UNITED STATES
                       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 Quarterly Period Ended September 30, 2005

                                       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
             (Exact name of registrant as specified in its charter)


           Delaware                                        04-2735766
 (State or other jurisdiction               (I.R.S. Employer Identification No.)
of incorporation or organization)


             4375 River Green Parkway, Suite 100, Duluth, GA  30096
               (Address of principal executive offices) (Zip Code)

                            Telephone: (678) 258-4000
              (Registrant's telephone number, including area code)

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
                                     ---        ---

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

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-7 of the Exchange Act).
                                 Yes         No  X
                                     ---        ---

Number  of  shares  of the Registrant's Common Stock, par value $0.01 per share,
outstanding as of October 28, 2005 was 66,667,068. (This amount does not include
5,411,461  shares  remaining to be issued to former Everstream shareholders as a
result of the Registrant's acquisition of Everstream on October 11, 2005.)


<PAGE>
<TABLE>
<CAPTION>
                         CONCURRENT COMPUTER CORPORATION
                                    FORM 10-Q
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2005

                                TABLE OF CONTENTS


                                                                           PAGE
                                                                           ----
<S>      <C>                                                               <C>
                         PART I - FINANCIAL INFORMATION
                         ------------------------------
ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                          2
           CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS                                               14
ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK          20
ITEM 4.  CONTROLS AND PROCEDURES                                             20
                          PART II - OTHER INFORMATION
                          ---------------------------
ITEM 1.  LEGAL PROCEEDINGS                                                   21
ITEM 6.  EXHIBITS                                                            21
           EX-31.1 SECTION 302 CERTIFICATION OF CEO
           EX-31.2 SECTION 302 CERTIFICATION OF CFO
           EX-32.1 SECTION 906 CERTIFICATION OF CEO
           EX-32.2 SECTION 906 CERTIFICATION OF CFO
</TABLE>


                                        1
<PAGE>
PART I    FINANCIAL INFORMATION

ITEM 1.   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                  CONCURRENT COMPUTER CORPORATION
                         CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                      (DOLLARS IN THOUSANDS)



                                                                SEPTEMBER 30,      JUNE 30,
                                                                    2005             2005
                                                               ---------------  ---------------
<S>                                                            <C>              <C>
                                  ASSETS
Current assets:
  Cash and cash equivalents                                    $       17,435   $       19,880
  Accounts receivable, less allowance for doubtful accounts
      of $194 at September 30, 2005 and $200 at June 30, 2005          14,422           16,577
  Inventories - net                                                     5,436            5,071
  Deferred tax asset - net                                                230              226
  Prepaid expenses and other current assets                             1,946              858
                                                               ---------------  ---------------
      Total current assets                                             39,469           42,612

Property, plant and equipment - net                                     7,471            8,319
Purchased developed computer software - net                               776              823
Goodwill                                                               10,744           10,744
Investment in minority owned company                                      140              140
Other long-term assets - net                                            1,193            1,339
                                                               ---------------  ---------------
      Total assets                                             $       59,793   $       63,977
                                                               ===============  ===============

                    LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                        $       10,501   $       12,055
  Notes payable to bank, current portion                                  973              954
  Deferred revenue                                                      6,593            6,692
                                                               ---------------  ---------------
    Total current liabilities                                          18,067           19,701

Long-term liabilities:
    Deferred revenue                                                    2,059            2,349
    Notes payable to bank, less current portion                         1,333            1,583
    Pension liability                                                   1,739            1,705
    Other                                                                 299              286
                                                               ---------------  ---------------
        Total liabilities                                              23,497           25,624

Commitments and contingencies (Note 12)

Stockholders' equity:
  Common stock                                                            628              637
  Capital in excess of par value                                      174,370          175,769
  Accumulated deficit                                                (138,638)        (136,455)
  Unearned compensation                                                     -           (1,562)
  Accumulated other comprehensive loss                                    (64)             (36)
                                                               ---------------  ---------------
      Total stockholders' equity                                       36,296           38,353
                                                               ---------------  ---------------

Total liabilities and stockholders' equity                     $       59,793   $       63,977
                                                               ===============  ===============
</TABLE>


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


                                        2
<PAGE>
<TABLE>
<CAPTION>
                          CONCURRENT COMPUTER CORPORATION
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                         THREE MONTHS ENDED
                                                            SEPTEMBER 30,
                                                         2005          2004
                                                     ------------  ------------
<S>                                                  <C>           <C>
Revenues:
  Product                                            $    10,943   $    11,587
  Service                                                  5,264         5,743
                                                     ------------  ------------
      Total revenues                                      16,207        17,330

Cost of sales:
  Product                                                  5,368         6,667
  Service                                                  2,745         3,524
                                                     ------------  ------------
      Total cost of sales                                  8,113        10,191
                                                     ------------  ------------

Gross margin                                               8,094         7,139

Operating expenses:
  Sales and marketing                                      4,128         4,477
  Research and development                                 4,338         5,180
  General and administrative                               2,523         2,506
                                                     ------------  ------------
      Total operating expenses                            10,989        12,163
                                                     ------------  ------------

Operating loss                                            (2,895)       (5,024)

Interest income                                              114            94
Interest expense                                             (62)           (2)
Other income (expense)                                       707           (35)
                                                     ------------  ------------

Loss before income taxes                                  (2,136)       (4,967)

Provision for income taxes                                    47            54
                                                     ------------  ------------

Net loss                                             $    (2,183)  $    (5,021)
                                                     ============  ============

Net loss per share
      Basic                                          $     (0.03)  $     (0.08)
                                                     ============  ============
      Diluted                                        $     (0.03)  $     (0.08)
                                                     ============  ============
      Weighted average shares outstanding - basic         62,770        62,852
                                                     ============  ============
      Weighted average shares outstanding - diluted       62,770        62,852
                                                     ============  ============
</TABLE>


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


                                        3
<PAGE>
<TABLE>
<CAPTION>
                          CONCURRENT COMPUTER CORPORATION
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                              (DOLLARS IN THOUSANDS)


                                                           THREE MONTHS ENDED
                                                               SEPTEMBER 30,
                                                           2005          2004
                                                       ------------  ------------
<S>                                                    <C>           <C>
OPERATING ACTIVITIES
Net loss                                               $    (2,183)  $    (5,021)
Adjustments to reconcile net loss to net
  cash used in operating activities:
  Depreciation and amortization                              1,112         1,421
  Share-based compensation                                     153            16
  Other non-cash expenses                                        5           (19)
  Changes in operating assets and liabilities:
    Accounts receivable                                      2,155        (1,229)
    Inventories                                               (374)        2,249
    Prepaid expenses and other current assets               (1,088)       (1,052)
    Other long-term assets                                     148            97
    Accounts payable and accrued expenses                   (1,554)       (1,065)
    Deferred revenue                                          (389)       (4,192)
    Other long-term liabilities                                 47            83
                                                       ------------  ------------
  Total adjustments to net loss                                215        (3,691)
                                                       ------------  ------------
Net cash used in operating activities                       (1,968)       (8,712)

INVESTING ACTIVITIES
  Capital expenditures                                        (238)         (650)
                                                       --------------------------
Net cash used in investing activities                         (238)         (650)

FINANCING ACTIVITIES
  Repayment of note payable to bank                           (231)            -
  Repayment of capital lease obligation                          -           (24)
  Proceeds from sale of treasury stock                           -            28
  Proceeds from sale and issuance of common stock                1            38
                                                       ------------  ------------
Net cash provided by (used in) financing activities           (230)           42

Effect of exchange rates on cash and cash equivalents           (9)          171
                                                       ------------  ------------

Decrease in cash and cash equivalents                       (2,445)       (9,149)
Cash and cash equivalents at beginning of period            19,880        27,928
                                                       ------------  ------------
Cash and cash equivalents at end of period             $    17,435   $    18,779
                                                       ============  ============

Cash paid during the period for:
  Interest                                             $        52   $         2
                                                       ============  ============
  Income taxes (net of refunds)                        $        20   $       134
                                                       ============  ============
</TABLE>


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


                                        4
<PAGE>
                         CONCURRENT COMPUTER CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.   OVERVIEW OF BUSINESS AND BASIS OF PRESENTATION

     Concurrent  Computer  Corporation  ("Concurrent")  is a leading supplier of
high-performance computer systems, software, and services.  The computer systems
and software fall under two product lines: on-demand and real-time.

