SECURITIES AND EXCHANGE COMMISSION

                      Washington, D.C. 20549

                       


                            FORM 10-Q
                

	     (Mark One)
  
             X      Quarterly Report Pursuant to Section 13 or
                    15(d) of the Securities Exchange Act of 1934
                            
                    For the Quarter Ended September 30, 1995

                               or

                    Transition Report Pursuant to Section 13 or
                    15(d) of the Securities Exchange Act of 1934

For the Transition Period from          to            
                         
                               
                     Commission File No. 0-13150
 

                 CONCURRENT COMPUTER CORPORATION


         Delaware                            04-2735766
 (State of Incorporation)      (I.R.S. Employer Identification No.)


           2 Crescent Place, Oceanport,  New Jersey 07757
                  Telephone: (908) 870-4500


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      
                                                                 

Number of shares of the Registrant's Common Stock, par value $0.01
per share, outstanding as of November 1, 1995 were 30,569,159.


PART I.   Financial Information
Item 1.   Financial Statements

                     Concurrent Computer Corporation
                 Consolidated  Statements of Operations

(Dollars in thousands, except per share amounts)


                                                Three Months Ended
                                                   September 30,

                                                  1995      1994

Net Sales:
  Computer systems                              $11,533    $23,873
  Service and other                              14,919     17,635
      Total                                      26,452     41,508

Cost of sales:
  Computer systems                                6,471     12,179
  Service and other                               8,776     10,552
      Total                                      15,247     22,731

Gross margin                                     11,205     18,777

Operating expenses:
  Research and development                        3,715      5,421
  Selling, general and administrative             7,952     10,198

      Total operating expenses                   11,667     15,619

Operating income (loss)                            (462)     3,158
		
Interest expense                                   (694)      (724)
Interest income                                     111        182
Other non-recurring charge                       (1,700)         -
Other income (expense) - net                       (487)       158
 		
Income (loss) before provision for income taxes  (3,232)     2,774

Provision for income taxes                          400      1,100
                                   		
Net income (loss)                               ($3,632)    $1,674
                                   		
Net income (loss) per share                      ($0.12)     $0.06

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



                         Concurrent Computer Corporation
                           Consolidated Balance Sheets
                             (Dollars in thousands)


                                        September 30,     June 30,
                                            1995	         1995
       ASSETS                                                                		
Current assets:
  Cash and cash equivalents                $3,345           $5,728
  Accounts receivable - net                24,646           25,456
  Inventories                              13,559           14,510
  Prepaid expenses and 
      other current assets                  3,845            4,303
    Total current assets                   45,395           49,997

Property plant and equipment - net         35,899           38,567
Other long-term assets                      7,336            9,795

Total assets                              $88,630          $98,359

       LIABILITIES AND STOCKHOLDERS' EQUITY
		
Current liabilities:
  Notes payable                            $6,118           $6,716
  Current portion of long-term debt         1,668            1,529
  Revolving credit facility                 3,471            5,761
  Accounts payable and accrued expenses    25,714           29,285
  Deferred revenue                          5,119            4,841
    Total current liabilities              42,090           48,132
		
Long-term debt                              9,012            9,536
Other long-term liabilities                 5,313            5,521
		
Stockholders' equity:
	
  Common stock                                306              302
  Capital in excess of par value           73,729           73,112
  Accumulated deficit after 
     eliminating accumulated deficit of
     $81,826 at December 31, 1991,
     date of quasi-reorganization         (40,660)         (37,028)
  Treasury stock                              (58)             (58)
  Cumulative translation adjustment        (1,102)          (1,158)
    Total stockholders' equity             32,215           35,170
		
Total liabilities and stockholders' 
   equity                                 $88,630          $98,359
                		

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

                      Concurrent Computer Corporation
                   Consolidated Statements of Cash Flows
                           (Dollars in thousands)

                                               Three Months Ended
                                                  September 30,
                                                1994          1995

Cash flows provided by 
    (used by) operating activities:
 Net income (loss)                            ($3,632)      $1,674
 Adjustments to reconcile net income (loss)
   to net cash provided by (used by)
   operating activities:
   Depreciation, amortization and other         3,067        3,167
   Provision for inventory reserves               636          815
   Non-cash taxes                                  -           700
   Non-cash interest and amortization
     of financing costs                            93          130
   Other non-recurring charge                   1,700            - 
   Decrease (increase) in current assets:
     Accounts receivable                          266        1,505
     Inventories                                  233         (875) 
      Prepaid expenses and other current assets   246          493
   Decrease in current liabilities, 
     other than debt obligations               (2,416)      (3,199)
   Increase in other long-term assets             (50)         (34)
   Decrease in other long-term liabilities       (122)        (229)

