development costs, representing 10% and 13% of net
sales revenues in the years ended December 31, 1997 and October 31,
1996, respectively, are expensed as incurred and may fluctuate
considerably from time to time depending on a variety of factors. 
These costs are substantially incurred in advance of related
revenues, or in certain situations, may not ultimately result in
generating revenues.

Selling, general and administrative costs during fiscal 1997
increased to 37% of net sales revenues from 22% of net sales
revenues during 1996.  Selling and marketing costs primarily
consist of salaries, commissions and related benefits, expenses in
connection with tradeshows, conferences and seminars, facilities
expenses and other miscellaneous costs allocated to those
personnel.  General and administrative costs primarily consist of
general corporate expenses, executive officers, finance and
accounting salaries and related benefits, professional fees such as

                                    20
<PAGE>

legal and accounting, facilities costs allocated to those
personnel, and amortization and depreciation of certain property,
equipment and intangibles, principally goodwill.  The Company does
not expect selling, general and administrative expenses to
significantly increase in the near future, except to the extent
that sales commissions and other marketing costs may increase due
to increases in sales revenue.


Fiscal Years Ended October 31, 1996 and 1995

The Company reported net income of $12.8 million for the year ended
October 31, 1996 principally from the aforementioned disposition of
the Company's investment in IMNET (see Note 3 to Consolidated
Financial Statements), as compared to a net loss of $61,000 for the
year ended October 31, 1995.  During fiscal 1995 and prior to the
Company's acquisition of the RAID business in June 1996, the
Company had no active operations. 


Sales

Net revenues of $5.6 million for the year ended October 31, 1996
included only five months of sales revenue following the Company's
initial acquisition in June 1996. 


Cost of Sales/Gross Margins

Gross margins for the year ended October 31, 1996 amounted to 37%. 
The Company's gross margins are dependent, in part, on product mix
which fluctuates from time to time.


Operating Expenses

Operating expenses for the year ended October 31, 1996 approximated
$2 million and included $1.3 million in selling, general and
administrative expenses and $.7 million in research, development
and other engineering costs, and represented expenses incurred by
the Company during its initial five months of operations of the
RAID Business.


Liquidity and Capital Resources

Net cash used by operating activities amounted to $7.3 million and
$.4 million for the years ended December 31, 1997 and October 31,
1996, respectively.  The most significant use of cash for fiscal
1997 was  the loss from  operations.  Net cash used by operating
activities for the two month transition period was approximately
$.2 million. 
                                21
<PAGE>

Net cash used by investing activities for the year ended December
31, 1997 amounted to $1.5 million, resulting from an additional
investment in property and equipment.  During the two month
transition period ended December 31, 1996, the Company used $2.8
million in connection with the Parity Acquisition.  During the year
ended October 31, 1996, approximately $12 million cash was provided
by investing activities from net proceeds received from the sale of
IMNET Systems, Inc. stock, partially offset by approximately $.6
million used in connection with the Company's initial acquisition
in June 1996.

Net cash provided by financing activities for fiscal 1997 consisted
of net borrowings of $4.2 million.  For the two month transition
period ended December 31, 1996, net cash provided by financing
activities resulted in a net reduction in borrowings of $2.7
million, principally in connection with the Company's Parity
Acquisition.  

The Company obtained an asset based revolving bank credit facility
(the "Revolver") in May 1997 (see Note 6 to Consolidated Financial
Statements).  Initial terms of the Revolver allowed the Company to
borrow up to $7 million with advances limited to 75% of eligible
accounts receivable plus the lesser of (i) $1 million or (ii) 40%
of certain inventory.  During 1997, the Company was not in
compliance with certain financial covenants of the Revolver;
however, under amendments to the Revolver in December 1997 and in
February 1998, the bank waived compliance and the maximum
borrowings were reduced to $3,250,000 through April 30, 1998 and $3
million thereafter, through the revised maturity date of June 30,
1998.  The Revolver bears interest, payable monthly, at LIBOR plus
3%, is guaranteed by the Company and is collateralized by
substantially all assets of the Company, including approximately $1
million reflected as Restricted Cash at December 31, 1997.  The
outstanding balance under the Revolver at December 31, 1997 was
$3,245,000 and there was no additional availability at that time.

In September 1997, H. Irwin Levy, a director and principal
stockholder of the Company, agreed to loan up to $1 million to the
Company (the "Director Loan").  The Director Loan was subordinated
to the Revolver and was collateralized by substantially all assets
of the Company.  See Note 6 to Consolidated Financial Statements
for additional terms of the Director Loan.

In the first quarter of 1998, Mr. Levy advanced an additional net
amount of $1,050,000 (consisting of $1,460,000 advanced, less
$410,000 repaid).   An Amended and  Restated  Loan  Agreement,
dated March 5, 1998, was executed between  the Company and  Mr.
Levy bringing the  total Director Loan to $2 million.  In March
1998, three private investors each loaned the Company an additional
$1 million (together with the $2 million Director Loan, hereinafter
collectively referred to as the "Subordinated Loans").
                                22
<PAGE>
                   
The Subordinated Loans are subordinated to the Revolver and
collateralized by substantially all assets of the Company and
mature September 5, 1999.  See Note 6 to Consolidated Financial
Statements for additional terms of the Subordinated Loans.  In
April 1998, Mr. Levy advanced an additional $735,000  which was
repaid from proceeds of a private placement of preferred stock (see
below).

In April 1998, the Company received $3.5 million in cash (including
$1 million from Mr. Levy) from a private placement of 8%
convertible preferred stock (see Note 14 to Consolidated Financial
Statements).  In addition, the Company is currently negotiating
with several potential lenders to obtain an asset based revolving
credit facility ("Potential Financing").  Management believes that
proceeds already received from the Subordinated Loans and private
placement, together with the Potential Financing, if consummated, 
will be sufficient to satisfy the Company's working capital needs
during 1998, as presently contemplated, including repayment of the
Revolver.   There can be no assurance, however, that the Company
may not require additional capital beyond its current forecasted
needs nor that any such additional required funds would be
available on terms acceptable to the Company, if at all, at such
time or times required by the Company.



Effect of Inflation

During the last three fiscal years, inflation has not had an impact
on the Company's operations and the Company does not expect that it
will have a material impact in 1998.



Recently Issued Accounting Pronouncements

In June 1997, the Financial Accounting Standards Board issued SFAS
No.130, "Reporting Comprehensive Income" and No.131, "Disclosures
about Segments of an Enterprise and Related Information".  SFAS
No.130 establishes standards for reporting and displaying
comprehensive income, its components and accumulated balances. 
SFAS No.131 requires the disclosure of certain information about
operating segments in the financial statements.  It also requires
that public companies report certain information about their
products and services, the geographic areas in which they operate
and their major customers.  The Company will adopt SFAS No.130 and
No.131 as required for all periods beginning after December 15,
1997.  The adoption of these pronouncements is not expected to have
a material impact on the Company's financial statements or
disclosures. 