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

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

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

     The  condensed, consolidated interim financial statements of Concurrent are
unaudited  and  reflect  all  adjustments  (consisting  of only normal recurring
adjustments)  necessary for a fair statement of Concurrent's financial position,
results of operations and cash flows at the dates and for the periods indicated.
These  financial statements should be read in conjunction with the Annual Report
on  Form  10-K  for  the year ended June 30, 2005. There have been no changes to
Concurrent's  Significant  Accounting  Policies  as  disclosed  in Note 2 of the
consolidated financial statements in Concurrent's Annual Report on Form 10-K for
the  year  ended  June  30,  2005.  The  results  reported  in  these condensed,
consolidated  quarterly  financial  statements  should  not  be  regarded  as
necessarily indicative of results that may be expected for the entire year.

   Use  of  Estimates

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

     Recently Issued Accounting Pronouncements

     On  August  31,  2005,  the  Financial  Accounting Standards Board ("FASB")
issued  FASB  Staff  Position  ("FSP")  No.  FAS  123(R)-1,  "Classification and
Measurement  of Freestanding Financial Instruments Originally Issued in Exchange
for  Employee  Services  under FASB Statement ("SFAS") No. 123(R)." This FSP was
issued  to  defer  at  this  time  the  requirement of SFAS 123(R), "Share-Based
Payment",  that  a  freestanding financial instrument originally subject to SFAS
123(R)  becomes subject to the recognition and measurement requirements of other
applicable  generally  accepted  accounting  principles  (GAAP)  when the rights
conveyed  by  the instrument to the holder are no longer dependent on the holder
being  an  employee  of the entity. The guidance in this FSP supersedes FSP EITF
00-19-1,  "Application  of  EITF  Issue  No.  00-19  to  Freestanding  Financial
Instruments  Originally  Issued  as Employee Compensation," and amends paragraph
11(b)  of  SFAS  133,  "Accounting  for  Derivative  Instruments  and  Hedging
Activities,"  and  SFAS  133  Implementation  Issue  No.  C3, "Scope Exceptions:
Exception Related to Share-Based Payment Arrangements." The guidance in this FSP
was  applied  upon initial adoption of SFAS 123(R) on July 1, 2005. The adoption
of  this  FSP  did  not  have  a  material  impact  on Concurrent's consolidated
financial statements.

2.   REVENUE  RECOGNITION  AND  RELATED  MATTERS

     Concurrent  recognizes  revenue  when persuasive evidence of an arrangement
exists,  the  system  has  been  shipped,  the  fee is fixed or determinable and
collectibility  of  the  fee  is  probable.


                                        5
<PAGE>
     Software  and  Hardware  Sales
     ------------------------------

     On-demand  and  real-time  product  revenues  are  recognized  based on the
guidance  in  American  Institute  of  Certified  Public  Accounts  Statement of
Position  ("SOP")  97-2, "Software Revenue Recognition" ("SOP 97-2") and related
amendments,  SOP  98-4,  "Deferral  of  the Effective Date of a Provision of SOP
97-2,  Software  Revenue  Recognition"  and SOP 98-9, "Modification of SOP 97-2,
Software  Revenue  Recognition,  With  Respect  to  Certain  Transactions".
Concurrent's  standard  contractual  arrangements  with  its customers generally
include  the  delivery  of  a hardware and software system, certain professional
services  that typically involve installation and training, and ongoing software
and  hardware  maintenance.  The  software  component  of  the  arrangement  is
considered  to  be essential to the functionality of the hardware. Therefore, in
accordance  with  Emerging  Issues  Task Force No. 03-5, "Applicability of AICPA
Statement  of  Position  97-2  to  Non-Software  Deliverables  in an Arrangement
Containing  More-Than-Incidental  Software",  the  hardware  and  the  hardware
maintenance components are considered software related and the provisions of SOP
97-2  apply  to  all  elements  of  the  arrangement.  Under  multiple  element
arrangements,  Concurrent  allocates  revenue  to  the various elements based on
vendor-specific  objective evidence ("VSOE") of fair value. Concurrent's VSOE of
fair  value  is  determined  based on the price charged when the same element is
sold  separately.  If  VSOE  of  fair value does not exist for all elements in a
multiple  element  arrangement, Concurrent recognizes revenue using the residual
method. Under the residual method, the fair value of the undelivered elements is
deferred  and the remaining portion of the arrangement is recognized as revenue.

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

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

     In  certain  instances,  Concurrent's  customers  require  significant
customization  of  both the software and hardware products. In these situations,
the  services are considered essential to the functionality of the software and,
therefore,  the revenue from the arrangement, with the exception of maintenance,
is  recognized  in  conformity with Accounting Research Bulletin ("ARB") No. 45,
"Long  Term  Construction  Type  Contracts"  and  SOP  81-1,  "Accounting  for
Performance  of  Construction-Type  and  Certain  Production-Type  Contracts".
Concurrent  records  the value of the entire arrangement (excluding maintenance)
as  the  project progresses based on actual costs incurred compared to the total
costs  expected  to  be  incurred  through  completion.

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

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


                                        6
<PAGE>
3.   BASIC AND DILUTED NET INCOME (LOSS) PER SHARE

     Basic  net  income (loss) per share is computed in accordance with SFAS No.
128,  "Earnings Per Share" by dividing net income (loss) by the weighted average
number  of  common  shares  outstanding  during each period.  Diluted net income
(loss)  per  share  is  computed  by  dividing net income (loss) by the weighted
average number of shares including dilutive common share equivalents.  Under the
treasury  stock method, incremental shares representing the number of additional
common  shares that would have been outstanding if the dilutive potential common
shares  had  been  issued are included in the computation.  Diluted earnings per
common  share  assumes  exercise  of  outstanding  stock  options and vesting of
restricted  stock  when  the  effects  of such assumptions are dilutive.  Common
share  equivalents  of 8,194,000 and 5,851,000 for the three month periods ended
September 30, 2005 and 2004, respectively, were excluded from the calculation as
their effect was antidilutive.  The following table presents a reconciliation of
the numerators and denominators of basic and diluted net income (loss) per share
for the periods indicated (dollars and share data in thousands, except per-share
amounts):

<TABLE>
<CAPTION>
                                                                  THREE MONTHS ENDED
                                                                     SEPTEMBER 30,
                                                                  2005          2004
                                                              ------------  ------------
<S>                                                           <C>           <C>
     Basic and diluted earnings per share (EPS) calculation:
         Net loss                                             $    (2,183)  $    (5,021)
                                                              ============  ============

     Basic weighted average number of shares outstanding           62,770        62,852
       Effect of dilutive securities:
         Employee stock options                                         -             -
                                                              ------------  ------------
     Diluted weighted average number of shares outstanding         62,770        62,852
                                                              ============  ============
     Basic EPS                                                $     (0.03)  $     (0.08)
                                                              ============  ============
     Diluted EPS                                              $     (0.03)  $     (0.08)
                                                              ============  ============
</TABLE>

4.   SHARE-BASED  COMPENSATION

     At  September  30,  2005,  Concurrent had share-based employee compensation
plans  which  are described in Note 13 to the Annual Report on Form 10-K for the
year  ended  June  30,  2005.  Option  awards are granted with an exercise price
equal to the market price of Concurrent's stock at the date of grant.  Effective
July 1, 2005, Concurrent adopted Statement of Financial Accounting Standards No.
123 (revised 2004), "Share-Based Payment," ("SFAS 123R"). SFAS 123R requires the
recognition  of  the  fair  value  of  stock  compensation  in  the Statement of
Operations.  Concurrent recognizes stock compensation expense over the requisite
service  period  of  the individual grantees, which generally equals the vesting
period.  All  of  Concurrent's  stock  compensation  is  accounted for as equity
instruments.  Prior  to July 1, 2005, Concurrent accounted for these plans under
the  recognition  and  measurement principles of APB Opinion No. 25, "Accounting
for Stock Issued to Employees" ("APB 25"), and related interpretations.