    Total adjustments to net income (loss)      3,653        2,473 

Net cash provided by operating activities          21        4,147

Cash flows used by investing activities:
  Additions to property, plant and equipment     (704)      (1,468)

Cash flow provided by (used by) 
      financing activities:
  Net proceeds of notes payable                   476          689
  Net proceeds (payments) of 
      revolving credit facility                (2,290)           - 
  Repayment of long-term debt                    (368)      (2,478)
  Net proceeds from sale and 
      issuance of common stock
       		
Net cash used by financing activities          (2,080)      (1,639)

Effect of exchange rate changes on cash
  and cash equivalents                            380           25

Increase (decrease) in cash and cash
  equivalents                                 ($2,383)      $1,065

Cash paid during the period for:		
		
   Interest                                      $400         $568
   Income taxes (net of refunds)                 $685         $347

* Reclassified to conform to current year presentation.

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


                    Concurrent Computer Corporation
                Notes To Consolidated Financial Statements

Note 1:  Basis of Presentation 

The accompanying consolidated financial statements are unaudited 
and have been prepared in accordance with generally accepted 
accounting principles.  The foregoing financial information 
reflects all adjustments which are, in the opinion of management, 
necessary for a fair presentation of the results for the periods 
presented.  All such adjustments are of a normal, recurring nature.  
These results, however, are not necessarily indicative of the 
results to be expected for the full fiscal year. 

Note 2:  Income (Loss) Per Share

Income (loss) per share for the three months ended September 30, 
1995 and 1994, respectively, is based on the weighted average 
number of shares of common stock outstanding and for the three 
months ended September 30, 1994 includes common stock equivalents 
(dilutive stock options).  Income per share on a primary and fully 
diluted basis for the three months ended September 30, 1994 are 
equivalent.  The number of shares used in computing earnings per 
share were 30,311,000 and 29,946,000 for the three months ended 
September 30, 1995 and 1994, respectively.

Note 3:  Inventories

(Dollars in thousands)                   September 30,    June 30,
                                             1995           1995

 Raw materials                            $  6,727        $  7,111      
 Work-in-process                               891             753
 Finished goods                              5,941           6,646

                                           $13,559         $14,510

Note 4:  Accumulated Depreciation

Accumulated depreciation at September 30, 1995 and June 30, 1995
was $39,242,000 and $37,573,000, respectively.

Note 5:  Sale/Leaseback

On September 26, 1995, the Company entered into a contract 
providing for the sale/leaseback of its Oceanport, New Jersey 
facility.  The transaction is contingent upon the buyer obtaining 
satisfactory financing by November 25, 1995.  Due to this 
contingency and the change in circumstances resulting from the 
merger referred to in Note 6, it is unlikely that this transaction 
will be completed as contemplated.  The Company, assuming 
completion of the merger, is reviewing its facilities requirements 
and is exploring the possible sale or sale and partial leaseback of 
the facility.

Note 6:  Subsequent Event

During October 1995, the Company approved and implemented a plan to 
restructure its operations.  The restructuring plan includes 
primarily a reduction in headcount.  The plan will result in the 
recording of a provision for restructuring during the three months 
ended December 31, 1995.

On November 6, 1995, the Company and Harris Computer Systems 
Corporation jointly announced that the companies' respective boards 
of directors have unanimously approved a definitive agreement to 
merge the two companies.  Under the terms of the agreement, the 
shareholders of Harris Computer Systems will receive 9.56 shares of 
the Company's common stock for each share of Harris Computer 
Systems common stock they own.  The merger will result in the 
Company's shareholders owning 61% and Harris Computer Systems' 
shareholders owning 39% of the combined company.  The merger is 
subject to a number of conditions, including approval by the 
shareholders of each company and the effectiveness of the 
registration statement covering the shares of the Company to be 
issued in the merger.  The transaction is expected to be accounted 
for as a purchase and to be completed during the three months ended 
March 31, 1996.

On November 14, 1995, the Company accepted an offer for the purchase
of 
 its Tinton Falls, New Jersey facility.  The transaction is 
expected to close during the quarter ended December 31, 1995.  The 
net proceeds from this transaction are expected to be approximately 
$2.3 million.  As a result, the Company has 
adjusted its results for the three months ended September 30, 1995 
and has recorded a non-recurring charge of $1.7 million in order to 
adjust the book value of this facility to its net realizable value.  
Upon completion of this transaction, the Company, pursuant to its 
term loan agreement, is required to make a prepayment of the term 
loan up to an amount equal to 75% of the net sale proceeds.  There 
can be no assurance that this transaction will be completed as 
contemplated.

MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

    On November 6, 1995, the Company and Harris Computer Systems 
Corporation jointly announced that the companies' respective boards 
of directors have unanimously approved a definitive agreement to 
merge the two companies.  Under the terms of the agreement, the 
shareholders of Harris Computer Systems will receive 9.56 shares of 
the Company's common stock for each share of Harris Computer 
Systems common stock they own.  The merger will result in the 
Company's shareholders owning 61% and Harris Computer Systems' 
shareholders owning 39% of the combined company.  The merger is 
subject to a number of conditions, including approval by the 
shareholders of each company and the effectiveness of the 
registration statement covering the shares of the Company to be 
issued in the merger.  The transaction is expected to be accounted 
for as a purchase and to be completed during the three months ended 
March 31, 1996.  For additional information on the merger, refer to 
the press release filed herewith as Exhibit 99.1.

     During the quarter ended September 30, 1995, the Company 
continued to experience a decline in net sales.  The current 
quarter revenue was affected by the traditional summer slowdown of 
business in Europe, which had a greater than typical impact since 
revenues from international business continued to represent more 
than half of total revenues with a majority of international 
business coming from Europe.  The quarter was also affected by the 
timing of some major shipments which moved out of the first quarter 
and into the second quarter.  Further, sales cycles in many of the 
Company's markets tend to be protracted thus delaying certain 
orders and revenues.  In addition, competition, rapid advances in 
technology, government spending levels and general economic 
conditions impact the Company's business.  The Company continues to 
manage its resources and to focus its revenue generating activities 
with the objectives to achieve sustained growth and profitability.  
In connection with cost reduction efforts, the Company will record 
a provision for restructuring during the quarter ending December 
31, 1995.  In addition to the sale of its Tinton Falls, New Jersey 
facility, the Company continues to pursue various additional 
financing alternatives, including a possible sale or sale and 
partial leaseback of its Oceanport, New Jersey facility, to improve 
its financial flexibility.  The Company believes that it will be 
able to meet its obligations when due through its operating and 
financing efforts.

	During the past three quarters, revenues from international 
markets have exceeded those of North America.  The decline in North 
America business is due to the anticipated decline in sales of 
proprietary systems, reduced shipments under the U.S. Department of 
Commerce's Next Generation Weather Radar (NEXRAD) program and less 
than anticipated open systems business.

     The Company's objective is to increase revenues by providing 
real-time computer systems and services to its installed base of 
proprietary systems and to its open systems target markets.  The 
achievement of these objectives requires that the Company continue 
to enhance its proprietary hardware and operating systems, while 
investing in the development of its real-time open system hardware 
and operating system and providing industry standard product 
enhancements, such as networking, graphics and data acquisition.  
The future growth of the Company's business and its future 
financial performance will depend, to a significant extent, upon 
its ability to continue to develop and market competitive open 
systems which meet the real-time computing needs of its targeted 
customers.

     One of the goals of the Company's strategy is to minimize the 
effect of the anticipated decline in sales of the Company's 
proprietary systems and traditional maintenance and support 
services, while increasing sales of its open systems and associated 
services.  Since the average selling price of an open system is 
considerably less than the average selling price of a proprietary 
system, the number of total systems sold must increase to maintain 
and grow revenues.  A shift in sales from proprietary systems, 
however, is likely to result in lower gross margins as the gross 
margins on open systems are currently lower than gross margins on 
proprietary systems.  The Company's operating income would be 
adversely affected by such a shift unless total net sales increase, 
the gross margins on its open systems improve and/or total 
operating expenses are reduced.  Although there can be no assurance 
that this will be the case, the Company believes gross margins on 
its open systems will improve as the shift to customer purchases of 
larger multiprocessor and server-class systems increases.

Selected Operating Data as a Percentage of Net Sales

     The Company considers its computer systems and service 
business (including maintenance, support and training) to be one 
class of products which accounted for the percentages of net sales 
set forth below.  The following table sets forth selected 
operating data as a percentage of net sales for certain items in 
the Company's consolidated statements of operations for the 
periods indicated.

