---

Securities and Exchange Commission Washington, DC 20549

REPORT ON 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 January 31, 2003                                    
|                                                                                   
|o                                                                                   | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|                                                                                    |                                                                                         
|For the transition period from _____________ to _______________                    
|                                                                                   
|Commission file number 0-21053                                                     
|                                                                                   
|PROCOM TECHNOLOGY, INC.                                                            
|(Exact name of registrant as specified in its charter)                             
|                                                                                   
|California                                                                          |                                                                                         
|(State or other jurisdiction of incorporation or organization)                      |                                                                                         
|                                                                                    |                                                                                         
|58 Discovery, Irvine California                                                     |                                                                                         
|(Address of principal executive office)                                             |                                                                                         
|                                                                                    |                                                                                         
|(949) 852-1000                                                                     
|(Registrants telephone number, including area code)                               
|                                                                                    |                                                                                         
|(Former name, former address and former fiscal year, if changed since last report.)
|                                                                                    |                                                                                         

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 o
|----- | ----

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

|Yes o | No x
|----- | ----

The number of shares of Common Stock, $.01 par value, outstanding on March 17, 2003 was 16,143,310.

---



---

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

|                                 |                                                                                                                                       | PAGE
|-------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------- | ----
|                                 |                                                                                                                                       |     
|PART 1 - - FINANCIAL INFORMATION |                                                                                                                                      
|                                 |                                                                                                                                      
|Item 1.                          | Condensed Consolidated Financial Statements (Unaudited)                                                                               |     
|                                 | Condensed Consolidated Balance Sheets as of January 31, 2003 and July 31, 2002                                                        | 2   
|                                 | Condensed Consolidated Statements of Operations for the three and six months ended January 31, 2003 and 2002                          | 3   
|                                 | Condensed Consolidated Statements of Shareholders Equity  and Comprehensive Income (Loss)  for the six months ended January 31, 2003 | 4   
|                                 | Condensed Consolidated Statements of Cash Flows for the six months ended January 31, 2003 and 2002                                    | 5   
|                                 | Notes to Condensed Consolidated Financial Statements                                                                                  | 6   
|Item 2.                          | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                 | 11  
|Item 3.                          | Quantitative and Qualitative Disclosures About Market Risk                                                                            | 23  
|Item 4.                          | Disclosure Controls and Procedures                                                                                                    | 23  
|                                 |                                                                                                                                       |     
|PART II - - OTHER INFORMATION    |                                                                                                                                      
|                                 |                                                                                                                                      
|Item 1.                          | Legal Proceedings                                                                                                                     | 24  
|Item 4.                          | Submission of Matters to a Vote of Security Holders                                                                                   | 25  
|Item 5.                          | Other Information                                                                                                                     | 25  
|Item 6.                          | Exhibits and Reports on Form 8-K                                                                                                      | 25  
|                                 |                                                                                                                                       |     
|SIGNATURES                       |                                                                                                                                      
|                                 |                                                                                                                                       |     

1



---

PART I FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

|                                     |                                                                                                                                                               | JANUARY 31, 2003     |   | JULY 31, 2002 |           
|------------------------------------ | ------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------- | - | ------------- | ----------
|                                     |                                                                                                                                                               |                      |   |               |           
|ASSETS                               |                                                                                                                                                               |                      |   |               |           
|Current assets:                      |                                                                                                                                                               |                      |   |               |           
|                                     | Cash and cash equivalents                                                                                                                                     |                      | $ | 9,511,000     |           
|                                     | Restricted cash                                                                                                                                               |                      |   | 500,000       |           
|                                     | Accounts receivable, less allowances for doubtful accounts and sales returns of $3,246,000 and
$8,090,000 at January 31, 2003 and July 31, 2002, respectively |                      |   | 2,492,000     |           
|                                     | Inventories                                                                                                                                                   |                      |   | 5,757,000     |           
|                                     | Income taxes receivable                                                                                                                                       |                      |   | 256,000       |           
|                                     | Prepaid expenses                                                                                                                                              |                      |   | 495,000       |           
|                                     | Other current assets                                                                                                                                          |                      |   | 375,000       |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     |                                                                                                                                                               | Total current assets |   |               | 19,386,000
|                                     | Property and equipment, net                                                                                                                                   |                      |   | 15,898,000    |           
|                                     | Other assets                                                                                                                                                  |                      |   | 35,000        |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     | Total assets                                                                                                                                                  |                      | $ | 35,319,000    |           
|                                     |                                                                                                                                                               |                      |   |               |           
|LIABILITIES AND SHAREHOLDERS EQUITY |                                                                                                                                                               |                      |   |               |           
|Current liabilities:                 |                                                                                                                                                               |                      |   |               |           
|                                     | Lines of credit                                                                                                                                               |                      | $ |              |           
|                                     | Flooring line obligation                                                                                                                                      |                      |   | 430,000       |           
|                                     | Current portion of long-term debt                                                                                                                             |                      |   | 172,000       |           
|                                     | Accounts payable                                                                                                                                              |                      |   | 2,876,000     |           
|                                     | Accrued compensation                                                                                                                                          |                      |   | 491,000       |           
|                                     | Current portion of payable to related parties                                                                                                                 |                      |   | 747,000       |           
|                                     | Accrued expenses and other current liabilities                                                                                                                |                      |   | 2,912,000     |           
|                                     | Deferred service revenues                                                                                                                                     |                      |   | 881,000       |           
|                                     | Income taxes payable                                                                                                                                          |                      |   | 76,000        |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     | Total current liabilities                                                                                                                                     |                      |   | 8,585,000     |           
|                                     | Long-term debt, net of current portion                                                                                                                        |                      |   | 8,391,000     |           
|                                     | Payable to related parties, net of current portion                                                                                                            |                      |   | 883,000       |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     | Total liabilities                                                                                                                                             |                      |   | 17,859,000    |           
|Commitments and contingencies        |                                                                                                                                                               |                      |   |               |           
|Shareholders equity:                |                                                                                                                                                               |                      |   |               |           
|                                     | Preferred stock, no par value; 10,000,000 shares authorized, no shares issued and outstanding                                                                 |                      |   |             |           
|                                     | Common stock, $.01 par value; 65,000,000 shares authorized, 16,143,310 and 16,084,708 shares issued
and outstanding, respectively                             |                      |   | 162,000       |           
|                                     | Additional paid-in capital                                                                                                                                    |                      |   | 58,710,000    |           
|                                     | Accumulated deficit                                                                                                                                           |                      |   | (41,159,000   | )         
|                                     | Accumulated other comprehensive income (loss)                                                                                                                 |                      |   | (253,000      | )         
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     | Total shareholders equity                                                                                                                                    |                      |   | 17,460,000    |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     | Total liabilities and shareholders equity                                                                                                                    |                      | $ | 35,319,000    |           
|                                     |                                                                                                                                                               |                      |   |               |           
|                                     |                                                                                                                                                               |                      |   |               |           

See accompanying notes to condensed consolidated financial statements.

2



---

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

|                                          |                          | THREE MONTHS ENDED |           | SIX MONTHS ENDED |  
|----------------------------------------- | ------------------------ | ------------------ | --------- | ---------------- | -
|                                          |                          |                    |           |                  |  
|                                          |                          | JANUARY 31, 2003   |           | JANUARY 31, 2002 |  
|                                          |                          |                    |           |                  |  
|Net sales                                 |                          | $                  | 3,895,000 |                  | $
|Cost of sales                             |                          |                    | 2,507,000 |                  |  
|                                          |                          |                    |           |                  |  
|                                          | Gross profit             |                    |           | 1,388,000        |  
|Selling, general and administrative       |                          |                    | 3,055,000 |                  |  
|Research and development                  |                          |                    | 1,069,000 |                  |  
|                                          |                          |                    |           |                  |  
|Total operating expenses                  |                          |                    | 4,124,000 |                  |  
|                                          |                          |                    |           |                  |  
|                                          | Operating loss           |                    |           | (2,736,000       | )
|Interest income                           |                          |                    | 36,000    |                  |  
|Interest expense                          |                          |                    | (240,000  | )                |  
|                                          |                          |                    |           |                  |  
|                                          | Loss before income taxes |                    |           | (2,940,000       | )
|Provision for income taxes                |                          |                    |          |                  |  
|                                          |                          |                    |           |                  |  
|                                          | Net loss                 |                    | $         | (2,940,000       | )
|                                          |                          |                    |           |                  |  
|Net loss per common share:                |                          |                    |           |                  |  
|                                          | Basic and diluted        |                    | $         | (0.18            | )
|                                          |                          |                    |           |                  |  
|Weighted average number of common shares: |                          |                    |           |                  |  
|                                          | Basic and diluted        |                    |           | 16,104,000       |  
|                                          |                          |                    |           |                  |  

See accompanying notes to condensed consolidated financial statements.

3



---

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY AND COMPREHENSIVE LOSS (UNAUDITED)

|                                                                                                                 |                    | COMMON STOCK |            | ADDITIONAL PAID-IN CAPITAL |   | ACCUMULATED DEFICIT |  | ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) |            | TOTAL |  
|---------------------------------------------------------------------------------------------------------------- | ------------------ | ------------ | ---------- | -------------------------- | - | ------------------- |  | --------------------------------------------- | ---------- | ----- | -
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                              
|                                                                                                                 |                    | SHARES       |            | AMOUNT                     |   |                     |  |                                               |           
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                               |            |       |  
|BALANCE AT JULY 31, 2002                                                                                         |                    |              | 16,084,708 |                            | $ | 161,000             |  | $                                             | 58,696,000 |       | $
|Comprehensive loss:                                                                                              |                    |              |            |                            |   |                     |  |                                               |            |       |  
|Net loss                                                                                                         |                    |              |           |                            |   |                    |  |                                               |           |       |  
|Foreign currency translation adjustment, net of a reclassification adjustment of $301,000 included in
operations |                    |              |           |                            |   |                    |  |                                               |           |       |  
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                               |            |       |  
|                                                                                                                 | Comprehensive loss |              |            |                            |   |                     |  |                                               |            |       |  
|Issuance of stock to employees                                                                                   |                    |              | 58,602     |                            |   | 1,000               |  |                                               | 14,000     |       |  
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                               |            |       |  
|BALANCE AT JANUARY 31, 2003                                                                                      |                    |              | 16,143,310 |                            | $ | 162,000             |  | $                                             | 58,710,000 |       | $
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                               |            |       |  
|                                                                                                                 |                    |              |            |                            |   |                     |  |                                               |            |       |  

See accompanying notes to condensed consolidated financial statements.

4



---

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

|                                                                            |                                                       | SIX  MONTHS ENDED JANUARY 31, |           
|--------------------------------------------------------------------------- | ----------------------------------------------------- | ----------------------------- | ----------
|                                                                            |                                                       |                               |           
|                                                                            |                                                       | 2003                          |           
|                                                                            |                                                       |                               |           
|CASH FLOWS FROM OPERATING ACTIVITIES:                                       |                                                       |                               |           
|Net loss                                                                    |                                                       | $                             | (5,456,000
|Adjustments to reconcile net loss to net cash used in operating activities: |                                                       |                               |           
|                                                                            | Depreciation and amortization                         |                               |           
|                                                                            | Provisions for bad debt and sales returns             |                               |           
|                                                                            | Amortization of debt issuance costs                   |                               |           
|                                                                            | Compensatory stock options                            |                               |           
|                                                                            | Changes in operating accounts:                        |                               |           
|                                                                            | Accounts receivable                                   |                               |           
|                                                                            | Inventories                                           |                               |           
|                                                                            | Income taxes receivable                               |                               |           
|                                                                            | Prepaid expenses                                      |                               |           
|                                                                            | Other current assets                                  |                               |           
|                                                                            | Other assets                                          |                               |           
|                                                                            | Accounts payable                                      |                               |           
|                                                                            | Accrued compensation                                  |                               |           
|                                                                            | Payable to related parties                            |                               |           
|                                                                            | Accrued expenses and other liabilities                |                               |           
|                                                                            | Deferred service revenues                             |                               |           
|                                                                            | Income taxes payable                                  |                               |           
|                                                                            |                                                       |                               |           
|                                                                            | Net cash used in operating activities                 |                               |           
|                                                                            |                                                       |                               |           
|CASH FLOWS FROM INVESTING ACTIVITIES:                                       |                                                       |                               |           
|                                                                            | Purchase of property and equipment                    |                               |           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                       |                                                       |                               |           
|                                                                            | Repayment of convertible debenture                    |                               |           
|                                                                            | Borrowings (repayments) of long-term debt             |                               |           
|                                                                            | Net borrowings on lines of credit                     |                               |           
|                                                                            | Flooring line obligation                              |                               |           
|                                                                            | Restricted cash deposits for flooring line obligation |                               |           
|                                                                            | Proceeds from exercise of stock options               |                               |           
|                                                                            | Common stock issuance costs                           |                               |           
|                                                                            | Issuance of common stock to employees                 |                               |           
|                                                                            |                                                       |                               |           
|                                                                            | Net cash used in financing activities                 |                               |           
|                                                                            | Effect of exchange rate changes                       |                               |           
|                                                                            |                                                       |                               |           
|                                                                            | Decrease in cash and cash equivalents                 |                               |           
|Cash and cash equivalents at beginning of period                            |                                                       |                               | 10,845,000
|                                                                            |                                                       |                               |           
|Cash and cash equivalents at end of period                                  |                                                       | $                             | 9,511,000 
|                                                                            |                                                       |                               |           
|Supplemental disclosures of cash flow information:                          |                                                       |                               |           
|CASH  PAID (RECEIVED) DURING THE  PERIOD:                                   |                                                       |                               |           
|                                                                            | Interest                                              |                               | $         
|                                                                            | Income taxes                                          |                               | $         
|Supplemental disclosure of noncash financing activities:                    |                                                       |                               |           
|                                                                            | Sale of swiss subsidiary                              |                               | $         
|                                                                            |                                                       |                               |           

See accompanying notes to condensed consolidated financial statements.