     Concurrent  has  elected  the  modified  prospective  transition method for
adopting SFAS 123R.  Under this method, the provisions of SFAS 123R apply to all
awards  granted or modified after the date of adoption.  Unrecognized expense of
awards  not  yet  vested  at  the  date  of  adoption shall be recognized in the
Statement of Operations in the periods after the date of adoption using the same
valuation  method  (i.e.  Black-Scholes)  and  assumptions  determined under the
original  provisions  of SFAS 123, "Accounting for Stock-Based Compensation," as
disclosed  in Concurrent's previous filings.  As a result of adopting SFAS 123R,
Concurrent's  net  loss  are  $51,000  lower than if Concurrent had continued to
account  for  share-based  compensation  under APB 25 for the three months ended
September  30,  2005.

     In  accordance  with SFAS 123R, Concurrent recorded $153,000 of share-based
compensation  in  the  Statement  of  Operations  during  the three months ended
September  30,  2005.  For the three months ended September 30, 2004, Concurrent
recognized  $16,000  of  share-based  compensation  expense  under APB 25 in the
Statement of Operations related to the issuance of restricted stock awards.


                                        7
<PAGE>
     The  following  table illustrates the effect on net income and earnings per
share  if  Concurrent  had applied the fair value recognition provisions of SFAS
123  to  stock-based  employee compensation to the prior-year period (dollars in
thousands,  except  per-share  data).

<TABLE>
<CAPTION>
                                                                                THREE MONTHS ENDED
                                                                                   SEPTEMBER 30,
                                                                                       2004
                                                                               --------------------
<S>                                                                            <C>
     Net loss as reported                                                      $            (5,021)

       Add: employee share-based compensation included in reported net loss                     16
       Less: employee share-based compensation under SFAS No. 123                           (1,063)
                                                                               --------------------

       Pro forma net loss                                                      $            (6,068)
                                                                               ====================
     Net loss per share:

       Basic and diluted net loss per share - as reported                      $             (0.08)
                                                                               ====================

       Basic and diluted net loss per share - pro forma                        $             (0.10)
                                                                               ====================
</TABLE>

     Concurrent  uses  the  Black-Scholes  valuation  model to estimate the fair
value  of each option award on the date of grant.  No stock options were granted
and  no  restricted  stock awards or other form of share-based compensation were
issued  during  the three months ended September 30, 2005.  The weighted-average
grant-date  fair  value  of the options granted under the stock option plans for
the  three  months  ended  September  30,  2004 was $1.17.  The weighted-average
assumptions  used  for  the three months ended September 30, 2004 were: expected
dividend  yield  of  0.0%;  risk-free  interest rate of 3.6%; expected life of 6
years;  and  an  expected  volatility  of  104.7%.

     The  dividend  yield of zero is based on the fact that Concurrent has never
paid cash dividends and has no present intention to pay cash dividends. Expected
volatility  is  based on historical volatility of Concurrent's common stock over
the  period  commensurate  with the expected life of the options.  The risk-free
interest  rate  is  derived  from the average U.S. Treasury rate for the period,
which  approximates  the rate in effect at the time of grant.  The expected life
calculation  is based on the observed and expected time to post-vesting exercise
and  forfeitures  of  options  by  Concurrent's  employees.

     Based  on  historical  experience  of  option  pre-vesting  cancellations,
Concurrent  has  assumed  an  annualized  forfeiture  rate  of  10% for unvested
options.  Under  the  true-up  provisions  of  SFAS 123R, Concurrent will record
additional  expense  if  the actual forfeiture rate is lower than estimated, and
will  record a recovery of prior expense if the actual forfeiture is higher than
estimated.

     A  summary of option activity under the plans as of September 30, 2005, and
changes during the three months then ended is presented below:

<TABLE>
<CAPTION>
                                                                       WEIGHTED-
                                                           WEIGHTED-    AVERAGE
                                                            AVERAGE    REMAINING   AGGREGATE
                                                           EXERCISE   CONTRACTUAL  INTRINSIC
                 OPTIONS                        SHARES      PRICE        TERM        VALUE
--------------------------------------------  ----------  ----------  -----------  ----------
<S>                                           <C>         <C>         <C>          <C>
Outstanding as of July 1, 2005                6,877,062   $     4.68
Granted                                               -            -
Exercised                                          (700)        1.88
Forfeited or expired                            (34,089)        5.80
                                              ----------  ----------
Outstanding as of September 30, 2005          6,842,273   $     4.67         6.19  $  598,000
                                              ==========  ==========  ===========  ==========
Vested and exercisable at September 30, 2005  6,273,773   $     4.95         5.94  $  286,000
                                              ==========  ==========  ===========  ==========
</TABLE>


                                        8
<PAGE>
     Total  compensation  cost  of  options  granted  but  not  yet vested as of
September  30,  2005  is  $588,000,  which is expected to be recognized over the
weighted  average  period  of  2.9  years.

     Concurrent  issued  1,041,000 shares of restricted stock during fiscal year
2005.  A  portion  of  the  restricted  stock vests over time (four years) and a
portion  vests  based  upon  performance  criteria.  Because  a  portion of this
restricted stock plan is performance based, that portion was accounted for using
variable  accounting, requiring interim estimates of compensation expense, prior
to  adoption  of  SFAS 123R.  Effective July 1, 2005, Concurrent records expense
for remaining unvested performance-based restricted stock awards, based upon the
grant date fair-value and an assessment of whether the performance criteria will
ultimately be met.  A summary of the status of Concurrent's non-vested shares as
of  September  30, 2005, and changes during the three months ended September 30,
2005,  is  presented  below:

<TABLE>
<CAPTION>
                                                   WEIGHTED-
                                                    AVERAGE
                                                   GRANT-DATE
            NON-VESTED SHARES           SHARES     FAIR-VALUE
     -------------------------------  -----------  -----------
<S>                                   <C>          <C>
     Non-vested at July 1, 2005          872,486   $      1.87
     Granted                                   -             -
     Vested                                    -             -
     Forfeited                           (21,594)         1.87
                                      -----------  -----------
     Nonvested at September 30, 2005     850,892   $      1.87
                                      ===========  ===========
</TABLE>

     Total  compensation  cost  of  restricted  stock awards issued, but not yet
vested  as  of  September  30,  2005  is  $1,178,000,  which  is  expected to be
recognized  over  the  weighted  average  period  of  3.0  years.

     Unearned  Compensation

     Prior  to  adoption of SFAS 123R, Concurrent recorded a grant of non-vested
restricted  stock  in capital with an offsetting contra-equity account, unearned
compensation,  which  was  amortized  to  expense over the vesting period.  Upon
adoption  of SFAS 123R, any such balances of unearned compensation as of July 1,
2005  was reversed (i.e., netted against additional paid-in capital).  Effective
July 1, 2005, Concurrent reversed $1,562,000 of unearned compensation associated
with  remaining unvested restricted stock by reducing additional paid-in capital
by  $1,553,000  and  par value of common stock by $9,000.  As restrictions lapse
over  the  vesting  period,  Concurrent  will record share-based compensation to
income (loss) from operations and additional paid-in capital.