                                  23
<PAGE>

Other

Year 2000 issues pertain to the inability of certain computerized
information systems to properly recognize date-sensitive
information as the year 2000 approaches.  Systems that do not
recognize such information could generate erroneous data or cause
systems to fail.  The Company is presently reviewing the potential
impact of Year 2000 compliance issues on its information systems
and business operations, and has preliminarily determined that any
costs, problems or uncertainties associated with the potential
consequences of Year 2000 issues are not expected to have a
material impact on its future operations or financial condition.


Item 8.  Financial Statements and Supplementary Data


         Table of Contents to Consolidated Financial Statements

                                                             Page

Report of Independent Certified Public Accountants            25  

Consolidated Financial Statements:

    Balance Sheets - December 31, 1997 and 1996             
       and October 31, 1996                                   26

     Statements of  Operations - Year Ended
        December 31, 1997, Two Months Ended
        December 31, 1996, and Years Ended October
        31, 1996 and 1995                                     27

     Statements of Stockholders' Equity - Year
        Ended December 31, 1997, Two Months Ended
        December 31, 1996, and Years Ended October 31,
        1996 and 1995                                       28-29 
             
     Statements of Cash Flows - Year Ended
        December 31, 1997, Two Months Ended
        December 31, 1996, and Years Ended 
        October 31, 1996 and 1995                           30-31 
                   
     Notes to Consolidated Financial Statements             32-46 
           


Schedules are omitted because they are not required, or because the
information required therein is set forth in the Consolidated
Financial Statements or the notes thereto.

                                       24
<PAGE>

       REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To the Board of Directors of
   nStor Technologies, Inc.


We have audited the accompanying consolidated balance sheets of
nStor Technologies, Inc. and subsidiaries as of December 31, 1997
and 1996 and October 31, 1996, and the related consolidated
statements of operations, stockholders' equity and cash flows for
the years ended December 31, 1997, October 31, 1996 and 1995, and
the two months ended December 31, 1996.  These financial statements
are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  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, the consolidated financial statements referred to
above present fairly, in all material respects, the financial
position of nStor Technologies, Inc. and subsidiaries as of
December  31, 1997 and 1996 and October 31, 1996 and the results of
their operations and their cash flows for the years ended December
31, 1997, October 31, 1996 and 1995 and for the two months ended
December 31, 1996, in conformity with generally accepted accounting
principles.

As discussed in the summary of significant accounting policies to
the financial statements, in 1996 the Company changed its financial
reporting period from a fiscal year ending October 31 to a calendar
year end.



                         BDO Seidman, LLP

Orlando, Florida
February 20, 1998 except
as to Note 6 and Note 14,
which is as of April 14, 1998

                                         25
<PAGE>


nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
=========================================
(dollars in thousands)
<TABLE>
<CAPTION>
                                                    December 31,     October
                                                 -----------------      31, 
      ASSETS (Note 2 and Note 6)                   1997     1996       1996
      --------------------------                 -------   -------   -------
<S>                                              <C>       <C>       <C>
Current assets: 
  Cash and cash equivalents:                     
    Restricted                                   $ 1,024   $    -    $    -
    Unrestricted                                      61     4,619    10,608
  Accounts receivable (Note 4)                     3,863     4,723     1,747
  Inventories (Note 4)                             3,577     3,115     1,385
  Prepaid expenses and other                         262       129        82
                                                 -------   -------   -------
      Total current assets                         8,787    12,586    13,822

Deferred tax asset                                    -        182       182
Property and equipment, net of $457, $90
  and $51 accumulated depreciation (Note 4)        2,060       974       694
Goodwill and other intangible
  assets, net of $470, $60 and $17                     
  accumulated amortization (Note 4)                5,915     6,325       979
                                                 -------   -------   -------
                                                 $16,762   $20,067   $15,677
                                                 =======   =======   =======
           LIABILITIES (Note 2)
           --------------------                               
Current liabilities:
  Borrowings  (Note 6)                           $ 3,445   $   200   $    -
  Accounts payable and other                       6,568     6,326     1,977
  Royalty liability                                  208       208       800
                                                 -------   -------   -------
     Total current liabilities                    10,221     6,734     2,777

Long-term debt (Note 6)                              554       516       510
Note payable to director (Note 6)                    950        -         -
                                                 -------   -------   -------
     Total liabilities                            11,725     7,250     3,287 
                                                 -------   -------   -------

Commitments, contingencies and
  subsequent events (Notes 6, 9, 10, and 14)


  SHAREHOLDERS' EQUITY (Note 2, 6, 10 and 14)
  -------------------------------------------

Preferred stock, $.01 par; shares authorized
  1,000,000; outstanding none                         -         -         -
Common stock, $.05 par; shares authorized
  24,000,000; outstanding 18,670,477                 934       934       934
Additional paid-in capital                        30,499    30,393    29,923
Deficit                                          (26,396)  (18,510)  (18,467)
                                                 -------   -------   -------
     Total shareholders' equity                    5,037    12,817    12,390
                                                 -------   -------   -------
                                                 $16,762   $20,067   $15,677
                                                 =======   =======   =======
</TABLE>


See accompanying notes to consolidated financial statements.
                                               26
<PAGE>


nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Note 2)
=============================================
(dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                               Two
                                     Year     Months
                                     Ended    Ended          Year Ended  
                                    December December        October 31,
                                      31,       31,       -----------------
                                     1997      1996         1996     1995
                                    -------   -------     -------   -------
<S>                                 <C>       <C>         <C>      <C>
Sales  (Note 8)                     $26,244   $ 4,739     $ 5,619  $     -
Cost of sales                        21,461     3,391       3,547        -
                                    -------   -------     -------   -------
  Gross margin                        4,783     1,348       2,072        -
                                    --------  -------     -------   -------
Operating expenses:
  Selling, general and
    administrative                    9,686     1,154       1,256        -
  Research and development            2,618       299         701        -
                                    -------   -------     -------   -------
  Total operating expenses           12,304     1,453       1,957        -
                                    -------   -------     -------   -------

Income (loss) from operations        (7,521)     (105)        115        -

Gain from sale of IMNET Systems,
  Inc. stock  (Note 3)                   -         -       11,955        -
Interest income, net of investment
  expenses                              120        87         234         9
Interest expense                       (247)      (25)        (72)      (70)
                                    -------   -------     -------   -------
Income (loss) before income taxes 
  and extraordinary gain             (7,648)      (43)     12,232       (61)
Extraordinary gain from debt
  extinguishment  (Note 7)               -         -          566        - 
                                    -------   -------     -------   -------
Income (loss) before income taxes    (7,648)      (43)     12,798       (61)

Income tax expense (Note 5)            (238)       -         -         -
                                    -------   -------     -------   -------
Net income (loss)                  ($ 7,886) ($    43)    $12,798  ($    61)
                                    =======   =======     =======   =======

Basic and diluted net income     
  (loss) per common share:
    Income (loss) before extra-
      ordinary gain                ($   .42) ($   .00)    $   .70  ($   .00)
    Extraordinary gain                  -          -          .03        - 
                                    -------   -------     -------   -------
    Net income (loss) per
      common share                 ($   .42) ($   .00)    $   .73  ($   .00)
                                    =======   =======     =======   =======

