UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON D.C. 20549

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JULY 31, ~~2002~~2003 OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
TRANSITION PERIOD FROM __________ TO __________.

COMMISSION FILE NUMBER: 0-22703

MCK COMMUNICATIONS, INC. ~~(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)~~

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


DELAWARE (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)		06-1555163 (I.R.S. EMPLOYER IDENTIFICATION NO.)

117 KENDRICK STREET NEEDHAM, MASSACHUSETTS 02494
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

~~REGISTRANT’S~~REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE: (617) 454-6100

~~INDICATE~~Indicate BYby ~~CHECK~~check ~~MARK~~mark ~~WHETHER~~whether ~~THE~~the ~~REGISTRANT~~Registrant (1) ~~HAS~~has ~~FILED~~filed ~~ALL~~all ~~REPORTS~~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.

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 [ ]

AsIndicate ofby ~~September 6,~~check ~~2002,~~mark ~~there~~whether ~~were~~the ~~20,396,426~~Registrant ~~shares~~is an accelerated filer (as defined in Rule 12b-2 of ~~registrant’s~~the ~~Common Stock~~Exchange ~~outstanding~~Act).

YES [ ] NO [X]

As of September 8, 2003, there were 20,679,479 shares of registrant’s Common Stock outstanding.

TABLE OF CONTENTS

Part I. Financial Information Item 1. Consolidated Financial Statements
PART I. FINANCIAL INFORMATION
	Consolidated Balance Sheets
	Item 1. Consolidated Financial Statements
	Consolidated Statements of Operations
		Consolidated Balance Sheets
	Consolidated Statements of Cash Flows
		Consolidated Statements of Operations
	Notes to Consolidated Financial Statements
		Consolidated Statements of Cash Flows
	NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
		Notes to Consolidated Financial Statements
	NOTE 2. INVENTORY
	NOTE 3. DTI AND IMPAIRMENT
	NOTE 4. RESTRUCTURING
	NOTE 5. LEGAL MATTERS
	ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
	OVERVIEW
	ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
	PART II — OTHER INFORMATION
	ITEM 4. CONTROLS AND PROCEDURES
PART II OTHER INFORMATION
	ITEM 1. LEGAL PROCEEDINGS
	ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
	ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
	ITEM 6. EXHIBITS AND REPORTS ON Form 8-K
SIGNATURES
EX-10.1(SUBLEASE DATED JULY 2,2002)
EX-31.1 SECT. 302 CERTIFICATION (ACTING CEO)
EX-10.2(OFFER LETTER DATED 12/12/2001)
EX-31.2 SECT. 302 CERTIFICATION (CONTROLLER)
EX-32.1 SECT. 906 CERTIFICATION (ACTING CEO)
EX-32.2 SECT. 906 CERTIFICATION (CONTROLLER)

MCK Communications, Inc.

Table ofOf Contents

		Page	~~Page~~
PART I	-FINANCIAL INFORMATION	~~FINANCIAL INFORMATION~~
Item 1.	Consolidated Financial Statements	~~Consolidated Financial Statements~~3
		Consolidated Balance Sheets at April 30, 2002 and July 31, 2002	3
	Consolidated Balance Sheets at April 30, 2003 and July 31, 2003	3
		Consolidated Statements of Operations for the three months ended July 31, 2001 and 2002	4
	Consolidated Statements of Operations for the three months ended July 31, 2002 and 2003	4
		Consolidated Statements of Cash Flows for the three months ended July 31, 2001 and 2002	5
	Consolidated Statements of Cash Flows for the three months ended July 31, 2002 and 2003	5
	Notes to Consolidated Financial Statements	~~Notes to Consolidated Financial Statements~~6	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	~~Management’s Discussion and Analysis of Financial Condition and Results of Operations~~12	9
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	~~Quantitative and Qualitative Disclosures about Market Risk~~16	13
PART II	-	OTHER INFORMATION	13
Item 4.	Controls and Procedures	26
Item 1.		Legal Proceedings	13
PART II	OTHER INFORMATION
Item 6.		Exhibits and Reports on Form 8-K	14
Item 1.	Legal Proceedings	26
Signatures			15
Item 6.	Exhibits and Reports on Form 8-K	27
Signatures		28

~~Part~~PART I. ~~Financial~~ ~~Information Item 1. Consolidated~~FINANCIAL ~~Financial Statements~~INFORMATION

~~MCK Communications, Inc~~Item 1. Consolidated ~~Balance~~Financial ~~Sheets~~Statements ~~(In thousands, except per share data)~~

						Unaudited
			April 30,			July 31,
			2002			2002
Assets
Current assets:
	Cash and equivalents		$	4,554		$	4,263
	Restricted securities			2,000			2,000
	Marketable securities			37,813			37,690
	Accounts receivable, net			3,773			2,899
	Inventory			1,878			1,670
	Prepaids and other current assets			595			557
		Total current assets		50,613			49,079
Fixed assets, net				1,529			1,195
Other assets				105			105
Completed technology				3,978			3,659
Total assets			$	56,225		$	54,038
Liabilities and Stockholders’ Equity
Current liabilities:
	Accounts payable		$	1,435		$	866
	Accrued liabilities			4,740			3,833
	Accrued compensation and benefits			672			663
	Deferred revenue			422			481
		Total current liabilities		7,269			5,843
Common stockholders’ equity:
	Common stock, $.001 par value; authorized 40,000,000 shares issued and outstanding - 20,421,563 at April 30, 2002 and 20,385,289 at July 31, 2002			20			20
	Additional paid-in capital			125,122			124,984
	Accumulated deficit			(75,031	)		(75,883	)
	Deferred compensation			(159	)		(88	)
	Accumulated other comprehensive loss			(464	)		(439	)
	Notes receivable from officers			(532	)		(399	)
		Total common stockholders’ equity		48,956			48,195
		Total liabilities and common stockholders’ equity	$	56,225		$	54,038

MCK Communications, Inc.
Consolidated Balance Sheets
(In thousands, except share data)


						Unaudited
			April 30,			July 31,
			2003			2003

Assets
Current assets:
	Cash and equivalents		$	2,629		$	9,445
	Restricted securities			2,000			2,000
	Marketable securities			37,032			30,340
	Accounts receivable, net			2,592			2,214
	Inventory			1,203			1,215
	Prepaids and other current assets			514			459

		Total current assets		45,970			45,673
Fixed assets, net				539			421
Intangible assets				375			327
Other assets				105			90

Total assets			$	46,989		$	46,511

Liabilities and Stockholders’ Equity
Current liabilities:
	Accounts payable		$	905		$	1,129
	Accrued liabilities			2,343			2,163
	Accrued compensation and benefits			239			235
	Deferred revenue			389			510

		Total current liabilities		3,876			4,037
Stockholders’ equity:
	Common stock, $.001 par value; authorized 40,000,000 shares; issued and outstanding - 20,528,899 at April 30, 2003 and 20,678,682 at July 31, 2003			20			20
	Additional paid-in capital			124,912			125,059
	Accumulated deficit			(81,110	)		(81,807	)
	Deferred compensation			(3	)		—
	Accumulated other comprehensive loss			(602	)		(694	)
	Notes receivable from officers			(104	)		(104	)

		Total stockholders’ equity		43,113			42,474

		Total liabilities and stockholders’ equity	$	46,989		$	46,511

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

MCK Communications, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)

			Unaudited
			Three Months Ended
			July 31,
			2001			2002
			2002			2003
Revenues			$	34,~~403~~511		$	42,~~511~~703
Cost of goods sold				2,~~025~~212			21,~~212~~346
Gross profit				12,~~378~~299			21,~~299~~357
Operating expenses:
	Research and development (excluding amortization of stock based compensation of $121 and $16 for the three month periods ended July 31, 2001 and 2002, respectively)			2,492			892
	Research and development (excluding amortization of stock based compensation of $16 for the three months ended July 31, 2002)			892			731
	Sales and marketing (excluding amortization of stock based compensation of $180 and $(11) for the three month periods ended July 31, 2001 and 2002, respectively)			3,185			1,389
	Sales and marketing (excluding amortization of stock based compensation of $(11) for the three months ended July 31, 2002)			1,389			848
	General and administrative (excluding amortization of stock based compensation of $98 and $28 for the three month periods ended July 31, 2001 and 2002, respectively)			1,077			708
	General and administrative (excluding amortization of stock based compensation of $28 and $3 for the three month period ended July 31, 2002 and 2003, respectively)			708			644
	Amortization of stock based compensation			~~399~~33			333
	Amortization of goodwill and other intangibles			~~1,226~~318			~~318~~48
	Impairment of goodwill and other intangibles			14,063			—
		Total operating expenses		3,340			2,274
	Restructuring costs			450			—
Loss from operations				(1,041	)		(917	)
		Total operating expenses		22,892			3,340
Loss from operations				(21,514	)		(1,041	)
Other income (expense):
	Interest income			~~533~~206			~~206~~127
	Other income (expense), net			(2217	)		~~(17~~93	)
		Total other income		~~511~~189			~~189~~220
Loss before provision for income taxes				(~~21,003~~852	)		(~~852~~697	)
Provision for income taxes				25—			—
Net loss			$	(~~21,028~~852	)	$	(~~852~~697	)
Basic and diluted net loss per share			$	(10.0604	)	$	(0.0403	)
Shares used in computing basic and diluted net loss per share				1920,~~888~~349			20,~~349~~569

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

MCK Communications, Inc.
Consolidated Statements of Cash Flows
(In thousands)

				Unaudited	~~Unaudited~~
				Three Months Ended	~~Three Months Ended~~
				July 31,	~~July 31,~~
					2001				2002
				2002				2003
Cash flows from operating activities:
	Net loss			$	$(852	~~(21,028~~)	)	$	$(697	~~(852~~)	)
	Depreciation				360	~~558~~			132	~~360~~
	Amortization and of goodwill and other intangibles				318	~~1,225~~			48	~~318~~
	Impairment of goodwill and other intangibles					14,063				—
	Writedown of fixed assets				14				—
	Write down of fixed assets					—				14
	Stock based compensation				33				3
	Stock based compensation					399				33
	Changes in operating assets and liabilities:
	Changes in operating assets and liabilities:
		Accounts receivable			874				378
			Accounts receivable			2,056				874
		Inventory			208				(12	)
			Inventory			928				208
		Prepaids and other current assets			38				55
			Prepaids and other current assets			1,223				38
		Accounts payable			(569	)			224
			Other assets			(22	)			—
		Accrued liabilities			(907	)			(180	)
			Accounts payable			(2,682	)			(569	)
		Accrued compensation and benefits			(9	)			(4	)
			Accrued liabilities			(621	)			(907	)
		Deferred revenue			59				121
			Accrued compensation and benefits			(207	)			(9	)
		Other			—				15
			Deferred revenue			179				59
Net cash (used in) provided by operating activities					(433	)			83
Net cash used in operating activities						(3,929	)			(433	)
Cash flows from investing activities:
Cash flows from investing activities:
		Purchases of property and equipment			(28	)			(6	)
			Purchases of property and equipment			(428	)			(28	)
		Sale of marketable securities, net			123				6,692
			Sales of marketable securities			6,596				123
Net cash provided by investing activities					95				6,686
Net cash provided by investing activities						6,168				95
Cash flows from financing activities:
Cash flows from financing activities:
		Net proceeds from employee stock plans			34				148
			Issuance of common stock, net			186				32
Net cash provided by financing activities					34				148
			Proceeds from exercise of stock options			5				2
Effect of exchange rate change on cash					13				(101	)
Net cash provided by financing activities						191				34
Net increase (decrease) in cash and equivalents					(291	)			6,816
Effect of exchange rate change on cash						9				13
Cash and equivalents, beginning of period					4,554				2,629
Net increase (decrease) in cash and equivalents						2,439				(291	)
Cash and equivalents, end of period				$	4,263			$	9,445
Cash and equivalents, beginning of period						4,035				4,554
Cash and equivalents, end of period					$	6,474			$	4,263
Supplemental disclosures of cash flow information:
Cash paid for interest					$	9			$	—
Common shares issued in acquisition of DTIH						10,939				—

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

MCK Communications, Inc.
Notes to Consolidated Financial Statements
(Unaudited)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

a. BASIS OF PRESENTATION

The consolidated financial statements have been prepared by MCK Communications, Inc., (the Company) pursuant to the rules and regulations of the Securities and Exchange Commission and include the accounts of ~~MCK~~the ~~Communications~~Company, ~~Inc.,~~ and its wholly owned subsidiaries. Certain information and footnote disclosures, normally included in financial statements prepared in accordance with generally accepted accounting principals, have been condensed or omitted pursuant to such rules and regulations, although the Company believes the disclosures in these financial statements are adequate to make the information not misleading. In the opinion of the Company, the financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary for the fair presentation of the financial position at July 31, ~~2002~~2003 and the operating results and cash flows for the three ~~months~~month periods ended July 31, ~~2001,~~2002 ~~as restated,~~ and ~~for the three months ended July 31, 2002~~2003. The balance sheet at April 30, ~~2002~~2003 has been derived from audited financial statements as of that date. ~~Certain~~These ~~footnote disclosures normally included in~~ financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted, although the Company believes the disclosures in these financial statements are adequate to make the information not misleading. These financial statements and notes should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K asfor the year ended April 30, 2003, as filed with the Securities and Exchange Commission.

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

The results of operations reported for the three months ended July 31, ~~2002~~2003 are not necessarily indicative of the results to be achieved in future quarters or the year ending April 30, ~~2003~~2004.

b. CASH AND EQUIVALENTS

Cash and equivalents are defined as highly liquid investments having an original maturity of three months or less. Restricted cash includes approximately $2,000,000 pledged to secure a letter of credit in favor of the landlord of the Company’s headquarters in Needham, MA.

c. MARKETABLE SECURITIES

The Company’s investments consist primarily of commercial paper and money market instruments ~~with~~of ~~maturities~~which of$28,704,000 matures in less than one year and $1,636,000 matures beyond one year. These securities are classified as available-for-sale. Available-for-sale securities are stated at fair value, with the unrealized gains and losses reported in other comprehensive income. Realized gains and losses and declines in value judged to be other-than temporary on available-for-sale securities are included in ~~investment~~ interest income. The cost of securities sold is based on the specific identification method. Interest and dividends on securities classified as available-for-sale are included in interest income. Unrealized ~~losses~~gains relating to available-for-sale securities were approximately $1447,000 at July 31, 2003 and $14,000 at July 31, 2002.

d. REVENUE RECOGNITION

Revenues from product sales are recognized upon shipment of ~~our~~ products to ~~our~~ customers and the fulfillment of all contractual terms and conditions pursuant to guidance provided by Staff Accounting Bulletin, No. 101, Revenue Recognition in Financial Statements (SAB 101), issued by the Securities and Exchange Commission. Certain distribution partners have rights to return a contractual percentage of sales. For sales to these partners, werevenue ~~defer~~is ~~revenue~~deferred on sales subject to return until such rights have expired. A significant number of ~~our contractual~~ contractual arrangements contain price protection provisions whereby wethe Company ~~are~~is obligated to provide refunds or credits for any decrease in unit prices of product in their inventory. WeThe Company routinely ~~analyze~~analyzes and ~~establish~~ establishes, as necessary, reserves at the time of shipment for product returns and allowances and warranty costs. To date these amounts have not been significant.