5.   INVENTORIES

     Inventories  are  stated  at  the  lower of cost or market, with cost being
determined  by  using  the  first-in,  first-out method.  Concurrent establishes
excess  and  obsolete  inventory  reserves based upon historical and anticipated
usage. The components of inventories are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                          SEPTEMBER 30,     JUNE 30,
                             2005             2005
                         --------------  --------------
<S>                      <C>             <C>
     Raw materials, net  $        3,619  $        3,599
     Work-in-process              1,299             864
     Finished goods                 518             608
                         --------------  --------------
                         $        5,436  $        5,071
                         ==============  ==============
</TABLE>

     At  September  30,  2005  and  June  30, 2005, some portion of Concurrent's
inventory was in excess of the current requirements based upon the planned level
of  sales  for  future  years.  Accordingly,  Concurrent had inventory valuation
allowances for raw materials of $2.0 million which would reduce the value of the
inventory  to  its estimated net realizable value at September 30, 2005 and June
30,  2005.


                                        9
<PAGE>
6.   INVESTMENTS IN AND RECEIVABLE FROM MINORITY OWNED COMPANIES

     In  March  2002,  Concurrent purchased a 14.4% equity ownership interest in
Thirdspace  Living  Limited ("Thirdspace").  Concurrent invested $4.0 million in
cash  and  the  equivalent  of  $3.0 million in its common stock in exchange for
1,220,601  series C shares of Thirdspace.  In addition to the equity investment,
Concurrent  also  loaned  Thirdspace $6.0 million in exchange for two $3 million
long-term  notes  receivable.  In  fiscal year 2003, Concurrent recorded a $13.0
million  net  impairment  charge due to an "other-than-temporary" decline in the
market  value of the investment in Thirdspace.  In May 2003, Thirdspace sold the
majority of its assets to Alcatel Telecom Ltd.  As a result of the sale of these
certain assets, Concurrent received proceeds in fiscal years 2004  and 2005 that
were  recorded  as a reduction to the impairment loss in the line item "Recovery
(impairment  loss)  of  minority  investment."

     Thirdspace's  only significant remaining asset is a right to 40% of amounts
recovered  by  nCube  Corporation, now part of C-Cor, Incorporated ("nCube"), if
any,  from  the  lawsuit brought by nCube against SeaChange International, Inc.,
alleging  patent infringement.  The likelihood of collecting this asset, and the
amount and timing of such collection is uncertain and as a result Concurrent has
not  recorded  the  gain  contingency.  Pursuant  to  the  sale of the assets of
Thirdspace  to  Alcatel,  Concurrent believes that it has the right to the first
approximately  $3.0 million of such recovery, if any.  Beyond any such recovery,
Concurrent  does not anticipate further cash proceeds related to the liquidation
of  Thirdspace's  remaining  assets.

     In April 2002, Concurrent invested cash of $553,000 in Everstream Holdings,
Inc.  ("Everstream") in exchange for 480,770 shares of Series C Preferred stock,
giving Concurrent a 4.9% ownership interest. Everstream specializes in broadband
advertising  systems,  operations  and  data  warehousing  software  and related
integration  services.  Concurrent  accounts  for its investment in the Series C
Preferred  stock of Everstream using the cost method because Concurrent does not
believe  it  exercises  significant  influence on Everstream. During fiscal year
2005,  Concurrent  became  aware  of  circumstances  that provide evidence of an
"other  than  temporary" impairment of Concurrent's investment in Everstream, in
accordance  with  EITF  03-01, "The Meaning of 'Other-Than-Temporary Impairment'
and  Its  Application  to  Certain Investments". Based upon an evaluation of the
investment  in  Everstream during this period, Concurrent recorded an impairment
charge  of  $413,000  in  the  Statement  of  Operations,  under  the line item,
"Recovery (impairment loss) of minority investment", and reduced its "Investment
in  minority  owned  company"  to $140,000. See Note 13, "Subsequent Event", for
further  information  about  Everstream.

7.   ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     The  components of accounts payable and accrued expenses are as follows (in
thousands):

<TABLE>
<CAPTION>
                                             SEPTEMBER 30,    JUNE 30,
                                                2005            2005
                                           --------------  --------------
<S>                                        <C>             <C>
     Accounts payable, trade               $        3,946  $        4,727
     Accrued payroll, vacation, severance
       and other employee expenses                  4,164           4,143
     Warranty accrual                                 624             702
     Other accrued expenses                         1,767           2,483
                                           --------------  --------------
                                           $       10,501  $       12,055
                                           ==============  ==============
</TABLE>

     Concurrent's  estimate  of  warranty  obligations  is  based  on historical
experience  and  expectation  of future conditions.  The changes in the warranty
accrual  during  the  three  months ended September 30, 2005 were as follows (in
thousands):

<TABLE>
<CAPTION>
<S>                                        <C>
     Balance at June 30, 2005              $ 702
     Charged to costs and expenses            30
     Deductions                             (108)
                                           ------
     Balance at September 30, 2005         $ 624
                                           ======
</TABLE>


                                       10
<PAGE>
8.   COMPREHENSIVE  INCOME  (LOSS)

     Concurrent's total comprehensive loss is as follows (in thousands):

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                            SEPTEMBER 30,
                                                         2005          2004
                                                     ------------  ------------
<S>                                                  <C>           <C>
     Net loss                                        $    (2,183)  $    (5,021)

     Other comprehensive income (loss)
       Foreign currency translation income (loss)            (28)          176
                                                     ------------  ------------

     Total comprehensive loss                        $    (2,211)  $    (4,845)
                                                     ============  ============
</TABLE>

9.   CONCENTRATION OF CREDIT RISK AND GEOGRAPHIC INFORMATION

     During  fiscal  year  2005,  Concurrent changed its management structure by
consolidating  the  real-time and on-demand operating divisions.  The divisional
structure  was  officially  consolidated  under  a  functional organization with
real-time and on-demand product lines.  In accordance with SFAS 131, "Disclosure
about  Segments  of  an  Enterprise  and Related Information", effective July 1,
2005,  Concurrent  operates in two segments, products and services, as disclosed
within  the  statements  of  operations.

     The following summarizes the revenues by geographic locations for the three
months  ended  September  30,  2005  (dollars  in  thousands):

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED
                                                           SEPTEMBER 30,
                                                        2005         2004
                                                     -----------  -----------
<S>                                                  <C>          <C>
     United States                                   $     9,156  $    12,746

     Asia Pacific                                          1,941        1,684

       United Kingdom                                      2,267          508
       Other European countries                            2,574        1,533
                                                     -----------  -----------
     Europe                                                4,841        2,041

     Other                                                   269          859
                                                     -----------  -----------
         Total revenue                               $    16,207  $    17,330
                                                     ===========  ===========
</TABLE>

     The  following  summarizes  revenues  by  significant  customer  where such
revenue  exceeded  10%  of  total revenues for any one of the indicated periods:

<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED
                                                          SEPTEMBER 30,
                                                        2005         2004
                                                     -----------  -----------
<S>                                                  <C>          <C>

     Customer A                                              14%           3%
     Customer B                                              10%          19%
     Customer C                                               9%          10%
     Customer D                                               0%          22%
</TABLE>

     Concurrent  assesses  credit  risk  through  ongoing  credit evaluations of
customers'  financial condition and collateral is generally not required.  There
were two customers that accounted for $2,225,000 or 15% of trade receivables and
$1,434,000  or  10%  of  trade



                                       11
<PAGE>
receivables, at September 30, 2005.  There were two customers that accounted for
$3,219,000  or  19%  of  trade  receivables  and  $1,974,054  or  12%  of  trade
receivables,  at  June  30,  2005.

     Concurrent sometimes purchases product components from a single supplier in
order  to  obtain  the  required  technology  and  the  most favorable price and
delivery  terms.  For  the three months ended September 30, 2005, purchases from
two  suppliers were in excess of 10% of Concurrent's total purchases.  These two
suppliers  accounted  for 25% and 10% of Concurrent's purchases during the first
three  months  of  fiscal  2006.  Also, for the three months ended September 30,
2004, purchases from three suppliers were in excess of 10% of Concurrent's total
purchases.  These three suppliers accounted for 19%, 12% and 12% of Concurrent's
purchases  during  the  first  quarter  of  fiscal  2005.