Average number of common shares
  outstanding                     18,670,477 18,670,477 17,606,477 17,600,477
                                  ========== ========== ========== ==========

</TABLE>


See accompanying notes to consolidated financial statements.
                                                          27
<PAGE>
nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(NOTES 2, 6, 10 and 14)
===============================================
(dollars in thousands)
<TABLE>
<CAPTION>
                                                    Net
                                                 Unrealized
                        Common Stock     Addi-    Gain on
                     ----------------   tional   Securities
                                 Par    Paid-in  Available
                        Shares  Value   Capital   For Sale   Deficit   Total
                     ---------- -----  --------  ---------  --------  -------
<S>                 <C>         <C>    <C>       <C>       <C>       <C> 
Balances, October 
 31, 1994            17,600,477  $880   $29,294   $    -   ($31,204)  ($1,030)

Net unrealized gain
 on securities
 available for sale        -        -        -    12,023         -     12,023

Net loss for the
 year ended October  
 31, 1995                  -        -        -        -         (61)      (61)
                     ----------  ----   -------  -------    -------   -------
Balances, October 
 31, 1995            17,600,477   880    29,294   12,023    (31,265)   10,932

Change in net un-
 realized gain on
 securities avail-
 able for sale             -        -        -   (12,023)        -    (12,023)

Issuance of common
stock in connec-
tion with:
 Acquisition of
  minority
  interest           1,000,000     50      550        -          -        600 
 Exercise of 
  warrants              60,000      3       57        -          -         60
 Extinguishment
  of debt               10,000      1       22        -          -         23

Net income for the
 year ended
 October 31, 1996         -         -       -         -      12,798    12,798
                    ----------  -----  -------   -------    -------  --------
Balances, October
 31, 1996           18,670,477    934   29,923        -     (18,467)   12,390

Common Stock
 warrant issued in
 connection with
 acquisition
 (Note 2)                 -        -       470        -          -        470
 
Net loss for the
 two months ended
 December 31, 1996        -        -        -         -         (43)      (43) 
                    ----------  -----  -------   -------    -------   -------
Balances, December
 31, 1996           18,670,477    934   30,393        -     (18,510)   12,817

</TABLE>
                                             28
<PAGE>

nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(NOTES 2, 6, 10 and 14)
===============================================
(dollars in thousands)
(concluded)
<TABLE>
<CAPTION>

                                                    Net
                                                 Unrealized
                        Common Stock     Addi-    Gain on
                     ----------------   tional   Securities
                                 Par    Paid-in  Available
                        Shares  Value   Capital   For Sale   Deficit   Total
                     ---------- -----  --------  ---------  --------  -------
<S>                 <C>         <C>    <C>       <C>       <C>       <C>
Common stock 
 options granted
 to outside
 directors                -        -        61        -          -         61

Common stock
 warrants issued in
 connection with
 borrowings (Note 6)      -        -        45        -          -         45

Net loss for the
 year ended
 December 31, 1997          -      -        -         -      (7,886)   (7,886)
                    ----------  -----  -------   -------    -------   ------- 
Balances, December
 31, 1997           18,670,477  $ 934  $30,499   $    -    ($26,396)  $ 5,037
                    ==========  =====  =======   =======    =======   =======
</TABLE>

See accompanying notes to consolidated financial statements.
                                   29
<PAGE>
nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Note 2) 
=====================================
(in thousands)                     
<TABLE>
<CAPTION>
                                                    Two                          
                                          Year      Months       Year Ended
                                          Ended     Ended        October 31,
                                         December  December  ----------------- 
                                         31, 1997  31, 1996    1996      1995  
                                         --------  --------  -------    ------
<S>                                      <C>       <C>       <C>       <C>       
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                      ($ 7,886) ($    43) $12,798    ($  61)
  Adjustments to reconcile net income
    (loss) to net cash provided by
    operating activities:
      Gain from sale of IMNET Systems,
        Inc. stock                             -         -   (11,955)       -
      Extraordinary gain from debt
        extinguishment                         -         -      (566)       -
      Depreciation and amortization           777        82       68        -  
      Common stock options granted
        to outside directors                   61        -        -         -
      Common stock warrants granted in
        connection with borrowings             45        -        -         -
      Deferred income taxes                   182        -      (182)       -  
      Minority interest in net income
        of consolidated subsidiary             -         -        26        -  
      Changes in assets and liabilities,
        net of effects from acquisitions:
          Decrease (increase) in
            accounts receivable               860      (442)  (1,731)      (16)
          Increase in inventories            (462)     (189)    (391)       -  
          Increase in prepaid expenses,
            restricted cash and other      (1,157)      (23)     (82)       -
          Increase in accounts payable
            and other liabilities             242       452    1,574        66 
                                          -------   -------  -------    ------ 
Net cash used by operating activities      (7,338)     (163)    (441)      (11)
                                          -------   -------  -------    ------ 
CASH FLOWS FROM INVESTING ACTIVITIES:
  Net proceeds from sale of IMNET
    Systems, Inc. stock                        -         -    11,955        - 
  Cash paid for acquisitions                   -     (2,800)    (592)       - 
  Additions to property and equipment      (1,453)     (326)    (314)       - 
                                          -------   -------  -------    ------
Net cash (used) provided by    
  investing activities                     (1,453)   (3,126)  11,049        - 
                                          -------   -------  -------    ------ 
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net proceeds (repayments) of 
    revolving bank credit facility          3,245    (2,700)      -         -
  Additions to other borrowings               988        -        -         -
  Proceeds from exercise of stock
    warrants                                   -         -        60        - 
  Cash paid for debt extinguishment            -         -       (75)       - 
                                          -------   -------  -------    ------ 
  Net cash provided (used) by
    financing activities                    4,233    (2,700)     (15)       - 
                                          -------   -------  -------    ------ 
Net (decrease) increase in unre-     
  stricted cash and cash equiva-
  lents during the period                  (4,558)   (5,989)  10,593       (11)
Unrestricted cash and cash equiva-
  lents at the beginning of the
  period                                    4,619    10,608       15        26 
                                          -------   -------  -------    ------ 
Unresticted cash and cash equiva-
  lents at the end of the period          $    61   $ 4,619  $10,608    $   15 
                                          =======   =======  =======    ====== 
</TABLE>
                                             30
<PAGE>

nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Note 2) 
=====================================
(in thousands)     
(concluded)
<TABLE>
<CAPTION>
                                                   Two
                                        Year      Months       Year Ended
                                        Ended     Ended        October 31,
                                       December  December  ------------------
                                       31, 1997  31, 1996    1996      1995  
                                       --------  --------  --------  --------
<S>                                    <C>       <C>       <C>       <C>
SUPPLEMENTAL DISCLOSURE OF
  CASH FLOW INFORMATION:

    Cash paid during period for:
    Interest                            $   140   $    -   $    -     $   -
                                        =======   =======  =======    ======
    Income taxes                        $   238   $    -   $    -     $   -
                                        =======   =======  =======    ======

NON-CASH INVESTING ACTIVITIES:
    Acquisitions:
    Fair value of assets acquired            -    $10,073  $ 1,856    $   -  
    Liabilities assumed                      -     (4,103)    (664)       -  
    Borrowings repaid at closing             -     (2,700)      -         -
    Common stock issued                      -         -      (600)       -  
    Warrant issued to seller                 -       (470)      -         -
                                        -------   -------  -------    ------ 
        Cash paid                       $    -    $ 2,800  $   592    $   -  
                                        =======   =======  =======    ======     
  Royalty liability reduction           $    -    $   592  $    -     $   -
                                        =======   =======  =======    ======
</TABLE>

See accompanying notes to consolidated financial statements.
                                    31     

<PAGE>

nSTOR TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
==========================================



(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


     Principles of Consolidation and Basis of Presentation


The consolidated financial statements include the accounts of nStor
Technologies, Inc. and all wholly-owned subsidiaries (collectively,
the "Company").  Significant intercompany balances and transactions
have been eliminated in consolidation.