The Company recognizes service revenues including revenues under non-recurring engineering contracts as the service is provided. Maintenance revenues are deferred and recognized ratably over the contract period. Service and maintenance revenues have not been material.

e. COMPREHENSIVE INCOME (LOSS)

Comprehensive income includes all changes in equity during a period except those resulting from investments by and distributions to owners. Other comprehensive income is comprised of net income, currency translation adjustments and unrealized gains (losses) on available-for-sale securities ~~valuation adjustments~~. For the three months ended July 31, ~~2001 and 2002~~2003, the Company’s comprehensive loss was approximately $250.8 million, ~~and~~compared to a comprehensive loss of $0.9 million for the three months ended July 31, ~~respectively~~2002.

f. EARNINGS PER SHARE

Statement of Financial Accounting Standard (SFAS) No. 128 requires entities to present both basic earnings per share (“EPS”) and diluted EPS. Basic EPS excludes dilution and is computed by dividing income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common

~~stock~~f. EARNINGS ~~During~~PER ~~the three months ended July 31, 2001 and 2002, 3.1 and 1.9~~SHARE ~~million options, respectively, that could potentially dilute basic EPS in the~~ ~~future were not included in the computation of EPS because to do so would have been antidilutive.~~

Statement of Financial Accounting Standard (SFAS) No. 128 requires entities to present both basic earnings per share (EPS) and diluted EPS. Basic EPS excludes dilution and is computed by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock. During the three months ended July 31, 2002 and 2003, 1.9 and 0.4 million options, respectively, that could potentially dilute basic EPS in the future were not included in the computation of EPS because to do so would have been antidilutive.

g. RECENT ACCOUNTING PRONOUNCEMENTS

~~Effective~~In ~~May 1,~~December 2002, the ~~Company~~FASB ~~adopted~~issued ~~the~~SFAS ~~provisions~~No. 148, ofAccounting ~~Statement~~for ofStock-Based ~~Financial~~Compensation ~~Accounting~~– ~~Standard~~Transition (and Disclosure. SFAS) No. ~~142,~~148 ~~“Goodwill~~amends ~~and~~SFAS ~~Other~~No. 123 ~~Intangible~~to ~~Assets”.~~provide ~~This~~alternative ~~statement~~methods ~~affects~~of ~~the~~transition ~~Company’s~~for ~~treatment~~a ofvoluntary ~~goodwill~~change ~~and~~to ~~other~~the fair ~~intangible~~value ~~assets.~~based ~~The~~method ~~statement~~of ~~requires~~accounting ~~that~~for ~~goodwill~~stock-based ~~existing~~employee atcompensation. ~~the date of~~In ~~adoption~~addition, beSFAS ~~reviewed~~No. 148 ~~for~~amends ~~possible~~the ~~impairment~~disclosure ~~and~~requirements ~~that~~of ~~impairment~~SFAS ~~tests~~No. 123 beto ~~periodically~~require ~~repeated,~~prominent ~~with~~disclosures ~~impaired~~in ~~assets~~both ~~written~~annual ~~down~~and tointerim ~~fair~~financial ~~value.~~statements ~~Additionally,~~about ~~existing~~the ~~goodwill~~method ~~and~~of ~~intangible~~accounting ~~assets~~for ~~must~~stock-based beemployee ~~assessed~~compensation and the ~~classified~~effect ~~within~~of the ~~statement’s~~method ~~criteria.~~used ~~Intangible~~on ~~assets~~reported ~~with~~results. ~~finite~~The ~~useful lives~~disclosure ~~will~~requirements ~~continue~~are effective tofor befinancial ~~amortized~~reports ~~over~~for ~~those~~interim periods beginning after December 15, 2002. ~~Amortization~~The implementation of ~~goodwill~~SFAS No. 148 did not have a material impact ~~and~~on ~~intangible~~its ~~assets~~consolidated ~~with~~financial ~~indeterminable~~position ~~lives~~or ~~will~~results ~~cease~~of operations.

~~During~~In November 2002, the ~~year~~Emerging ~~ended~~Issues ~~April~~Task Force (EITF) ~~30,~~reached ~~2002~~a consensus on Issue No. 00-21, “Accounting for Revenue Arrangements with Multiple Deliverables.” This issue addresses determination of whether an arrangement involving more than one deliverable contains more than one unit of accounting and how the ~~Company~~arrangement ~~wrote~~consideration ~~off~~should ~~all~~be ~~remaining~~measured and allocated to the ~~unamortized~~separate ~~goodwill~~units of accounting. ~~The~~EITF ~~existing~~Issue ~~intangible~~No. 00-21 ~~assets~~will ~~have~~be effective for revenue arrangements entered into in fiscal periods beginning after June 15, 2003 or the Company may elect to report the change in accounting as a cumulative-effect ~~finite~~adjustment. ~~useful~~The ~~life~~Company is reviewing EITF Issue No. 00-21 and has not yet determined the impact, if any, this issue will ~~continue~~have toon beits consolidated ~~amortized~~operating ~~over~~results ~~those~~and ~~periods~~financial position.

~~Had~~In ~~SFAS~~January 2003, the FASB issued FIN 46, “Consolidation of Variable Interest Entities”, an Interpretation of Accounting Research Bulleting No. ~~142~~51. ~~been~~FIN ~~adopted~~46 requires certain variable interest entities to be consolidated by the primary beneficiary of the entity if the equity investors in the entitiy do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the ~~three~~entity ~~months~~to ~~period~~finance ~~ending~~its ~~July~~activities without additional subordinated financial support from other parties. FIN 46 is effective immediately for all new variable interest entities created or acquired after January 31, ~~2001~~2003. For variable interest entities created or acquired prior to February 1, 2003, the provisions of FIN 46 must be applied for the ~~impact~~first oninterim ~~net~~or ~~loss~~annual period beginning after June 15, 2003. The Company is reviewing FIN 46 and ~~loss~~has ~~per~~not ~~share~~yet ~~would~~determined the impact, if any, this issue will have ~~been~~on asits ~~follows:~~consolidated operating results and financial position.

	Three Months Ended
	July 31,
(In thousands)	2002			2001
Net loss		($852	)		($21,028	)
Add back goodwill amortization		—			827
Adjusted net loss		($852	)		($20,201	)

	Three Months Ended
	July 31,
(In thousands)	2002			2001
Basic and diluted loss per share		($0.04	)		($1.06	)
Add back goodwill amortization		—			0.04
Adjusted loss per share		($0.04	)		($1.02	)

At July 31, 2002, the components of intangible assets subject to amortization, which consist principally of purchased technology, are as follows (in thousands):

Gross carrying value	$	4,932
Accumulated amortization		(1,273	)
	$	3,659

Aggregate amortization expense for the three months ended July 31, 2002 was $318,000. The Company anticipates that this intangible asset will be fully amortized by July 31, 2005.

In October 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-lived Assets”. SFAS No. 144 supercedes SFAS No. 121 by requiring one accounting model to be used for long-lived assets to be disposed of by sale, whether previously held and used or newly acquired, and by broadening the presentation of discontinued operations to include more disposal transactions. The adoption of SFAS 144 by the Company as of May 1, 2002 had no impact on its financial position, results of operations, or cash flows.

h. SIGNIFICANT CUSTOMERS

During the ~~quarter~~three months ended July 31, 2003, one customer that is a stocking distributor accounted for 24% of total revenues. During the three months ended July 31, 2002, three customers accounted for 15%, 11%, and 10% , respectively of total revenues.

i. WARRANTY AND GUARANTIES

The Company offers a one-year basic limited warranty for all its products, including parts and labor. The Company estimates the costs that may be incurred under its basic limited warranty and records a liability in the amount of such costs at the time product revenue is recognized. Factors that affect the Company’s warranty liability include the number of installed units, historical and anticipated rates of warranty claims and the cost per claim. The Company periodically assesses the adequacy of its recorded warranty liabilities and adjusts the amounts as necessary.

Warranty activity for the three months ended July 31, 2003 is as follows (in thousands):


Balance, April 30, 2003	$	160
Provision for warranty costs		8
Warrranty expenditures		(8	)

Balance, July 31, 2003	$	160

The Company offers service contracts that may be purchased after a standard warranty has expired. Service contracts may be purchased for periods from one to five years. The Company recognizes service contract revenue ratably over the life of the contract. Actual service contract expenses incurred and charged to cost of sales during an interim period may be more or less than the amount of amortized service contract revenue recognized in that period.

j. STOCK BASED COMPENSATION

The Company has elected to follow Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB 25”), and related interpretations in accounting for its employee stock options. Under APB 25, no compensation expense is recorded when the exercise price of the options granted equals the market price of the underlying stock on the date of grant. The Company has adopted the disclosure-only provisions of SFAS No. 123, “Accounting for Stock-Based Compensation”. In those instances where stock options were granted with exercise prices less than the fair value of the common stock at the date of grant, expense is being recognized over the vesting period. Because the stock options vest on a pro-rata basis the Company follows the guidance included in Financial Accounting Standards Board Interpretation Nos. 28 and 44 to determine compensation expense for the period.

The following table illustrates the assumptions used and the effect on net loss and net loss per share if the Company had applied the fair value recognition provisions of SFAS No. 123 to employee stock-based compensation. The Company has computed the pro forma disclosures required under SFAS No. 123 and SFAS No. 148 for all employee stock options granted using the Black-Scholes option pricing model prescribed by SFAS No.123.

If the Company had used the fair value-based method of accounting for its stock option and incentive plans and charged compensation cost against income, over the vesting period, based on the fair value of options at the date of grant, then the net loss and net loss per common share would have been increased to the following pro forma amounts (in thousands, except for per share amounts):


		Three Months			Three Months
		Ended July 31,			Ended July 31,
		2002			2003

Net loss as reported		$	(852	)	$	(697	)
Add: Stock-based compensation expense included in net loss			33			3
Less: Total stock-based employee compensation expense determined under fair value based method for all awards			(1,128	)		(347	)

Pro forma net loss		$	(1,947	)	$	(1,041	)

Net loss per common share
	As reported	$	(0.04	)	$	(0.03	)
	Pro forma		(0.10	)		(0.05	)

The Company’s stock option grants vest over several years and the Company intends to grant varying levels of stock options in future periods. Therefore, the pro forma effects on the three months ended July 31, 2002, and 2003 net loss and net loss per common share of expensing the estimated fair value of the stock options and common shares pursuant to the stock option plan are not necessarily representative of the effects on reported results from operations for future years.

In April 2003, the Company’s Board of Directors approved the acceleration of vesting of all outstanding options contingent on the merger with Verso Technologies, Inc. In August 2003, the Board of Directors approved the acceptable methods of settlement of the option exercises to include a swap or net exercise option. These changes will result in a new measurement date for all outstanding options and could result in compensation expense upon consummation of the merger with Verso depending upon the price of the Company’s stock.

NOTE 2. INVENTORY

Inventory consisted of (in ~~thousand’s~~thousands):

	April 30,		July 31,
	2002		2002
	2003		2003
			(Unaudited)
Raw materials	$	~~1,594~~933	$	1,~~419~~015
Work-in-process		—		—
Finished goods		270		200
Finished goods		284		251
	$	1,203	$	1,215
	$	1,878	$	1,670

The Company subcontracts its manufacturing operations to an independent third ~~parties~~party. Although it is not obligated to do so, the Company expects that it ~~would~~ would purchase any of its inventory that the subcontractor has in stock if the arrangement was terminated. The level of inventory generally ranges between $1.0 and $2.0 million.

NOTE 3. DTI AND IMPAIRMENT

In June 2000, the Company acquired all of the outstanding stock of DTI Holdings, Inc. (“DTIH”), and its wholly owned subsidiary Digital Techniques, Inc. (together “DTI”), for $12.7 million in cash, including transaction costs, and 364,601 shares of common stock and 101,916 stock options with a fair market value of $10.9 million. The Company engaged an independent firm to determine the value of certain tangible and intangible assets owned by DTIH for the purpose of allocating the total purchase price. The Company allocated approximately $1.6 million of the purchase price to tangible liabilities, $16.8 million to goodwill and other intangibles, $8.0 million to completed technology, and $694,000 to in-process development. ~~Although~~During the Company continues to use the acquired technology, the rapidly changing and competitive environment in which the Company operates has negatively impacted operating results. Two of the Company’s protocol partners have recently introduced their own competitive products, and one has reduced their purchases of the Company’s products. In addition, the Company has determined the market value of the DTI acquisition has declined significantly from the value at the date DTI was acquired. Moreover, during the year ended April 30, 2002, the Company terminated substantially all the DTI staff, which was not contemplated at the date of acquisition. As a ~~result, the Company determined that impairment~~ ~~indicators were evident. In accordance with SFAS No. 121, “Accounting for the~~ Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of”, the Company evaluated the recoverability of its long-lived assets, including intangibles related to the DTI acquisition and determined that the estimated future undiscounted cash flows were below their carrying value at July 31, 2001. Undiscounted cash flows were determined at an enterprise level as the operations and technology of DTI had been integrated with those of the Company. Accordingly, the Company wrote off all remaining unamortized goodwill of $12.4 million and reduced the carrying value of certain identifiable intangibles by $1.7 million to their estimated fair value of $4.9 million. The estimated fair value was based on anticipated future cash flows discounted at a rate of 18%, which is commensurate with the risk involved. The useful lives of the remaining identifiable intangibles were reevaluated and deemed to be appropriate.

result, the Company determined that impairment indicators were evident. The Company evaluated the recoverability of its long-lived assets, including intangibles related to the DTI acquisition and wrote off all remaining unamortized goodwill of $12.4 million and reduced the carrying value of certain identifiable intangibles by $1.7 million to their estimated fair value of $4.9 million at July 31, 2001.

In the quarter ended January 31, 2003, based upon current economic conditions, the Company’s operating results, and the termination of the distribution agreement with one of the Company’s customers, the Company determined that impairment indicators were present. The Company evaluated the recoverability of its long-lived assets including those related to the DTI acquisition and determined the estimated future undiscounted cash flows were below their carrying value at January 31, 2003. Undiscounted cash flows were determined at an enterprise level as the operations and technology of DTI had been integrated with those of the Company. Accordingly, the Company reduced the intangible assets by $2.6 million to their estimated fair value of $0.4 million. The estimated fair value was based on anticipated future cash flows discounted at a rate of 25%, which is commensurate with the risk involved. The Company anticipates that this intangible asset will be fully amortized by July 31, 2005.