10.  TERM LOAN AND REVOLVING CREDIT FACILITY

     On  December  23,  2004,  Concurrent executed a Loan and Security Agreement
("Credit  Agreement")  with  Silicon  Valley Bank ("SVB").  The Credit Agreement
provides  for  a  two  year  maximum  of  $10,000,000  revolving  credit  line
("Revolver")  and a three year $3,000,000 term loan ("Term Loan") and is secured
by  substantially  all  of  the  assets  of  Concurrent.  Based on the borrowing
formula  and  Concurrent's  financial  position  as  of September 30, 2005, $4.1
million  would  have  been  available  to  Concurrent  under  the Revolver.  The
Revolver  and  the Term Loan expire on December 23, 2006, and December 23, 2007,
respectively.  Both  agreements  can  be  terminated  earlier upon a default, as
defined  in  the  Credit Agreement.  As of September 30, 2005, Concurrent had no
amounts  drawn  under  the  Revolver  and  the  balance  of the Term Loan was as
follows:

<TABLE>
<CAPTION>
                                     SEPTEMBER 30,     JUNE 30,
                                        2005             2005
                                    --------------  --------------
<S>                                 <C>             <C>
     Term note                      $        2,306  $        2,537
     Less current portion                      973             954
                                    --------------  --------------
         Total long-term debt       $        1,333  $        1,583
                                    ==============  ==============
</TABLE>

     Interest  on  any  outstanding  amounts under the Revolver would be payable
monthly  at  the  prime rate (6.75% at September 30, 2005) plus 3.25% per annum,
and  interest  on all outstanding amounts under the Term Loan is payable monthly
at  a  rate  of  8.0% per annum.  The Term Loan is repayable in 36 equal monthly
principal  and interest installments of $94,000 and the outstanding principal of
the  Revolver  would  be  due  on  December  23,  2006,  unless the Revolver was
terminated  earlier  in  accordance  with  its  terms.

     In  addition,  the  Credit  Agreement contains certain financial covenants,
including  required  financial  ratios  and  a  minimum  tangible net worth, and
customary  restrictive covenants concerning Concurrent's operations.  Concurrent
was  in  compliance  with  these  covenants  at  September  30,  2005.

11.  RETIREMENT  PLANS

     The  following  table  provides  a detail of the components of net periodic
benefit  cost  for  the  three  months  ended  September  30,  2005 and 2004 (in
thousands):

<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED
                                                               SEPTEMBER 30,
                                                            2005          2004
                                                        ------------  ------------
<S>                                                     <C>           <C>
Service cost                                            $         7   $         6
Interest cost                                                    47            49
Expected return on plan assets                                  (15)          (21)
Amortization of unrecognized net transition obligation            8             8
Recognized actuarial loss                                         -             1
                                                        ------------  ------------
Net periodic benefit cost                               $        47   $        43
                                                        ============  ============
</TABLE>


                                       12
<PAGE>
     Concurrent  contributed  $18,000 to its German subsidiary's defined benefit
plan  during  the  three  months  ended  September 30, 2005, and expects to make
similar  contributions  during  each  of  the remaining quarters of fiscal 2006.
Concurrent  contributed  $19,000 to its German subsidiary's defined benefit plan
during  the  three  months  ended  September  30,  2004.

     Concurrent  maintains  a  retirement  savings  plan,  available  to  U.S.
employees,  which  qualifies as a defined contribution plan under Section 401(k)
of  the  Internal Revenue Code. During the three months ended September 30, 2005
and  2004,  Concurrent  contributed  $181,000  and  $271,000  to  this  plan,
respectively.

     Concurrent  also maintains a defined contribution plan ("Stakeholder Plan")
for its U.K. based employees. Concurrent has agreements with certain of its U.K.
based employees to make supplementary contributions to the Stakeholder Plan over
the next five years, contingent upon their continued employment with Concurrent.
During  the  three  months  ended  September  30,  2005  and  2004,  Concurrent
contributed $107,000 and $133,000 to the Stakeholder Plan, respectively.

12.  COMMITMENTS  AND  CONTINGENCIES

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

     Concurrent  enters  into agreements in the ordinary course of business with
customers,  resellers,  distributors,  integrators  and suppliers. Most of these
agreements require Concurrent to defend and/or indemnify the other party against
intellectual  property infringement claims brought by a third party with respect
to  Concurrent's  products.  From  time  to  time,  Concurrent  also indemnifies
customers  and  business  partners  for damages, losses and liabilities they may
suffer  or  incur relating to personal injury, personal property damage, product
liability, and environmental claims relating to the use of Concurrent's products
and  services  or  resulting  from  the  acts  or  omissions  of Concurrent, its
employees,  authorized  agents  or  subcontractors.  For example, Concurrent was
notified  that  certain  of its customers were served with a complaint by Acacia
Media Technologies, Corp. (U.S. District Court, Northern District of California)
for  allegedly  infringing  U.S.  Patent  Nos.  5,132,992; 5,253,275; 5,550,863;
6,002,720;  and  6,144,702  by  providing  broadcast  video  and video-on-demand
services  to  end  user  customers.  Some  of  these  customers  have  requested
indemnification  under  their customer agreement. Concurrent continues to review
its  potential  obligations  under  its  indemnification  agreements  with these
customers,  in  view  of  the claims by Acacia, and the indemnity obligations to
these  customers  from  other vendors that also provided systems and services to
these  customers.

13.  SUBSEQUENT  EVENT

     On  October  11,  2005,  Concurrent completed the acquisition of Everstream
pursuant  to  the  Agreement  and  Plan of Merger, dated August 19, 2005, by and
among  Concurrent,  Stream  Acquisition,  Inc.,  Everstream, and certain selling
stockholders  of  Everstream,  as  amended  on  August  26,  2005.

     Pursuant  to  the  Merger  Agreement, Concurrent issued 8,456,777 shares of
Concurrent stock equal to approximately $14.375 million for the Everstream stock
it did not already own (Concurrent's existing Everstream stock was valued in the
transaction  at  approximately  $0.5  million),  determined  by dividing $14.375
million  by  $1.70,  the  average  trading  price of Concurrent stock for the 30
calendar  days  ending  on  the  third  calendar  day  prior  to  closing.


                                       13
<PAGE>
ITEM 2.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
RESULTS  OF  OPERATIONS

     The  following  Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations  should  be  read in conjunction with the Condensed
Consolidated  Financial  Statements  and  the related Notes thereto which appear
elsewhere  herein.  Except for the historical financial information, many of the
matters  discussed in this Item 2 may be considered "forward-looking" statements
that  reflect  our  plans,  estimates  and beliefs.  Actual results could differ
materially from those discussed in the forward-looking statements.  Factors that
could  cause  or contribute to such differences include, but are not limited to,
those  discussed  in the "Cautionary Note regarding Forward-Looking Statements,"
elsewhere  herein  and  in  other  filings made with the Securities and Exchange
Commission.

OVERVIEW

     During  the  three  months  ended September 30, 2005, we used approximately
$2.0 million in cash and cash equivalents from operations, and ended the quarter
with $17.4 million in cash and cash equivalents. The use of cash from operations
during  the  three months ended September 30, 2005 is primarily due to operating
losses  and  changes  in  prepaid  expenses  during the quarter. We believe that
existing  cash  balances  will  be  sufficient  to  meet our anticipated working
capital  and  capital  expenditure  requirements  for  the  next  twelve months.
However,  until  our  revenue  increases  and  stabilizes,  it is likely we will
continue  to  use cash from operating activities. See further discussions in the
"Liquidity  and  Capital  Resources"  section  of  this  document.

     In  recent  quarters, we have seen a shift in on-demand revenue from large,
new  North  American  on-demand  deployments  to  a  mix  of  new  international
deployments,  and  expansions  of streams, ingest, and storage with smaller, new
North  American  on-demand  deployments.