5



---

PROCOM TECHNOLOGY, INC. AND SUBSIDIARIESNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. General

The accompanying financial information is unaudited, but in the opinion of management, reflects all adjustments (which include only normal recurring adjustments)
necessary to present fairly the financial position of Procom Technology, Inc. and its consolidated subsidiaries (the Company) as of the dates indicated and the results of operations and cash flows for the periods then ended. 
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and
regulations of the Securities and Exchange Commission. Certain amounts from prior periods have been reclassified to conform to current period presentation. While the Company believes that the disclosures are adequate to make the information
presented not misleading, the financial information should be read in conjunction with the audited financial statements and notes thereto included in the Companys Annual Report on Form 10-K for fiscal 2002. Results for the interim periods
presented are not necessarily indicative of the results for the entire year.

The consolidated financial statements include the financial
statements of Procom Technology, Inc. and its wholly-owned subsidiaries.  All significant intercompany balances and transactions have been eliminated in consolidation.  As of November 1, 2002, the Company sold its Swiss subsidiary, Procom
Technology AG (see footnote 12).

2. Use of Estimates

The preparation of the
condensed consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent liabilities. On an on-going basis,
the Company evaluates its estimates, including those related to product returns, bad debts, inventories, and contingencies. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions.

3. Summary of Significant Accounting Policies

Revenue recognition and allowances

The
Companys NAS products include an operating system that is integral to the overall product and its functionality. The Company recognizes revenue for NAS products in accordance with Statement of Position (SOP) 97-2, Software
Revenue Recognition, as amended by SOP 98-9, Software Revenue Recognition with Respect to Certain Arrangements.  The Company recognizes revenue, net of estimated returns, for its NAS products when:

Persuasive Evidence of an Arrangement Exists. It is the Companys customary practice to have a purchase order prior to recognizing revenue on an
arrangement.

Delivery Has Occurred. The Companys product is physically delivered to its customers, generally with standard
transfer terms of FOB shipping point.  The core operating system software that the customer purchases is pre-installed and tested at the Companys facility prior to shipment and does not require significant production, modification, or
customization at the customers site; as such, the system is functional according to the Companys specifications at the time of shipment.

The Price Is Fixed or Determinable. Arrangements with extended payment terms are not considered to be fixed or determinable.  Revenue from such
arrangements is recognized as the fees become due and payable.

Collection Is Probable. Probability of collection is assessed on
a customer-by-customer basis. Customers are subjected to a credit review process that evaluates the customers financial position and ultimately their ability to pay. If it is determined from the outset of an arrangement that collection is not
probable based upon the review process, revenue is recognized when realized.

The Company recognizes revenue on multiple element
arrangements using the residual method.  Under the residual method, revenue is recognized when Company-specific objective evidence of fair value exists for all of the undelivered elements in the arrangement, but does not exist for one or more
of the delivered elements in the arrangement. At the outset of the arrangement with the customer, the Company defers revenue for the fair value of the undelivered elements such as consulting services and product support and upgrades, and recognizes
the revenue for the remainder of the arrangement fee attributable to the elements initially delivered when the basic criteria in SOP 97-2 have been met. Revenue from consulting services is recognized as the related services

6



---

are performed. Revenue from support and upgrade contracts is recognized ratably over the term of the support period of one to three years.

Revenue from sales of the Companys non NAS products is recognized in accordance with Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition in
Financial Statements. The revenue recognition criteria of SAB 101 are consistent with the NAS policies described above.

The
Companys product evaluation program enables a customer to receive NAS appliances on a trial basis and return the NAS appliances within a specified period, generally 30-60 days.  The period may be extended if the customer needs additional
time to evaluate the product within the customers particular operating environment.  Revenue is not recorded for evaluation units until the customer has purchased the products.

Valuation of accounts receivable

The Company maintains a separate allowance for doubtful accounts
for estimated losses resulting from the inability of its customers to make required payments. The Company analyzes accounts receivable and historical bad debts, customer concentrations, customer solvency, current economic and geographic trends, and
changes in customer payment terms and practices when evaluating the adequacy of the allowance for doubtful accounts. If the financial condition of the Companys customers deteriorates, resulting in an impairment of their ability to make
payments, additional allowances may be required.

Valuation of inventory

The Company writes down its inventory, including estimated excess and obsolete inventory, to the estimated net realizable value based upon assumptions about future
demand and market conditions. Although the Company strives to ensure the accuracy of its forecasts of future product demand, any significant unanticipated changes in demand or technological developments could have a significant impact on the value
of its inventory, and its reported results. If actual market conditions are less favorable than those projected, additional write-downs against earnings may be required.

Accounting
Standards Adopted

In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No. 141, Business
Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets. Under SFAS No. 141, all business combinations initiated after June 30, 2001 must be accounted for using the purchase method. Under SFAS No. 142, goodwill and
intangible assets with indefinite lives are no longer amortized but are reviewed annually for impairment (or more frequently if indicators of impairment arise). In fiscal 2002, the Company determined that all of its existing goodwill and other
intangible assets were impaired, and the Company recorded an impairment charge of approximately $2.4 million. Accordingly, upon adoption of SFAS No. 142 on August 1, 2002, the Company did not have any goodwill or other intangible assets, and
therefore, the adoption of the statement did not have an impact on the Companys financial statements.

In October 2001, the FASB
issued SFAS No. 144, Accounting for the Impairment or Disposal of Long- Lived Assets, which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. SFAS No. 144 supersedes SFAS No. 121,
Accounting for the Impairment of Long-Lived Assets and for Assets to Be Disposed Of. Adoption of SFAS No. 144 is required for the Companys fiscal year beginning August 1, 2002. The Company has adopted SFAS No. 144 in fiscal 2003
and its impact did not have a material impact on the Companys financial statements.

In June 2002, the FASB issued SFAS
No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS No. 146 addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force
(EITF) Issue 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity. The provisions of this Statement are effective for exit or disposal activities that are initiated after
December 31, 2002, with early application encouraged. The adoption of SFAS No. 146 did not have a material effect on the Companys consolidated financial statements.

In November 2002, the FASB issued Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of
Indebtedness to Others, an interpretation of FASB Statements No. 5, 57 and 107 and a rescission of FASB Interpretation No. 34. This Interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial
statements about its obligations under guarantees issued.  The Interpretation also clarifies that a guarantor is required to recognize, at inception of certain types of guarantees, a liability for the fair value of the obligation undertaken.
The initial recognition and measurement provisions of the Interpretation are applicable to guarantees issued or modified after December 31, 2002.  The adoption of this interpretation did not have a material impact on the Companys
consolidated financial statements.

7



---

4. Inventories

Inventories are summarized as
follows:

| |                 | January 31, 2003 |   | July 31, 2002 | 
| | --------------- | ---------------- | - | ------------- | 
| |                 |                  |   |               | 
| | Raw materials   |                  | $ | 2,171,000     | 
| | Work in process |                  |   | 1,207,000     | 
| | Finished goods  |                  |   | 2,379,000     | 
| |                 |                  |   |               | 
| | Total           |                  | $ | 5,757,000     | 
| |                 |                  |   |               | 
| |                 |                  |   |               | 

5. Net Loss Per Share

Basic net loss per share is
computed using the weighted average number of shares of common stock outstanding during the period. Diluted net loss per share is computed using the weighted average number of shares of common stock outstanding and potentially dilutive common shares
outstanding during the period. Potentially dilutive common shares consist of stock options and warrants. For the periods presented, basic and diluted net loss per share was based on the weighted average number of shares of common stock outstanding
during the period, as all potentially dilutive instruments were antidilutive. For the six months ended January 31, 2003 and 2002, approximately 1,437,000 and 2,148,000 shares respectively, would have been included in the computation of diluted
earnings per share if a net loss had not been incurred.

6. Comprehensive Loss

For the six months ended January 31, 2003 and 2002, the only difference between reported net loss and comprehensive loss was a net foreign currency translation
adjustment loss of $390,000, which included a reclassification adjustment of $301,000 included in operations resulting from the sale of the Companys Swiss subsidiary in the second quarter of fiscal 2003, and a gain of $25,000, respectively.

7. Business Segment Information

The Company operates in one industry
segment:  The design, manufacture and marketing of data storage devices. The Company has two major distinct product families: network attached storage products (NAS) and other data storage products (Legacy), which
includes disk drive storage upgrade systems, CD/DVD-ROM servers and arrays and tape backup products.  Net sales of NAS products represented 83% of the total product net sales for the three months ended January 31, 2003 and 2002, and 86% and 83%
of total product net sales for the six months ended January 31, 2003 and 2002, respectively.

International sales as a percentage of net
sales amounted to 48% and 54% for the three months ended January 31, 2003 and 2002, respectively, and 36% and 52% for the six months ended January 31, 2003 and 2002, respectively. Identifiable assets used in connection with the Companys
foreign operations were $3.4 million at January 31, 2003 and $3.1 million at July 31, 2002.

For the six months ended January 31, 2003,
one customer accounted for 15% of net sales and one customer accounted for 16% of net accounts receivable.  For the six months ended January 31, 2002, four customers accounted for 24% of net sales, while one customer accounted for 20% of net
accounts receivable.

8. Lines of Credit and Long-Term Debt

On October 10,
2000, the Company entered into a three-year working capital line of credit with The CIT Group/Business Credit (CIT).  The working capital line of credit provides for borrowings, on a revolving basis, for a period of three years, in
an amount based upon a specified percentage of the Companys eligible accounts receivable (approximately $0.6 million at January 31, 2003), up to a limit of $5.0 million. Amounts outstanding under the working capital line bear interest at the
lenders prime rate plus .25%. At January 31, 2003, no amounts were outstanding under the working capital line of credit. The line of credit accrues various monthly maintenance, minimum usage and early termination fees. The line of credit is
collateralized by certain assets of the Company. The line of credit requires certain financial and other covenants, including the maintenance of a minimum EBITDA requirement for rolling 12-month periods ending on each fiscal quarter. For the twelve
month period ended on January 31, 2003, the Company was not in compliance with the minimum EBITDA requirement. The lender has not waived the Companys non-compliance with this covenant for this period and the Company cannot borrow under the
line.