     Business

As a result of two acquisitions completed during the year ended
December 31, 1996 (see Note 2 to Consolidated Financial
Statements), the Company is engaged as a manufacturer and supplier
of information storage solutions, including external RAID
(Redundant Array of Independent Disks) subsystems and data storage
enclosures, UNIX-based memory products, storage management hardware
and software, digital media products, and enterprise resource
planning manufacturing solutions.

Prior to the first acquisition in June 1996, the Company's only
assets were securities issued by IMNET Systems, Inc. ("IMNET" - see
Note 3 to Consolidated Financial Statements), which the Company had
acquired in October 1992 in exchange for substantially all of the
Company's operating assets.  During the time in which the Company
owned the IMNET securities, the Company's only activities consisted
of monitoring its investment in IMNET and evaluating potential
business opportunities.


     Fiscal Year

In November 1996, the Company changed its fiscal year end from
October 31 to December 31.  Accordingly, the December 31, 1996
Statements of Operations, Shareholders' Equity and Cash Flows are
for the two months then ended.


     Cash and Cash Equivalents

Cash and cash equivalents consist of highly liquid investment
instruments with original maturities of three months or less.
                                 32
<PAGE>

     Restricted cash

At December 31, 1997, approximately $1 million of cash was pledged
as collateral under bank borrowings (see Note 6 to Consolidated
Financial Statements), and was classified as restricted cash on the
balance sheet.


     Investment Securities
 
Prior to the sale of IMNET securities in 1996 (see Note 3 to
Consolidated Financial Statements), the Company's investment in
IMNET was classified as available for sale and stated at fair
market value, with unrealized gains and losses excluded from
earnings and reported as a separate component of stockholders'
equity until realized.


     Inventories 

Inventories, consisting of raw materials, work-in-process and
finished goods, are stated at the lower of cost or market, with
cost being determined based on the first-in, first-out (FIFO)
method.  Reserves are recorded as necessary to reduce obsolete
inventory to estimated net realizable value.  See Note 4 to
Consolidated Financial Statements.


     Revenue Recognition

Sales revenue is recognized upon shipment provided that there are
no significant post-sale obligations and the collectibility is
reasonably assured.  During the periods presented in the
accompanying Consolidated Statements of Operations, there were no
significant post-sales obligations except for normal warranty
costs.


     Warranty Costs

Warranty costs are provided on the basis of estimated net future
costs related to products sold.


     Property and Equipment 

Property and equipment are stated at cost.  Depreciation is
provided under the straight-line method over the estimated useful
lives, principally five years.
                                  33

<PAGE>


     Goodwill and Other Intangible Assets

Intangible assets, substantially goodwill, are carried at cost and
amortized under the straight-line method over 15 years, the
estimated useful life.  Goodwill represents the excess cost of the
acquired businesses over the fair value of net assets acquired (see
Note 2 to Consolidated Financial Statements).  Management
periodically reviews goodwill to determine if an impairment has
occurred.  Among various considerations, this process includes
evaluating future operating results expected from the acquired
businesses.  At December 31, 1997, unamortized goodwill and other
intangible assets of $5.9 million was not considered to be
impaired.

     Research and Development Costs

Research and development costs are expensed as incurred.

     Income Taxes

Income taxes are provided on the liability method whereby deferred
tax assets and liabilities are recognized for the expected tax
consequences of temporary differences between the tax bases and
reported amounts of assets and liabilities. 

     Net Income (Loss) Per Common Share

In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards ("SFAS") No.128
"Earnings Per Share", which the Company has adopted.  Pursuant to
SFAS 128, the Company has replaced the reporting of "primary"
earnings per share ("EPS") with "basic" EPS.  Basic EPS is
calculated by dividing the income (loss) available to common
shareholders by the weighted average number of common shares
outstanding for the period, without consideration for common stock
equivalents.  "Fully diluted" EPS has been replaced with "diluted"
EPS which is determined similarly to fully diluted EPS under the
provisions of APB Opinion No.15.

For all periods presented in the Consolidated Statements of
Operations, the effect of including stock options and warrants
would have been antidilutive.  Accordingly, basic and diluted EPS
for all periods presented are equivalent.

As of December 31, 1997 and 1996 and October 31, 1996 and 1995,
outstanding potentially dilutive options and warrants to purchase
the Company's Common Stock amounted to 2,320,000; 1,975,000;
1,050,000 and 105,000, respectively.

                                 34
<PAGE>


     Use of Estimates

The preparation of financial statements in conformity with
generally accepted accounting principles 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.


     Financial Instruments

SFAS No.107, "Disclosures about Fair Value of Financial
Instruments", requires disclosure of fair value information about
financial instruments.  Fair value estimates discussed herein are
based upon certain market assumptions and pertinent information
available to management as of December 31, 1997.

The respective carrying value of certain on-balance-sheet financial
instruments approximated their fair values.  These financial
instruments include cash and cash equivalents, accounts receivable,
borrowings, accounts payable, accrued liabilities, and convertible
notes.  Fair values were assumed to approximate carrying values for
these financial instruments since they are  short term in nature
and their carrying amounts approximate fair values or they are
receivable or payable on demand.  The fair value of the Company's
borrowings is estimated based upon quoted market prices for the
same or similar issues or on the current rates offered to the
Company for debt of the same remaining maturities.  The carrying
value approximates the fair value of borrowings.


     Reclassifications

Certain prior years' amounts have been reclassified to conform to
the current year's presentations.  These reclassifications had no
impact on operating results previously reported.


     Recently Issued Accounting Pronouncements


In June 1997, the Financial Accounting Standards Board issued SFAS
No.130, "Reporting Comprehensive Income, and No.131, "Disclosures
about Segments of an Enterprise and Related Information".  SFAS
No.130 establishes standards for reporting and displaying
comprehensive income, its components and accumulated balances. 
SFAS No.131 requires the disclosure of certain information about
operating segments in the financial statements.  It also requires
that public companies report certain information about their
                                35

<PAGE>

products and services, the geographic areas in which they operate
and their major customers.  The Company will adopt SFAS No.130 and 
SFAS No.131 as required for all periods beginning after December
15, 1997.  The adoption of these pronouncements is not expected to
have a material impact on the Company's financial statements or
disclosures.