                                                 Three Months Ended
                                                     September 30,
                                                  1995        1994
		
Net sales:

   Computer systems                              43.6%        57.5%
   Service and other                             56.4         42.5
                               		
      Total net sales                           100.0        100.0
		
Cost of sales (% of respective sales category):
   Computer systems                              56.1         51.0
   Service and other                             58.8         59.8

      Total cost of sales                        57.6         54.8

Gross margin                                     42.4         45.2

Operating expenses:
   Research and development                      14.0         13.0
   Selling, general and administrative           30.1         24.6
     Total operating expenses                    44.1         37.6

Operating income (loss)                          (1.7)         7.6

Interest expense                                 (2.6)        (1.7)
Interest income                                   0.4          0.4
Other non-recurring charge                       (6.4)           -
Other income (expense) - net                     (1.9)         0.4
                               		
Income (loss) before provision for income taxes (12.2)         6.7
Provision for income taxes                        1.5          2.7

Net income (loss)                               (13.7)%        4.0%


Results of Operations

Three Months Ended September 30, 1995 in Comparison to Three Months Ended
 September 30, 1994

Net Sales

     Net sales for the three months ended September 30, 1995 were 
$26.5 million, a decrease of $15.0 million from the prior year 
period.  This decrease was due to a decrease of $12.3 million, or 
51.7%, in computer systems sales and a decrease of $2.7 million, or 
15.4%, in service and other revenues. The decrease in computer 
system sales was primarily due to reduced shipments under the U.S. 
Department of Commerce's Next Generation Weather Radar (NEXRAD) 
program and reduced sales of open systems.  The decline in sales of 
open systems is attributable to a decline in North America business 
partially offset by an increase in international business.  The 
decrease in service and other revenues was primarily due to the 
decline in computer system sales experienced in prior periods which 
resulted in fewer maintenance contracts and a decline in renewal 
rates on maturing contracts partially offset by approximately $0.4 
million related to the impact of favorable exchange rates.

Gross Margin

     Gross margin, as measured in dollars and as a percentage of 
net sales, was $11.2 million and 42.4%, respectively, for the three 
months ended September 30, 1995 compared to $18.8 million and 
45.2%, respectively, for the prior year period. The decrease in 
gross margin dollars and percentage was primarily due to the 
aforementioned decline in net sales partially offset by cost 
savings resulting from the operational restructurings implemented 
during the prior year.

Operating Income (Loss)

     Operating loss for the three months ended September 30, 1995 
was $0.5 million compared to operating income of $3.2 million for 
the prior year period.  The $3.7 million change was due to the 
aforementioned $7.6 million decrease in gross margin partially 
offset by a $3.9 million reduction in operating expenses.  

     The $3.9 million decrease in operating expenses was primarily 
due to a $2.2 million decrease in selling, general and 
administrative expenses and a $1.7 million decrease in research and 
development expenses.  The decrease in selling, general and 
administrative and research and development expenses is primarily 
due to cost savings resulting from the operational restructurings 
implemented during the prior year.

Net Income (Loss)

     Net loss for the three months ended September 30, 1995 was 
$3.6 million compared to net income of $1.7 million for the prior 
year period.  The $5.3 million change results from the $3.7 
million decrease in operating income and a $1.6 million net 
increase in non-operating expenses.  The increase in non-operating 
expenses was primarily due to a non-recurring charge of $1.7 
million incurred during the current period, a $0.4 million 
increase in foreign exchange losses and a $0.2 million decrease in 
income related to minority interest partially offset by a $0.7 
million decrease in the provision for income taxes.  The non-
recurring charge of $1.7 million incurred during the current 
period was  recorded in order to adjust the book value of the 
Company's Tinton Falls, New Jersey facility to its net realizable 
value as a result of the acceptance of an offer to purchase the facility.
  The decrease 
in the provision for income taxes relates primarily to domestic 
operations.

Financial Resources and Liquidity

     The liquidity of the business is dependent on many factors, 
including sales volume, operating profit ratio, debt service and 
the efficiency of asset use and turnover.  The future liquidity of 
the Company's business will depend to a significant extent on: 1) 
the actual versus anticipated decline in sales of proprietary 
systems and traditional services; 2) its ongoing cost control 
efforts; 3) its ability to generate revenue growth from its open 
systems; and 4) its ability to pursue various additional financing 
alternatives.

     The liquidity of the business is also affected by: 1) the 
timing of shipments which predominantly occur during the last month 
of the quarter; 2) the increasing percentage of sales derived from 
outside of the United States where there are generally longer 
accounts receivable collection patterns; 3) the sales level in the 
United States where related accounts receivable are included in the 
borrowing base of the Company's revolving credit facility; and 4) 
the number of countries in which the Company operates resulting in 
the requirement to maintain minimum cash levels in each country 
and, in certain cases, requirements which restrict cash, such as 
cash supporting building rental deposits.