8



---

In November 2001, the Company borrowed $8.75 million under a financing arrangement secured by the Companys
corporate headquarters. The principal amount outstanding bears interest at prime plus 1.0% per annum, but not less than 7.0% per annum. Under certain conditions, the Company has the right to request that portions of the principal amount outstanding
under the note shall bear interest at a LIBOR based rate, but not less than 7.0%. As of January 31, 2003, the interest rate on the loan was 7.0%. Principal reduction payments of $14,400 plus accrued interest are due monthly with the remaining
principal balance and unpaid interest due at the maturity date of January 1, 2007. Up to an additional $1.0 million may be borrowed under this financing arrangement to cover leasing costs and tenant improvements on the vacant, unimproved space
within the corporate headquarters upon finding a qualified tenant. At January 31, 2003, the outstanding principal balance of the loan totaled $8.6 million. Under the terms of the loan agreement, the lender may immediately accelerate all amounts
disbursed under the loan agreement and terminate any further obligation of the lender to disburse additional amounts under the financing arrangement if there exists any event or condition that the lender in good faith believes impairs (or is
substantially likely to impair) the prospect of payment or performance by the Company of its obligations under the applicable loan documents.

The Company has a flooring line with IBM Credit, which at January 31, 2003 has committed to make $0.5 million in flooring inventory commitments available to the
Company (the flooring line commitment was reduced from $2.0 million at July 31, 2002). In November 2002, the Company, at the request of IBM Credit, established an irrevocable letter of credit totaling $0.5 million to collateralize purchases under
the flooring line. As of January 31, 2003 and July 31, 2002, the Company owed $430,000 and $251,000, respectively, under the flooring line. The flooring line is also collateralized by the specific inventory purchased pursuant to the flooring
commitments. CIT and IBM Credit have entered into an inter-creditor agreement which determines the level for priority for each lenders security interest. The flooring line requires the maintenance by the Company of a minimum net worth of $16.0
million. The Company was in compliance with the terms of the flooring line at January 31, 2003. The flooring line also requires the Company not to be in default of any covenants in the CIT agreement. IBM Credit has waived noncompliance with that
covenant at January 31, 2003.

The Companys foreign subsidiaries in Germany and Italy have lines of credit with banks in their
respective countries that are utilized primarily for overdraft and short-term cash needs. At January 31, 2003, there were no amounts outstanding under these lines.

9.  NASDAQ Delisting
Notice

In July 2002, the Company received a notice from NASDAQ stating that the Company did not, for a period of 30 consecutive
days, meet the $1 minimum bid price per share requirement for continued listing on the NASDAQ National Market. The Notice further stated that the Company had until October 21, 2002 to comply with the minimum bid price per share requirement for
continued listing. On October 18, 2002, the Company applied to transfer the listing of the Companys stock to the NASDAQ Small Cap Market. On March 3, 2003, the Companys transfer application to the Small Cap Market was approved by
NASDAQ.  The Company has retained the trading symbol PRCM.  Although the Company has not regained compliance with the minimum $1 bid price per share requirement, the Company meets certain core listing requirements
for the NASDAQ Small Cap Market, specifically, maintaining a minimum of $5.0 million in stockholders equity.  As a result, the Company has an additional 180 calendar days, or until July 17, 2003, to regain compliance with the minimum $1
bid price per share requirement.

Additionally, the Company had been informed by NASDAQ that it had until December 31, 2002 to
appoint a third independent director or face de-listing from NASDAQ.  Due to the resignation of one of its independent directors in September 2002, the Company had been seeking to appoint a third independent director.  In December 2002,
the Company appointed a third independent director to its board, thus regaining compliance with NASDAQ rules requiring it to have three independent directors on its board.

10. 
Liquidity and Capital Resources

For the six months ended January 31, 2003 and the fiscal year ended July 31, 2002, the Company
incurred net losses of $5.5 million and $24.4 million, respectively.  At January 31, 2003, the Company had working capital of $10.8 million and cash and cash equivalents of $10.0 million (including $0.5 million of restricted cash, see footnote
11). To reduce its cash used in operations, the Company put in place various cost containment initiatives, both domestically and internationally, during fiscal 2002 and 2003, including an additional reduction in headcount of approximately 41
employees in the first six months of fiscal 2003. The Companys plan to address its liquidity issues is to generate cash flow from operations by increasing sales and cutting costs. There can be no assurance that the Company will be able to
generate cash flows from operations, increase its sales or further reduce costs sufficiently to provide positive cash flows from operations. The Company is currently seeking alternative financing including the leasing, selling or refinancing of the
Companys headquarters.  There can be no assurance that the sale of the building will generate net proceeds in excess of the carrying value of the Companys headquarters. Net proceeds that are less than the carrying value of the
Companys headquarters would cause the Company to record a loss on the sale. Under the terms of the Companys long-term debt, the lender may immediately accelerate all amounts disbursed and terminate any further obligation of the lender to
disburse additional amounts under the financing arrangement if there exists any event or condition that the lender in good faith believes impairs (or is substantially likely to impair) the Companys ability to repay the obligations under the
financing arrangement. There can be no assurance that the lender will not accelerate the payment of all amounts disbursed under the arrangement. Additionally, there can be no assurance that the

9



---

Company would be able to lease, sell or refinance the headquarters building, if necessary, or otherwise obtain any additional financing, on favorable or any terms.

11.  Restricted Cash

In December 2002, the Company, at the request of IBM Credit,
established an irrevocable letter of credit totaling $0.5 million, restricted as to use, to collateralize purchases under the flooring line. Partial drawings and multiple drawings under this letter of credit are permissible after the termination
date but the availability of short-term credit is dependent upon the maintenance of this letter of credit. At January 31, 2003, $0.5 million of the cash balance is disclosed on the balance sheet as restricted cash.

12.  Sale of Subsidiary

The Company decided to discontinue sales and market activities in Switzerland
utilizing its subsidiary, Procom Technology AG and, effective November 1, 2002, the Company sold 100% of the outstanding capital stock in Procom Technology AG to Total Storage GmbH for $20,000.  No gain or loss was recorded on the sale as the
net book value of the assets sold and liabilities assumed, including the cumulative foreign currency adjustment of $301,000, approximated the selling price. The Company, however, may receive consideration based on the collection of receivables of up
to approximately $1.0 million, which will be recorded as a gain on sale when received.

The following assets and liabilities were included in
the sale:

| | Assets:                                                       |  |   |         | 
| | ------------------------------------------------------------- |  | - | ------- | 
| | Accounts receivable                                           |  | $ | 300,000 | 
| | Inventories                                                   |  |   | 289,000 | 
| | Other current assets                                          |  |   | 12,000  | 
| | Other assets                                                  |  |   | 10,000  | 
| |                                                               |  |   |         | 
| | Total assets                                                  |  |   | 611,000 | 
| | Liabilities:                                                  |  |   |         | 
| | Lines of Credit                                               |  |   | 95,000  | 
| | Accounts payable                                              |  |   | 41,000  | 
| | Accrued expenses and other liabilities                        |  |   | 174,000 | 
| |                                                               |  |   |         | 
| | Total liabilities                                             |  |   | 310,000 | 
| |                                                               |  |   |         | 
| | Net assets, excluding foreign currency translation adjustment |  | $ | 301,000 | 
| |                                                               |  |   |         | 

13.  Commitments and Contingencies

The Company is involved in routine litigation arising in the ordinary course of its business. Also, from time to time, the Company receives claims that it is
infringing third parties intellectual property rights. The Company was notified in fiscal 2001 that its products may infringe some of the intellectual property rights of Intel. Intel has offered the Company a non-exclusive license for patents
in the Intel portfolio. The Company has investigated the Intel claims, and has had negotiations with Intel. While the outcome of claim resolution or litigation cannot be predicted with certainty, the Company believes that none of the pending claims
or litigation will have a material adverse effect on the Companys financial position or results of operations.

In December 2000,
the Company acquired Scofima Software, S.r.l., an Italian company. One of the former shareholders of Scofima Software became the Managing Director of European Sales for the Company. The consideration issued in the transaction was 480,000 shares of
the Companys Common Stock and the Company agreed, as part of the acquisition, to register the shares for resale under the Securities Act of 1933. The shares of Common Stock issued in the transaction were registered for resale but the former
Scofima Software shareholders alleged, among other things, that delays in the registration of the shares caused them to incur substantial losses. On October 4, 2002, the Company entered into a settlement agreement with the former Scofima Software
shareholders under which these individuals released any and all claims against the Company arising from the transaction in return for a payment of $970,000, of which $560,000 was paid upon execution of the agreement and the remaining balance to be
paid through February 2003. The settlement was charged to expense in the fourth quarter of fiscal 2002. At January 31, 2003, the outstanding amount payable totaled $85,000 and is included in the payable to related parties on the balance sheet.

On September 20, 2002, a putative class action complaint styled Albert Ree v. Alex Aydin, Alex Razmjoo, and Procom Technology,
Inc. was filed in the United States District Court for the Southern District of New York, Case No.02 CV 7613. Two weeks later, on October 4, 2002, a putative class action complaint styled Gary Squires v Alex Aydin, Alex Razmjoo, and Procom
Technology, Inc. was also filed in the United States District Court for the Southern District of New York, Case No.02 CV 7952. The allegations of the two complaints are identical. Both actions are purportedly brought on behalf of all investors
who purchased the Companys common stock from December 9, 1999 to September 20, 2000. Both complaints have been filed with the District Court. The complaints allege violations of Section 10(b) and 20(a) and Rule 10b-5 of the Securities Exchange
Act of 1934. Specifically, plaintiffs allege that the Company violated federal securities laws by: (1) failing to fully and timely disclose purported problems with the Companys alliance with Hewlett-Packard along with the effect of
such problems on the Companys business prospects, and (2) overstating the Companys receivables during the class period. For relief, plaintiffs seek compensatory damages and/or rescission from the Company as well as an award of the costs
and disbursements of the suit. The Company believes that it has substantial and meritorious defenses to each of the claims and intends to vigorously defend the actions. However, there can be no assurance that the Company will prevail in defending
these actions. The Companys defense of these actions may result in the diversion of managements time and attention and cause the Company to incur potentially significant legal expenses. If the Company is unsuccessful in defending these
actions, the Company may be required to pay damages in an amount that would have a material adverse effect on the Companys results of operations and financial condition.

14.  Product
Warranties

The Company generally warrants its products against certain manufacturing and other defects. These product warranties are
provided for specific periods of time and/or usage of the product depending on the nature of the product, the geographic location of its sale and other factors. As of January 31, 2003 and July 31, 2002, the Company has accrued $210,000 and $210,000,
respectively, for estimated product warranty claims. The accrued product warranty costs are based primarily on historical experience of actual

10



---

warranty claims as well as current information on repair costs.  Warranty claims expense for the three and six months ended January 31, 2003 was $35,000 and $40,000,
respectively.

The following table provides the changes in the Companys product warranties:

| | Accrual at July 31, 2002                                    |  | $ | 210,000 |  
| | ----------------------------------------------------------- |  | - | ------- | -
| | Liabilities accrued for warranties issued during the period |  |   | 40,000  |  
| | Warranty charges incurred during the period                 |  |   | (40,000 | )
| | Accrual at January  31, 2003                                |  | $ | 210,000 |  
| |                                                             |  |   |         |  

Employment Agreements

In May 2002, the employment for three executives of the Company was terminated. Pursuant to agreements executed between the Company and the executives, one of the
executives will receive monthly payments of $18,750 for 36 months following termination, one will receive monthly payments of $18,750 for 30 months following termination, and the third will receive monthly payments of $18,750 for 30 months following
termination and monthly payments of $37,500 for six months after the last such $18,750 monthly payment.  Each former executive will be entitled to participate in the Companys employee benefit, health and other insurance plans for the 36
months following their termination.  In fiscal 2002, the Company accrued approximately $1.9 million for the present value of the remaining unpaid severance and employee benefits. As of January 31, 2003, the remaining balance is $1.5 million and
is included in payable to related parties in the condensed consolidated balance sheet.

Item 2.  Managements Discussion and Analysis of Financial Condition and Results of Operations

We develop, manufacture and market NAS appliances which consist of our Data FORCE and Net FORCE product lines and other storage devices for a wide range of computer
networks and operating systems. In addition, we sell disk drive storage upgrade systems, CD/DVD-ROM servers and arrays and tape backup products, which we refer to collectively as our Legacy products. Over the last five years, we have significantly
increased our focus on the development and sale of NAS appliances. We continue to develop more advanced NAS appliances and expect this business to be our principal business in the future.