Effective May 1, 2002, the Company adopted the provisions of SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 affects the Company’s treatment of goodwill and other intangible assets. SFAS No. 142 requires that intangible assets be assessed and classified within the statement’s criteria. Intangible assets with finite useful lives will continue to be amortized over those periods. Amortization of goodwill and intangible assets with indefinite lives ceased. The adoption of this standard did not have a significant impact on the Company since all goodwill was previously written off in fiscal 2002 and the Company has no intangible assets with indefinite lives.

At July 31, 2003, the components of intangible assets subject to amortization, which consist principally of purchased technology, are as follows (in thousands):


Gross carrying value	$	2,332
Accumulated amortization		(2,005	)

	$	327

Aggregate amortization expense for the three months ended July 31, 2003 was $48,000.

NOTE 4. RESTRUCTURING

During the year ended April 30, ~~2001~~2002, due to the ~~Company~~continued ~~reorganized~~downturn ~~various~~in ~~operating~~the ~~functions~~economic environment, the Company instituted a number of ~~its~~actions ~~business,~~to ~~re-focusing~~streamline operations. These actions included closing the ~~business~~Company’s onTexas ~~core~~operations ~~competencies~~and personnel reductions at the Company’s Needham and Calgary locations. In ~~matching~~connection ~~staffing~~with ~~needs~~these actions, the Company recorded aggregate charges of approximately $1.5 million related to ~~strategic~~the ~~initiatives~~costs of severance, related benefits and outplacement services. The ~~reorganization~~consolidation and ~~refocusing~~ reorganization resulted in aggregate areductions ~~reduction~~of our workforce by approximately 126 employees, or 66% of our workforce. The employee termination costs were paid out through December 2002. In addition, the Company’s ~~workforce~~recorded bya provision of approximately $250,000 ~~10%~~related orto 25remaining ~~employees~~lease obligations for its Texas operations and recorded a charge of approximately $200,000 related to fixed assets previously used at those facilities and subsequently abandoned. InThe ~~conjunction~~Texas ~~with~~facility ~~this~~lease obligations ~~action~~expire wein August 2004. The Company also recorded a charge of approximately $~~597~~1.5 million in connection with a sublease of part of its space at the Needham location through the remaining lease term and recorded a charge of approximately $800,000 ~~during~~related ~~the~~to ~~three~~fixed ~~months~~assets ~~ended~~and ~~April 30~~leasehold improvements at that facility. The Needham facility lease obligation expires in February 2007. During October 2002, ~~2001~~the ~~for~~Company reviewed the ~~costs~~ adequacy of ~~severance,~~the remaining reserves related ~~benefits~~to these restructuring accruals and ~~outplacement~~determined ~~services~~that $59,000 of reserves previously recorded were not required. The charges were reversed in the quarter ended October 31, 2002.

During the ~~year~~quarter ended ~~April~~October 3031, 2002, ~~due to~~ the ~~continued downturn in the economic environment and to accelerate the~~ Company’s ~~return~~reduced ~~to profitability, the Company instituted a number of actions to streamline operations. These actions included closing the Company’s Texas operations and~~ personnel ~~reductions~~ at the Company’s Needham and Calgary locations. Inin ~~connection~~order ~~with these~~to ~~actions,~~align ~~the~~staff ~~Company~~to ~~recorded aggregate charges of approximately $1.5~~lower ~~million~~revenues ~~related~~and continue to ~~the~~match ~~costs~~our ofstaffing ~~severance,~~needs ~~related~~to ~~benefits~~our ~~and~~strategic ~~outplacement services~~initiatives. The ~~consolidation and~~ reorganization resulted in ~~aggregate reductions~~a reduction of our workforce by approximately ~~126~~20% ~~employees,~~ or ~~66%~~15 ~~of our workforce~~employees. ~~The~~In ~~employee~~connection ~~termination~~with ~~costs~~this ~~will be paid out through December 2002. In addition~~action, the Company recorded aan ~~provision~~aggregate ~~of approximately $250,000 related to remaining lease obligations for its Texas operations and recorded a~~ charge of approximately $~~200~~325,000 related to fixed assets previously used at those facilities and abandoned. The Texas facility lease obligations expire in August 2004. The Company recorded a charge of approximately $1.5 million in connection with a sublease of part of its space at the ~~Needham location through~~ ~~the~~cost ~~remaining lease term. In addition, the Company recorded a charge~~ of ~~approximately~~ ~~$800~~severance,~~000~~ related tobenefits ~~fixed assets~~ and ~~leasehold~~outplacement ~~improvements at that facility~~services. ~~The Needham facility lease obligation expires in February 2007.~~

~~The~~During ~~following~~the ~~table~~quarter ~~summarizes~~ended January 2003, the ~~restructuring~~Company ~~activity~~announced ~~for~~a leadership change within the ~~three~~senior ~~months~~management team, involving the departure of President ~~ended~~and ~~July~~CEO, Ms. 31Glenda Davis, ~~2002~~as ~~(in~~well ~~thousands):~~as her resignation from the Board of Directors. The Company recorded an aggregate charge of approximately $385,000 related to the cost of severance, related benefits and outplacement services. Ms. Davis’ severance costs will be paid out through January 2004.

	Employee			Facility
	Termination Costs			Exit Costs
Balance, April 30, 2002	$	475		$	1,757
Non-cash charges		—			—
Paid to date		(318	)		(294	)
Balance July 31, 2002	$	157		$	1,463

In April 2003, the Company reviewed the adequacy of the remaining reserves related to prior restructuring activities and determined that $99,000 of reserves previously recorded were not required. These charges were reversed in April 2003.

The following table summarizes the restructuring activity for the three months ended July 31, 2003 (in thousands):


	Employee
	Termination			Facility
	Costs			Exit Costs

Balance, April 30, 2003	$	217		$	1,057
Paid		(76	)		(146	)

Balance July 31, 2003		141			911

NOTE 5. LEGAL MATTERS

OnIn ~~May 3,~~December ~~2000~~2001, ~~Joan~~a ~~Lockhart,~~complaint ~~the~~was ~~Company’s~~filed ~~former~~in ~~Vice~~the ~~President~~Southern District of New York ~~Marketing,~~seeking ~~filed~~an aunspecified ~~complaint~~amount inof ~~Massachusetts~~damages ~~State~~on ~~Court~~behalf ~~against~~of ~~the~~a class of persons who ~~Company.~~allegedly Inpurchased shares of the ~~complaint,~~Company’s ~~captioned~~common ~~Joan~~stock ~~Lockhart~~between v.the ~~MCK~~date ~~Communications,~~of ~~Inc.,~~its ~~(Middlesex~~initial ~~Superior~~public ~~Court)~~offering and December 6, Ms2000. ~~Lockhart~~ ~~asserts~~The acomplainants ~~claim~~named ~~for~~as defendants ~~breach~~the Company and certain of its officers and other parties as ~~contract~~underwriters ~~against~~of its initial public offering (the ~~Company~~“MCK ~~based~~defendants”). onThe plaintiffs ~~her~~allege, ~~allegations~~among other things, that the Company’s prospectus, contained ~~failed~~in tothe ~~comply~~Registration Statement on Form S-1 filed with the ~~terms~~Securities ofand Exchange ~~her~~Commission, ~~employment~~was ~~agreement~~materially false and amisleading ~~certain~~because it failed to ~~restricted~~disclose ~~stock~~that ~~agreement~~the ~~executed~~investment bybanks ~~and~~which ~~between~~underwrote the Company’s initial public offering of securities and ~~Ms. Lockhart.~~others ~~Ms. Lockhart~~received ~~seeks~~undisclosed ~~approximately~~and ~~$30~~excessive brokerage commissions,~~000~~ inand ~~severance~~required ~~pay~~investors asto ~~well~~agree to buy shares of securities after the initial public offering was completed at predetermined prices as ~~approximately~~a ~~$1,000,000~~precondition into ~~damages~~obtaining initial public offering allocations. OnThe plaintiffs ~~June 5,~~further ~~2000,~~allege ~~the~~that ~~Company~~these ~~filed its~~actions ~~answer~~artificially ~~denying~~inflated the ~~material~~price ~~allegations~~ of the ~~Ms. Lockhart~~Company’s ~~complaint~~common stock after the initial public offering. OnThis case is one ~~December 6,~~of ~~2001,~~many ~~the~~with ~~Massachusetts~~substantially ~~Superior~~similar ~~Court,~~allegations ~~Middlesex~~known ~~County,~~as the Laddering Cases ~~entered~~filed ~~judgment~~before the Southern District of New York against a variety of unrelated issuers and investment bankers and have been consolidated for pre-trial purposes before one judge to assist with administration. A motion to dismiss addressing issues common to the ~~Company~~companies and individuals who have been sued in these ~~favor~~actions ofwas ~~Ms. Lockhart~~filed in July 2002. After a hearing on the motion to dismiss, ~~amount~~the ofCourt, ~~approximately~~on $1February 19,~~160~~ 2003,~~000~~ denied dismissal of the claims against the companies and individuals, including ~~interest~~the MCK defendants. ~~The~~On ~~Company~~June 26, ~~believes~~2003, a itproposed ~~has~~partial ~~meritorious~~global ~~grounds~~settlement ~~for~~was ~~appeal~~announced ofbetween ~~this~~the ~~judgment~~securities issuers and ~~intends~~their todirectors ~~pursue~~and officers and the plaintiffs. Under the terms of the ~~vigorously~~settlement, anthe ~~appeal~~insurers of the ~~same.~~issurers ~~Provision~~would ~~has~~deliver ~~been~~a ~~made~~surety undertaking in the amount of $1 billion payable to the ~~Company’s financial~~plaintiffs ~~statements~~to ~~for~~settle the ~~year~~actions against ~~ended~~all ~~April 30~~issuers, ~~2002~~directors ~~for~~and officers. Although the ~~judgment~~Company believes ~~entered~~that inthe claims against it are meritless, the ~~event~~Company’s Board of Directors has voted to approve the ~~appeal~~proposed settlement. The proposed settlement is ~~not~~subject to ~~successful~~acceptance by the other securities issuers and court approval. The Company believes ~~has~~that ~~also expensed~~its portion of the ~~legal~~proposed ~~fees~~settlement ~~incurred~~would inbe ~~this~~paid by its insurance carrier and, accordingly, no provision has been recorded for this matter.

InThe ~~December~~Company ~~2001,~~has abeen ~~complaint~~named ~~was~~a ~~filed~~defendant in ~~the~~a ~~Southern~~lawsuit ~~District~~filed ofin ~~New~~Norfolk County, ~~York~~Massachusetts ~~seeking~~by anEntrata ~~unspecified~~Communications, ~~amount~~Inc. of(Entrata). ~~damages~~Entrata Communications, onInc. ~~behalf~~v. ofSuperwire.com. anInc. ~~alleged~~and ~~class of~~MCK ~~persons~~Communications, ~~who~~Inc. ~~purchased~~arises out ~~shares~~ of ~~the~~a ~~Company’s~~dispute ~~common~~between ~~stock~~Entrata ~~between~~and ~~the date~~one of its ~~initial~~largest ~~public~~shareholders, Superwire.com, ~~offering~~Inc. ~~and~~(Superwire). ~~December 6,~~Pursuant ~~2000.~~to ~~The~~a ~~complainants name~~contract aswith ~~defendants~~Entrata, the Company ~~and~~was ~~certain~~obligated ofto ~~its~~pay ~~officers~~Entrata ~~and~~$750,000 ~~other~~in ~~parties as~~early ~~underwriters~~2002. ofIn ~~its~~order ~~initial~~to ~~public~~take advantage ~~offering.~~of ~~The~~a ~~plaintiffs allege~~$100,000 ~~among other~~discount ~~things,~~offered ~~that~~for early payment, the Company’s ~~prospectus~~paid Entrata $650,000 ~~contained~~in November 2001, in ~~the~~full ~~Registration~~satisfaction of its contractual ~~Statement~~obligations. onThe ~~Form S-1~~funds ~~filed~~were ~~with~~placed ~~the~~in ~~Securities~~escrow ~~and~~with ~~Exchange~~Superwire’s ~~Commission,~~California ~~was~~law ~~materially~~firm, ~~false~~Jeffers, ~~and~~Shaff ~~misleading~~& ~~because~~Falk, itLLP(JSF), ~~failed~~which toagreed ~~disclose~~not ~~that~~to disburse the funds ~~investment~~until ~~banks~~the ~~which~~dispute ~~underwrote~~between ~~the~~Entrata ~~Company’s~~and ~~initial~~Superwire ~~public~~had ~~offering~~been ofresolved. ~~securities~~Nevertheless, ~~and~~Entrata ~~others~~contends that it never received ~~undisclosed~~the ~~and~~funds ~~excessive~~from ~~brokerage~~the ~~commissions,~~Company and ~~required~~that ~~investors~~the tofunds ~~agree~~were diverted to ~~buy~~Superwire ~~shares~~and ofJSF. ~~securities after~~Through the lawsuit, ~~initial~~Entrata ~~public~~seeks ~~offering~~to ~~was~~recover ~~completed~~from atboth ~~predetermined~~the ~~prices~~Company asand aSuperwire the full ~~precondition~~$750,000 tothat ~~obtaining~~the ~~initial~~Company ~~public~~would ~~offering~~have ~~allocations~~owed in 2002. The Company has asserted ~~plaintiffs~~counterclaims ~~further~~against ~~allege~~Entrata ~~that~~for ~~these~~and ~~actions~~cross-claims ~~artificially~~against ~~inflated~~Superwire ~~the~~for ~~price~~fraud and breach of ~~the~~contract. ~~Company’s~~On ~~common~~October 11, ~~stock~~2002, ~~after~~Superwire ~~the~~and ~~initial~~Entrata ~~public~~filed cross-motions ~~offering~~for summary judgement against each other. ~~This~~The ~~case~~court denied bosth ismotions ~~one~~on ofMarch 13, ~~many~~2003, ~~with~~and ~~substantially~~gave ~~similar~~the ~~allegations~~parties ~~known~~until asOctober 17, ~~the~~2003 to ~~“Laddering~~complete ~~Cases”~~discovery. ~~filed~~Following ~~before~~denial of the ~~Southern~~cross-motionsfor ~~District~~summary ofjudgment, the ~~New~~Company ~~York~~filed ~~against~~ a ~~variety~~ ofmotion ~~unrelated~~to ~~issuers~~add JSF and ~~investment~~two ~~bankers~~of ~~and~~its ~~have~~partners, ~~been~~Barry D. Falk ~~consolidated~~and ~~for~~Mark ~~pre~~R. Ziebell, as third-~~trial~~party ~~purposes~~defendants. ~~before~~The ~~one~~motion ~~judge~~is unopposed and is likely to ~~assist~~be ~~with administration~~allowed. ~~The~~As ~~Company~~discovery ~~believes~~has ~~that~~not ~~the~~yet ~~claims~~commenced, ~~against~~ it ~~are~~is ~~without~~too soon to ~~merit~~assess ~~and~~the ~~that~~Company’s itlikelihood of success in this litigation. Management intends to defend the ~~actions~~claims against the Company and prosecute its counterclaims, cross-claims and third-party claims . No ~~provision~~amounts, ~~has~~other ~~been~~than ~~recorded~~the original payment, have been provided for this matter in the accompanying financial statements.