(2)  ACQUISITIONS

Effective June 3, 1996, nStor Corporation, Inc., a newly-formed
subsidiary of the Company, which was 80% owned at the time (the
"Subsidiary"), acquired certain net assets from Seagate
Peripherals, Inc. ("Seagate") located in Lake Mary, Florida.  The
purchase price consisted of  $592,000 in cash, including
acquisition costs, and a royalty to Seagate, originally estimated
at $800,000.  Based upon the conclusion of certain contingencies,
the royalty liability was reduced to approximately $208,000
effective December 31, 1996.  As a result of this reduction,
property and equipment and intangible assets were likewise reduced. 
Effective October 31, 1996, the Company acquired the remaining 20%
of the Subsidiary from R. Daniel Smith, president of the Subsidiary
and currently a director and officer of the Company, in exchange
for one million shares of the Company's common stock, valued at
$600,000 (net of applicable discount).

Effective December 1, 1996, the Company acquired substantially all
the net assets of Parity Systems, Inc. ("Parity") located in Los
Gatos, California.  The purchase price consisted of $2.8 million in
cash and a warrant (exercisable at any time through December 1999)
to purchase 500,000 shares of the Company's common stock at $2.10
per share, valued at $470,000.  In addition, the Company accrued
and capitalized approximately $816,000, as adjusted, in certain
transition costs expected to be incurred in connection with the
termination and relocation of the manufacturing operations from
California to Florida.  A significant portion of those costs were
associated with terminating and/or relocating certain Parity
personnel.  The relocation and integration of Parity operations was
completed in May 1997.  The transaction closed on December 30,
1996, on which date the Company repaid the approximately $3 million
outstanding balance of Parity's bank line of credit. 

Both acquisitions have been accounted for under the purchase method
of accounting, with assets acquired and liabilities assumed
recorded at estimated fair values as of the effective acquisition
dates, and the operating results of the acquired businesses
included in the Company's consolidated financial statements from
those dates.  

The excess of the purchase price of both acquisitions over the fair
value of net assets acquired (goodwill) was approximately $6

                                     36
<PAGE>
 
million, as adjusted, and is being amortized on a straight-line
basis over 15 years.  The Company also recorded approximately
$347,000, as adjusted, as intellectual assets, consisting of
trademarks and proprietary technology, which are being amortized on
a straight-line basis over 15 years.  Final purchase price
allocations were made for both acquisitions during the year ended
December 31, 1997, and have been reflected in the accompanying
financial statements as of December 31, 1996.  For the year ended
December 31, 1997, the two months ended December 31, 1996 and the
year ended October 31, 1996, amortization of intangible assets
approximated $410,000, $43,000 and $17,000, respectively.


(3)  INVESTMENT IN IMNET SYSTEMS, INC. ("IMNET")

During 1996, a subsidiary of the Company sold all of its shares of
IMNET and received net proceeds of $11,955,000.  For reporting
purposes, the Company had written off its entire investment in
IMNET in 1993, and accordingly, the Company recognized a gain of
$11,955,000 during 1996.


(4)  BALANCE SHEET COMPONENTS (in thousands)

Substantially all assets are pledged as collateral for
indebtedness.  See Note 6 to Consolidated Financial Statements.


                                      December 31,     October
                                    ---------------      31,
                                     1997     1996      1996
                                    ------   ------    -------
Accounts Receivable

     Trade receivables              $4,218   $5,234    $1,735
     Less allowance for   
       doubtful accounts              (500)    (550)       -
                                    ------   ------    ------
                                     3,718    4,684     1,735
     Other receivables                 145       39        12
                                    ------   ------    ------
                                    $3,863   $4,723    $1,747
                                    ======   ======    ======
Inventories

     Raw materials                  $3,299   $2,575    $1,164
     Work-in-process                    -        88       143
     Finished goods                    278      452        78
                                    ------   ------    ------
                                    $3,577   $3,115    $1,385
                                    ======   ======    ======
                                      
                                     37    

<PAGE>
                                      December 31,     October
                                    ---------------      31,
                                     1997     1996      1996
                                    ------   ------    -------

Property and Equipment
 
     Computer software              $  907   $  328    $  175
     Computer equipment                809      390       284
     Furniture, fixtures
       and office equipment            286      215       167
     Leasehold improvements            283        9        21
     Other                             232      122        98
                                    ------   ------    ------
                                     2,517    1,064       745
     Less accumulated depreciation    (457)     (90)      (51)
                                    ------   ------    ------
                                    $2,060   $  974    $  694
                                    ======   ======    ======

Goodwill and Other Intangible Assets

     Goodwill                       $6,038   $6,038    $  381
     Intellectual assets               347      347       615
                                    ------   ------    ------
                                     6,385    6,385       996
     Less accumulated amortization    (470)     (60)      (17)
                                    ------   ------    ------
                                    $5,915   $6,325    $  979
                                    ======   ======    ======

(5)  INCOME TAXES

(a)  As of December 31, 1997, there were unused net operating loss
     carryforwards (the "NOL's") for regular federal income tax
     purposes of approximately $8.4 million principally expiring in
     2012, for which no financial statement benefit had been
     recognized.  In addition, the Company has research and
     development tax credit carryforwards of approximately $637,000
     which expire from 2002 through 2012 and in conjunction with
     the Alternative Minimum Tax ("AMT") rules, the Company has
     available AMT credit carryforwards of approximately $238,000,
     at December 31, 1997, which may be used indefinitely to reduce
     regular federal income taxes.


(b)  For the year ended December 31, 1997, the provision for
     federal income tax expense of $238,000 represents AMT taxes
     paid during 1997. 

                                 38
<PAGE>
(c)  The tax effects of temporary differences that gave rise to
     significant portions of deferred tax assets follows (in
     thousands):
               
                                December 31,      October 31,
                              ---------------   ---------------
                               1997     1996     1996     1995
                              ------   ------   ------   ------
     NOL and tax credit
       carryforwards          $3,728   $2,088   $2,025   $4,944
     Investment in IMNET          -        -        -     1,232
                              ------   ------   ------   ------
                               3,728    2,088    2,025    6,176
     Less valuation
       allowance              (3,728)  (1,906)   1,843   (6,176)
                              ------   ------   ------   ------
     Deferred tax asset       $   -    $  182   $  182   $   -
                              ======   ======   ======   ======


(6)  BORROWINGS

The Company's short-term borrowings as of December 31, 1997
consisted of an asset based revolving bank credit facility (the
"Revolver") under which the Company may borrow up to $3.2 million,
as amended, and a $200,000 Promissory Note assumed in connection
with the Parity Acquisition.   