Critical Accounting Policies

Our discussion and analysis of financial condition and results of operations
is based upon our Condensed Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules and regulations of the Securities and Exchange
Commission. The preparation of these Consolidated Financial Statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, and related disclosure of contingent assets and
liabilities.  We evaluate, on an ongoing basis, our estimates and judgments, including those related to sales returns, bad debts, excess inventory, income taxes, and contingencies.  We base our estimates on historical experience and
assumptions that we believe to be reasonable under the circumstances. Actual results may differ from these estimates.

We believe the
accounting policies described below, among others, are the ones that most frequently require us to make estimates and judgments, and therefore are critical to the understanding of our results of operations:

| |  | revenue recognition and allowances;  
| | - | -------------------------------------
| |   |                                      
| |  | valuation of accounts receivable; and
| |   |                                      
| |  | valuation of inventory.              

Revenue recognition and allowances

Our NAS products include an operating system that is integral to the overall product and its functionality. We recognize revenue for our NAS products in accordance
with Statement of Position (SOP) 97-2, Software Revenue Recognition, as amended by SOP 98-9, Software Revenue Recognition with Respect to Certain Arrangements.  We recognize revenue for our NAS products, net
of estimated returns, when:

11



---

Persuasive Evidence of an Arrangement Exists. It is our customary practice to have a purchase order prior to
recognizing revenue on an arrangement.

Delivery Has Occurred. Our product is physically delivered to our customers, generally
with standard transfer terms of FOB shipping point.  The core operating system software that the customer purchases is pre-installed and tested at our facility prior to shipment and does not require significant production, modification, or
customization at the customers site; as such, the system is functional according to our specifications at the time of shipment.

The
Price Is Fixed or Determinable. Arrangements with extended payment terms are not considered to be fixed or determinable.  Revenue from such arrangements is recognized as the fees become due and payable.

Collection Is Probable. Probability of collection is assessed on a customer-by-customer basis. Customers are subjected to a credit review process that
evaluates the customers financial position and ultimately their ability to pay. If it is determined from the outset of an arrangement that collection is not probable based upon our review process, revenue is recognized when realized.

We recognize revenue on multiple element arrangements using the residual method.  Under the residual method, revenue is recognized
when Company-specific objective evidence of fair value exists for all of the undelivered elements in the arrangement, but does not exist for one or more of the delivered elements in the arrangement. At the outset of the arrangement with the
customer, we defer revenue for the fair value of the undelivered elements such as consulting services and product support and upgrades, and recognize the revenue for the remainder of the arrangement fee attributable to the elements initially
delivered when the basic criteria in SOP 97-2 have been met. Revenue from consulting services is recognized as the related services are performed. Revenue from support and upgrade contracts is recognized ratably over the term of the support period
of one to three years.

Revenue from sales of our non NAS products is recognized in accordance with Staff Accounting Bulletin (SAB) No.
101, Revenue Recognition in Financial Statements.  The revenue recognition criteria of SAB 101 are consistent with the NAS policies described above.

We record reductions to revenue for estimated sales returns at the time of shipment. Some of our agreements with distributors allow limited product return, stock
balancing and price protection privileges.  We maintain reserves, adjusted at each reporting period, to estimate anticipated returns, including stock balancing and price protection claims, relating to each reporting period.  The reserves
are based on historical rates of sales and returns, including stock balancing and price protection claims, and the level of our product held by our distribution customers in their inventory.  If we were to experience a significant unexpected
increase in product sales returns, our sales return allowance may not be adequate and incremental sales reserves would be required. To the extent management cannot make reliable estimates of future product returns, revenue will be deferred until it
is actually realized.

Our product evaluation program enables the customer to receive NAS appliances on a trial basis and return the NAS
appliances within a specified period, generally 30-60 days.  The period may be extended if the customer needs additional time to evaluate the product within the customers particular operating environment.  The value of evaluation
units at customer sites at a financial reporting date is included in inventory as finished goods.  At January 31, 2003 and July 31, 2002, inventory related to evaluation units was $0.3 million and $1.0 million, net of valuation allowances
respectively.  Revenue is not recorded for evaluation units until the customer has purchased the products.

Valuation of accounts receivable

We also maintain a separate allowance for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. We analyze
accounts receivable and historical bad debts, customer concentrations, customer solvency, current economic and geographic trends, and changes in customer payment terms and practices when evaluating the adequacy of the allowance for doubtful
accounts. If the financial condition of our customers deteriorates, resulting in an impairment of their ability to make payments, additional allowances may be required.

Valuation of inventory

We write-down our inventory, including our estimated excess and obsolete inventory, to the estimated net realizable value based
upon assumptions about future demand and market conditions. Although we strive to ensure the accuracy of our forecasts of future product demand, any significant unanticipated changes in demand or technological developments could have a significant
impact on the value of our inventory and commitments, and our reported results. If actual market conditions are less favorable than those projected, additional write-downs and other charges against earnings may be required.

12



---

New Accounting Standards

In December 2002, the FASB
issued SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure, an amendment of FASB Statement No. 123. This Statement amends FASB Statement No. 123, Accounting for Stock-Based
Compensation, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of Statement
No. 123 to require prominent disclosures in both annual and interim financial statements. Certain of the disclosure modifications are required for fiscal years ending after December 15, 2002 and interim periods beginning after December 31,
2002.  The Company is currently evaluating the potential impact of adopting this statement.

In January 2003, the FASB issued
Interpretation No. 46, Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. This Interpretation addresses the consolidation by business enterprises of variable interest entities as defined in the Interpretation. The
Interpretation applies immediately to variable interests in variable interest entities created after January 31, 2003, and to variable interests in variable interest entities obtained after January 31, 2003.  The application of this
Interpretation is not expected to have a material effect on the Companys consolidated financial statements.

Results of Operations

The following table sets forth consolidated statement of operations data as a percentage of net sales for each of the periods indicated:

|                           |                                     | THREE MONTHS ENDED JANUARY 31, |       | SIX MONTHS ENDED JANUARY 31, |   
|-------------------------- | ----------------------------------- | ------------------------------ | ----- | ---------------------------- | --
|                           |                                     |                                |       |                              |   
|STATEMENT OF OPERATIONS    |                                     | 2003                           |       | 2002                         |   
|                           |                                     |                                |       |                              |   
|Net sales                  |                                     |                                | 100.0 | %                            |   
|Cost of sales              |                                     |                                | 64.4  |                              |   
|                           |                                     |                                |       |                              |   
|                           | Gross profit                        |                                |       | 35.6                         |   
|Operating expenses:        |                                     |                                |       |                              |   
|                           | Selling, general and administrative |                                |       | 78.4                         |   
|                           | Research and development            |                                |       | 27.4                         |   
|                           |                                     |                                |       |                              |   
|                           | Total operating expenses            |                                |       | 105.8                        |   
|                           |                                     |                                |       |                              |   
|Operating loss             |                                     |                                | (70.2 | )                            |   
|Interest expense, net      |                                     |                                | (5.2  | )                            |   
|                           |                                     |                                |       |                              |   
|                           | Loss before income taxes            |                                |       | (75.4                        | ) 
|Provision for income taxes |                                     |                                |      |                              |   
|                           |                                     |                                |       |                              |   
|                           | Net loss                            |                                |       | (75.4                        | )%
|                           |                                     |                                |       |                              |   
|                           |                                     |                                |       |                              |   

COMPARISON OF THREE AND SIX MONTHS ENDED JANUARY 31, 2003 AND 2002

Net sales decreased by 50.1% to $3.9 million for the three months ended January 31, 2003, from $7.8 million for the three months ended January 31, 2002.  The
decrease was due primarily to a decline in product sales in domestic and international markets of our NAS and Legacy products in fiscal 2003.  Net sales decreased by 43.9% to $9.0 million for the six months ended January 31, 2003, from $16.1
million for the six months ended January 31, 2002.  The decrease was due primarily to a decline in product sales in domestic and international markets for our NAS and Legacy products.

Net sales of our NAS products decreased 50.0% to $3.2 million for the three months ended January 31, 2003, from $6.5 million for the comparable quarter in fiscal
2002.  Net sales of our NAS products decreased 41.5% to $7.8 million for the six months ended January 31, 2003, from $13.3 million for the comparable period in fiscal 2002. The decrease was due primarily to a decline in domestic and
international NAS product sales. As a percentage of total net sales, NAS product sales remained relatively consistent  at 82.8% for the three months ended January 31, 2003 and 2002, and increased to 86.1% from 82.5% for the six months ended
January 31, 2003 and 2002, respectively.

International sales were $1.9 million, or 47.8% of our net sales, for the three months ended
January 31, 2003, compared to $4.2 million, or 53.7% of our net sales, for the three months ended January 31, 2002.  International sales were $3.3 million, or 36.2% of our net sales, for the six months ended January 31, 2003, compared to $8.3
million, or 51.5% of our net sales, for the six months ended January 31, 2002.  The decrease was due primarily to lower overall sales of NAS and Legacy products to international customers, primarily in Asia and Europe. There can be no assurance
that our revenues of our NAS products will increase in any particular quarter or period or that any specific customers will continue to purchase our products in such period.

Gross profit decreased 60.4% to $1.4 million for the three months ended January 31, 2003, from $3.5 million for the three months ended January 31, 2002.  Gross
profit decreased 50.0 % to $3.7 million for the six months ended January 31, 2003, from

13



---

$7.4 million for the six months ended January 31, 2002.  The decrease in both periods was due primarily to lower overall sales.  Gross margins decreased to 35.6% and
41.1% of net sales for the three and six months ended January 31, 2003 and 2002, respectively, from 44.9% and 46.0% of net sales for the comparable three and six month periods in fiscal 2002.  The decrease in gross margin was due primarily to
lower product margins realized on sales in our European markets combined with lower overall sales.

Selling, general and
administrative expenses decreased 52.6% to $3.1 million for the three months ended January 31, 2003, from $6.4 million for the three months ended January 31, 2002, and decreased as a percentage of net sales to 78.4% for the second quarter of fiscal
2003 from 82.6% for comparable quarter of fiscal 2002.  In the second quarter of fiscal 2002, based on our analysis of our accounts receivable, we increased our allowance for bad debt by $1.0 million. Excluding this additional provision,
selling, general and administrative expenses for the second quarter of fiscal 2003 decreased $2.4 million, or 43.9%, from $5.4 million in the second quarter of fiscal 2002.  This decrease was due primarily to a decrease in sales and
administrative salaries and commissions, decreases in general administrative expenses and currency transaction gains as the U.S. dollar weakened against the Euro during the second quarter of fiscal 2003.

Selling, general and administrative expenses decreased 50.9% to $6.7 million for the six months ended January 31, 2003, from $13.7 million for the six months ended
January 31, 2002, and decreased as a percentage of net sales to 74.4% from 85.0%, respectively.  In the first six months of fiscal 2002, based on our analysis of our accounts receivable, we increased our allowances for bad debt by $3.8
million.  Excluding this additional provision, selling, general and administrative expenses decreased $3.2 million, or 32.0% from $9.9 million in the six months ended January 31, 2002 to $6.7 million in the comparable period in fiscal 2003.
This decrease is due primarily to a decrease in sales and administrative salaries and commissions, decreases in general administrative expenses and currency transaction gains as the US dollar weakened against the Euro during fiscal 2003.  We
expect overall selling, general and administrative expenses in fiscal 2003 to continue to decrease as a result of our reductions in headcount and cost saving initiatives undertaken in fiscal 2002 and the first six months of fiscal 2003.

Research and development expenses decreased 32.5% to $1.1 million, or 27.4% of net sales in the second quarter of fiscal 2003, from $1.6 million,
or 20.3% of net sales, for the comparable period of fiscal 2002.  For the six months ended January 31, 2003, research and development expenses decreased to $2.1 million, or 23.0% of net sales, from $3.2 million, or 20.1% of net sales, for the
comparable period of fiscal 2002. The dollar decrease for both periods was due primarily to a decrease in compensation expenses related to reductions in headcount in fiscal 2002 and 2003.  We expect overall research and development expenses in
fiscal 2003 to continue to decrease as a result of our reductions in headcount and cost saving initiatives undertaken in fiscal 2002 and the first six months fiscal 2003.

Interest income decreased 75.0% to $36,000 for the three months ended January 31, 2003, from $144,000 for the comparable period of fiscal 2002.  Interest income
decreased 74.3% to $86,000 for the six months ended January 31, 2003, from $335,000 for the comparable period of fiscal 2002.  The decrease was attributable to a decline in interest rates along with a decrease in our investable cash
balance.