     As of September 30, 1995, the Company had a current ratio of 
1.08 to 1, an inventory turnover ratio of 4.3 times and net working 
capital of $3.3 million.  At September 30, 1995, cash and cash 
equivalents amounted to $3.3 million and accounts receivable 
amounted to $24.6 million.  The Company purposefully manages its 
cash and cash equivalents at minimum levels and borrows under its 
Revolver (as described below) as needed.

     The Company's current bank arrangement provides for a $18.0 
million credit facility.  The facility includes a $10.0 million 
term loan (the "Term Loan") and a $8.0 million revolving credit 
facility (the "Revolver").  At September 30, 1995, the outstanding 
balances under the Term Loan and the Revolver were $9.7 and $3.5 
million, respectively.  At September 30, 1995, the borrowing 
availability under the Revolver was $4.9 million.  The outstanding 
balance of the Revolver is classified as a current liability.  Both 
the Term Loan and the Revolver bear interest at the prime rate plus 
2.0%.  The Term Loan is payable in 36 equal monthly installments of 
$139,000 each, commencing August 1, 1995, with a final payment of 
approximately $5.0 million payable August 1, 1998.  The Revolver 
may be repaid and reborrowed, subject to certain collateral 
requirements, at any time during the term ending August 1, 1998.  
The Company has pledged substantially all of its domestic assets as 
collateral for the Term Loan and the Revolver.  The Company may 
repay the Term Loan at any time without penalty.  In the event of a 
possible sale or sale and partial leaseback of its Oceanport and 
Tinton Falls, New Jersey facilities, the Company is required to 
make a prepayment of the Term Loan up to an amount equal to 75% of 
the net sale proceeds.  Certain early termination fees apply if the 
Company terminates the facility in its entirety prior to August 1, 
1998.

     On November 14, 1995, the Company accepted an offer for the
purchase of 
 its Tinton Falls, New Jersey facility.  The 
transaction is expected to close during the quarter ended December 
31, 1995.  The net proceeds from this transaction are expected to 
be approximately $2.3 million.  As a result, 
the Company has adjusted its results for the three months ended 
September 30, 1995 and has recorded a non-recurring charge of $1.7 
million in order to adjust the book value of this facility to its 
net realizable value.  Upon completion of this transaction, the 
Company, pursuant to its term loan agreement, is required to make a 
prepayment of the term loan up to an amount equal to 75% of the net 
sale proceeds.  There can be no assurance that this transaction 
will be completed as contemplated.

     The Company anticipates substantial merger related costs to 
close the transaction and merge the two companies.  The Company 
believes that it will be able to fund the costs of the transaction 
and the merger through operating results, ongoing cost control 
actions, the sales of certain facilities and the existing bank 
revolver arrangement.  The Company currently has borrowings 
available based on the existing borrowing base under the Revolver.  
In addition, the Company believes that incremental borrowings will 
be available based on a higher borrowing base from the combined 
company.

     Although management believes that improvements in cash flow 
will result from the refinancing of the bank term loan during June 
1995, restructuring of operations and other actions which will 
enhance the Company's ability to manage its cash requirements, the 
short term prospects for the Company's liquidity are dependent to a 
significant degree upon the level and stability of revenue from 
sales and service of its computer systems, the Company's ongoing 
cost control actions and the Company's ability to manage the merger 
with Harris Computer Systems. The Company plans to continue to 
evaluate and invest its resources available at anticipated revenue 
levels to achieve profitability and quarter to quarter revenue 
growth during fiscal year 1996.  In addition to the sale of its 
Tinton Falls, New Jersey facility, the Company is also pursuing 
various additional financing alternatives, including a possible 
sale or sale and partial leaseback of its Oceanport, New Jersey 
facility, to improve its financial flexibility.  The Company 
believes that it will be able to meet its obligations when due 
through its operating and financing efforts.  However, there can be 
no assurance that the Company's operating and financing efforts 
will be achieved.

PART II.	Other Information

Item 6. Exhibits and Reports on Form 8-K

     (a)     Exhibits:
                11     Computation of Primary Earnings Per Share

                27     Financial Data Schedule

                99     Press Release dated November 6, 1995

     (b)     No reports on Form 8-K were filed during the fiscal 
             quarter ended September 30, 1995.


                             Signatures

Pursuant to the requirements of the Securities and Exchange Act of 
934, the Registrant has duly caused this quarterly report for the 
quarter ended September 30, 1995 to be signed on its behalf by the 
undersigned thereunto duly authorized.