8NOTE 6. MERGER ACTIVITY

In April 2003, the Company entered into a definitive merger agreement with Verso Technologies, Inc. (“Verso”). Under the terms of the agreement, the Company will become a wholly-owned subsidiary of Verso. In connection with the merger, the Company estimates that it will declare a dividend payable to its stockholders of record immediately prior to the effective time of the merger. The aggregate cash dividend amount is affected by the trading price of the Company’s common stock and Verso common stock. Based upon the trading price of Verso and the Company’s common stock on September 9, 2003, the Company estimates the aggregate amount of the dividend will be between $23.8 million and $25.9 million, subject to various assumptions and adjustments according to the merger agreement. In addition, an aggregate of 18,280,000 shares of Verso common stock will be issued in exchange for all of the shares of the Company’s common stock outstanding at the time of the merger. The deal is subject to a number of closing conditions including regulatory and shareholder approval. The deal is expected to close in September 2003.

The Company has been named a defendant in a lawsuit filed in Norfolk County, Massachusetts by Entrata Communications, Inc. (“Entrata”). Entrata Communications, Inc. v. Superwire.com. Inc. and MCK Communications, Inc. arises out of a dispute between Entrata and one of its largest shareholders, Superwire.com, Inc. (“Superwire”). Pursuant to a contract with Entrata, the Company was obligated to pay Entrata $750,000 in early 2002. In order to take advantage of a $100,000 discount offered for early payment, the Company paid Entrata $650,000 in November 2001, in full satisfaction of its contractual obligations. Entrata contends that it never received the funds from the Company and that the funds were diverted to Superwire. Through the lawsuit, Entrata seeks to recover from both the Company and Superwire the full $750,000 that the Company would have owed in 2002. The Company has asserted counterclaims against Entrata for and cross-claims against Superwire for fraud and breach of contract. As discovery has not yet commenced, it is too soon to assess the Company’s likelihood of success in this litigation. Management intends to defend the claims against the Company and prosecute its counterclaims and cross-claims vigorously.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain statements in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are forward-looking statements regarding future events and are subject to risks and uncertainties. The forward-looking statements contained herein are based on current expectations. Factors that might cause such a difference include, among other things, those set forth under “Overview” and “Liquidity and Capital Resources” included in this section and those appearing elsewhere in this Form 10-Q. We wish to caution you that there are some factors that could cause actual results to differ materially from the results indicated by such statements. ~~These~~Factors ~~factors include, but are~~that ~~not~~might ~~limited~~cause ~~to:~~such ~~the~~a ~~success~~difference ofinclude, ~~our~~among ~~partnerships~~other ~~and relationships with third party manufacturers or distributors~~things, ~~quarterly~~those ~~fluctuations~~set ~~in operating~~forth ~~results~~under ~~attributable~~Overview ~~to the timing~~ and ~~amount~~Liquidity ~~of orders for our products, the timing~~ and ~~replacement~~Capital ofResources ~~legacy~~included ~~PBX~~in ~~systems~~this ~~with~~section ~~IP PBX systems or network-hosted voice services, the adoption of IP networks as a medium to transport voice, our ability to grow~~ and ~~maintain relationships with key PBX~~ ~~manufacturers~~under ~~and~~Factors ~~service~~Affecting ~~providers,~~Future ~~market~~Operating ~~acceptance~~Results ~~of our products including single-user, multi-user~~ and ~~the~~Stock ~~family~~Price ~~of PBX gateway systems, our ability to keep pace with rapidly changing product requirements~~ and ~~factors~~those ~~affecting~~appearing ~~the~~elsewhere ~~demand~~in ~~for~~this ~~remote voice technologies, our reliance on a small number of customers for a significant portion of our revenue, general economic conditions and IT capital expenditure trends, and other risks~~Form 10-Q. The Company assumes no obligation to update these forward-looking statements to reflect actual results or changes in factors or assumptions affecting forward-looking statements.

~~OVERVIEW~~Overview

MCK Communications is a leading provider of products that enable businesses to unleash the power of their voice communications systems by:

	•		extending the functionality and applications of their business telephone systems from the main office to outlying offices, remote call centers, teleworkers and mobile employees over public and private networks;

	•		bundling with service providers to unite customer premise equipment (“CPE”) and network services to deliver new outsourced, value added PBXextension services; and

	•		bridging technology gaps between traditional and next generation (“nextgen”) applications (i.e., unified messaging), IP switches (CPE or hosted) and devices (i.e., IP telephones) to enable enterprises ease of technology migration.

This combination enables a more open enterprise. We market and distribute our products through an international network of distributors, resellers, equipment providers and service providers. We are headquartered in Needham, Massachusetts, have a development center in Calgary, Canada, and maintain a sales and marketing office in the United Kingdom.

From our inception in 1989 through 1993, we were a small company based in in Calgary, Canada that designed and marketed a number of niche, voice ~~products~~ products targeted at the oil industry. Commencing in 1993, we altered our business focus and began developing remote voice access products for enterprise telephone systems by using the technology derived from this initial business. These efforts led to the development of our EXTender product line. During the period from 1993 through 1995, our operating activities related primarily to establishing a research and development organization, developing and testing prototype designs, and developing our initial OEM relationships. We shipped our first remote voice access product, the EXTender 1000, in 1995. From 1995 until 2000, we focused our research and development efforts on developing additional single user remote voice access products and their product enhancements as well as our initial multi-user products for use in branch offices. In addition, we established a product validation laboratory, built international indirect sales channels, developed additional technology relationships, and established our sales, marketing and customer support organizations. Over the last year, we have expanded our product line to include application specific gateways that support mobile and teleworking environments and a broader range of devices, expanded the range of networks supported with an emphasis on wireless networks, introduced a local area wireless product (CampusConneX), added a higher end branch product (EXTender 7000 family of products), created technologies to enable a more “open” enterprise and have expanded the range of protocols supported across our products, including our embedded gateway product line.

On April 21, 2003, we entered into a definitive Agreement and Plan of Merger with Verso Technologies, Inc. (“Verso”), and Mickey Acquiring Sub, Inc., a wholly-owed subsidiary of Verso (the “Merger Sub”), as amended by the First Amendment to Agreement and Plan of Merger dated as of April 21, 2003 and the Second Amendment to the Agreement and Plan of Merger dated as of June 13, 2003, pursuant to which Merger Sub will be merged with and into MCK Communications, with MCK Communications to survive the merger as a wholly-owned subsidiary of Verso. In connection with the merger, an aggregate of 18,280,000 shares of Verso common stock will be issued in exchange for all of the shares of our common stock outstanding at the time of the merger. In addition, in connection with the closing of the merger, we will declare a dividend payable to our stockholders of record immediately prior to the effective time of the merger. Based upon the trading price of Verso and MCK Communications common stock on September 9, 2003, we estimate that the aggregate amount of the dividend will be between $23.8 million and $25.9 million, subject to adjustment in accordance with the merger agreement, as amended. The record date for the dividend has not yet been set. Pursuant to the merger agreement, as amended, Verso will not assume or substitute options for any stock options outstanding and unexercised pursuant to our stock option plans. We have taken all necessary actions to ensure that each outstanding employee stock option, whether vested or unvested, will, subject to consummation of the merger, become fully vested and exercisable and that each of our stock option plans will terminate as of the effective time of the merger. The merger is expected to close in September 2003, after approval by our stockholders and the satisfaction of all of the other conditions to the merger.

In addition, we established a product validation laboratory, built international indirect sales channels, developed additional technology relationships, and established our sales, marketing and customer support organizations. Over the last year, we have expanded our product line to include application specific gateways that support mobile and teleworking environments and a broader range of devices, expanded the range of networks supported with an emphasis on wireless networks, are adding a higher end branch product, created technologies to enable a more “open” enterprise and have expanded the range of protocols supported across our products including our embedded gateway product line.

RESULTS OF OPERATIONS

The following table sets forth certain financial data for the periods indicated as a percentage of revenues:

				Three Months Ended
				July 31,
				2001			2002
				2002			2003
Revenues					100.0	%		100.0	%
Cost of goods sold					5949.50	%		49.08	%
	Gross profit				4051.50	%		5150.02	%
Operating expenses:
		Research and development			7319.28	%		1927.80	%
		Sales and marketing			9330.68	%		3031.84	%
		General and administrative			3115.7	%		1523.78	%
		Amortization of stock based compensation			110.7	%		0.71	%
		Amortization of goodwill and other intangibles			367.01	%		7.1.8	%
		Impairment of goodwill and other intangibles			413.3	%		—
			Total operating expenses		74.1	%		84.1	%
		Restructuring charge			13.2	%		—
	Loss from operations				(23.1	)%		(33.9	)%
			Total operating expenses		672.7	%		74.1	%
	Loss from operations				(632.2	)%		(23.1	)%
	Other income (expense):
		Interest income			154.6	%		4.67	%
		Other income (expense), net			(0.64	)%		(03.45	)%
			Total other income		154.02	%		48.2	%
	Loss before provision for income taxes				(~~617~~18.29	)%		(1825.97	)%

~~THREE MONTHS ENDED JULY 31, 2002 AND 2001~~13

Revenues. Revenues increased from $3.4 million for the three months ended July 31, 2001 to $4.5 million for the three months ended July 31, 2002, an increase of $1.1 million or 32.3%. This increase was attributable to an increase of $0.6 million in the OEM market, and an increase of $0.4 million in US distributors and an increase of $0.1 million in international sales. Despite the overall increase, the slow down in the economy has had a negative impact on capital spending, which has had a negative impact on our business. We will continue to work with our distribution channels to increase revenues. However, our revenues and gross profit could decrease if we need to reduce our prices to remain competitive.

Cost of goods sold. Cost of goods sold increased from $2.0 million for the three months ended July 31, 2001 to $2.2 million for the three months ended July 31, 2002, an increase of $0.2 million or 10.0%. This increase was primarily related to the overall increase in revenues and units sold. Gross profit increased from 40.5% for the three months ended July 31, 2001 to 51.0% for the three months ended July 31, 2002. The increase in gross profit was primarily attributable to the closing of our operation in Texas and our shift to a 100% subcontracting model. However, we expect our gross profit will continue to be under pressure due to an overall weakness in the economy and increased price competition.

Research and development. Research and development expense decreased from $2.5 million for the three months ended July 31, 2001 to $0.9 million for the three months ended July 31, 2002, a decrease of $1.6 million or 64.0%. This decrease was due primarily to decreases in staffing. For the three months ended July 31, 2001 and 2002, research and development expenses decreased as a percentage of revenues from 73.2% to 19.8% primarily as a result of the reductions in staffing along with the increase in revenues.

~~Sales~~THREE ~~and~~MONTHS ~~marketing.~~ENDED ~~Sales~~JULY ~~and marketing expenses decreased from $3.2 million for the three months ended July~~ 31, ~~2001~~2003 toAND ~~$1.4 million for the three months ended July 31,~~ 2002~~, a decrease of $1.8 million or 56.2%. This decrease was~~ ~~primarily due to decreases in staffing of both sales and marketing personnel.~~ For the three months ended July 31, 2001 and 2002, sales and marketing expenses decreased as a percentage of revenues from 93.6% to 30.8% as a result of the reductions in sales and marketing personnel along with the increase in revenues.

~~General and administrative~~Revenues. ~~General~~Revenues ~~and administrative expenses~~ decreased from $14.15 million for the three months ended July 31, ~~2001~~2002 to $02.7 million for the three months ended July 31, ~~2002~~2003, a decrease of $01.48 million or ~~36.4~~40%. This overall decrease was ~~primarily~~mainly ~~due~~attributable to ~~decreases~~a 55% decline in ~~staffing~~our Extended gateway market, a 40% decline in our ~~accounting~~US Distributor market and ~~human resources~~a ~~groups.~~51% ~~For~~decline ~~the~~in ~~three~~our ~~months~~OEM ~~ended~~market. ~~July 31,~~We ~~2001~~will ~~and~~continue ~~2002,~~to ~~general~~work with ~~and~~our ~~administrative~~distribution ~~expenses~~partners ~~decreased~~to astry ato ~~percentage~~implement ofmeasures ~~revenues~~which ~~from~~will ~~31.7% to~~increase 15revenues.7% asHowever, aour ~~result~~revenues ofand ~~the~~gross ~~reduction~~profit incould ~~personnel~~decrease ~~along~~if ~~with~~we ~~the~~need ~~increase in~~to ~~revenues~~reduce our prices to remain competitive.

~~Amortization~~Cost of ~~stock-based~~goods ~~compensation~~sold. InCost ~~connection~~of ~~with~~goods ~~the~~sold ~~grant~~decreased ~~of certain~~from ~~stock~~$2.2 million ~~options~~for tothe three ~~employees~~months ~~prior~~ended July 31, 2002 to ~~our~~$1.3 million ~~initial~~for ~~public~~the ~~offering~~three onmonths ended ~~October~~July 2231, ~~1999~~2003, wea ~~recorded~~decrease ~~deferred compensation expense~~ of $90.79 million~~, net~~ ofor ~~cancellations of certain options~~39.2%. ~~The~~This ~~amount~~decrease ~~recorded~~was ~~represents the~~primarily ~~difference~~related ~~between~~to the ~~deemed~~overall ~~fair~~decrease ~~value~~in ofrevenues ~~the~~and ~~common~~units ~~stock~~sold. ~~for~~Gross ~~financial~~profit ~~reporting~~decreased ~~purposes~~slightly ~~and~~from ~~the~~51.0% ~~exercise~~for ~~price~~the ofthree ~~these~~months ~~options~~ended atJuly 31, ~~the~~2002 ~~date of~~to ~~grant~~50.2% ~~Deferred~~for ~~compensation~~the isthree ~~presented~~months asended aJuly 31, ~~reduction~~2003. ofThe ~~stockholders’ equity~~decrease ~~and~~in isgross ~~amortized~~profit was ~~over~~primarily ~~the~~attributable ~~vesting~~to ~~period of~~ the ~~applicable~~decrease ~~options, generally~~in ~~four~~revenues ~~years. We recorded $399,000~~ and ~~$33,000~~the oflower ~~stock-based~~base to ~~compensation~~spread ~~expense in~~ the ~~three~~fixed ~~months~~overhead ~~ended~~component ~~July 31,~~of ~~2001 and 2002, respectively~~COGS. ~~The~~We ~~decrease~~expect inour ~~stock-based~~gross ~~compensation~~profit ~~for the three months~~will ~~ended~~continue ~~July 31,~~to ~~2002~~be ~~was~~under pressure due to ~~the~~an ~~accelerated~~overall ~~vesting~~weakness ~~provisions~~in ~~and~~ the ~~headcount~~ ~~reductions~~economy ~~from our restructurings resulting in fewer options~~and ~~continuing~~increased toprice ~~vest~~competition.