Interest expense decreased 45.1% to $240,000 for the three months ended January 31, 2003, from $437,000 for the comparable
period of fiscal 2002.  Interest expense decreased 55.7% to $421,000 for the six months ended January 31, 2003, from $951,000 for the comparable period of fiscal 2002.  The decrease was due primarily to lower interest expense we incurred
on our mortgage note in fiscal 2003, and due to the fact that fiscal 2002 interest expense including costs related to our now repaid $15.0 million convertible debenture and higher amortization of debt issuance costs.

Provision for income taxes for the six months ended January 31, 2003 is attributable to a provision for earnings of our Italian subsidiary.

LIQUIDITY AND CAPITAL RESOURCES

As of January 31, 2003, we had cash and cash
equivalents totaling $10.0 million, of which $0.5 million is restricted (see footnote 11).

Net cash used in operating activities was
$884,000 for the six months ended January 31, 2003. Our cash and cash equivalents declined from $11.5 million at the end of the first quarter of fiscal 2003 to $10.0 million at January 31, 2003. Net cash used in operating activities in fiscal 2003
relates primarily to our net loss and payments to related parties accrued for in fiscal 2002.  These uses were partially offset by an income tax refund and decreases in our inventories and accounts receivable.  Net cash used in operating
activities in fiscal 2002 relates primarily to our net loss, an increase in accounts receivables, a decrease in accounts payable, and increases in prepaid expenses and inventories.

Net cash used in investing activities was $18,000 and $68,000 for the six months ended January 31, 2003 and 2002, respectively, which was the result of purchases of
property and equipment.

14



---

Net cash used in financing activities of $343,000 for the six months ended January 31, 2003 was due primarily to
restricted cash deposit requirements under our flooring line and payments on our long-term debt, partially offset by borrowings under our flooring lines and international lines of credit.  Net cash used in financing activities of $734,000 for
the six months ended January 31, 2002 was primarily the result of the repayment of our convertible debenture, partially offset by borrowings under a financing arrangement secured by our corporate headquarters and an increase in our flooring lines.

Our long-term debt consists of $8.75 million borrowed under a financing arrangement secured by our corporate headquarters. The
principal amount outstanding bears interest at prime plus 1.0% per annum, but not less than 7.0% per annum. Under certain conditions, we have the right to request that portions of the principal amount outstanding under the note shall bear interest
at a LIBOR based rate, but not less than 7.0%. As of January 31, 2003, the interest rate on the loan was 7.0%. Principal reduction payments of $14,400 plus accrued interest are due monthly with the remaining principal balance and unpaid interest due
at the maturity date of January 1, 2007. Up to an additional $1.0 million may be borrowed under this financing arrangement to cover leasing costs and tenant improvements on the vacant, unimproved space within the corporate headquarters upon finding
a qualified tenant. At January 31, 2003, the outstanding principal balance of the loan totaled $8.6 million. Under the terms of the loan agreement, the lender may immediately accelerate all amounts disbursed under the loan agreement and terminate
any further obligation of the lender to disburse additional amounts under the financing arrangement if there exists any event or condition that the lender in good faith believes impairs (or is substantially likely to impair) the prospect of payment
or performance by us of our obligations under the applicable loan documents.

On October 10, 2000, we entered into a three-year working
capital line of credit with The CIT Group/Business Credit (CIT).  The working capital line of credit allows for borrowings, on a revolving basis, for a period of three years, in an amount based upon a specified percentage of our
eligible accounts receivable (approximately $0.6 million at January 31, 2003), up to a limit of $5.0 million. Amounts outstanding under the working capital line bear interest at the lenders prime rate plus .25%. At January 31, 2003, no amounts
were outstanding under the working capital line of credit. The line of credit accrues various monthly maintenance, minimum usage and early termination fees. The line of credit is collateralized by certain of our assets. The line of credit requires
certain financial and other covenants, including the maintenance of a minimum EBITDA requirement for rolling 12-month periods ending on each fiscal quarter. For the twelve month period ended on January 31, 2003, we were not in compliance with the
minimum EBITDA requirement. The lender has not waived our non-compliance with this covenant for this period and we cannot borrow under the line.

We have a flooring line with IBM Credit, which at January 31, 2003 has committed to make $0.5 million in flooring inventory commitments available to us (the flooring
line commitment was reduced from $2.0 million at July 31, 2002). In November 2002, at the request of IBM Credit, we established an irrevocable letter of credit totaling $0.5 million to collateralize purchases under the flooring line.  As of
January 31, 2003 and July 31, 2002, we owed $430,000 and $251,000, respectively, under the flooring line. The flooring line is also collateralized by the specific inventory purchased pursuant to the flooring commitments. CIT and IBM Credit have
entered into an intercreditor agreement which determines the level of priority of each lenders security interest. The flooring line requires us to maintain a minimum net worth of $16.0 million. We were in compliance with the terms of the
flooring line at January 31, 2003. The flooring line also requires us not to be in default of any covenants in the CIT agreement. IBM Credit has waived noncompliance with that covenant at January 31, 2003.

In addition to the line of credit, our foreign subsidiaries in Germany and Italy have lines of credit with banks in their respective countries that are utilized
primarily for overdraft and short-term cash needs. At January 31, 2003, there were no amounts outstanding under these lines.

In May
2002, the employment of three of our executives was terminated. Under the agreements, one of the executives will receive monthly payments of $18,750 for 36 months following termination, one will receive monthly payments of $18,750 for 30 months
following termination, and the third will receive monthly payments of $18,750 for 30 months following termination and monthly payments of $37,500 for six months after the last such $18,750 monthly payment.  Each former executive will be
entitled to participate in our employee benefit, health and other insurance plans of the 36 months following their termination. In fiscal 2002, we accrued approximately $1.9 million for the present value of the remaining unpaid severance and
employee benefits. As of January 31, 2003, the remaining balance is $1.5 million and is included in payable to related parties in the condensed consolidated balance sheet.

15



---

As of January 31, 2003, we had the following contractual cash obligations:

| | Contractual Cash Obligations: |  | Total |            | Less than1 year |   | 1 to 3 years |  | 4 to 5 years |           | After 5 years |  
| | ----------------------------- |  | ----- | ---------- | --------------- | - | ------------ |  | ------------ | --------- | ------------- | -
| |                               |  |       |            |                 |   |              |  |              |           |               |  
| | Long-Term Debt *              |  | $     | 10,852,000 |                 | $ | 774,000      |  | $            | 1,514,000 |               | $
| | Operating Leases              |  |       | 689,000    |                 |   | 313,000      |  |              | 206,000   |               |  
| | Scofima Settlement            |  |       | 85,000     |                 |   | 85,000       |  |              |          |               |  
| | Executive Severance           |  |       | 1,705,000  |                 |   | 730,000      |  |              | 975,000   |               |  
| |                               |  |       |            |                 |   |              |  |              |           |               |  
| | Total                         |  | $     | 13,331,000 |                 | $ | 1,902,000    |  | $            | 2,695,000 |               | $
| |                               |  |       |            |                 |   |              |  |              |           |               |  
| |                               |  |       |            |                 |   |              |  |              |           |               |  

*  Payments are based on the current interest rate and are subject to change based on fluctuations in the rate.

We have incurred substantial losses during the last three fiscal years and have limited resources to continue to fund cash operating losses and other contractual
obligations. To address our continued losses, we have reduced our headcount, both domestically and internationally, from 211 employees at July 31, 2001 to 135 employees at July 31, 2002, and have further reduced headcount by approximately 41
employees in the first six months of fiscal 2003.  We believe these headcount reductions will significantly reduce cash used in operations. Based on these and other cost saving measures, we believe that we have cash and other resources
sufficient to meet our anticipated cash requirements through at least January 31, 2004. We are currently seeking alternative financing including the leasing, selling or refinancing of our headquarters. We cannot be certain, however, that our cost
saving measures will reduce our cash used in operations to allow us to continue to fund the operating losses, contractual commitments and other working capital requirements through the next twelve months. Additionally, we cannot assure you that the
lender on our mortgage loan will not accelerate all amounts outstanding under the financing arrangement. We also cannot be certain that we would be able to lease, sell or refinance our building, if necessary, or otherwise obtain any additional
financing on favorable or any terms.

16



---

RISK FACTORS

The following risk factors and
other information included in this Report on Form 10-Q should be carefully considered. The risks and uncertainties described below are not the only ones we face. Additional risks and uncertainties not presently known to us or that we presently deem
less significant may also impair our business operations. If any of the following risks actually occurs, our business, operating results, and financial condition could be materially adversely affected.

WE MAY NOT BE ABLE TO ACHIEVE OR SUSTAIN PROFITABILITY, AND OUR FAILURE TO DO SO WILL REQUIRE US TO SEEK ADDITIONAL FINANCING, WHICH MAY NOT BE AVAILABLE TO US ON FAVORABLE OR ANY TERMS.

In recent periods, we have experienced significant declines in net sales and gross profit, and we have incurred operating losses. In the six months ended January 31,
2003 and 2002, we incurred operating losses of $5.1 million and $9.5 million, respectively. As of January 31, 2003, we had only $9.5 million of unrestricted cash remaining. We will need to increase our revenues from our NAS products to achieve and
maintain profitability. The revenue and profit potential of these products is unproven. We may not be able to generate significant or any revenues from our NAS products or achieve or sustain profitability in the future. If we are unable to achieve
or sustain profitability in the future, we will have to seek additional financing, which may not be available to us on favorable or any terms.

INFORMATION TECHNOLOGY SPENDING ON DATA STORAGE
AND OTHER CAPITAL EQUIPMENT HAS DECLINED. IF TECHNOLOGY SPENDING CONTINUES TO DECLINE, OUR SALES AND OPERATING RESULTS COULD BE HARMED.

Many companies have announced that they will reduce their spending on data storage and other capital equipment. If spending on data storage technology products is
reduced further by customers and potential customers, our sales could be harmed, and we may experience greater pressures on our gross margins. If economic conditions do not improve, or if our customers continue to reduce their overall information
technology purchases, our sales, gross profits and operating results likely would be reduced.

IF WE FAIL TO INCREASE THE NUMBER OF INDIRECT SALES CHANNELS FOR OUR NAS PRODUCTS, OUR ABILITY TO
INCREASE NET SALES MAY BE LIMITED.

In order to grow our business, we will need to increase market awareness and sales of our NAS
products. To achieve these objectives, we plan to expand revenues from our indirect sales channels, including resellers and systems integrators. To do this, we will need to modify and expand our existing relationships with these indirect channel
partners, as well as enter into new indirect sales channel relationships. We may not be successful in accomplishing these objectives. If we are unable to expand our direct or indirect sales channels, our ability to increase revenues may be limited.

IF GROWTH IN THE NAS MARKET DOES NOT MEET OUR EXPECTATIONS, OUR FUTURE FINANCIAL PERFORMANCE COULD SUFFER.

We believe our future financial performance will depend in large part upon the future growth in the NAS market and on emerging standards in this market. We intend for
NAS products to be our primary business. The market for NAS products, however, may not continue to grow. Long-term trends in storage technology remain unclear and some analysts have questioned whether competing technologies, such as storage area
networks, may emerge as the preferred storage solution. If the NAS market grows more slowly than anticipated, or if NAS products based on emerging standards other than those adopted by us become increasingly accepted by the market, our operating
results could be harmed.

THE REVENUE AND PROFIT POTENTIAL OF NAS PRODUCTS IS UNPROVEN, AND WE MAY BE UNABLE TO ATTAIN REVENUE GROWTH OR PROFITABILITY FOR OUR NAS PRODUCT LINES.

NAS technology is relatively recent, and our ability to be successful in the NAS market may be negatively affected by not only a lack of growth of
the NAS market but also the lack of market acceptance of our NAS products. Sales of our NAS products declined from $13.3 million for the six months ended January 31, 2002 to $7.8 million for the six months ended January 31, 2003.

IF OUR CUSTOMERS CREDITWORTHINESS DETERIORATES, OR OUR RATE OF PRODUCT RETURNS INCREASES,WE MAY INCUR ADDITIONAL BAD DEBT EXPENSE OR WE MAY EXPERIENCE REDUCED REVENUES.