     Other  trends  in  our  business are detailed in our latest Form 10-K filed
September  2,  2005.

RECENT  EVENTS

     On  October  11,  2005,  we  completed  the acquisition of Everstream.  The
Agreement  and  Plan  of Merger, dated August 19, 2005, by and among Concurrent,
Stream  Acquisition,  Inc.,  Everstream,  and  certain  selling  stockholders of
Everstream, as amended on August 26, 2005 (the "Merger Agreement").

     Pursuant  to  the Merger Agreement, we issued 8,456,777 shares of our stock
equal  to  approximately  $14.375  million  for  the Everstream stock we did not
already  own  (our  existing  Everstream  stock was valued in the transaction at
approximately  $0.5  million),  determined by dividing $14.375 million by $1.70,
the  average  trading  price of our stock for the 30 calendar days ending on the
third  calendar  day  prior  to  closing.

APPLICATION  OF  CRITICAL  ACCOUNTING  POLICIES

     The  SEC  defines  "critical  accounting  policies"  as  those that require
application  of  management's  most  difficult, subjective or complex judgments,
often as a result of the need to make estimates about the effect of matters that
are  inherently  uncertain  and may change in subsequent periods. For a complete
description  of  our  critical  accounting  policies,  please  refer  to  the
"Application  of  Critical  Accounting  Policies"  in our most recent Form 10-K,
filed  on  September  2,  2005.


                                       14
<PAGE>
SELECTED OPERATING DATA AS A PERCENTAGE OF TOTAL REVENUE

     The  following  table sets forth selected operating data as a percentage of
total revenue, unless otherwise indicated, for certain items in our consolidated
statements  of  operations  for  the  periods  indicated.

<TABLE>
<CAPTION>
                                                    THREE MONTHS ENDED
                                                       SEPTEMBER 30,
                                                    2005         2004
                                                 ------------------------
<S>                                              <C>          <C>
                                                        (Unaudited)
Revenues:
  Product                                              67.5%        66.9%
  Service                                              32.5         33.1
                                                 -----------  -----------
      Total revenues                                  100.0        100.0

Cost of sales (% of respective sales category):
  Product                                              49.1         57.5
  Service                                              52.1         61.4
                                                 -----------  -----------
      Total cost of sales                              50.1         58.8
                                                 -----------  -----------

Gross margin                                           49.9         41.2

Operating expenses:
  Sales and marketing                                  25.5         25.8
  Research and development                             26.8         29.9
  General and administrative                           15.5         14.5
                                                 -----------  -----------
      Total operating expenses                         67.8         70.2
                                                 -----------  -----------

Operating loss                                        (17.9)       (29.0)

Interest income - net                                   0.3          0.5
Other income (expense) - net                            4.4         (0.2)
                                                 -----------  -----------

Loss before income taxes                              (13.2)       (28.7)

Provision for income taxes                              0.3          0.3
                                                 -----------  -----------

Net loss                                             (13.5)%      (29.0)%
                                                 ===========  ===========
</TABLE>


                                       15
<PAGE>
                              RESULTS OF OPERATIONS

THE THREE MONTHS ENDED SEPTEMBER 30, 2005 COMPARED TO THE THREE MONTHS ENDED
SEPTEMBER 30, 2004

<TABLE>
<CAPTION>
                                       THREE MONTHS ENDED
                                          SEPTEMBER 30,
                                   --------------------------
           (DOLLARS IN THOUSANDS)      2005          2004        $CHANGE      % CHANGE
                                   ------------  ------------  ------------  -----------
<S>                                <C>           <C>           <C>           <C>
Product revenues                   $    10,943   $    11,587   $      (644)       (5.6%)
Service revenues                         5,264         5,743          (479)       (8.3%)
                                   ------------  ------------  ------------  -----------
      Total revenues                    16,207        17,330        (1,123)       (6.5%)

Product cost of sales                    5,368         6,667        (1,299)      (19.5%)
Service cost of sales                    2,745         3,524          (779)      (22.1%)
                                   ------------  ------------  ------------  -----------
      Total cost of sales                8,113        10,191        (2,078)      (20.4%)
                                   ------------  ------------  ------------  -----------

Product gross margin                     5,575         4,920           655         13.3%
Service gross margin                     2,519         2,219           300         13.5%
                                   ------------  ------------  ------------  -----------
      Total gross margin                 8,094         7,139           955         13.4%

Operating expenses:
  Sales and marketing                    4,128         4,477          (349)       (7.8%)
  Research and development               4,338         5,180          (842)      (16.3%)
  General and administrative             2,523         2,506            17          0.7%
                                   ------------  ------------  ------------  -----------
      Total operating expenses          10,989        12,163        (1,174)       (9.7%)
                                   ------------  ------------  ------------  -----------

Operating loss                          (2,895)       (5,024)        2,129       (42.4%)

Interest income - net                       52            92           (40)      (43.5%)
Other income (expense ) - net              707           (35)          742        NM (1)
                                   ------------  ------------  ------------  -----------
Loss before income taxes                (2,136)       (4,967)        2,831       (57.0%)
Provision for income taxes                  47            54            (7)      (13.0%)
                                   ------------  ------------  ------------  -----------
Net loss                           $    (2,183)  $    (5,021)  $     2,838       (56.5%)
                                   ============  ============  ============  ===========
</TABLE>

(1) NM denotes percentage is not meaningful

     Product  Sales.  Total  product  sales for the three months ended September
30,  2005 were $10.9 million, a decrease of approximately $0.7 million, or 5.6%,
from  $11.6 million for the three months ended September 30, 2004.  The decrease
in product sales resulted from the $1.3 million, or 21.9%, decrease in on-demand
product  sales to $4.7 million in the quarter ended September 30, 2005 from $6.1
million  in  the  quarter  ended  September 30, 2004.  The decrease in on-demand
product  sales  was primarily due to lower overall expansion of existing markets
in North America during the quarter ended September 30, 2005, as compared to the
same  period  of  the  prior  year.  The  reduction  in  North American domestic
on-demand  product  revenue was partially offset by an increase in international
sales volume during the quarter ended September 30, 2005 that resulted in a $1.7
million  increase  in  international  on-demand  product  revenue,  primarily in
Europe,  compared to the first quarter of the prior fiscal year.  Fluctuation in
on-demand  revenue  is  often due to the fact that we have a small base of large
customers  making  periodic  large  purchases  that  account  for  a significant
percentage  of revenue.

     Partially  offsetting  the  decrease  in on-demand product sales, real-time
product sales increased approximately $0.7 million, or 12.0%, to $6.2 million in
the  quarter  ended  September  30,  2005 from $5.5 million in the quarter ended
September 30, 2004.  The increase in real-time product sales is primarily due to
an  increase  in  revenue from international customers due to growing demand for
our  Linux  based  products  in  addition  to  sales


                                       16
<PAGE>
of  our  traditional  product  lines.  We expect to maintain market share in our
traditional  real-time markets and expect to capture market share in new markets
with  our  system  solutions.

     Service  Revenue.  Service revenue decreased $0.5 million, or 8.3%, to $5.3
million  for the three months ended September 30, 2005 from $5.7 million for the
three  months  ended  September  30,  2004.  The  decrease in service revenue is
attributable to a $0.6 million, or 17.9%, decrease in service revenue associated
with  real-time  products.  Service  revenue  associated with real-time products
continued to decline primarily due to the expiration of maintenance contracts as
legacy  machines  were  removed  from  service  and,  to  a  lesser extent, from
customers  purchasing  our  new products that produce significantly less service
revenue.  We  expect  this  trend of declining service for real-time products to
continue into the foreseeable future.  The decrease in real-time related service
revenues  was  partially  offset by a $0.1 million, or 4.3%, increase in service
revenue  related  to  on-demand products, as the on-demand business continues to
recognize  maintenance, installation, and training revenue on our expanding base
of  on-demand  market  deployments.  As  the  warranty agreements that typically
accompany  the initial sale and installation of our on-demand systems expire, we
expect  to  sell  new  maintenance  agreements.