The Revolver bears interest, payable monthly, based on LIBOR plus
3% (9% at December 31, 1997), is guaranteed by the Company and
matures on June 30, 1998, as extended.  The Company pays a
commitment fee on the unused portion of the Revolver at one-eighth
of one percent (1/8 of 1%) per annum.  Advances under the Revolver
are collateralized by substantially all assets of the Company,
including approximately $1 million reflected as Restricted Cash at
December 31, 1997.  The loan agreement provides for certain
restrictions on the payment of dividends, the incurrence of
additional indebtedness and capital expenditures, and requires
minimum working capital, tangible net worth and other financial
covenants.  The Company has not consistently been in compliance
with certain financial covenants which resulted in amendments to
the Revolver in December 1997 and February 1998.  Among other
modifications, the amendments waived compliance with the financial
covenants and reduced the original maximum loan amount from $7
million to $3,250,000 through April 30, 1998 and to $3 million
thereafter until maturity on June 30, 1998.  The outstanding
principal balance under the Revolver at December 31, 1997 was
$3,245,000, and there was no additional availability on that date.

Long-term debt as of December 31, 1997 included borrowings under a
Promissory Note issued by a director of the Company, H. Irwin Levy

                                     39
<PAGE>

(the "Director Loan"), under which the Company was able to borrow
up to $1 million, and convertible notes with a carrying amount of
$554,000 and $516,000 at December 31, 1997 and 1996, respectively,
(the "Convertible Notes").

Through its March 1998 maturity date, the Director Loan bore
interest, payable monthly, at prime plus one and one-half percent
(1.5%) per annum (10% at December 31, 1997), was subordinated to
the Revolver and was collateralized by substantially all assets of
the Company.  In connection with the Director Loan, as of December
31, 1997, the Company issued warrants to Mr. Levy to purchase
55,000 shares of common stock of the Company at a purchase price of
$2.35 per share, exercisable on the date of grant, expiring on
September 16, 2000.  In addition, from January 14, 1998 through
February 13, 1998, the Company issued warrants to Mr. Levy to
purchase up to 10,000 shares under similar terms.  The outstanding
balance under the Director Loan at December 31, 1997 was $950,000.

During the first quarter of 1998, Mr. Levy advanced an additional
net amount of $1,050,000 (consisting of $1,460,000 advanced, less
$410,000 repaid).  An Amended and Restated Loan Agreement, dated
March 5, 1998, was executed which increased the total Director Loan
to $2 million.  In March 1998, three private investors each loaned
the Company an additional $1 million (together with the $2 million
Director Loan, hereinafter collectively referred to as the
"Subordinated Loans").  In April 1998, Mr. Levy advanced an
additional $735,000 which was repaid from proceeds of a private
placement of preferred stock (see Note 14 to Consolidated Financial
Statements).

The Subordinated Loans bear interest at 10% per annum, payable
monthly, mature on September 5, 1999, are subordinated to the
Revolver and are collateralized by substantially all assets of the
Company.  In connection with the Subordinated Loans, warrants were
issued to purchase an aggregate of 1,666,668 shares (including
666,666 to Mr. Levy) of common stock of the Company, exercisable on
the date of grant at $1.50 per share, expiring on March 5, 2001. 
In connection with the Company's private placement of preferred
stock in April 1998, (see Note 14 to Consolidated Financial
Statements), Mr. Levy sold $1 million of participation interests in
the $2 million Director Loan to private investors, including
$250,000 to members of his family.

The Convertible Notes have a face amount of $400,000, have been
discounted based on an effective interest rate of 12%, include
accrued interest of $206,000, $198,000 and $197,000 at December 31,
1997, December 31, 1996 and October 31, 1996, respectively, mature
in 2000 and are convertible into 160,000 shares of common stock of
the Company (based on one common share for each $2.50 of  face
amount).
                                      40
<PAGE>

(7)  EXTRAORDINARY GAIN ON DEBT EXTINGUISHMENT 

During the year ended October 31, 1996, the Company paid $75,000 in
cash and issued 10,000 shares of its common stock in full
satisfaction of the $664,000  outstanding balance (including
accrued interest) of notes payable which had been in dispute due to
certain subordination provisions contained in the notes.  As a
result of this settlement, the Company recognized a $566,000
extraordinary gain from debt extinguishment.  No income tax effect
on the extraordinary gain was recorded due to the valuation
allowance for deferred tax assets.


(8)  SIGNIFICANT CUSTOMERS

Two customers accounted for 10% and 11%, Intergraph Corp. and
Discreet Logic, respectively, of gross sales for 1997.  One
customer, Intergraph Corp., accounted for 53% of gross sales for
the year ended October 31, 1996. 


(9)  LITIGATION

In June 1996, Jack Ehrenhuas, Mark Schindler, Eugene Stricker,
Amnon Damty, Ehud Mendelson and Susan Felton filed a Complaint in
the Supreme Court of the State of New York, County of Nassau,
against the Company and its Chairman, Michael Wise.  The plaintiffs
claim to have contractual and proprietary interests in the prospect
of a transaction to purchase certain net assets acquired by the
Company (see Note 2 to Consolidated Financial Statements) and seek
compensatory damages plus punitive damages.

In August 1996, The Nais Corporation, Mark Schindler, Eugene
Stricker, Amnon Damty, Ehud Mendelson and Susan Felton filed a
Complaint in the same Court making similar allegations against a
subsidiary, its president R. Daniel Smith, and Intelligent
Manufacturing Systems, Inc. ("IMS"), a company for which Mr. Smith
was the Chief Executive Officer and sole shareholder.  In this
action, the plaintiffs seek compensatory damages plus punitive
damages for alleged breach of contract.  

Both cases are currently in discovery. Counsel for the Company
believes that the Company has good defenses to both claims and that
it will not incur any material liability.  The Company is unaware
of any facts that would support any of the plaintiffs' claims and,
accordingly, the Company believes that the claims are without
merit.    

From time to time, the Company is subject to legal proceedings and
other claims arising in the ordinary course of business.  In the
opinion of management, the Company is not a party to any litigation

                                41
<PAGE>

the outcome of which would have a material adverse effect on its
business or operations.


(10)  STOCK OPTIONS AND WARRANTS

The Company applies APB Opinion 25, "Accounting for Stock Issued to
Employees," and related interpretations in accounting for its
Option Plan (the "Plan").  Under APB Opinion 25, if options are
granted at exercise prices less than fair market value,
compensation expense is recorded for the excess of the fair market
value on the date of grant over the exercise price.

Under the Plan, qualified and nonqualified stock options to
purchase up to 2.5 million shares of the Company's common stock may
be granted to officers, directors, key employees and nonemployees. 
The maximum term of the options granted under the Plan is ten
years.

SFAS No.123, "Accounting for Stock-Based Compensation," requires
the Company to provide pro forma information regarding net income
and earnings per share as if compensation cost for stock options
granted under the Plan, if applicable, had been determined in
accordance with the fair value based method prescribed in SFAS 123. 
The Company estimates the fair value of each stock option at the
grant date by using the Black-Scholes option-pricing model with the
following weighted-average assumptions used for grants:  no
dividend yield, volatility ranging from 57% to 60%, risk-free
interest rates ranging from 5.7% to 6.7% and expected lives of ten
years.