                                 CONCURRENT COMPUTER CORPORATION
                                (Registrant)



                                 By: /s/ John T. Stihl                
                                     John T. Stihl
                                     Chairman of the Board
                                     President and
                                     Chief Executive Officer


                                 By: /s/ Roger J. Mason 
                                     Roger J. Mason
                                     Vice President,
                                     Finance and Treasurer
                                     Chief Financial Officer

Dated:  November 14, 1995





                             Exhibit Index


           Exhibit No.                    Description

               11             Computation of primary
                                     earnings per share
            


               27             Financial data schedule

               99             Press Release dated November 6, 1995



                      Concurrent Computer Corporation
                               Exhibit 11
               Primary Earnings Per Share Computation
        (Dollars and shares in thousands, except per share amounts)

                                                 Three Months Ended
                                                    September 30,

                                                1995           1994

Net income (loss)                             ($3,632)         $1,674


Weighted average number of common shares       30,311          29,729

		
Increase in weighted average number of 
    common shares upon assumed exercise
    of stock options                               -             217


Total                                          30,311          29,946
		
Net income (loss) per share                    ($0.12)          $0.06




                   Concurrent Computer Corporation
                               Exhibit 99
                 Press Release dated November 6, 1995



Concurrent Computer Corporation and Harris Computer
                 Systems Corporation
                   Announce Merger
Merger of the two companies creates the worldwide
             leader in real-time computing

Oceanport, New Jersey/Ft. Lauderdale, Florida, November 6, 
1995 - Concurrent Computer Corporation (NASDAQ-CCUR) and 
Harris Computer Systems Corporation (NASDAQ: NHWK) today 
jointly announced that the companies' respective boards of 
directors have unanimously approved a definitive agreement 
to merge and create the worldwide leader in real-time 
computing.

Under the terms of the merger agreement, Harris Computer 
Systems Corporation shareholders will receive 9.56 shares of 
Concurrent Computer Corporation common stock for each share 
of Harris Computer System common stock they own.  The merger 
will result in Concurrent Computer's shareholders owning 61% 
and Harris Computer Systems' shareholders owning 39% of the 
combined company.  The transaction is expected to be tax-
free to both companies' shareholders and to be accounted for 
on a purchase accounting basis.  The merger is subject to a 
number of conditions, including approval by the stockholders 
of each company and the effectiveness of the registration 
statement covering the shares of Concurrent common stock to 
be issued in the merger.  Management of both companies 
believes that the merger will create substantial synergies 
and will result in significant benefits for stockholders and 
customers.  In addition, the combined company will be better 
positioned to grow the emerging business opportunities of 
each company, such as Concurrent Computer's multimedia 
business and Harris Computer System's secure computing 
business.

Complementary Strengths

The two companies are recognized leaders in real-time 
computing technology.  More than two decades of experience 
in solving real-time computing problems has led the two 
companies to develop product lines with many similarities.  
Each, however, has also developed unique advantages that 
will now be available to their combined customers, providing 
the merged company with greater depth to meet a broader 
range of application needs.

John Stihl, Concurrent Computer's Chairman, President and 
Chief Executive Officer commented, This merger will create 
the worldwide leader in real-time computing.  Separately, 
Concurrent Computer and Harris Computer Systems now have the 
leadership position in key real-time computing areas, such 
as military and commercial simulation, data acquisition for 
range and telemetry, wagering and gaming systems and 
acquisition and processing of weather related information.  
The combination of the two companies into a single company 
will result in a stronger company than either of the two 
separate companies.  The merger will strengthen our 
distribution and product solutions from a single board 
computer, up to an 8-way symmetric multiprocessor.  In 
addition, there will be substantial cost savings resulting 
from the combination that can be invested for future 
growth."

The benefits of the merger are highlighted best by the 
synergies of the growth markets being pursued by each 
company.  Concurrent Computer is a formidable competitor in 
the emerging market for multimedia applications such as 
video-on-demand and in-flight entertainment, winning 
competitions against such recognized computer giants as IBM 
and DEC.  At the same time, Harris Computer Systems has 
developed a reputation for the finest security software and 
firewall systems on the market today and has been selected 
by numerous Fortune 1000 companies for network security.  
Other customers include Internet providers, NASA, and DoD.  
The company has licensed its secure software to other 
computer companies including SCO (Novell) and Bull.  
Concurrent Computer's prospects for rapid growth in the 
expanding multimedia market and Harris Computer Systems' 
prospects for rapid growth in the trusted systems and secure 
software markets are excellent.