At January 31, 2003, our net accounts receivable totaled $2.5 million, which is net of allowances for doubtful accounts and sales returns of $2.5 million and $0.7
million, respectively. Although management believes that accounts receivable without an allowance

17



---

are collectible, if the financial condition of our customers were to deteriorate, it could result in an impairment of their ability to make payment. We may be required to
record additional valuation allowances, which would adversely affect our operating results.

Net sales for the six months ended January
31, 2003 and 2002 were $9.0 million and $16.1 million, respectively. We recognize revenue on NAS products, sold through direct sales channels and resellers generally upon shipment of the product. In addition, we sell service contracts for certain of
our appliances that usually cover one to three years. Revenue from these contracts is billed to customers at the time of sale, but earned ratably over the life of the service agreement. Revenue is recognized on sales of our non-NAS products, which
are sold primarily through distributors, when the distributor receives the product. We maintain sales reserves for estimated reductions to revenue for anticipated returns, including stock balancing and price protection claims, based on historical
rates of sales returns. If we were to experience a significant increase in product sales returns, incremental allowances for product returns would be required. To the extent management cannot make reliable estimates of future product returns,
revenue will be deferred until it is actually realized, and our revenue would be impacted negatively.

OUR STOCK MAY BE DE-LISTED FROM NASDAQ

On July 22, 2002, we received a notice from NASDAQ stating that we did not, for a period of 30 consecutive days, meet the $1 minimum bid price per share requirement
for continued listing on the NASDAQ National Market. The notice further stated that we had until October 21, 2002 to comply with the minimum bid price per share requirement for continued listing. We did not achieve compliance with this requirement.
However, on October 18, 2002, we applied to transfer the listing of our stock to the NASDAQ Small Cap Market.  On March 3, 2003, our transfer application to the Small Cap Market was approved by NASDAQ.  We also have retained the trading
symbol PRCM. Although we have not regained compliance with the minimum $1 bid price per share requirement, we meet certain core listing requirements for the NASDAQ Small Cap Market, specifically, maintaining a minimum of $5.0
million in stockholders equity.  As a result, the Company has an additional 180 calendar days, or until July 17, 2003, to regain compliance with the minimum $1 bid price per share requirement.  If we have not met the minimum bid
price requirement at the expiration of all grace periods, or if we otherwise fail to satisfy the applicable NASDAQ listing requirements, our stock could be delisted from the NASDAQ market. Any such delisting would have a material adverse effect on
our stock and would severely restrict our ability to raise additional capital.

WE MAY ISSUE ADDITIONAL SHARES, WHICH WOULD REDUCE YOUR OWNERSHIP PERCENTAGE AND DILUTE THE VALUE OF YOUR
SHARES.

Events over which you have no control could result in the issuance of additional shares of our common stock, which would
dilute your ownership percentage. In the future, we may issue additional shares of common stock or preferred stock to raise additional capital or finance acquisitions, upon the exercise or conversion of outstanding options, warrants and shares of
convertible preferred stock, or in lieu of cash payment of dividends. Our issuance of additional shares would dilute your shares.

COMPETING DATA STORAGE TECHNOLOGIES MAY EMERGE AS A STANDARD
FOR DATA STORAGE SOLUTIONS, WHICH COULD CAUSE GROWTH IN THE NAS MARKET NOT TO MEET OUR EXPECTATIONS AND CAUSE OUR FINANCIAL PERFORMANCE TO SUFFER.

The market for data storage is rapidly
evolving. There are other storage technologies in use, including storage area network technology, which provide an alternative to network attached storage. We are not able to predict how the data storage market will evolve. For example, it is not
clear whether usage of a number of different solutions will grow and co-exist in the marketplace or whether one or a small number of solutions will be dominant and displace the others. It is also not clear whether network attached storage technology
will emerge as a dominant or even prevalent solution. Whether NAS becomes an accepted standard will be due to factors outside our control. If a solution other than network attached storage emerges as the standard in the data storage market, growth
in the network attached storage market may not meet our expectations. In such event, our financial performance would suffer.

IF WE ARE UNABLE TO ATTRACT QUALIFIED PERSONNEL OR RETAIN OUR
EXECUTIVE OFFICERS AND OTHER KEY PERSONNEL, WE MAY NOT BE ABLE TO COMPETE SUCCESSFULLY.

Our continued success depends, in part, on our ability to identify, attract, motivate and retain
qualified technical and sales personnel. Competition for highly qualified engineers and sales personnel, particularly in Orange County, California, is intense and we may not be able to compete effectively to retain and attract qualified, experienced
employees. Should we lose the services of a significant number of our highly qualified engineers or sales people, we may not be able to compete successfully in our targeted markets and our business would be harmed

We believe that our success will depend on the continued services of our executive officers and other key employees vital to the organization. The loss of any of these key executive officers or other key employees could harm
our business.

18



---

IF WE ARE UNABLE TO MANAGE OUR INTERNATIONAL OPERATIONS EFFECTIVELY, OUR OPERATING RESULTS COULD BE MATERIALLY ADVERSELY AFFECTED.

Net sales to our international customers, including export sales from the United States, accounted for approximately 47.8% and 53.1% of our net sales for the three
months ended January 31, 2003 and 2002, respectively, and approximately 36.2% and 51.5% of our net sales in the six months ended January 31, 2003 and 2002, respectively. Our international operations will expose us to operational challenges that we
would not otherwise face if we conducted our operations only in the United States. These include:

| |  | currency exchange rate fluctuations, particularly when we sell our products in currencies other than U.S. dollars;
| | - | ------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                   
| |  | difficulties in collecting accounts receivable and longer accounts receivable payment cycles;                     
| |   |                                                                                                                   
| |  | reduced protection for intellectual property rights in some countries, particularly in Asia;                      
| |   |                                                                                                                   
| |  | legal uncertainties regarding tariffs, export controls and other trade barriers;                                  
| |   |                                                                                                                   
| |  | the burdens of complying with a wide variety of foreign laws and regulations; and                                 
| |   |                                                                                                                   
| |  | seasonal fluctuations in purchasing patterns in other countries, particularly in Europe.                          

Any of these factors could have an adverse impact on our existing international operations and business or impair our ability to continue expanding into international
markets. For example, our reported sales can be affected by changes in the currency rates in effect during any particular period. Also currency rate fluctuations can cause us to report higher or lower sales by virtue of the translation of the
subsidiarys sales into U.S. dollars at an average rate in effect throughout the period. In addition, we have funded operating losses of our subsidiaries of approximately $6.1 million between the date of purchase and January 31, 2003, and if
our subsidiaries continue to incur operating losses, our cash and liquidity would be negatively impacted.

In order to increase our
international sales, we must recruit additional international distributors and resellers, and we may reduce our reliance on the existing operations of our subsidiaries in Europe. These actions will require significant management attention and
financial resources. Our foreign subsidiaries in Europe have incurred significant operating losses. To the extent that we are unable to address these concerns in a timely manner, our ability to increase or even maintain international sales may be
limited, and our operating results could be materially adversely affected.

BECAUSE WE DO NOT HAVE EXCLUSIVE RELATIONSHIPS WITH OUR DISTRIBUTORS FOR OUR NON-NAS PRODUCTS, THESE CUSTOMERS MAY
GIVE HIGHER PRIORITY TO PRODUCTS OF COMPETITORS.

Our distributors generally offer products of several different companies, including
products of our competitors. Accordingly, these distributors may give higher priority to products of our competitors, which could harm our operating results. In addition, our distributors often demand additional significant selling concessions and
inventory rights, such as limited return rights and price protection. We cannot assure you that sales to our distributors will continue, or that these sales will be profitable.

MARKETS FOR
BOTH OUR NAS APPLIANCES AND OUR NON-NAS PRODUCTS ARE INTENSELY COMPETITIVE, AND IF WE ARE UNABLE TO COMPETE EFFECTIVELY, WE MAY LOSE MARKET SHARE OR BE REQUIRED TO REDUCE PRICES.

The
markets in which we operate are intensely competitive and characterized by rapidly changing technology. Increased competition could result in price reductions, reduced gross margins or loss of market share, any of which could harm our operating
results. We compete with other NAS companies, direct-selling storage providers and smaller vendors that provide storage solutions to end-users. In our Legacy markets, we compete with computer manufacturers that provide storage upgrades for their own
products, as well as with manufacturers of hard drives, CD servers and arrays and storage upgrade products. Many of our current and potential competitors have longer operating histories, greater name recognition, larger customer bases and greater
financial, technical, marketing and other resources than we do. As a result, they may be able to respond more quickly to new or emerging technologies and changes in customer requirements, devote greater resources to the development, promotion, sale
and support of their products, and reduce prices to increase market share. In addition, current and potential competitors have established or may establish cooperative relationships among themselves or with third parties. Accordingly, it is possible
that new competitors or alliances among competitors may emerge and rapidly acquire significant market share. We may not be able to compete successfully against current or future competitors. In addition, new technologies may increase competitive
pressures.

WE DEPEND ON A FEW CUSTOMERS, INCLUDING DISTRIBUTORS AND SPECIALIZED END-USERS, FOR A SUBSTANTIAL PORTION OF OUR NET SALES, AND CHANGES IN THE TIMING AND SIZE OF THESE CUSTOMERS
ORDERS MAY CAUSE OUR OPERATING RESULTS TO FLUCTUATE.

19



---

For the six months ending January 31, 2003, one customer accounted for 15% our net sales. Although no customer accounted for more than 10% of our net sales in fiscal 2002, in
fiscal 2001, three customers collectively accounted for 19% of our net sales. As we seek to diversify and expand our customer base for NAS products, our future success will depend to a large extent on the timing, size and gross margins of future
purchase orders, if any, from significant customers. We may receive from single site purchasers of large installations of our NAS products large volume purchases of our NAS products over relatively short periods of time. This may cause our sales to
be highly concentrated and significantly dependent on one or only a few customers. If we lose a major customer, or if one of our customers significantly reduces its purchasing volume or experiences financial difficulties and is unable to or does not
pay amounts owed to us, our results of operations would be adversely affected. For the six months ended January 31, 2003 and 2002, we sold our non-NAS products principally to distributors. We cannot be certain that customers that have accounted for
significant revenues in past periods will continue to purchase our products or fully pay for products they purchase in future periods.

OUR GROSS MARGINS OF OUR VARIOUS PRODUCT LINES HAVE
FLUCTUATED SIGNIFICANTLY IN THE PAST AND MAY CONTINUE TO FLUCTUATE SIGNIFICANTLY.

Historically, our gross margins have fluctuated
significantly. Our gross margins vary significantly by product line and distribution channel, and, therefore, our overall gross margin varies with the mix of products we sell. Our markets are characterized by intense competition and declining
average unit selling prices over the course of the relatively short life cycles of individual products. For example, we derive a significant portion of our sales from NAS products. The market for these products is highly competitive and subject to
intense pricing pressures. If we fail to increase sales of our NAS appliances, or if demand, sales or gross margins for our non-NAS products decline rapidly, we believe our overall gross margins may decline.

Our gross margins have been and may continue to be affected by a variety of other factors, including:

| |  | new product introductions and enhancements;                     
| | - | ----------------------------------------------------------------
| |   |                                                                 
| |  | competition;                                                    
| |   |                                                                 
| |  | changes in the distribution channels we use;                    
| |   |                                                                 
| |  | the mix and average selling prices of products; and             
| |   |                                                                 
| |  | the cost and availability of components and manufacturing labor.

IF WE ARE UNABLE TO TIMELY INTRODUCE
COST-EFFECTIVE HARDWARE OR SOFTWARE SOLUTIONS FOR NAS ENVIRONMENTS, OR IF OUR PRODUCTS FAIL TO KEEP PACE WITH TECHNOLOGICAL CHANGES IN THE MARKETS WE SERVE, OUR OPERATING RESULTS COULD BE MATERIALLY ADVERSELY AFFECTED.

Our future growth will depend in large part upon our ability to successfully develop and introduce new hardware and software for the NAS market. Due to the
complexity of products such as ours, we face significant challenges in developing and introducing new products. The development of new products requires significant research and development expense and effort. We may not have the financial resources
to fund the research and development efforts necessary to develop new NAS products, and we may be unable to introduce new products on a timely basis or at all. If we are unable to introduce new products in a timely manner, our operating results
could be harmed.