Under the accounting provisions of SFAS 123, the Company's net loss
and loss per share, for the year ended December 31, 1997 and the
two month transition period ended December 31, 1996, would have
been reduced to the pro forma amounts indicated below (in
thousands, except per share):

                           Year Ended      Two Months Ended
                        December 31, 1997  December 31, 1996     
                        -----------------  -----------------
     Net loss:
       As reported          ($7,886)            ($ 43)
       Pro forma            ($8,123)            ($672)
     Loss per share:
       As reported            ($.42)            ($.00)
       Pro forma              ($.43)            ($.04)



For the years ended October 31, 1996 and 1995, there were no
compensation costs to be considered under SFAS 123.

                                   42
<PAGE>

Changes in options outstanding are summarized as follows (in
thousands, except per share):
                                                     Weighted-
                                                      Average
                                          Weighted-    Fair
                                          Average    Value Per
                                          Exercise    Share of
                                            Price     Options
                                 Shares   Per Share   Granted
                                 ------   ---------  --------- 
Year ended October 31, 1996:
  Granted - equal to market
    value                        1,050       $2.07      $ .91
                                 -----

Balance, October 31, 1996        1,050        2.07
  Granted - equal to
    market value                   225        2.10       1.58
  Granted - exceeds
    market value                   200        4.00       1.37
                                 -----        
Balance, December 31, 1996       1,475        2.53
  Granted - equal to
    market value                   325        2.21       1.64
  Forfeited - equal to
    market value                   (35)       2.10
                                 -----          
Balance, December 31, 1997       1,765        2.48
                                 =====        


At December 31, 1997 and 1996, a total of 705,000 and 475,000,
respectively, of the outstanding options were exercisable with a
weighted-average exercise price of $2.91 and $3.20, respectively,
per share.

The following table summarizes information about fixed stock
options at December 31, 1997 (in thousands):

                                   Weighted-   
                    Number          Average         Number
                  Outstanding      Remaining      Exercisable
     Exercise     at Dec. 31,     Contractual     at Dec. 31,
      Prices         1997            Life            1997
     --------     -----------     -----------     -----------     
       $1.22            50          4 years            50  
    $2.06-$2.37      1,515          9 years           455
       $4.00           200          9 years           200  
                     -----                            ---  
                     1,765                            705
                     =====                            ===         
                                  
                                    43
<PAGE>
            
At December 31, 1997, the Company had outstanding warrants under
which 555,000 shares of common stock could be acquired. 
Information relating to these wrrants is summrized as follows (in
thousands):

                              Number
                            of Shares
        Expiration          Subject to        Exercise
           Date              Warrants           Price
        ----------          ----------        --------

      December 1999            500              $2.10
      October  2000             55              $2.35

       
As of December 31, 1997, the Company had reserved common stock for
the following purposes (in thousands):


     1996 Stock Option Plan            2,500
     Stock warrants                      555
     Convertible notes payable           160
     Non plan stock options               50
                                       -----
                                       3,265
                                       =====


(11)  RELATED PARTY TRANSACTIONS 

     Hilcoast Advisory Services, Inc. ("Advisor")

Since July 1, 1996, Advisor has provided certain financial
consulting and administrative services to the Company under an 
agreement which expires on June 30, 1998, as extended, provides for
the payment of $6,000 per month, plus reimbursement for all out-of-pocket
expenses, and which may be terminated by the Company upon 60
days notice and by Advisor upon 180 days notice.  H. Irwin Levy is
the Chairman of the Board, Chief Executive Officer and a majority
shareholder of the Advisor's parent.  Management believes that the
terms of this agreement are no less favorable to the Company than
those that would be received from other sources.


     IMS
 
In July 1996, the Company purchased an integrated software package
from IMS, including installation, consulting and training support,
at a cost of approximately $272,000.  The software package was
purchased to facilitate the internal operations of the Company and
includes finance, planning and production, sales and marketing,

                                    44
<PAGE>

service and engineering modules.  In June 1997, the Company
acquired the assets of IMS for approximately $135,000 which was
based on the net book value of the assets acquired.  Management
believes that the terms of these transactions were no less
favorable to the Company than those that would be paid to other
vendors.


(12)  LEASES

The Company leases its operating facilities under operating leases
which expire at various dates through April 2002.  At December 31,
1997, future minimum rental payments under operating leases that
have initial or remaining terms in excess of one year are as
follows (in thousands):

               1998      $  352
               1999         339
               2000         198
               2001         116
               2002          19
                         ------
                         $1,024
                         ======


Rent expense was $485,000 and $57,000 for the year ended December
31, 1997 and the two months ended December 31, 1996, respectively,
and $62,000 for the year ended October 31, 1996.


(13)  401(k) PLAN

The Company's 401(k) Tax Deferred Savings Plan (the "Plan") covers
substantially all employees meeting certain minimum age and service
requirements.  Contributions to the plan will be determined by the
Board of Directors. No contributions have been made by the Company 
to the Plan as of December 31, 1997.


(14) SUBSEQUENT EVENTS

     Borg Adaptive Technologies, Inc. ("Borg")

Effective February 27, 1998, the Company signed a definitive stock
purchase agreement to acquire all the outstanding common stock of 
Borg, a privately owned company headquartered in Boulder, Colorado. 
The purchase price consists of $350,000 in cash, including the
retirement of $325,000 in debt, and the issuance of a warrant to
purchase 400,000 shares of the Company's Common Stock at $1.38. 
The acquisition is expected to close in April 1998.

                                     45
<PAGE>

     Additional Financing/Convertible Preferred Stock

In April 1998, the Company received $3.5 million in cash (including
$1 million from Mr. Levy) from a private placement of 8%
convertible preferred stock (the "Convertible Preferred Stock"),
including $1 million deposited in escrow to be released to the
Company upon stockholder approval of an increase in the authorized
shares of the Company's Common Stock at the next Annual Meeting,
expected to be held in June 1998.  The Convertible Preferred Stock
is convertible into common stock, on various dates through April
2000, at a conversion price equal to the lesser of $1.44 per share
or 77% of the market price at the date of conversion.  At closing,
the Company issued warrants to purchase 280,000 shares of the
Company's Common Stock (including 80,000 to Mr. Levy), exercisable
at any time through April 2001 at an exercise price of $1.50 per
share.  See also Note 6 to Consolidated Financial Statements in
connection with Subordinated Loans subsequent to December 31, 1997.



(15) FOURTH QUARTER ADJUSTMENTS

During the fourth quarter of 1997, the Company recorded an
adjustment to write-down inventory by approximately $2.9 million
resulting from a re-valuation of certain inventory acquired in the
Parity Acquisition, potential obsolete inventory and transitional
issues associated with the implementation of a new materials
requirement planning system. Management was unable to reasonably
estimate the effect, if any, of certain of these adjustments on
prior quarters in 1997 because of the implementation issues with
the materials requirement planning system.  Subsequent to year end,
management has taken steps to address these implementation issues
with its cost accounting system.
 
                                 46
<PAGE>


Item 9.  Disagreement on Accounting and Financial Disclosure


               Not Applicable      


                            PART III


Item 10.  Directors and Executive Officers of the Registrant

For information concerning this item, see the text under the
caption "Election of Directors" and "Management" in the Company's
definitive Proxy Statement (the "Proxy Statement") to be filed with
respect to the Company's 1998 Annual Meeting of Stockholders, which
information is incorporated herein by reference.