E. Courtney (Corky) Siegel, Harris Computer Systems' 
Chairman, President, and Chief Executive Officer observed, 
Not only does this merger create the world's largest real-
time computer company but it will accelerate, through new 
distribution channels, Harris Computer Systems' revenue for 
secure computing.  In addition to the attractive prospects 
for growth for multimedia and trusted systems separately, 
the combination should be ideal for a world now exploding 
into network communications and applications.

Company Operations

Under the terms of the merger agreement, Concurrent 
Computer's John Stihl will serve as Chairman of the Board of 
the combined company and Harris Computer Systems' Corky 
Siegel will serve as President and Chief Executive Officer.  
Principal executive offices will be in Florida.  The Board 
of Directors for the merged company will be composed of six 
members designated by Concurrent Computer and three members 
designated by Harris Computer Systems.

The merged company will continue its commitment to 
leadership in real-time, networking and secure computing.  
Current products of the merged company will continue to be 
supported throughout their life cycle.  The companies enjoy 
an excellent reputation in supporting and servicing 
customers around the world.  The enhanced support 
capabilities of the combined companies will continue this 
unparalleled support for customers of both open and 
proprietary systems.  The open systems product lines for 
both companies are very complementary.  The combined product 
lines will provide even greater flexibility for existing 
customers and new prospects.  The continuing commitment to 
open systems by both Concurrent Computer and Harris Computer 
Systems will be clearly demonstrated in the planned next 
generation of products.  These products will combine the 
product strengths of both companies with a clear transition 
path for all current products to the next generation.

John Stihl added, The path for merging our technologies is 
clear.  The biggest winners are our customers.  They will 
have the best of both worlds -- today and tomorrow -- from a 
company with greater support capability.

Concurrent Computer and Harris Computer Systems will 
leverage their respective distribution strengths.  Both 
companies market their products through a worldwide network 
of direct sales forces, distributors, OEMs, VARs and systems 
integrators.  The combined distribution strength of the 
merged company will have over 70 North American sales and 
service offices and will operate in more than 25 countries 
around the world.
  
In addition to a broader product line, greater technological 
capability, a stronger presence in real-time markets, the 
combination and synergies of new growth markets, and a 
larger support presence for customers, the merger will also 
result in substantial cost savings.  Significant reduction 
of costs through the elimination of redundancies between the 
two companies is anticipated.  In addition, the similarities 
of the two companies' goals provides an opportunity to 
achieve greater effectiveness and efficiency through the 
combined knowledge and experience of their work forces.  The 
resulting increase in productivity and decrease in costs 
compared to the two companies operating independently are 
expected to be substantial.

Financial

For the first quarter of their fiscal year ended September 
30, 1995, Concurrent Computer reported a net loss of $1.9 
million on revenue of $26.5 million compared to a net income 
of $1.7 million on revenue of $41.5 million in the same 
quarter last year.  Loss per share for the quarter was 
$0.06, compared with earnings per share of $0.06 a year ago. 

For the fourth quarter of the fiscal year ended September 
30, 1995, Harris Computer Systems Corporation reported a net 
loss of $5.3 million on revenue of $8.7 million compared to 
a net loss of $7.6 million on revenue of $7.7 million for 
the same quarter last year.  Loss per share for the quarter 
was $2.38, compared with loss per share of $3.41 a year ago.

During 1995 the company changed its fiscal year to September 
30 from June 30.  For the fiscal year ended September 30, 
1995, Harris Computer Systems Corporation reported a net 
loss of $11.1 million on revenue of $45.1 million, compared 
to a proforma 12 months ended September 30, 1994 loss of 
$3.6 million on $58.2 million of revenue.  Loss per share 
for the year was $4.97, compared to a proforma loss per 
share of $1.61 a year ago.

The companies have combined revenues over the last twelve 
months of approximately $170 million.

Concurrent Computer is being advised in this transaction by 
Berenson Minella & Company.  Harris Computer Systems is 
being advised by Bear, Stearns & Co. Inc.  The merger is 
targeted to be completed during the first quarter of 
calendar year 1996.

Concurrent Computer Corporation, headquartered in Oceanport, 
New Jersey is the leading worldwide supplier of networked 
and distributed, high-performance, real-time, fault-tolerant  
computing systems supported by technology-based customer 
services.  The Company provides real-time solutions in 
simulation, weather, wagering and gaming, measurement and 
control, C3I (command, control, communications, and 
intelligence), financial services, insurance services and 
transaction processing, electronic transfer, paging systems, 
transportation control systems, multimedia, and network 
security systems.  Concurrent produces the industry-leading, 
standards-based, POSIX compliant MAXION multiprocessor 
system and MAXION/OS real-time UNIX operating system.  The 
company also provides support to its worldwide Series 3200 
system and UNIX system customers.  Concurrent Computer has 
achieved ISO 9000 quality certification for its design, 
development, manufacturing and support processes.  The 
company provides sales and support worldwide from offices 
throughout North America, Europe, and Asia, as well as 
through authorized distributors.