~~Amortization~~Research ~~of goodwill~~ and ~~other intangibles~~development. InResearch ~~conjunction with the acquisition of DTI, we recorded goodwill~~ and ~~certain~~development ~~intangible~~expense ~~assets resulting~~decreased from ~~the~~$0.9 million ~~excess~~for ~~of purchase price over~~ the ~~fair~~three ~~value~~months ofended ~~the~~July 31, ~~tangible assets~~2002 ~~acquired.~~to ~~Completed technology is being amortized over a period of 5 years. We recorded~~ $10.27 million ~~and~~for ~~$318,000 of amortization expense related to goodwill and intangibles in~~ the three months ended July 31, ~~2001 and 2002~~2003, ~~respectively.~~ ~~The~~a decrease ~~in amortization~~ of ~~goodwill~~$0.2 million ~~and~~or ~~other~~18.0%. ~~intangibles~~This decrease ~~for~~was ~~the~~due ~~three~~primarily ~~months~~to ~~ended~~decreases ~~July 31,~~in ~~2002~~staffing ~~was~~at ~~due to~~ the ~~impairment~~Company’s ofNeedham ~~goodwill~~location and ~~other~~consolidation ~~intangibles~~in ~~recorded~~our inCalgary ~~the~~location ~~quarter~~as ~~ended~~a ~~July 31,~~result ~~2001,~~of ~~which~~our restructuring ~~resulted~~activities. inWe aexpect ~~lower~~our ~~amount~~research toand bedevelopment ~~amortized~~expenses into ~~future~~remain relatively ~~periods~~flat.

~~Restructuring~~Sales ~~costs~~and marketing. ~~During~~Sales ~~July~~and ~~2001,~~marketing ~~the~~expenses ~~Company~~decreased ~~consolidated~~from ~~the operations~~$1.4 million offor ~~our~~the ~~Texas~~three ~~facility~~months ~~and~~ended ~~reduced~~July 31, ~~redundant~~2002 ~~headcount~~to in$0.8 million ~~other~~for ~~areas~~the ofthree ~~the~~months ~~Company.~~ended WeJuly 31, ~~continued~~2003, toa ~~re-focus~~decrease ~~our~~of ~~business~~$0.5 million onor ~~our~~39.0%. ~~core~~This ~~competencies~~decrease ~~and~~was ~~matched~~primarily ~~our~~due ~~staffing~~to ~~needs~~decreases ~~against our strategic initiatives. The reorganization resulted~~ in astaffing ~~reduction~~ of ~~our~~sales ~~workforce~~and bymarketing ~~approximately~~personnel ~~15% or~~and 35related ~~employees.~~incentive Incompensation, ~~conjunction~~as ~~with~~well ~~this~~as ~~action,~~a wereduction ~~recorded~~in abad ~~charge~~debt ofexpense. ~~approximately~~We ~~$450,000~~expect ~~for~~our ~~the~~current ~~costs~~sales ofand ~~severance~~marketing ~~and~~spending ~~related~~levels ~~benefits~~to ~~and outplacement~~remain ~~services~~relatively flat.

~~Other~~General ~~income~~and ~~(expense)~~administrative. ~~Other~~General ~~income (expense), consists primarily of interest income,~~ and ~~foreign~~administrative ~~exchange~~expenses ~~gains~~decreased ~~or losses related to the effects of the~~from ~~Canadian/U~~$0.~~S. exchange rate on inter-company transactions. Other income (expense)~~7 ~~declined~~million ~~from income of $511,000~~ for the three months ended July 31, ~~2001~~ 2002 to $~~189,000~~0.6 million for the three months ended July 31, ~~2002~~2003, a ~~decrease~~reduction of $~~322,000~~0.1 million ~~This~~or 9.5%. This decrease was primarily due to a decrease in ~~interest~~staffing ~~income, which~~in ~~decreased~~our ~~from~~general ~~$533,000~~and administrative ~~for~~departments. ~~the~~We ~~three~~expect ~~months~~our ~~ended~~current ~~July 31,~~general ~~2001~~and toadministrative ~~$206,000~~spending ~~for~~levels ~~the three months ended July 31, 2002. This decrease was related~~ to a ~~reduction~~remain inrelatively ~~cash reserves combined with reduced short-term interest rates~~flat.

~~Income Tax Provision. The Company recorded an income tax provision of $25,000~~14 ~~for the three months ended July 31, 2001 and did not record a provision for the~~ ~~three months ended July 31, 2002. The provision recorded for the three months~~ ~~ended July 31, 2001 represents a pro-rata portion of the Company’s minimum tax~~ ~~obligations for fiscal 2001.~~

LIQUIDITY AND CAPITAL RESOURCES

As of July 31, 2002, our principal sources of liquidity consisted of cash and equivalents of $4.3 million and short-term investments of $39.7 million. This represents a decrease in cash and equivalents and short-term investments of $0.4 million compared to April 30, 2002. We regularly invest excess funds in short-term money market funds, commercial paper, and government and non-government debt securities. These investments are designed to provide current income to the Company without exposing the principal to significant risk.

We expect to devote our capital resources to continue our research and development efforts to prudently enhance our existing products and fund new product development initiatives targeted at the growing telephony applications in business markets, to hire and expand our sales, support, marketing and product management organizations, to expand marketing programs and for other general corporate activities. In addition, we may utilize cash resources to fund acquisitions or investments in complementary businesses, technologies or products. We believe that our current cash and equivalents, short-term investments and cash generated from operations will be sufficient to meet our anticipated cash requirements for working capital and capital expenditures for at least the next 12 months.

Amortization of stock-based compensation. In connection with the grant of certain stock options to employees prior to our initial public offering on October 22, 1999, we recorded a deferred compensation expense of $9.7 million, net of cancellations of certain options. The amount initially recorded represented the difference between the deemed fair value of the common stock for financial reporting purposes and the exercise price of these options at the date of grant. Deferred compensation is presented as a reduction of stockholders’ equity and is amortized on an accelerated basis over the vesting period of the applicable options, generally four years. We recorded $33,000 and $3,000 of stock-based compensation expense in the three months ended July 31, 2002 and 2003, respectively. The decrease in stock-based compensation for the three months ended July 31, 2003 was due to the accelerated amortization provisions and the headcount reductions from our restructurings resulting in fewer options continuing to vest.

Amortization of goodwill and other intangibles. In conjunction with our acquisition of DTI, we recorded goodwill and certain intangible assets resulting from the excess of purchase price over the fair value of the tangible assets acquired. Completed technology is being amortized over a period of 5 years. We recorded $318,000 and $48,000 of amortization expense related to completed technology in the three months ended July 31, 2002 and 2003, respectively.

Other income (expense). Other income (expense) consists primarily of interest income (expense) and foreign exchange gains or losses related to the effects of the Canadian/U.S. exchange rate on inter-company transactions. Other income (expense) increased from income of $189,000 for the three months ended July 31, 2002 to $220,000 for the three months ended July 31, 2003, an increase of $31,000. This increase was primarily due to an increase in foreign currency translation gains which increased from an expense of $36,000 for the three months ended July 31, 2002 to income of $93,000 for the three months ended July 31, 2003. This was partially offset by lower interest income due to a reduction in cash reserves combined with lower short term interest rates.

LIQUIDITY AND CAPITAL RESOURCES

As of July 31, 2003, our principal sources of liquidity consisted of cash and equivalents of $9.4 million and marketable securities of $30.3 million. This represents an increase in cash and equivalents and short-term investments of $0.1 million compared to April 30, 2003. We regularly invest excess funds in short-term money market funds, commercial paper, and government and non-government debt securities. These investments are designed to provide current income to the Company without exposing the principal to significant risk.

Net cash provided by (used in) operating activities was $83,000 for the quarter ended July 31, 2003, as compared to ($0.4) million for the quarter ended July 31, 2002. The primary reason for the improvement in cash flows is contract related payment delays to a vendor in the quarter ended July 31, 2003.

Net cash provided by investing activities was $6.7 million for the quarter ended July 31, 2003 and primarily reflects the sale of marketable securities to increase short-term liquidity pending shareholder consideration of the merger activity with Verso. Net cash provided by investing activities of $95,000 for the three months ended July 31, 2002 primarily reflects the sale of marketable securities of $123,000 partially offset by the purchase of property and equipment of $28,000.

Net cash provided by financing activities was $148,000 for the period ended July 31, 2003 compared to $34,000 for the period ended July 31, 2002. The increase is due to additional proceeds from employee stock plans.

Although it is difficult to predict future liquidity requirements with certainty, the rate at which we will consume cash will be dependent on the cash needs of future operations that will be directly affected by the levels of demand for our products, the timing and rate of expansion of our business and the resources we devote to developing our products. If the merger with Verso does not close, we expect to devote our capital resources to continue our research and development efforts to prudently enhance our existing products and fund new product development initiatives targeted at the growing telephony applications in business markets, to hire and expand our sales, support, marketing and product management organizations, to expand marketing programs and for other general corporate activities. In addition, we may utilize cash resources to fund acquisitions or investments in complementary businesses, technologies or products. We believe that our current cash and equivalents, short-term investments and cash generated from operations will be sufficient to meet our anticipated cash requirements for working capital and capital expenditures for at least the next 12 months.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk. The Company’s cash equivalents and marketable securities primarily consist of interest sensitive securities with weighted average maturities of less than six months. A 100 basis point decrease in interest rates would not result in a material change in the fair value of these investments due mainly to the short-term nature of these investments. However, a 100 basis point decrease in interest rates would ~~increase~~decrease ~~our~~interest ~~net~~income ~~loss~~ by approximately $~~100~~250,000 on an annual basis.

Foreign Currency Exchange Rate Risk. WeProducts ~~primarily~~sold ~~sell~~outside ~~our~~of ~~products~~North America are primarily transacted in U.S. dollars and therefore we are not generally exposed to foreign currency exchange risk. ~~However, our Canadian subsidiary sells products to Canadian customers that it invoices in Canadian dollars. In the fiscal year ended April 30, 2002, this revenue accounted for 12.0% of revenues.~~ Transactions with our Canadian subsidiary, whose functional currency is the Canadian dollar, present us with ~~foreign~~ foreign currency exchange risk. The principal transactions are buying and selling of inventory. The intercompany balance is denominated in U.S. dollars and changes in the foreign currency exchange rate result in foreign currency gains and losses. Using the intercompany balance at July 31, ~~2002~~2003, a 10% strengthening of the U.S. dollar against the Canadian dollar would result in a foreign currency transaction loss of approximately $~~400~~640,000. To date, foreign exchange gains and losses have not been significant. Transactions with our United Kingdom office, whose functional currency is the British Pound have not been significant and have not had a material impact on our operations. ~~All~~ ~~sales outside of North America are denominated in U.S. dollars and are not~~ ~~generally exposed to foreign currency exchange risk.~~

At July 31, ~~2002~~2003, we did not own any equity investments. Therefore, we did not have any direct equity price risk.

~~PART II — OTHER INFORMATION~~16

FACTORS AFFECTING FUTURE OPERATING RESULTS AND STOCK PRICE

OUR BUSINESS AND STOCK PRICE MAY SUFFER IF WE DO NOT COMPLETE THE MERGER WITH VERSO.

If the merger with Verso is not completed, we could be subject to a number of risks that may adversely affect our business and stock price, including:

	•		our day-to-day operations may be disrupted due to the substantial time and effort our management could devote to seeking to complete the merger;

	•		if the merger agreement is terminated under certain conditions, we may be required to pay Verso a termination fee of $600,000;

	•		our stock price would likely decline since it currently reflects a market assumption that the merger will be completed; and

	•		we must pay various costs related to the merger, such as our legal and accounting fees.

The announcement of the planned merger with Verso, and related uncertainty concerning our future, may make it more difficult for us to enter into long-term relationships with distribution partners and other third parties, which could have an adverse effect on our revenues.

If the merger agreement is terminated and our board of directors determines to seek another merger or business combination, we may not be able to find a partner willing to pay an equivalent or more attractive price than the price to be paid by Verso pursuant to the merger

WE ARE EXPOSED TO GENERAL ECONOMIC AND WORLDWIDE POLITICAL CONDITIONS

As a result of unfavorable economic conditions, the effects of war and acts of terrorism, reduced capital spending by our enterprise end users, and the need of our indirect channel partners to hold less inventory to satisfy customer demand, our sales have declined significantly since the second half of our fiscal year ended April 30, 2003. This economic downtown has resulted in longer selling cycles for new equipment purchases. We believe that our business and results of operations will be seriously harmed if current economic conditions do not improve. Specifically, as the rate at which our customers order our products decreases, the more likely it is that current inventories will be exposed to technological obsolescence, thus requiring us to reduce the value of that inventory on our balance sheet. Additionally, the slow down may impact our customers’ ability to pay for products previously shipped which would require us to write-off the associated receivables against earnings or take products back in return.

WE MAY BE MATERIALLY AND ADVERSELY AFFECTED BY CONTINUED REDUCTIONS IN SPENDING ON TELECOMMUNICATIONS INFRASTRUCTURE BY OUR CUSTOMERS.

A continued slowdown in capital spending by enterprises may affect our revenues more than we currently expect. Moreover, the significant slowdown in IT capital spending has created uncertainty as to market demand. As a result, revenues and operating results for a particular period can be difficult to predict. In addition, there can be no certainty as to the severity or duration of the current industry adjustment. As a result of the recent changes in industry and market conditions, many end-user customers have reduced their capital spending on telecommunications infrastructure. Our revenues and operating results have been and are expected to continue to be materially and adversely affected by the continued reductions in capital spending on telecommunications infrastructure by existing and potential customers.