     Product  Gross  Margin. Product gross margin was $5.6 million for the three
months  ended  September 30, 2005, an increase of approximately $0.7 million, or
13.3%,  from $4.9 million for the three months ended September 30, 2004. Product
gross  margin as a percentage of product sales increased to 50.9% in the quarter
ended September 30, 2005 from 42.6% in the quarter ended September 30, 2004. The
increase in product margins is primarily due to a more favorable mix of software
and hardware products within the domestic market in the current year and a prior
year  incentive  discount  provided to one of our North American cable customers
who  upgraded  its  older  systems  to  our  fourth  generation  architecture.

     Service  Gross  Margin.  The gross margin on service revenue increased $0.3
million,  or  13.5%,  to  $2.5 million, or 47.9% of service revenue in the three
months  ended  September 30, 2005 from $2.2 million, or 38.6% of service revenue
in  the  three  months  ended September 30, 2004. Increasing service margins are
primarily  due to cost savings generated by our cost reduction initiative during
the  prior  fiscal  year.  Service  cost  of sales decreased $0.8 million due to
non-recurring  prior  year  severance costs of $0.2 million and lower headcount.
Severance  expense  recorded in the first quarter of fiscal 2005 resulted from a
reduction  in  service  personnel  as  we scaled down the infrastructure that is
necessary  to  fulfill  declining  real-time  product  related  contractual
obligations.  The decline in contractual obligations results from the expiration
of  maintenance  contracts  as  legacy  machines  are  removed  from service and
replaced with machines that are simpler to maintain.

      Sales and Marketing.  Sales and marketing expenses decreased approximately
$0.4  million,  or  7.8% to $4.1 million in the three months ended September 30,
2005  from  $4.5  million  in  the  three months ended September 30, 2004.  This
decrease is primarily due to a $0.3 million reduction in severance and salaries,
wages and benefits resulting from the cost savings initiative implemented during
the  first  quarter  of  the  prior  fiscal  year.

     Research  and Development. Research and development expenses decreased $0.8
million,  or  16.3% to $4.3 million in the three months ended September 30, 2005
from $5.2 million in the three months ended September 30, 2004. During the three
months  ended  September  30,  2005,  we  spent $0.6 million less on development
subcontractors  and  engineers  because  they  were  no longer necessary to meet
software  development  requirements  for  customers'  business  management
functionality,  resource management and client system monitoring. In addition to
the  decreasing  personnel  costs,  we also spent $0.1 million less in severance
costs  as compared to the first quarter of the prior fiscal year. We expect that
software  development costs will continue to stabilize and flatten over the next
few  years,  as  we  reduce  our  number  of  software platforms and improve the
stability  of  our  software  in  the  field.

     General  and  Administrative.  General and administrative expenses remained
flat  at  $2.5  million during each of the three months ended September 30, 2005
and  2004.  During  the  three  months  ended  September  30,  2005,  accounting
services,  primarily  attributable to the additional internal and external audit
work  required  for compliance with the Sarbanes-Oxley Act of 2002, increased by
$0.2  million,  as  compared  to  the  three  months  ended  September 30, 2004.
Furthermore,  share-based  compensation  expense resulting from adoption of SFAS
123(R)  increased  by  $0.1  million during the three months ended September 30,
2005,  as  compared  to  the  same  period  of the prior year.  Offsetting these
increasing  costs,  salaries  wages  and  benefits decreased by $0.3 million and
severance  expense  decreased  by  $0.1  million  during  the three months ended
September  30,  2005,  primarily  due  to the cost savings initiative during the
first  quarter  of  the  prior  year.


                                       17
<PAGE>
     Other  income.  During  the  three  months  ended  September  30,  2005, we
received  a  $0.7 million refund from the Australian Tax Authority.  This refund
related  to  previous withholding tax payments, over many years, on intercompany
charges  with  our  Australian  subsidiary.  Expense  associated  with  previous
payments  was  originally  recorded  to  "other expense" within our Consolidated
Statement  of  Operations;  therefore,  we  have  recorded  the refund to "other
income"  within  our  Consolidated  Statement  of  Operations.

     Provision  for  Income  Taxes.  We  recorded  income  tax  expense  for our
domestic  and foreign subsidiaries of $47,000 in the quarter ended September 30,
2005,  compared  to $54,000 during the quarter ended September 30, 2004.  Income
tax  expense  during  both periods is primarily attributable to income earned in
foreign  locations  that  cannot  be offset by net operating loss carryforwards.

     Net  Loss.  The  net loss for the three months ended September 30, 2005 was
$2.2 million or $0.03 per basic and diluted share compared to a net loss for the
three  months  ended  September  30, 2004 of $5.0 million or $0.08 per basic and
diluted  share.

LIQUIDITY AND CAPITAL RESOURCES

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

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

     -    the  rate  of growth, if any, of deployment of our real-time operating
          systems  and  tools;

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

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

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

     -    our ability to raise additional capital, if necessary;

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

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

     -    timing  of  product  shipments  which  occur primarily during the last
          month  of  the  quarter;

     -    the  percentage  of sales derived from outside the United States where
          there  are generally longer accounts receivable collection cycles; and

     -    the  number  of  countries  in  which  we  operate,  which may require
          maintenance  of  minimum  cash  levels in each country and, in certain
          cases,  may  restrict  the  repatriation of cash, such as cash held on
          deposit  to  secure  office  leases.


Uses  and  sources  of  cash

     We  used  $2.0  million  of cash from operating activities during the three
months  ended  September  30, 2005 compared to using $8.7 million of cash during
the same period of the prior year. The use of cash from operations was primarily
due  to operating losses and changes in prepaid expenses in the current quarter.
Prior  period  cash  usage  resulted  from  both operating losses and changes in
working  capital.

     We  invested $0.2 million in property, plant and equipment during the three
months ended September 30, 2005 compared to $0.6 million during the three months
ended  September  30,  2004.  Capital  additions  during  each  of these periods
related  primarily  to  product development and testing equipment.  We expect to
continue at a slightly higher level of capital additions during the remainder of
this  fiscal  year.

     During  the  quarter ended December 31, 2004, we executed a Loan and Credit
Agreement with Silicon Valley Bank. The Credit Agreement provides for a two year
$10  million  revolving  credit  line  and  a  three  year  $3


                                       18
<PAGE>
million  term loan.  As of September 30, 2005, we had no amounts drawn under the
Revolver  and had drawn down the entire $3.0 million, of which $694,000 has been
repaid,  under  the  Term  Loan.  Interest  on all outstanding amounts under the
Revolver  would  be  payable  monthly  at the prime rate (6.75% at September 30,
2005)  plus  3.25%  per annum, and interest on all outstanding amounts under the
Term  Loan  is  payable  monthly  at a rate of 8.0% per annum.  The Term Loan is
repayable in 36 equal monthly principal and interest installments of $94,000 and
the  outstanding  principal  of  the Revolver would be due on December 23, 2006,
unless the Revolver was terminated earlier in accordance with its terms.

     In  addition,  the  Credit  Agreement contains certain financial covenants,
including  required  financial  ratios  and  a  minimum  tangible net worth, and
customary  restrictive covenants concerning our operations.  As of September 30,
2005,  we  were  in  compliance  with  these  covenants.  Based on the borrowing
formula  and our financial position as of September 30, 2005, $4.1 million would
have  been  available  to  us  under  the  Revolver.