Harris Computer Systems Corporation, a worldwide corporation 
headquartered in Ft. Lauderdale, Florida is a leading supplier of 
high-performance real-time and multi-level secure computer 
systems, solutions and software for commercial and government 
markets.  The company's Real-time Systems Division designs, 
manufactures and markets the Night Hawk series of real-time 
computers for simulation, data acquisition and control 
applications and the Power Hawk system for entry level real-time 
applications.  For embedded applications the company's Power UNIX 
real-time operating system and development tools are available on 
Motorola 604 based single board computers.  The company's Trusted 
Systems Division is the leading supplier of computer security 
products that prevent break-ins over public networks such as the 
Internet to Fortune 1000 companies and the government.  Products 
include secure operating systems, networking products and the 
CyberGuard Firewall - the only commercial firewall available with 
an operating system and networking product evaluated by the NCSC 
at the B1 level of trust. 

                 Concurrent Computer Corporation
             Consolidated  Statements of Operations
(Dollars in thousands, except per share amounts)

                                                    Three Months Ended
                                                       September 30,
                                                 1995         1994

Net Sales:		
    Computer systems                           $11,533       $23,873
    Service and other                           14,919        17,635
         Total                                  26,452        41,508

  Cost of sales:
    Computer systems                             6,471        12,179
    Service and other                            8,776        10,552
         Total                                  15,247        22,731

  Gross margin                                  11,205        18,777

  Operating expenses:                                                     
    Research and development                     3,715         5,421
    Selling, general and administrative          7,952        10,198

  Total operating expenses                      11,667        15,619

  Operating income (loss)                         (462)        3,158

  Interest expense                                (694)         (724)
  Interest income                                  111           182
  Other non-recurring charge                    (1,700)           - 
  Other income (expense) - net                    (487)          158
 		
  Income (loss) before provision
      for income taxes                          (3,232)        2,774

  Provision for income taxes                       400         1,100
                                   		
  Net income (loss)                            ($3,632)       $1,674
                                   		
  Net income (loss) per share                   ($0.12)        $0.06


 


                               Harris Computer Systems Corporation
                              Consolidated Statements of Operations
                                            (Unaudited)

(Dollars in thousands except earnings per share)

                           Three Months Ending          Year Ending
                          Sept 30     Sept 30      Sept 30     Sept 30
                           1995         1994        1995        1994

Sales:
 Equipment              $5,259       $4,242       $31,184     $43,789
 Maintenance             3,448        3,506        13,927      14,439
    Total sales          8,707        7,748        45,111      58,228

Cost of sales:
 Equipment               3,368        3,443        16,250      21,393
 Reserve for inventory       0            0         2,300           0
 Maintenance             1,787        2,023         7,214       8,280
    Total cost of sales  5,155        5,466        25,764      29,673

Gross income             3,552        2,282        19,347      28,555

Other operating expense
 Research and
    development          1,933        1,517         7,903       6,538
 Selling, general and
    administrative       5,585        4,836        21,324      20,773
 Restructuring               0        1,256             0       1,256
   Total other operating
       expenses          7,518        7,609        29,227      28,567

Operating income (loss) (3,966)      (5,327)       (9,880)        (12)

Transaction costs            0        2,500             0       2,500
Interest income (expense)   95          (69)          456         (85)
Other income (expense)  (1,432)         (72)       (1,664)       (136)
Total other income
   (expense)            (1,337)       2,641        (1,208)     (2,721)

Income before taxes     (5,303)      (7,968)     (11,088)      (2,733)

Provision for taxes          0       (2,117)            0      (1,034)
Provision for taxes on
  $4,791 of cash from 
  German subsidiary 
  repatriated to the 
  United States              0        1,739             0       1,739

Net earnings before
  cumulative effect of
  change in accounting
  principle             (5,303)      (7,590)      (11,088)     (3,438)

Cumulative effect of
  change in accounting
  principle                  0            0             0        (135)

Net earnings (loss)     (5,303)      (7,590)      (11,088)     (3,573)

Earnings (loss) per
  common and common
  equivalent share      ($2.38)       ($3.41)      ($4.97)      ($1.61)






{PAGE|17}