WE DERIVE ALMOST ALL OF OUR REVENUES FROM A SMALL NUMBER OF CUSTOMERS AND OUR REVENUES MAY DECLINE SIGNIFICANTLY IF ANY MAJOR CUSTOMER CANCELS OR DELAYS A PURCHASE OF OUR PRODUCTS

We have historically derived the majority of our revenues from a small number of customers, most of whom resell our products to end-users. We may not generate as much revenue as expected from these customers, or they may discontinue offering our products, exit our markets or experience business failure. None of our customers is obligated to purchase additional products or services. Accordingly, present and future customers may terminate their purchasing arrangements with us or significantly reduce or delay their orders. Any termination, change, reduction or delay in orders could seriously harm our business, financial condition and results of operations. Accordingly, unless and until we diversify and expand our customer base, our future success will significantly depend upon the timing and size of future purchases by our customers and, in particular:

	•		market strategies of these customers;

	•		the product requirements of these customers;

	•		the financial and operational success of these customers; and

	•		the success of the underlying products and services that our products support.

The loss of any one of our major customers or the delay of significant orders from such customers, even if only temporary, could reduce or delay our recognition of revenues, harm our reputation in the industry and reduce our ability to accurately predict cash flow, and, as a consequence, could seriously harm our business, financial condition and results of operations.

OUR INABILITY TO DEVELOP AND MAINTAIN RELATIONSHIPS WITH KEY PBX AND KTS SYSTEM VENDORS WOULD HARM OUR ABILITY TO SUSTAIN AND GROW OUR BUSINESS

Our success depends to a significant degree upon our continued relationships with leading enterprise voice vendors like Alcatel, Avaya, Ericsson, Iwatsu, Infrontia (formerly known as Nitsuko), Nortel, NEC, Panasonic and Toshiba, among others, and their associated channel distribution partners. The systems sold by these vendors account for approximately three quarters of the U.S. market for voice equipment sales, and substantially all of our revenues for the fiscal quarter ended July 31, 2003 were attributable to products which interoperate with enterprise voice systems offered by these vendors. Given that our products interface with a broad range of switches, if we have difficulty in implementing these interfaces on new products, it could delay growing new revenues. Furthermore, we may not have access in the future to the switch specific protocols for the major telephone systems marketed by those vendors, which access may be essential to ensure the continued interoperability of our products. Moreover, we may not be able to develop products that interoperate with the voice systems offered by other vendors. Additionally, the standards for telephony equipment and data networks are evolving and our products may not be compatible with any new technology standards that may emerge. If we are unable to provide our customers with interoperable solutions, they may make purchases from vendors who provide the requisite product interoperability. This could seriously harm our business, financial condition and results of operations.

In addition, we currently have varying distribution, marketing and development arrangements with the vendors noted above. There is no assurance that we will continue to enjoy the support and cooperation that we have historically experienced from these parties or their associated distribution channels. Also, there is no certainty that these parties will continue to offer our products in their sales portfolio. It is possible that these vendors may seek to offer broader product lines and solutions that are competitive with our products. In addition, they may change their distribution models which could negatively impact our revenues. Furthermore, we must correctly anticipate the price, performance and functionality requirements of the PBX and KTS partners and we must successfully develop products that meet OEM requirements and make these products available on a timely basis and in sufficient quantities in order to sustain and grow our business.

IF WE FAIL TO DEVELOP AND EXPAND OUR INDIRECT DISTRIBUTION CHANNELS, OUR BUSINESS COULD SUFFER

Our product distribution strategy focuses primarily on strengthening our relationships with our distribution partners and developing and maintaining our relationships with PBX and KTS system vendors, value added resellers, distributors, and telecom resellers and nextgen service providers. If we fail to develop and cultivate relationships with significant indirect distribution channels, or if these distribution channels are not successful in their sales efforts, our product sales may decrease and our operating results may suffer. Many of our indirect distribution channels also sell products that compete with our products, and none of our strategic or reseller arrangements are exclusive. In addition, our operating results will likely fluctuate significantly depending on the timing and amount of orders from our distribution partners. Our indirect distribution channels may not market our products effectively or may cease to devote the resources necessary to provide us with effective sales, marketing and technical support.

If there is consolidation in any of our target markets or if a small number of vendors dominate any of these markets, then our success will depend on our ability to establish and maintain relationships with the market leaders. If we do not anticipate trends in any of our markets or fail to meet the requirements of PBX and KTS vendors, or if we do not successfully establish and maintain relationships with them, then our business, financial condition and results of operations could be seriously harmed.

BECAUSE WE SELL THROUGH INDIRECT DISTRIBUTION CHANNELS, OUR VISIBILITY INTO END USER DEMAND IS LIMITED

Our product distribution strategy is focused primarily on selling to indirect distribution channels rather than selling directly to end-users. We do not typically have the primary relationship with the end-users who ultimately purchase our products from our distribution partners. We interface with our channel partners and rely on them for information. The information we receive from our channel partners related to future demand for our products is limited. While some provide us with forecasts, pipeline information, and other key end-user account information, it is often not timely, can be incomplete and cannot always be relied upon for its accuracy. As a result, it is difficult for us to clearly understand our sales pipeline and therefore our results may vary significantly from our internal targets. Furthermore, if our partners change their purchasing criteria, buying habits and/or inventory policies it will have a significant impact on our business results.

UNLESS WE ARE ABLE TO KEEP PACE WITH THE RAPIDLY CHANGING PRODUCT REQUIREMENTS OF OUR CUSTOMERS, WE WILL NOT BE ABLE TO SUSTAIN OR GROW OUR BUSINESS

The business communications market is characterized by rapid technological advances, evolving industry standards, changes in end-user requirements, frequent new product introductions, intense competition and economic uncertainty. We believe our future success will largely depend on our ability to anticipate or adapt to such changes and to offer, on a timely basis, products that meet customer demands in growing segments. Our customers could purchase competitive products from other suppliers if we fail to produce technologically competitive products in a cost-effective manner or on a timely basis. Our business is differentiated by supporting a broad range of switch, device and network types. As new products emerge, our growth is dependent on supporting the new and previously existing switch, device and network types. The rapid technological advances make it difficult for our product validation and test center to verify all possible environments and this may have a negative impact on our customer support, product enhancements and new product development. This may cause us to be unable to sustain or grow our business.

IF OUR PRODUCTS ARE NOT ACCEPTED BY THE MARKET, OUR REVENUES WILL DECREASE

Market acceptance of our products is critical to our future success. Factors that may affect the market acceptance of our products include:

	•		continued market acceptance of traditional PBX and KTS technology;

	•		delayed market acceptance of nextgen switches and applications;

	•		the performance, price and total cost of ownership of our products;

	•		the availability, functionality and price of competing products and technologies; and

	•		the efforts and success of our indirect distribution channels.

Many of these factors are beyond our control. We may experience failure or delays in market acceptance of our products. Failure of our existing or future products to maintain and achieve meaningful levels of market acceptance would reduce the amount of revenue we receive from the sale of our products.

BECAUSE SUBSTANTIALLY ALL OF OUR REVENUES ARE DERIVED FROM SALES OF A SMALL NUMBER OF PRODUCTS, OUR FUTURE OPERATING RESULTS WILL BE DEPENDENT ON SALES OF THESE PRODUCTS

We currently derive the majority of our revenues from our product family of distributed voice equipment, and we expect that this concentration will continue in the foreseeable future. The market may not continue to demand our products, and we may not be successful in marketing any new or enhanced products. Any reduction in the demand for our products or our failure to successfully develop or market new or enhanced products could reduce the amount of revenue we receive from the sale of our products . In addition, we expect our single-user products, multi-user products, and our recently announced family of gateway products will account for a substantial portion of our revenues in the foreseeable future. Factors that could affect sales of our products include:

	•		the demand for distributed voice solutions;

	•		the successful development, introduction and market acceptance of new and enhanced products that address customer requirements;

	•		product introductions or announcements by our competitors;

	•		solution or price competition in our industry;

	•		technological change and customer acceptance; and

	•		distribution changes, business operation changes or changes in customer relationships.

INTENSE COMPETITION IN THE MARKET FOR ENTERPRISE VOICE SOLUTIONS COULD PREVENT US FROM INCREASING OR SUSTAINING REVENUE AND PREVENT US FROM ACHIEVING OR SUSTAINING PROFITABILITY

The market for enterprise voice solutions is highly competitive. Our inability to compete effectively in this market would materially adversely affect our revenues and future profitability. Many of our current and potential competitors have significantly greater sales and marketing, technical, manufacturing, financial and other resources, more established distribution channels and stronger relationships. For instance, Nortel Networks, Avaya and more recently, Intel have released products which compete directly with our products. KTS vendors have announced networked implementations. Traditional and non-traditional vendors are offering IP or wireless based systems which are displacing legacy environments. Moreover, our competitors may foresee the course of market developments more accurately than we do and could in the future develop new technologies that compete with our products or even render our products obsolete. Realizing and maintaining technological advantages over our competitors will require a continued high level of investment in research and development, sales and marketing and customer support and may result in charges, write-offs, etc. as we transition our product line and offer products to address the needs of hybrid, converged and nextgen equipment manufacturers. Due to the opportunities in and the rapidly evolving nature of the market in which we compete, additional competitors with significant market presence and financial resources, including large communications equipment manufacturers, may enter our market, thereby further intensifying competition. We may not have sufficient resources to continue to make the investments or achieve the technological advances necessary to compete successfully with existing competitors or new competitors.

Increased competition is likely to result in price reductions, reduced gross margins, longer sales cycles and loss of market share, any of which would seriously harm our business and results of operations. We may not be able to compete successfully against current or future competitors and these competitive pressures may seriously harm our business.

OUR ABILITY TO FURTHER REDUCE COSTS IS LIMITED BY OUR ONGOING NEED TO INVEST IN RESEARCH AND DEVELOPMENT.

Our industry is characterized by the need for continued investment in research and development. If we fail to invest sufficiently in research and development, our products could become less attractive to potential customers, and our business and financial condition could be materially adversely affected. As a result of our need to maintain or increase spending levels in this area and the difficulty in reducing costs associated with research and development, our operating results could be materially harmed if our net sales fall below expectstions. In addition, as a result of the need for research and development and technological innovation, our operating costs may increase in the future.

FUTURE CONSOLIDATION IN THE COMMUNICATIONS EQUIPMENT INDUSTRY MAY INCREASE COMPETITION THAT COULD HARM OUR BUSINESS

The markets in which we compete are characterized by increasing consolidation both within the communications sector and by companies combining or acquiring communications assets. This consolidation creates uncertainty as to the nature of our future competition. For instance, a relatively small competitor that is acquired by a large telecommunications company would likely have access to greater resources than us and would accordingly be a greater competitive threat. We may not be able to compete successfully in an increasingly consolidated industry. Increased competition and consolidation in our industry could require that we reduce the prices of our products and may result in our loss of market share, which would materially adversely affect our business, financial condition and results of operations. Additionally, because we are now, and may in the future be, dependent on strategic relationships with third parties in our industry, such as PBX and KTS vendors, and large distributors, any consolidation involving these parties could reduce the demand for our products and otherwise harm our business prospects.

OUR DEPENDENCE ON AN INDEPENDENT MANUFACTURER AND SUPPLIERS COULD RESULT IN PRODUCT DELIVERY DELAYS

We currently use an independent manufacturer, OEM Worldwide, to manufacture all of our products. Our reliance on independent manufacturers involves a number of risks, including the absence of adequate capacity, the unavailability of or interruptions in access to necessary manufacturing processes and reduced control over delivery schedules. If our manufacturer is unable or unwilling to continue manufacturing our products and components in required volumes, we will have to identify acceptable alternative manufacturers, which could take in excess of three months. Furthermore, the use of a new manufacturer may cause significant interruptions in supply if the new manufacturer has difficulty manufacturing products to our specifications. Further, the introduction of a new manufacturer may increase the variance in the quality of our products. In addition, we rely upon third-party suppliers of specialty components and intellectual property used in our products. It is possible that a component needed to complete the manufacture of our products may not be available at acceptable prices or on a timely basis, if at all. For example, the demand for flash memory chips may be strong and lead to shortages for these components of our products. Inadequate supplies of components, or the loss of intellectual property rights, could affect our ability to deliver products to our customers. Any significant interruption in the supply of our products would result in the reduction of product sales to customers, which in turn could permanently harm our reputation in the industry.

IF ANYTHING UNEXPECTED WERE TO HAPPEN TO DAMAGE THE EQUIPMENT IN OUR VALIDATION LABORATORY OUR ABILITY TO DEVELOP AND TEST OUR PRODUCTS WOULD BE RESTRICTED

We currently have a state of the art validation laboratory and test center in our Calgary facility in which we conduct product testing and system interoperability testing. If the equipment in the validation laboratory were damaged due to a natural disaster or other events it would take time to recreate our unique laboratory environment and this would have a negative impact on our customer support, product enhancements and new product development.

OUR ABILITY TO SUSTAIN OR GROW OUR BUSINESS MAY BE HARMED IF WE ARE UNABLE TO PROVIDE ADEQUATE CUSTOMER SUPPORT

Our ability to continue to grow and to retain current and future customers depends in part upon the quality of our customer support operations. We have entered into an arrangement with a third-party customer support firm to provide some of our customer support functions. Failure to offer adequate customer support, either directly or through third parties, or failure to properly integrate third-party services into our customer support framework could materially and adversely affect our reputation and cause demand for our products to decline.

FLUCTUATIONS IN OUR QUARTERLY RESULTS COULD CAUSE THE MARKET PRICE OF OUR COMMON STOCK TO FALL

Our period-to-period revenue and operating results have varied in the past and management expects they will continue to vary in the future, and any such fluctuations may cause our stock price to fluctuate. Accordingly, investors should not rely on the results of any past quarterly or annual periods as an indication of our future performance. In future periods, our operating results may fail to meet or surpass the expectations of public market analysts or investors, which could cause the price of our common stock to decline, perhaps significantly. A number of factors could cause our quarterly results to fluctuate, including, but not limited to:

	•		the timing and amount of, or cancellation or rescheduling of, orders for our products, particularly large orders from our key customers

	•		our ability to develop, introduce, ship and support new products and product enhancements, and manage product transitions

	•		new product introductions and announcements, and rate of adoption

	•		reductions in the prices of products offered by our competitors, competition from new technologies

	•		our ability to sustain our technology relationships, particularly with the major PBX and KTS system manufacturers, distributor partners and telecom resellers

	•		availability and changes in the prices of components provided by third parties

	•		our ability to attain and maintain production volume levels for our products

	•		excess or obsolete inventory and variations in inventory valuation

	•		unpredictability of life cycles of our customers

	•		our ability to sustain product and customer support quality

	•		changes in our distribution partners, their operating models, and/or customer relationships.