     At  September  30, 2005, we had working capital of $21.4 million and had no
material  commitments  for  capital  expenditures compared to working capital of
$22.9  million at June 30, 2005.  We believe that existing cash balances will be
sufficient  to  meet  our  anticipated  working  capital and capital expenditure
requirements  for  the  next 12 months; however, until our revenue increases and
stabilizes,  it  is  likely  that  we  will  continue to use cash from operating
activities.  As  part  of  our  cost reduction initiative implemented during the
prior fiscal year, we have reduced our breakeven point.  However, if revenues do
not  reach  these  breakeven  levels,  we  will  continue  to use cash.  If this
situation  continues,  we may need to raise additional funds through an offering
of  stock  or  debt,  in addition to our Credit Agreement.  We cannot be certain
that  we  will  be able to obtain additional financing on favorable terms, if at
all.

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

     The  following table summarizes our significant contractual obligations and
commitments,  by  fiscal  year,  as  of  September  30,  2005:

<TABLE>
<CAPTION>
                                                            PAYMENTS DUE BY FISCAL YEAR
                                         ---------------------------------------------------------------
                                                              (DOLLARS IN THOUSANDS)

CONTRACTUAL OBLIGATIONS                     TOTAL        2006       2007-2008    2009-2010   THEREAFTER
----------------------------------------------------  -----------  -----------  -----------  -----------
<S>                                      <C>          <C>          <C>          <C>          <C>
Operating leases                         $     2,481  $     1,094  $     1,294  $        93  $         -
Term note obligation                           2,306          723        1,583            -            -
Interest payments related to term note           225          121          104            -            -
Pension plan                                   2,044          119          393          438        1,094
Non-binding purchase commitment (a)              425          425            -            -            -
                                         -----------  -----------  -----------  -----------  -----------
TOTAL                                    $     7,481  $     2,482  $     3,374  $       531  $     1,094
                                         ===========  ===========  ===========  ===========  ===========
</TABLE>

     (a)  This  is  a  purchase commitment with a supplier for Concurrent to pay
          for  nonrecurring customization costs. If Concurrent does not purchase
          a  specified  number of products from the supplier, then Concurrent is
          not  obligated  to  pay  the  entire  amount.


     CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Certain  statements  made  or incorporated by reference in this release may
constitute  "forward-looking  statements"  within  the  meaning  of  the federal
securities  laws.  When  used  or incorporated by reference in this release, the
words  "believes,"  "expects,"  "estimates,"  "anticipates,"  and  similar
expressions,  are  intended  to  identify forward-looking statements. Statements
regarding  future events and developments, our future performance, market share,
and  new  market growth, as well as our expectations, beliefs, plans, estimates,
or projections relating to the future, are forward-looking statements within the
meaning  of  these  laws.  Examples  of  our  forward-looking statements in this
quarterly  report  include,  but  are  not  limited  to, our pricing trends, our
expected  cash  position,  our  expectations of market share and growth, and our
international  opportunities  with  Alcatel, and our software development costs.
All  forward-looking  statements  are subject to certain risks and uncertainties
that  could  cause  actual events to differ materially from those projected. The
risks  and  uncertainties


                                       19
<PAGE>
which  could  affect  our  financial condition or results of operations include,
without limitation: our ability to keep our customers satisfied; availability of
video-on-demand  content; delays or cancellations of customer orders; changes in
product  demand;  economic conditions; various inventory risks due to changes in
market  conditions;  uncertainties  relating to the development and ownership of
intellectual  property; uncertainties relating to our ability and the ability of
other  companies  to enforce their intellectual property rights; the pricing and
availability  of  equipment, materials and inventories; the concentration of our
customers;  failure  to  effectively  manage  growth;  delays  in  testing  and
introductions  of  new  products;  rapid  technology  changes;  system errors or
failures;  reliance  on  a limited number of suppliers and failure of components
provided  by  those  suppliers;  uncertainties  associated  with  international
business  activities,  including foreign regulations, trade controls, taxes, and
currency  fluctuations;  the  highly competitive environment in which we operate
and  predatory  pricing  pressures; failure to effectively service the installed
base;  the  entry  of  new  competitors  into  our  markets;  the success of new
on-demand  and  real-time  products;  financing  for  working capital needs; the
availability  of  Linux software in light of issues raised by SCO Group; capital
spending  patterns  by  a limited customer base; customer obligations that could
impact  revenue  recognition;  interruptions in operations due to severe weather
interrupting  us,  our  suppliers,  or  our  customers;  and  our  ability  to
successfully  integrate  Everstream  into  our  business.

     Other  important  risk  factors  are discussed in our Annual Report on Form
10-K  for  the  fiscal  year  ended  June  30,  2005.

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

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We  are  exposed  to market risk from changes in interest rates and foreign
currency  exchange rates.  We are exposed to the impact of interest rate changes
on  our  short-term  cash  investments,  which  are  backed  by  U.S. government
obligations,  and  other investments in respect of institutions with the highest
credit  ratings,  all  of  which have maturities of three months or less.  These
short-term  investments  carry  a degree of interest rate risk.  We believe that
the  impact of a 10% increase or decline in interest rates would not be material
to our investment income.  We are also exposed to fluctuations in interest rates
as  we  seek debt to sustain our operations.  At September 30, 2005, 100% of our
debt  was  in  fixed-rate  instruments,  as  our  variable rate revolving credit
facility  was unfunded.  We consider the fair value of all financial instruments
not  to  be  materially  different  from  their  carrying  value at quarter end.

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

ITEM 4.   CONTROLS AND PROCEDURES

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

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


                                       20
<PAGE>
PART II   OTHER  INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     From  time  to  time,  we  may be involved in litigation relating to claims
arising  out  of our ordinary course of business.  We are not presently involved
in  any  material  litigation.  Other  matters pending are disclosed in our Form
10-K  for  the  year  ended  June  30,  2005  and  in  Note  12 to the Condensed
Consolidated Financial Statements for the three months ended September 30, 2005.

ITEM 6.   EXHIBITS

<TABLE>
<CAPTION>
<S>     <C>

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

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

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

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

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

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

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

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

10.1    --Agreement and Plan of Merger, dated August 19, 2005, by and among Concurrent Computer
        Corporation,  Stream  Acquisition,  Inc., Everstream Holdings, Inc. and certain selling stockholders
        Of  Everstream  Holdings,  Inc.

10.2    --First  Amendment  to  Agreement  and  Plan  of  Merger,  dated  August  26,  2005,  by  and  among
        Concurrent  Computer  Corporation,  Stream  Acquisition,  Inc.,  Everstream  Holdings,  Inc.  and
        Certain  selling  stockholders  of  Everstream  Holdings,  Inc.

11.1*   --Statement  Regarding  Computation  of  Per  Share  Earnings.

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

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

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

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

        *  Data required by Statement of Financial Accounting Standards No. 128, "Earnings per Share,"
        is  provided  in the Notes to  the condensed consolidated financial statements in this report.
        **  Filed  herewith.
</TABLE>


                                       21
<PAGE>
                                   SIGNATURES


     Pursuant  to  the  requirements 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.


Date: November 7, 2005              CONCURRENT COMPUTER CORPORATION




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


                                       22
<PAGE>
<TABLE>
<CAPTION>
                                                EXHIBIT INDEX
                                                -------------

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

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

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

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

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

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

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

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

10.1    --Agreement and Plan of Merger, dated August 19, 2005, by and among Concurrent Computer
        Corporation,  Stream  Acquisition,  Inc., Everstream Holdings, Inc. and certain selling stockholders
        Of  Everstream  Holdings,  Inc.

10.2    --First  Amendment  to  Agreement  and  Plan  of  Merger,  dated  August  26,  2005,  by  and  among
        Concurrent  Computer  Corporation,  Stream  Acquisition,  Inc.,  Everstream  Holdings,  Inc.  and
        Certain  selling  stockholders  of  Everstream  Holdings,  Inc.

11.1*   --Statement  Regarding  Computation  of  Per  Share  Earnings.

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

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

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

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

        *  Data  required  by  Statement  of  Financial  Accounting Standards No. 128, "Earnings per Share,"
        is  provided  in  the  Notes  to  the  condensed  consolidated  financial statements in this report.
        **  Filed  herewith.
</TABLE>


                                       23