Item 11.  Executive Compensation

For information concerning this item, see the text and tables under
the caption "Executive Compensation", "Report on Compensation" and
the graph under the caption "Performance Graph", in the Proxy
Statement, which information is incorporated herein by reference.



Item 12.  Security Ownership of Certain Beneficial
          Owners and Management

For information concerning this item, see the table and text of
"Security Ownership" and "Management" in the Proxy Statement, which
information is incorporated herein by reference.




Item 13.  Certain Relationships and Related Transactions
 
For information concerning this item, see the text under the
caption "Certain Transactions" in the Proxy Statement, which
information is incorporated herein by reference.

                                 47
<PAGE>

                             PART IV



Item 14.  Exhibits, Financial Statement Schedules and
          Reports on Form 8-K


(a) (1)   Financial Statements - See index to Consolidated
          Financial Statements at page 24 of this Form 10-K.

    (2)   Financial statement schedules have been omitted because
          they are not required, or because the information
          required therein is set forth in the Consolidated
          Financial Statements or the notes thereto.

    (3)   Exhibits  -  See Exhibit Index at page 49 of this Form
          10-K.


(b)       No reports were filed or amended by the Registrant on
          Form 8-K during the fourth quarter of 1997.

                                     48      
<PAGE>


                          EXHIBIT INDEX

Exhibit
Number                           Description

 3.1  Certificate of Incorporation of the Company, as amended. (1)

 3.2  By-laws of the Company, as amended. (1)

 4.1  Certificate of Incorporation of the Company, as amended -
      see Exhibit 3.1 above. (1)

 4.2  By-laws of the Company, as amended - see Exhibit 3.2 above.
      (1)

10.1  Asset Purchase Agreement, dated May 23, 1996, between
      Seagate Peripherals, Inc. as seller and Intelligent
      Manufacturing Systems, Inc. as purchaser.  (2)

10.2  Amendment No. 1 to the Asset Purchase Agreement, dated June
      4, 1996, between Seagate Pheripherals, Inc. and Intelligent
      Manufacturing Systems, Inc.  (2)

10.3  Assignment of Asset Purchase Agreement by Intelligent
      Manufacturing Systems, Inc. to nStor Corporation, Inc.  (2)

10.4  Consent to Assignment of Asset Purchase Agreement by Seagate
      Peripherals, Inc.  (2)

10.5  Asset Purchase Agreement Between Parity Systems, Inc. and
      nStor Corporation, Inc., dated November 30, 1996.  (3)

10.6  Form of Warrant, dated December 30, 1996, granting Parity
      Systems, Inc. the right to purchase 500,000 shares of the
      Registrant's common stock.  (3)

10.7  Agreement and Plan of Reorganization by and among nStor
      Technologies, Inc., nStor Corporation, Inc. and R. Daniel
      Smith, dated as of October 31, 1996.  (1)

10.8  1996 Stock Option Plan, dated October 5, 1996.  (1)

10.9  Employment Agreement between nStor Corporation, Inc. and
      Norbert Witt, effective November 30, 1996.  (4)

10.10 Demand Promissory Note dated May 29, 1997 between nStor
      Corporation, Inc. and First Union National Bank of Florida. 
      (5)

                                 49
<PAGE>

10.11 Revolving Credit and Security Agreement, dated May 29, 1997,
      between nStor Corporation, Inc. and First Union National
      Bank of Florida.  (5)

10.12 Promissory Note from nStor Technologies, Inc. to H. Irwin
      Levy dated September 16, 1997 for $1 million.  (6)

10.13 Letter Agreement between H. Irwin Levy and nStor
      Technologies, Inc. dated September 16, 1997 regarding note
      incorporated by reference at 10.12.  (6)

10.14 First Amendment to Revolving Credit and Security Agreement
      dated December 15, 1997 between nStor Corporation, Inc. and
      First Union National Bank.

10.15 Second Amendment to Revolving Credit and Security Agreement
      dated February 27, 1998 between nStor Corporation, Inc. and
      First Union National Bank.

10.16 Amended and Restated Promissory Note dated March 5, 1998
      between nStor Technologies, Inc. and H. Irwin Levy for $2
      million, which amends the Note referenced at 10.12.

10.17 Amended and Restated Loan Agreement dated March 5, 1998
      between H. Irwin Levy and nStor Technologies, Inc., in the
      amount of $2 million. 

10.18 Promissory Note in the amount of $1 million dated March 5,
      1998 between Fairway Partnership and nStor Technologies,
      Inc. (Duplicate notes were also executed for the same amount
      between nStor Technologies, Inc. and (i) Bernard A. Marden
      and (ii) Herbert Gimelstob.)

10.19 Amended and Restated Security Agreement dated March 5, 1998
      between H. Irwin Levy, Fairway Partnership, Herbert
      Gimelstob, and Bernard A. Marden (collectively, referred to
      as "Secured Parties").

10.20 Collateral Assignment of Note, Loan Agreement, Security
      Agreement and Security Instruments among nStor Technologies,
      Inc. and Secured Parties, dated March 5, 1998.

10.21 Letter agreement between H.Irwin Levy and Secured Parties,
      dated March 6, 1998, regarding additional terms of the notes
      referenced at 10.17 and 10.18.

21    Subsidiaries of the Registrant.


27    Financial Data Schedule.
                                    50
<PAGE>


______________
  (1) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 10-K dated January 27, 1997, filed January 28, 1997.

  (2) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 8-K/A dated June 18, 1996, filed September 3, 1996.

  (3) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 8-K dated December 30, 1996, filed January 13, 1997.

  (4) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 8-K/A dated December 30, 1996, filed March 14, 1997.

  (5) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 10-Q for the quarter ended June 30, 1997,  filed August
      14, 1997.

  (6) Incorporated by reference to Exhibits previously filed as Exhibits to
      Registrant's Form 10-Q for the quarter ended September 30, 1997, filed
      November 13, 1997.

                                      51
<PAGE>  



                            SIGNATURES

Pursuant to the requirements of Section 13 and 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.

                    nSTOR TECHNOLOGIES, INC.

                              /s/ Mark F. Levy
April 13, 1998      By:_________________________________
                           Mark F. Levy, President


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

                               /s/ Mark F. Levy
April 13, 1998             ____________________________________
                           Mark F. Levy, President and Director

                               /s/ Larry Calise
April 14, 1998             ______________________________________
                           Larry Calise, Principal Financial
                           Officer and Principal Accounting Officer

                               /s/ H. Irwin Levy
April 13, 1998             ______________________________________
                           H. Irwin Levy,  Director

                               /s/ R. Daniel Smith
April 13, 1998             _____________________________________
                           R. Daniel Smith,  Director

                               /s/ Michael L. Wise
April 10, 1998             ____________________________________
                           Michael L. Wise,  Director

                               /s/ Joseph D. Weingard
April 13, 1998             ______________________________________
                           Joseph D. Weingard, Director

                               /s/ Bernard Green
April 13, 1998             ____________________________________
                           Bernard Green, Director

                               /s/ Richard Reiss
April 10, 1998             ____________________________________
                           Richard Reiss, Director

                                       52
<PAGE>