	•		the mix of products sold and the mix of distribution channels through which they are sold

	•		fluctuations in demand for our products

	•		costs relating to possible acquisitions and integration of technologies or businesses

	•		telecommunications market conditions and economic conditions generally

	•		our ability to hire, train, integrate and retain new personnel

	•		changes in the level of our operating expenses

	•		changes in the level of other expenses

Given that any one or more of these or other factors could have an adverse effect on our business, the prediction of future quarterly results is difficult and uncertain. In addition, some of our operating expenses are relatively fixed in advance of any particular quarter. As a result, we may not be able to reduce our operating costs in response to unanticipated reductions in our revenues or the demand for our products.

In addition, because the merger agreement with Verso provides that the outstanding shares of our common stock will be converted into shares of Verso common stock, we believe that our stock price is also substantially dependent on the price of Verso common stock. Accordingly, if the price of Verso common stock were to decline, we believe that the price of our common stock would also decline.

OUR STOCK PRICE HAS BEEN, AND MAY CONTINUE TO BE, VOLATILE AND YOU MAY NOT BE ABLE TO RESELL SHARES AT OR ABOVE YOUR PURCHASE PRICE

The trading price of our common stock has been, and may continue to be, subject to wide fluctuations in response to factors such as:

	•		the price of Verso common stock

	•		the anticipated per share dividend to be paid prior to the merger with Verso

	•		changes in general market conditions

	•		actual or anticipated variations in quarterly operating results

	•		announcements of technological innovations

	•		general technology or economic trends

	•		revenues and operating results failing to meet or surpass the expectations of securities analysts or investors in any quarter

	•		changes in financial estimates by securities analysts

	•		announcements of significant acquisitions, strategic partnerships, joint ventures or capital commitments by us or our competitors

	•		additions or departures of key personnel

	•		the demand for our common stock

	•		the number of market makers for our common stock

	•		sales of a large number of shares of our common stock in the public market or the perception that such sales could occur

	•		other events or factors, many of which are beyond our control

In addition, the stock market in general, and the Nasdaq National Market and technology companies in particular, have experienced extreme price and volume fluctuations that have often been unrelated or disproportionate to the operating performance of such companies. These broad market and industry factors may materially adversely affect the market price of our common stock, regardless of our actual operating performance. In the past, following periods of volatility in the market price of a company’s securities, securities class-action litigation has often been instituted against such companies. Such litigation, if instituted, could result in substantial costs and a diversion of management’s attention and resources, which would reduce the amount of resources and management time focused on growing our business and improving operating results.

SALES TO CUSTOMERS BASED OUTSIDE THE UNITED STATES HAVE HISTORICALLY ACCOUNTED FOR A SIGNIFICANT PORTION OF OUR REVENUES, WHICH EXPOSES US TO RISKS INHERENT IN INTERNATIONAL OPERATIONS

International sales represented 9% of our revenues for the three months ended July 31, 2003, and 12% of our revenues for the fiscal year ended April 30, 2003. While we expect sales to international markets to increase as a percentage of revenues in the future, international sales are subject to a number of risks, including:

	•		changes in foreign government regulations laws, and communications standards

	•		export license requirements

	•		currency fluctuations, tariffs and taxes

	•		other trade barriers

	•		difficulty in collecting accounts receivable;

	•		longer accounts receivable collection cycles

	•		difficulty in managing across disparate geographic areas

	•		difficulties in hiring qualified local personnel

	•		difficulties associated with enforcing agreements and collecting receivables through foreign legal systems

	•		expenses associated with localizing products for foreign markets

	•		political and economic instability, including disruptions of cash flow and normal business operations that may result from terrorist attacks or armed conflict

If the relative value of the U.S. dollar in comparison to the currency of our foreign customers should increase, the resulting effective price increase of our products to these foreign customers could result in decreased sales. In addition, to the extent that general economic downturns impact our customers, the ability of these customers to purchase our products could be adversely affected. Payment cycles for international customers are typically longer than those for customers in the United States. The foreign markets for our products may develop more slowly than currently anticipated. Also, our ability to expand the sale of our products internationally is limited by the necessity of obtaining regulatory approval in new countries. We anticipate that our non-Canadian, foreign sales will generally be invoiced in U.S. dollars, and we do not currently plan to engage in foreign currency hedging transactions. As we expand our international operations, however, we may allow payment in foreign currencies, and exposure to losses in foreign currency transactions may increase. We may choose to limit any currency exposure through the purchase of forward foreign exchange contracts or other hedging strategies. Our future currency hedging strategies may not be successful.

OUR LIMITED ABILITY TO PROTECT OUR INTELLECTUAL PROPERTY MAY ADVERSELY AFFECT OUR ABILITY TO COMPETE

Our success and ability to compete is dependent in part upon our proprietary technology. Any infringement of our proprietary rights could result in significant litigation costs, and any failure to adequately protect our proprietary rights could result in our competitors offering similar products, potentially resulting in loss of a competitive advantage and decreased revenues. We rely on a combination of patent, copyright, trademark, trade secret and other intellectual property laws, as well as confidentiality agreements and licensing arrangements, to establish and protect our proprietary rights. We presently have one issued patent relating to technology used in our MobileConneX products. Despite our efforts to protect our proprietary rights, existing copyright, trademark and trade secret laws afford only limited protection. In addition, the laws of some foreign countries do not protect our proprietary rights to the same extent as do the laws of the United States. We expect that the use of our intellectual property will become more difficult to monitor if we increase our international presence. Attempts may be made to copy or reverse engineer aspects of our products or to obtain and use information that we regard as proprietary. Accordingly, we may not be able to protect our proprietary rights against unauthorized third party copying or use. Furthermore, policing the unauthorized use of our products is difficult. Some of our contractual arrangements provide third parties with access to our source code and other intellectual property upon the occurrence of specified events. Such access could enable these third parties to use our intellectual property and source code to develop and manufacture competing products, which would adversely affect our performance and ability to compete. Litigation may be necessary in the future to enforce our intellectual property rights, to protect our trade secrets or to determine the validity and scope of the proprietary rights of others. Such litigation could result in substantial costs and diversion of resources, could seriously harm our future operating results, and may not prove successful.

CLAIMS ALLEGING INFRINGEMENT OF A THIRD PARTY’S INTELLECTUAL PROPERTY COULD RESULT IN SIGNIFICANT EXPENSE TO US AND RESULT IN OUR LOSS OF SIGNIFICANT RIGHTS

The telecommunications industry is characterized by the existence of a large number of patents and frequent litigation based on allegations of patent infringement. From time to time, third parties may assert patent, copyright, trademark, trade secret and other intellectual property rights to technologies that are important to our business, and this risk may increase as the number of entrants in our market increases and the functionality of our products is enhanced and overlaps with the products of other companies. Any claims against us or any purchaser or user of our products asserting that our products infringe or may infringe proprietary rights of third parties, if determined adversely to us, could have a material adverse effect on our business, financial condition or results of operations. Any claims, with or without merit, could be time consuming, result in costly litigation, divert the efforts of our technical and management personnel, cause product shipment delays, disrupt our relationships with our customers or require us to enter into royalty or licensing agreements, any of which could have a material adverse effect upon our operating results. Such royalty or licensing agreements, if required, may not be available on terms acceptable to us, if at all. Legal action claiming patent infringement may be commenced against us and we may not prevail in such litigation given the complex technical issues and inherent uncertainties in patent litigation. In the event a claim against us is successful and we cannot obtain a license to the relevant technology on acceptable terms, license a substitute technology or redesign our products to avoid infringement, our business, financial condition and results of operations would be materially adversely affected.

In addition, because of the ability of our products to interoperate with the protocols of various PBX vendors is based upon our prior development work and/or agreements with those vendors, it is possible that those vendors may assert that our products infringe their trade secrets or other intellectual property rights. Such claims may also be precipitated by the declining product sales being experienced by all of the major PBX vendors, and the trend toward more open, interoperable solutions that do not favor switch-specific offerings. We have and would in the future defend against any such claims vigorously.

IF OUR PRODUCTS CONTAIN DEFECTS, WE MAY BE SUBJECT TO SIGNIFICANT LIABILITY CLAIMS FROM OUR CUSTOMERS AND THE END USERS OF OUR PRODUCTS AND INCUR SIGNIFICANT UNEXPECTED EXPENSES AND LOST SALES

Our products have in the past contained, and may in the future contain, undetected or unresolved errors when first introduced or as new versions are released. Despite extensive testing, errors, defects or failures may be found in our current or future products or enhancements after commencement of commercial shipments. If this happens, we may experience delay in or loss of market acceptance and sales, certain product returns, diversion of development resources to alleviate such problems, injury to our reputation or increased service and warranty costs, any of which could seriously harm our business, financial condition and results of operations. Moreover, because our products are designed to be deployed within business critical communications networks, we may receive significant liability claims. Our agreements with customers typically contain provisions intended to limit our exposure to liability claims. These limitations may not, however, preclude all potential claims resulting from a defect in one of our products. Existing or future laws or unfavorable judicial decisions could negate any limitation of liability provisions that are included in our license agreements

Although we maintain product liability insurance covering damages arising from the implementation and use of our products, the terms of our insurance limit the amount and types of damages that are covered and coverage under insurance policies may not be adequate to cover product liability claims. Liability claims could require us to spend significant time and money in litigation or to pay significant damages. As a result, any such claims, whether or not successful, could seriously damage our reputation and our business.

THE ADVERSE RESOLUTION OF LITIGATION AGAINST US COULD NEGATIVELY IMPACT OUR BUSINESS

We are currently a defendant in a class action lawsuit initiated on behalf of holders of our common shares, which seeks damages of material and indeterminate amounts, and other lawsuits in the normal course of business. We are and may in the future be subject to other litigation arising in the normal course of our business. Litigation may be time consuming, expensive, and distracting from the conduct of our business, and the outcome of litigation is difficult to predict. The adverse resolution of any specific lawsuit could have a material adverse effect on our business, results of operations, and financial condition. In addition, product liability insurance could become more expensive and difficult to maintain and may not be available in the future on commercially reasonable terms or at all. The amount and scope of any insurance coverage may be inadequate if a claim is successfully asserted against us.

WE MAY HAVE DIFFICULTY IDENTIFYING THE SOURCE OF THE PROBLEM WHEN THERE IS A PROBLEM IN A NETWORK WHICH MAY ADVERSELY AFFECT THE MARKET ACCEPTANCE OF OUR PRODUCTS

Our products must successfully integrate with products from other vendors, such as circuit switched and IP PBXs, application servers, telephony sets and private and public networks. As a result, when problems occur in a network, it may be difficult to identify the source of the problem. The occurrence of hardware and software errors, whether caused by our products or another vendor’s products, may result in the delay or loss of market acceptance of our products and any necessary revisions may force us to incur significant expenses. The occurrence of some of these types of problems may seriously harm our business, financial condition and results of operations.

DIFFICULTIES AND FINANCIAL BURDENS ASSOCIATED WITH ACQUISITIONS COULD HARM OUR BUSINESS AND FINANCIAL RESULTS

In the past we acquired all of the outstanding stock of DTI Holdings, Inc. and its wholly owned subsidiary Digital Techniques, Inc. to enhance the expansion of our business and products. In the future we may consider selective opportunistic acquisitions of companies or businesses with resources and products or service offerings capable of providing us with additional strengths. Acquisitions involve significant risks and uncertainties. These risks and uncertainties include the risk that any future acquisition, may not produce the revenue, earnings or business synergies that we anticipated, and an acquired product, service or technology might not perform as expected. Prior to completing an acquisition, however, it is difficult to determine if such benefits can actually be realized. The process of integrating acquired companies into our business may also result in unforeseen difficulties. Unforeseen operating difficulties may absorb significant management attention, which we might otherwise devote to our existing business. Also, the process may require significant financial resources that we might otherwise allocate to other activities, including the ongoing development or expansion of our existing operations. In addition, an acquisition might adversely effect the business relationships with our existing suppliers and customers and/or those of the acquired company. Acquired company assets might become impaired as a result of technical advancements or worse-than-expected performance by the acquired company. The merged company may enter markets in which we have no, or limited prior experience. If the recently completed acquisition or any future acquisition fails to meet our expectations or if we change the strategic focus of the company, we may decide to sell, close, or otherwise significantly reduce our investment in the acquired technologies which could have an adverse effect on our operating results.

If we pursue a future acquisition, our management could spend a significant amount of time and effort identifying and completing the acquisition. To pay for a future acquisition, we might use capital stock or cash. Alternatively, we might borrow money from a bank or other lender or obtain financing on unfavorable terms. We might incur amortization expenses related to acquired intangible assets or incur large and immediate write-offs. This might include write-offs related to office closures, including costs relating to termination of employees and facility and leasehold improvement charges relating to vacating premises. If we use capital stock, our stockholders would experience dilution of their ownership interests. If we use cash or debt financing, our financial liquidity will be reduced, as would the funds available to fund our operations or to use for other purposes.

IF WE LOSE KEY PERSONNEL, WE MAY NOT BE ABLE TO SUCCESSFULLY OPERATE OUR BUSINESS

Our success depends to a significant degree upon the continued contributions of our senior sales, engineering and management personnel, many of whom perform important management functions and would be difficult to replace. Within the last year we have experienced significant changes to the management team, including the appointment of a new acting chief executive officer and a new principal financial officer. The Senior Management team has been reduced by 50% . The loss of the services of any key personnel, particularly senior leadership, sales management and key engineers, could seriously harm our business, financial condition and results of operations, including our success in selling our recently introduced products and planned new products.

IF WE ARE UNABLE TO RETAIN AND HIRE ADDITIONAL QUALIFIED PERSONNEL AS NECESSARY, WE MAY NOT BE ABLE TO SUCCESSFULLY ACHIEVE OUR OBJECTIVES

We may not be able to attract and retain the necessary personnel to accomplish our business objectives and we may experience constraints that will adversely affect our ability to satisfy customer demand in a timely fashion or to support our customers and operations. We have at times experienced, and continue to experience, difficulty in recruiting qualified personnel. Recruiting qualified personnel is an intensely competitive and time-consuming process. New sales personnel and engineering personnel will require training and take time to achieve full productivity. In addition, the design and installation of telephony solutions can be complex. Accordingly, we need highly trained customer service and support personnel. We cannot be certain that we will successfully attract and retain additional qualified personnel.