Even if we are successful in introducing new products, we may be unable to keep pace with technological changes in our
markets and our products may not gain any meaningful market acceptance. The markets we serve are characterized by rapid technological change, evolving industry standards, and frequent new product introductions and enhancements that could render our
products less competitive or even obsolete. As a result, our position in these markets could erode rapidly due to changes in features and functions of competing products or price reductions by our competitors. In order to avoid product obsolescence,
we will have to keep pace with rapid technological developments and emerging industry standards. We may not have the financial resources to do so or otherwise be successful in doing so, and if we fail in this regard, our operating results could be
harmed.

WE RELY UPON A LIMITED NUMBER OF SUPPLIERS FOR SEVERAL KEY COMPONENTS USED IN OUR PRODUCTS, INCLUDING DISK DRIVES, COMPUTER BOARDS, POWER SUPPLIES, MICROPROCESSORS AND OTHER
COMPONENTS, AND ANY DISRUPTION OR TERMINATION OF THESE SUPPLY ARRANGEMENTS COULD DELAY SHIPMENT OF OUR PRODUCTS AND HARM OUR OPERATING RESULTS.

We rely upon a limited number of suppliers of several key components used in our products, including disk drives, computer boards, power supplies and microprocessors.
In the past, we have experienced periodic shortages, selective supply allocations and increased prices for these and other components. We may experience similar supply issues in the future. Even if we are able to obtain component supplies, the
quality of these components may not meet our requirements. For example, in order to meet our product performance requirements, we must obtain disk drives of extremely high quality and capacity. Even a small deviation from our requirements could
render any of the disk drives we receive unusable by us. In the event of a reduction or interruption in the supply or a degradation in quality of any of our components, we may not be able to complete the assembly of our products on a

20



---

timely basis or at all, which could force us to delay or reduce shipments of our products. If we were forced to delay or reduce product shipments, our operating results could
be harmed. In addition, product shipment delays could adversely affect our relationships with our channel partners and current or future end-users.

UNDETECTED DEFECTS OR ERRORS FOUND IN OUR
PRODUCTS, OR THE FAILURE OF OUR PRODUCTS TO PROPERLY INTERFACE WITH THE PRODUCTS OF OTHER VENDORS, MAY RESULT IN DELAYS, INCREASED COSTS OR FAILURE TO ACHIEVE MARKET ACCEPTANCE, WHICH COULD MATERIALLY ADVERSELY AFFECT OUR OPERATING
RESULTS.

Complex products such as those we develop and offer may contain defects or errors, or may fail to properly interface with
the products of other vendors, when first introduced or as new versions are released. Despite internal testing and testing by our customers or potential customers, we do, from time to time, and may in the future encounter these problems in our
existing or future products. Any of these problems may:

| |  | cause delays in product introductions and shipments;                                                                               
| | - | -----------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                    
| |  | result in increased costs and diversion of development resources;                                                                  
| |   |                                                                                                                                    
| |  | require design modifications; or                                                                                                   
| |   |                                                                                                                                    
| |  | decrease market acceptance or customer satisfaction with these products, which could result in decreased sales and product returns.

In addition, we may not find errors or failures in our products until after commencement of commercial shipments, resulting in loss of or delay in market
acceptance, which could significantly harm our operating results. Our current or potential customers might seek or succeed in recovering from us any losses resulting from errors or failures in our products.

OUR PROPRIETARY SOFTWARE RELIES ON OUR INTELLECTUAL PROPERTY, AND ANY FAILURE BY US TO PROTECT OUR INTELLECTUAL PROPERTY COULD ENABLE OUR COMPETITORS TO MARKET PRODUCTS WITH SIMILAR FEATURES THAT MAY REDUCE DEMAND FOR OUR
PRODUCTS, WHICH WOULD ADVERSELY AFFECT OUR NET SALES.

Despite our efforts to protect our proprietary rights, unauthorized parties may
attempt to copy or otherwise obtain and use our proprietary software or technology. We believe the protection of our proprietary technology is important to our business. If we are unable to protect our intellectual property rights, our business
could be materially adversely affected. We currently rely on a combination of copyright and trademark laws and trade secrets to protect our proprietary rights. In addition, we generally enter into confidentiality agreements with our employees and
license agreements with end-users and control access to our source code and other intellectual property. We have applied for the registration of some, but not all, of our trademarks. We have applied for U.S. patents with respect to the design and
operation of our NetFORCE product, and we anticipate that we may apply for additional patents. It is possible that no patents will be issued from our pending applications. New patent applications may not result in issued patents and may not provide
us with any competitive advantages over, or may be challenged by, third parties. Despite our efforts to protect our proprietary rights, unauthorized parties may attempt to copy aspects of our products or to obtain and use information that we regard
as proprietary. In addition, the laws of some foreign countries, and the enforcement of those laws, do not protect proprietary rights to as great an extent as do the laws of the United States. We cannot assure you that our means of protecting our
proprietary rights will be adequate or that our competitors will not independently develop similar technology, duplicate our products or design around any patent issued to us or other intellectual property rights of ours.

In addition, we may initiate claims or litigation against third parties for infringement of our proprietary rights to establish the validity of our
proprietary rights. This litigation, whether or not it is resolved in our favor, could result in significant expense to us and divert the efforts of our technical and management personnel.

WE
MAY FROM TIME TO TIME BE SUBJECT TO CLAIMS OF INFRINGEMENT OF OTHER PARTIES PROPRIETARY RIGHTS OR CLAIMS THAT OUR OWN TRADEMARKS, PATENTS OR OTHER INTELLECTUAL PROPERTY RIGHTS ARE INVALID, AND IF WE WERE TO SUBSEQUENTLY LOSE OUR INTELLECTUAL
PROPERTY RIGHTS, OUR BUSINESS WOULD BE MATERIALLY ADVERSELY AFFECTED.

We may from time to time receive claims that we are infringing
third parties intellectual property rights or claims that our own trademarks, patents or other intellectual property rights are invalid. For example, we have been notified by Intel Corporation that our products may infringe some of the
intellectual property rights of Intel. In its notification, Intel offered us a non-exclusive license for patents in their portfolio. We are investigating whether our products infringe the patents of Intel, and we have had discussions with Intel
regarding this matter. We do not believe that we infringe the patents of Intel, but our discussions and our investigation are ongoing, and we expect we will continue discussions with Intel. We cannot assure you that Intel would not be successful in
asserting a successful claim of infringement, or if we were to seek a license from Intel regarding its patents, that Intel

21



---

would continue to offer us a non-exclusive license on any terms. We expect that companies in our markets will increasingly be subject to infringement claims as the number of
products and competitors in our industry segment grows and the functionality of products in different industry segments overlaps. The resolution of any claims of this nature, with or without merit, could be time-consuming, result in costly
litigation, cause product shipment delays, require us to redesign our products or require us to enter into royalty or licensing agreements, any of which could harm our operating results. Royalty or licensing agreements, if required, might not be
available on terms acceptable to us or at all. The loss of access to any key intellectual property right could harm our business.

IF WE FAIL TO SUCCESSFULLY MANAGE OUR TRANSITION TO A FOCUS ON
NAS PRODUCTS, OUR BUSINESS AND PROSPECTS WOULD BE HARMED.

We began developing NAS products in 1997. Since then, we have focused our
efforts and resources on our NAS business, and we intend to continue to do so. In addition, we expect to continue to rely in part upon sales of non-NAS products to fund operating and development expenses. Net sales of our non-NAS products have been
declining in amount and as a percentage of our overall net sales. If the decline in net sales of our Legacy products varies significantly from our expectations, or the decline in net sales of our non-NAS products is not substantially offset by
increases in sales of our NAS products, we may not be able to generate sufficient cash flow to fund our operations or to develop our NAS business.

We also expect our transition to a NAS-focused business to require us to continue:

| |  | engaging in significant marketing and sales efforts to achieve market awareness as a NAS vendor;              
| | - | --------------------------------------------------------------------------------------------------------------
| |   |                                                                                                               
| |  | reallocating resources in product development and service and support of our NAS appliances; and              
| |   |                                                                                                               
| |  | modifying existing and entering into new channel partner relationships to include sales of our NAS appliances.

In addition, we may face unanticipated challenges in implementing our transition to a NAS-focused company. We may not be successful in managing any anticipated or
unanticipated challenges associated with this transition. Moreover, we expect to continue to incur costs in addressing these challenges, and there is no assurance that we will be able to generate sufficient revenues to cover these costs. If we fail
to successfully implement our transition to a NAS-focused company, our business and prospects would be harmed.

CONTROL BY OUR EXISTING SHAREHOLDERS COULD DISCOURAGE POTENTIAL ACQUISITIONS OF
OUR BUSINESS THAT OTHER SHAREHOLDERS MAY CONSIDER FAVORABLE.

As of January 31, 2003, our executive officers and directors
beneficially owned approximately 5,600,000 shares, or approximately 35% of the outstanding shares of common stock. Acting together, these shareholders would be able to exert substantial influence on matters requiring approval by shareholders,
including the election of directors. This concentration of ownership could have the effect of delaying or preventing a change in our control or otherwise discouraging a potential acquirer from attempting to obtain control of us, which could in turn
have an adverse effect on the market price of our common stock or prevent our shareholders from realizing a premium over the market price for their shares of common stock.

THE MARKET PRICE FOR
OUR COMMON STOCK HAS FLUCTUATED SIGNIFICANTLY IN THE PAST AND WILL LIKELY CONTINUE TO DO SO IN THE FUTURE, WHICH COULD RESULT IN A DECLINE IN YOUR INVESTMENTS VALUE.

The market price for our common stock has been volatile in the past and may continue to fluctuate substantially in the future. The value of your investment in our
common stock could decline due to the impact of any of the above or of the following factors upon the market price of our common stock:

| |  | fluctuations in our operating results;                                                                                  
| | - | ------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                         
| |  | fluctuations in the valuation of companies perceived by investors to be comparable to us;                               
| |   |                                                                                                                         
| |  | a shortfall in net sales or operating results compared to securities analysts expectations;                            
| |   |                                                                                                                         
| |  | changes in analysts recommendations or projections;                                                                    
| |   |                                                                                                                         
| |  | announcements of new products, applications or product enhancements by us or our competitors; and                       
| |   |                                                                                                                         
| |  | changes in our relationships with our suppliers or customers, including failures by customers to pay amounts owed to us.

22



---

Item 3.
Quantitative and Qualitative Disclosure about Market Risks

Interest Rate Risk

Our exposure to market risk for changes in interest rates relates primarily to the increase or decrease in the amount of interest income we can earn on our investment
portfolio as well as the fluctuation in interest rates on our various borrowing arrangements. We do not use derivative financial instruments in our investment portfolio. We invest in high-credit quality issuers and, by policy, we limit the amount of
credit exposure to any one issuer. As stated in our policy, we ensure the safety and preservation of our invested principal funds by limiting default risk, market risk and reinvestment risk. We mitigate default risk by investing in safe and
high-credit quality securities and by constantly positioning our portfolio to respond appropriately to a significant reduction in a credit rating of any investment issuer, guarantor or depository. The portfolio includes only marketable securities
with active secondary or resale markets to help ensure reasonable portfolio liquidity.

Since October 31, 2000, we have entered into a
line of credit agreement pursuant to which amounts outstanding bear interest at the lenders prime rate plus up to .50%. Accordingly, if we were to borrow funds under such agreements, we expect that we will experience interest rate risk on our
debt.  At this time, we are unable to borrow under the agreement.

In December 2001, we borrowed $8.75 million under a financing
arrangement.  The principal amount outstanding bears interest at prime plus 1.0%, although at a minimum of 7%.  Accordingly, if the prime rate were to fluctuate above 6%, we would experience interest rate risk on our debt.

Foreign Currency Exchange Rate Risk

We transact business in various foreign countries, but
we only have significant assets deployed outside the United States in Europe. We have effected intercompany advances and sold goods to our European subsidiaries denominated in U.S. dollars, and those amounts are subject to currency fluctuation and
require constant revaluation on our financial statements. In the six months ended January 31, 2003 and 2002, we incurred a foreign currency transaction gain of $328,000 and a loss of $63,000, respectively, which are included in our selling, general
and administrative expenses. We do not operate a hedging program to mitigate the effect of a significant rapid change in the value of the Euro compared to the U.S. dollar. If such a change did occur, we would have to take into account a currency
exchange gain or loss in the amount of the change in the U.S. dollar denominated balance of the amounts outstanding at the time of such change. Our net sales can also be affected by a change in the exchange rate because we translate sales of our
subsidiaries at the average rate in effect during a financial reporting period. At January 31, 2003, approximately $7.8 million in current intercompany advances and accounts receivable from our foreign subsidiaries were outstanding. We can not
assure you that we will not sustain a significant loss if a rapid or unpredicted change in value of the Euro or related European currencies should occur. We can not assure you that such a loss would not have an adverse material effect on our results
of operations or financial condition.