CONTROL BY EXISTING STOCKHOLDERS MAY LIMIT YOUR ABILITY TO INFLUENCE THE OUTCOME OF DIRECTOR ELECTIONS AND OTHER MATTERS REQUIRING STOCKHOLDER APPROVAL

A significant percentage of the outstanding shares of our common stock is held by a subset of our former directors and their associated entities. These stockholders, if acting together, would be able to significantly influence all matters requiring approval by our stockholders, including the election of directors and the approval of mergers or other business combination transactions. This concentration of ownership could have the effect of delaying or preventing a change in our control or otherwise discouraging a potential acquiror from attempting to obtain control of us, which in turn could have a material adverse effect on the market price of the common stock or prevent our stockholders from realizing a premium over the market prices for their shares of common stock.

PROVISIONS OF DELAWARE LAW AND OF OUR CHARTER AND BY-LAWS MAY MAKE A TAKEOVER MORE DIFFICULT

Provisions in our certificate of incorporation and by-laws and in Delaware corporate law may make it difficult and expensive for a third party to pursue a tender offer, change in control or takeover attempt that is opposed by our directors and management. Public stockholders who might desire to participate in such a transaction may not have an opportunity to do so, and the ability of public stockholders to change our management could be substantially impeded by these anti-takeover provisions. For example, we have a staggered board of directors and the right under our charter documents to issue preferred stock without further stockholder approval, which provisions could adversely affect the holders of our common stock.

ITEM 4. CONTROLS AND PROCEDURES

Our principal executive officer and principal financial officer have concluded, based on their evaluation as of July 31, 2003, that the Company’s “ disclosure controls and procedures” (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) are effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

OnIn ~~May 3,~~December ~~2000~~2001, ~~Joan~~a ~~Lockhart,~~complaint ~~the~~was ~~Company’s~~filed ~~former~~in ~~Vice~~the ~~President~~Southern District of New York ~~Marketing,~~seeking ~~filed~~an aunspecified ~~complaint~~amount inof ~~Massachusetts~~damages ~~State~~on ~~Court~~behalf ~~against~~of ~~the~~a class of persons who ~~Company.~~allegedly Inpurchased shares of the ~~complaint,~~Company’s ~~captioned~~common ~~Joan~~stock ~~Lockhart~~between v.the ~~MCK~~date ~~Communications,~~of ~~Inc.,~~its ~~(Middlesex~~initial ~~Superior~~public ~~Court)~~offering and December 6, Ms2000. ~~Lockhart~~ ~~asserts~~The acomplainants ~~claim~~named ~~for~~as defendants ~~breach~~the Company and certain of its officers and other parties as ~~contract~~underwriters ~~against~~of its initial public offering (the ~~Company~~“MCK ~~based~~defendants”). onThe plaintiffs ~~her~~allege, ~~allegations~~among other things, that the Company’s prospectus, contained ~~failed~~in tothe ~~comply~~Registration Statement on Form S-1 filed with the ~~terms~~Securities ofand Exchange ~~her~~Commission, ~~employment~~was ~~agreement~~materially false and amisleading ~~certain~~because it failed to ~~restricted~~disclose ~~stock~~that ~~agreement~~the ~~executed~~investment bybanks ~~and~~which ~~between~~underwrote the Company’s initial public offering of securities and ~~Ms. Lockhart.~~others ~~Ms. Lockhart~~received ~~seeks~~undisclosed ~~approximately~~and ~~$30~~excessive brokerage commissions,~~000~~ inand ~~severance~~required ~~pay~~investors asto ~~well~~agree to buy shares of securities after the initial public offering was completed at predetermined prices as ~~approximately~~a ~~$1,000,000~~precondition into ~~damages~~obtaining initial public offering allocations. OnThe plaintiffs ~~June 5,~~further ~~2000,~~allege ~~the~~that ~~Company~~these ~~filed its~~actions ~~answer~~artificially ~~denying~~inflated the ~~material~~price ~~allegations~~ of the ~~Ms. Lockhart~~Company’s ~~complaint~~common stock after the initial public offering. OnThis case is one ~~December 6,~~of ~~2001,~~many ~~the~~with ~~Massachusetts~~substantially ~~Superior~~similar ~~Court,~~allegations ~~Middlesex~~known ~~County,~~as the Laddering Cases ~~entered~~filed ~~judgment~~before the Southern District of New York against a variety of unrelated issuers and investment bankers and have been consolidated for pre-trial purposes before one judge to assist with administration. A motion to dismiss addressing issues common to the ~~Company~~companies and individuals who have been sued in these ~~favor~~actions ofwas ~~Ms. Lockhart~~filed in July 2002. After a hearing on the motion to dismiss, ~~amount~~the ofCourt, ~~approximately~~on $1February 19,~~160~~ 2003,~~000~~ denied dismissal of the claims against the companies and individuals, including ~~interest~~the MCK defendants. ~~The~~On ~~Company~~June 26, ~~believes~~2003, a itproposed ~~has~~partial ~~meritorious~~global ~~grounds~~settlement ~~for~~was ~~appeal~~announced ofbetween ~~this~~the ~~judgment~~securities issuers and ~~intends~~their todirectors ~~pursue~~and officers and the plaintiffs. Under the terms of the ~~vigorously~~settlement, anthe ~~appeal~~insurers of the ~~same.~~issurers ~~Provision~~would ~~has~~deliver ~~been~~a ~~made~~surety undertaking in the amount of $1 billion payable to the ~~Company’s financial~~plaintiffs ~~statements~~to ~~for~~settle the ~~year~~actions against ~~ended~~all ~~April 30~~issuers, ~~2002~~directors ~~for~~and officers. Although the ~~judgment~~Company believes ~~entered~~that inthe claims against it are meritless, the ~~event~~Company’s Board of Directors has voted to approve the ~~appeal~~proposed settlement. The proposed settlement is ~~not~~subject to ~~successful~~acceptance by the other securities issuers and court approval. The Company believes ~~has~~that ~~also expensed~~its portion of the ~~legal~~proposed ~~fees~~settlement ~~incurred~~would inbe ~~this~~paid by its insurance carrier and,accordingly, no provision has been recorded for this matter.

InThe ~~December~~Company ~~2001,~~has abeen ~~complaint~~named ~~was~~a ~~filed~~defendant in ~~the~~a ~~Southern~~lawsuit ~~District~~filed ofin ~~New~~Norfolk County, ~~York~~Massachusetts ~~seeking~~by anEntrata ~~unspecified~~Communications, ~~amount~~Inc. of(Entrata). ~~damages~~Entrata Communications, onInc. ~~behalf~~v. ofSuperwire.com. anInc. ~~alleged~~and ~~class of~~MCK ~~persons~~Communications, ~~who~~Inc. ~~purchased~~arises out ~~shares~~ of ~~the~~a ~~Company’s~~dispute ~~common~~between ~~stock~~Entrata ~~between~~and ~~the date~~one of its ~~initial~~largest ~~public~~shareholders, Superwire.com, ~~offering~~Inc. ~~and~~(Superwire). ~~December 6,~~Pursuant ~~2000.~~to ~~The~~a ~~complainants name~~contract aswith ~~defendants~~Entrata, the Company ~~and~~was ~~certain~~obligated ofto ~~its~~pay ~~officers~~Entrata ~~and~~$750,000 ~~other~~in ~~parties as~~early ~~underwriters~~2002. ofIn ~~its~~order ~~initial~~to ~~public~~take advantage ~~offering.~~of ~~The~~a ~~plaintiffs allege~~$100,000 ~~among other~~discount ~~things,~~offered ~~that~~for early payment, the Company’s ~~prospectus~~paid Entrata $650,000 ~~contained~~in November 2001, in ~~the~~full ~~Registration~~satisfaction of its contractual ~~Statement~~obligations. onThe ~~Form S-1~~funds ~~filed~~were ~~with~~placed ~~the~~in ~~Securities~~escrow ~~and~~with ~~Exchange~~Superwire’s ~~Commission,~~California ~~was~~law ~~materially~~firm, ~~false~~Jeffers, ~~and~~Shaff ~~misleading~~& ~~because~~Falk, itLLP(JSF), ~~failed~~which toagreed ~~disclose~~not ~~that~~to disburse the funds ~~investment~~until ~~banks~~the ~~which~~dispute ~~underwrote~~between ~~the~~Entrata ~~Company’s~~and ~~initial~~Superwire ~~public~~had ~~offering~~been ofresolved. ~~securities~~Nevertheless, ~~and~~Entrata ~~others~~contends that it never received ~~undisclosed~~the ~~and~~funds ~~excessive~~from ~~brokerage~~the ~~commissions,~~Company and ~~required~~that ~~investors~~the tofunds ~~agree~~were diverted to ~~buy~~Superwire ~~shares~~and ofJSF. ~~securities after~~Through the lawsuit, ~~initial~~Entrata ~~public~~seeks ~~offering~~to ~~was~~recover ~~completed~~from atboth ~~predetermined~~the ~~prices~~Company asand aSuperwire the full ~~precondition~~$750,000 tothat ~~obtaining~~the ~~initial~~Company ~~public~~would ~~offering~~have ~~allocations~~owed in 2002. The Company has asserted ~~plaintiffs~~counterclaims ~~further~~against ~~allege~~Entrata ~~that~~for ~~these~~and ~~actions~~cross-claims ~~artificially~~against ~~inflated~~Superwire ~~the~~for ~~price~~fraud and breach of ~~the~~contract. ~~Company’s~~On ~~common~~October 11, ~~stock~~2002, ~~after~~Superwire ~~the~~and ~~initial~~Entrata ~~public~~filed cross-motions ~~offering~~for summary judgement against each other. ~~This~~The ~~case~~court denied bosth ismotions ~~one~~on ofMarch 13, ~~many~~2003, ~~with~~and ~~substantially~~gave ~~similar~~the ~~allegations~~parties ~~known~~until asOctober 17, ~~the~~2003 to ~~“Laddering~~complete ~~Cases”~~discovery. ~~filed~~Following ~~before~~denial of the ~~Southern~~cross-motionsfor ~~District~~summary ofjudgment, the ~~New~~Company ~~York~~filed ~~against~~ a ~~variety~~ ofmotion ~~unrelated~~to ~~issuers~~add JSF and ~~investment~~two ~~bankers~~of ~~and~~its ~~have~~partners, ~~been~~Barry D. Falk ~~consolidated~~and ~~for~~Mark ~~pre~~R. Ziebell, as third-~~trial~~party ~~purposes~~defendants. ~~before~~The ~~one~~motion ~~judge~~is unopposed and is likely to ~~assist~~be ~~with administration~~allowed. ~~The~~. ~~Company~~As ~~believes~~discovery ~~that~~has ~~the~~not ~~claims~~yet ~~against~~commenced, it ~~are~~is ~~without~~too soon ~~merit~~to ~~and~~assess ~~that~~the itCompany’s likelihood of success in this litigation. Management intends to defend the ~~actions~~claims against the Company and prosecute its counterclaims, cross-claims and third-party claims . No ~~provision~~amounts, ~~has~~other ~~been~~than ~~recorded~~the original payment, have been provided for this ~~matter~~matterin the accompanying financial statements.

~~MCK has been named a defendant in a lawsuit filed in Norfolk County,~~26 ~~Massachusetts by Entrata Communications, Inc. (“Entrata”). Entrata~~ Communications, Inc. v. Superwire.com. Inc. and MCK Communications, Inc. arises out of a dispute between Entrata and one of its largest shareholders, Superwire.com, Inc. (“Superwire”). Pursuant to a contract with Entrata, MCK was obligated to pay Entrata $750,000 in early 2002. In order to take advantage of a $100,000 discount offered for early payment, MCK paid Entrata $650,000 in November 2001, in full satisfaction of its contractual obligations. Entrata contends that it never received the funds from MCK, and that the funds were diverted to Superwire. Through the lawsuit, Entrata seeks to recover from both MCK and Superwire the full $750,000 that MCK would have owed in 2002. MCK has asserted counterclaims against Entrata for and cross-claims against Superwire for fraud and breach of contract. As discovery has not yet commenced, it is too soon to assess MCK’s likelihood of success in this litigation. Management intends to defend the claims against MCK and prosecute its counterclaims and cross-claims vigorously.

ITEM 46. ~~SUBMISSION~~ OFEXHIBITS ~~MATTERS~~AND TOREPORTS AON ~~VOTE~~FORM ~~OF SECURITY HOLDERS~~8-K

None

ITEM 6. EXHIBITS AND REPORTS ON Form 8-K

(a)

Exhibits.

Exhibit No.		~~Description~~	Description
Exhibit 10.1		Sublease between MCK COMMUNICATIONS, INC., Sublandlord and UPROMISE, INC., Subtenant dated as of July 2, 2002
	31.1		Principal Executive Officer – Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Exhibit 10.2		Offer letter dated December 12, 2001 between the Registrant and Patrick Curley
	31.2		Principal Financial Officer – Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
	32.1		Principal Executive Officer – Certification pursuant to Section 906 of the Sarbanex-Oxley Act of 2002
	32.2		Principal Financial Officer – Certification pursuant to Section 906 of the Sarbanex-Oxley Act of 2002

(b)

Reports on Form 8-K

(1) On July 8, 2002, the Registrant filed a current report on Form 8-K reporting that the Registrant issued a press release announcing its earnings for the fourth quarter and fiscal year, and provided information about the Registrant’s earnings call.

	(1)		On June 17, 2003, the Registrant filed a current report on Form 8-K reporting that the Agreement and Plan of Merger by and among the Registrant, Verso and Merger Sub had been amended.

	(2)		On June 23, 2003, the Registrant filed a current report on Form 8-K reporting that the Registrant issued a press release announcing its financial results for the quarter ended April 30, 2003.

1427

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: September 16 15, ~~2002~~2003

MCK COMMUNICATIONS, INC /s/ Thomas M. Nolette Thomas M. Nolette Acting Chief Executive Officer VP Operations and Finance (Principal Executive Officer) /s/ Therese E. Violette Therese E. Violette Corporate Controller (Principal Financial Officer)

~~/s/ Glenda Davis Glenda Davis President and CEO~~28

/s/ Gerald J. McGovern Gerald J. McGovern Chief Financial Officer

CERTIFICATIONS

I, Glenda N. Davis, certify that:

1. I have reviewed this quarterly report on Form 10-Q of MCK Communications, 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 the statement made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; and 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 an cash flows of the registant as of, and for, the periods presented in this quarterly report.

Date: September 16, 2002

/s/ Glenda Davis Glenda N. Davis President, Chief Executive Officer and Director (Principal Executive Officer)

I, Gerald J. McGovern, certify that:

Date: September 16, 2002

/s/ Gerald J. McGovern Gerald J. McGovern Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

EXHIBIT INDEX

Exhibit 10.1 - Sublease between MCK COMMUNICATIONS, INC., Sublandlord and UPROMISE, INC., Subtenant dated as of July 2, 2002

Exhibit 10.2 - Offer letter dated December 12, 2001 between the Registrant and Patrick Curley

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Filing Compare · MCK COMMUNICATIONS INC