Item 4.
Disclosure Controls and Procedures

In the 90-day period before the filing of this report, the chief
executive officer and acting chief financial officer of the Company (collectively, the certifying officers) have evaluated the effectiveness of the Companys disclosure controls and procedures.  These disclosure controls and
procedures are designed to ensure that the information required to be disclosed by the Company in its periodic reports filed with the Securities and Exchange Commission (the Commission) is recorded, processed, summarized and reported,
within the time periods specified by the Commissions rules and forms, and that the information is communicated to the certifying officers on a timely basis.

The certifying officers concluded, based on their evaluation, that the Companys disclosure controls and procedures are effective for the Company, taking into
consideration the size and nature of the Companys business and operations.

No significant changes in the Companys
internal controls or in other factors were detected that could significantly affect the Companys internal controls subsequent to the date when the internal controls were evaluated.

23



---

PART II

Item 1. 
Legal Proceedings

In December 2000, the Company acquired Scofima Software, S.r.l., an Italian
company. One of the former shareholders of Scofima Software became the Managing Director of European Sales for the Company. The consideration issued in the transaction was 480,000 shares of the Companys Common Stock and the Company agreed, as
part of the acquisition, to register the shares for resale under the Securities Act of 1933.The shares of Common Stock issued in the transaction were registered for resale but the former Scofima Software shareholders alleged, among other things,
that delays in the registration of the shares caused them to incur substantial losses. On October 4, 2002, the Company entered into a settlement agreement with the former Scofima Software shareholders under which these individuals released any and
all claims against the Company arising from the transaction in return for a payment of $970,000, of which $560,000 was paid upon execution of the agreement and the remaining balance to be paid through February 2003. The settlement was charged to
expense in the fourth quarter of fiscal 2002. At January 31, 2003, the outstanding amount payable totaled $85,000 and is included in the payable to related parties on the balance sheet.

On September 20, 2002, a putative class action complaint styled Albert Ree v. Alex Aydin, Alex Razmjoo, and Procom Technology, Inc. was filed in the United
States District Court for the Southern District of New York, Case No.02 CV 7613. Two weeks later, on October 4, 2002, a putative class action complaint styled Gary Squires v Alex Aydin, Alex Razmjoo, and Procom Technology, Inc. was also filed
in the United States District Court for the Southern District of New York, Case No.02 CV 7952.The allegations of the two complaints are identical. Both actions are purportedly brought on behalf of all investors who purchased the Companys
common stock from December 9, 1999 to September 20, 2000. Both complaints have been filed with the District Court. The complaints allege violations of Section 10(b) and 20(a) and Rule 10b-5 of the Securities Exchange Act of 1934.  Specifically,
plaintiffs allege that the Company violated federal securities laws by: (1) failing to fully and timely disclose purported problems with the Companys alliance with Hewlett-Packard along with the effect of such problems on the
Companys business prospects, and (2) overstating the Companys receivables during the class period. For relief, plaintiffs seek compensatory damages and/or rescission from the Company as well as an award of the costs and disbursements of
the suit. The Company believes that it has substantial and meritorious defenses to each of the claims and intends to vigorously defend the actions. However, there can be no assurance that the Company will prevail in defending these actions. The
Companys defense of these actions may result in the diversion of managements time and attention and cause the Company to incur potentially significant legal expenses. If the Company is unsuccessful in defending these actions, the Company
may be required to pay damages in an amount that would have a material adverse effect on the Companys results of operations and financial condition.

We are from time to time involved in
litigation related to our ordinary operations, such as collection actions and vendor disputes.  We do not believe that the resolution of any such existing claim or lawsuit will have a materially adverse affect on our business, results of
operations or financial condition.

24



---

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

The annual meeting of shareholders was held on
February 4, 2003. The shareholders elected the following six directors to hold office until the next annual meeting and until their successors are elected and qualified.

| |                  | NUMBER OF VOTES | 
| | ---------------- | --------------- | 
| |                  |                 | 
| |                  | FOR             | 
| |                  |                 | 
| | Alex Razmjoo     |                 | 
| | Frank Alaghband  |                 | 
| | David Blake      |                 | 
| | Nick Shahrestany |                 | 
| | Dom Genovese     |                 | 
| | Hossein Pourmand |                 | 

In addition, the shareholders
approved the following proposals:

|                                                                                                                       |  | NUMBERS OF VOTES |           
|---------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ----------
|                                                                                                                       |  |                  |           
|                                                                                                                       |  | FOR              |           
|                                                                                                                       |  |                  |           
|To approve an additional increase of 250,000 shares of stock for issuance under 1999 Employee Stock Purchase
Plan.     |  |                  | 12,733,884
|                                                                                                                       |  |                  |           
|To ratify and approve the appointment of KPMG LLP as the independent auditors of the Company for the fiscal year
2003. |  |                  | 12,926,191
|                                                                                                                       |  |                  |           

Item 5. 
Other  Information

This Quarterly Report on Form 10-Q contains forward-looking
statements, including, without limitation, the statements under the captions Risk Factors, and Managements Discussion and Analysis of Financial Condition and Results of Operations. You can identify these statements by
the use of words like may, will, could, should, project, believe, anticipate, expect, plan, estimate, forecast,
potential, intend, continue, and variations of these words or comparable words. In addition, all of the non-historical information in this Quarterly Report on Form 10-Q is forward-looking. Forward-looking
statements do not guarantee future performance and involve risks and uncertainties. Actual results may and probably will differ substantially from the results that the forward-looking statements suggest for various reasons, including those discussed
under Risk Factors. These forward-looking statements are made only as of the date of this Quarterly Report on Form 10-Q. We do not undertake to update or revise the forward-looking statements, whether as a result of new information,
future events or otherwise.

Item 6. 
Exhibits and Reports on Form 8-K

None.

25



---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Irvine, County of Orange, State of California, on the 17th of March, 2003.

| | PROCOM TECHNOLOGY, INC.
| | -----------------------
| |                        
| |                        
| | By:                    
| |                        
| |                        
| |                        

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this Report on Form 10-Q has been signed below by the following persons in the capacities and on the dates
indicated.

|SIGNATURES           |  | TITLE                                                                                      |                | DATE
|-------------------- |  | ------------------------------------------------------------------------------------------ | -------------- | ----
|                     |  |                                                                                            |                |     
|                     |  |                                                                                            |                |     
|/s/ ALEX RAZMJOO     |  | Chairman of the Board, President and Chief Executive Officer (Principal Executive Officer) | March 17, 2003
|                     |  |                                                                                           
|Alex Razmjoo         | 
|                     |  |                                                                                           
|/s/ EDWARD KIRNBAUER |  | Controller and Acting Chief Financial Officer (Principal Accounting Officer)               | March 17, 2003
|                     |  |                                                                                            |               
|Edward Kirnbauer     |  |                                                                                           

26



---

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Alex Razmjoo, certify that:

|                     | 1.     I have reviewed this quarterly report on Form 10-Q of Procom Technology,
Inc.;                                                                                                                                                                                                                                                                                                           
|-------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 2.     Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly
report;                                                           
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 3.     Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present, in all material respects, the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                            
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 4.     The Registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 5.     The registrants other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 6.     The registrants other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | /s/ ALEX RAZMJOO                                                                                                                                                                                                                                                                                                                                                                                
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | Alex Razmjoo Chief Executive Officer                                                                                                                                                                                                                                                                                                                                                            
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|Date: March 17, 2003 |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 

27



---

CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Edward Kirnbauer, certify that:

|                     | 1.     I have reviewed this quarterly report on Form 10-Q of Procom Technology,
Inc.;                                                                                                                                                                                                                                                                                                           
|-------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 2.     Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly
report                                                            
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 3.     Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present, in all material respects, the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.                                                                            
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 4.     The Registrants other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 5.     The registrants other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | 6.     The registrants other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | /s/ EDWARD KIRNBAUER                                                                                                                                                                                                                                                                                                                                                                            
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     | Edward Kirnbauer Acting Chief Financial Officer                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 
|Date: March 17, 2003 |                                                                                                                                                                                                                                                                                                                                                                                                 
|                     |                                                                                                                                                                                                                                                                                                                                                                                                 

28



---

INDEX TO EXHIBITS

|EXHIBIT NUMBER |  | DESCRIPTION                                                                                                                                                                                                                                
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|               |  |                                                                                                                                                                                                                                            
|3.1            |  | Amended and Restated Articles of Incorporation of the Company (incorporated by reference to Exhibit 3.1 in the Form S-1A filed on November 14, 1996)                                                                                       
|3.2            |  | Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.2 in the Form S-1A filed on November 14, 1996)                                                                                                          
|4.1            |  | Form of Convertible Debenture dated October 31, 2000 (incorporated by reference to Exhibit 4.1 in the Registration Statement on Form S-3 filed on November 22, 2000)                                                                       
|4.1.1          |  | Amendment to Convertible Debenture (incorporated by reference to Exhibit 4.1.1 in the Form S-3 filed on April 25, 2001)                                                                                                                    
|4.2            |  | Form of Common Stock Purchase Warrant dated October 31, 2000 (incorporated by reference to Exhibit 4.2 in the Report on Form 8-K filed on November 3, 2000)                                                                                
|4.3            |  | Securities Purchase Agreement dated October 31, 2000 (incorporated by reference to Exhibit 4.3 in the Report on Form 8-K filed on November 3, 2000)                                                                                        
|4.4            |  | Registration Rights Agreement dated October 31, 2000 by and between the Registrant and Montrose Investments, Ltd. (incorporated by reference to Exhibit 4.4 in the Report on Form
8-K filed on November 3, 2000)                           
|4.5            |  | Subordination Agreement dated October 31, 2000 by and between the Registrant, Montrose Investments, Ltd. and CIT Group/Business Credit, Inc. (incorporated by reference to
Exhibit 4.5 in the Report on Form 8-K filed on November 3, 2000)
|10.1           |  | Form of Indemnity Agreement between the Company and each of its executive officers and directors (incorporated by reference to Exhibit 10.1 in the Form S-1 filed on October 30,
1996)                                                     
|10.2           |  | Amended and Restated Employment Agreement, dated as of October 28, 1996, between the Company and Alex Razmjoo (incorporated by reference to Exhibit 10.3 in the Form S-1 filed on
October 30, 1996)                                        
|10.3           |  | Loan Agreement dated November 28, 2001 by and between the Registrant and First Bank & Trust (incorporated by reference to Exhibit 10.1 in the Form 10-Q filed on March 18,
2002)                                                           
|10.4           |  | Agreement dated May 24, 2002 between the Registrant and Alex Aydin (incorporated by reference to Exhibit 10.2 in the Form 10-Q filed on June 14, 2002)                                                                                     
|10.5           |  | Agreement dated May 24, 2002 between the Registrant and Nick Shahrestany (incorporated by reference to Exhibit 10.3 in the Form 10-Q filed on June 14, 2002)                                                                               
|10.5.1         |  | Amendment to Agreement, dated November 11, 2002 between the Registrant and Nick Shahrestany (incorporated by reference to Exhibit 10.5.1 in the Form 10-K filed on November 13,
2002)                                                      
|10.6           |  | Agreement dated May 24, 2002 between the Registrant and Frank Alaghband (incorporated by reference to Exhibit 10.4 in the Form 10-Q filed on June 14, 2002)                                                                                
|10.6.1         |  | Amendment to Agreement, dated November 11, 2002 between the Registrant and Frank Alaghband (incorporated by reference to Exhibit 10.6.1 in the Form 10-K filed on November 13,
2002)                                                       
|10.7           |  | Agreement for Wholesale Financing (Security Agreement) between Procom Technology, Inc. and IBM Credit Corporation (incorporated by reference to Exhibit 10.1 to the Form S-3/A
filed on January 17, 2001)                                  
|99.1           |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002                                                                                                                    
|99.2           |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002                                                                                                                    

29