================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 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 September 30, 1998
                                   --------------------

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

     For the transition period from

                         Commission File Number 0-18277
                                               ------------------------------


                                VICOR CORPORATION
             (Exact name of registrant as specified in its charter)


            Delaware                      04-2742817 
    (State of Incorporation)  (IRS Employer Identification Number)

                 25 Frontage  Road,  Andover,  Massachusetts  01810  
                (Address of registrant's principal executive office)

                                 (978) 470-2900
                         (Registrant's telephone number)

                                   ----------


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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of September 30, 1998.

             Common  Stock,  $.01 par value  ----------------29,785,707  
             Class B Common Stock, $.01 par value -----------12,124,309

================================================================================





VICOR CORPORATION INDEX TO FORM 10-Q Page ------ Part I - Financial Information: Item 1 - Financial Statements (Unaudited) Condensed Consolidated Balance Sheet at 1 September 30, 1998 and December 31, 1997 Condensed Consolidated Statement of Income 2 for the quarters ended September 30, 1998 and 1997 and for the nine months ended September 30, 1998 and 1997 Condensed Consolidated Statement of Cash Flows 3 for the nine months ended September 30, 1998 and 1997 Notes to Condensed Consolidated Financial 4-5 Statements Item 2 - Management's Discussion and Analysis of 6-9 Financial Condition and Results of Operations Part II - Other Information: Item 1 - Legal Proceedings 10 Item 2 - Changes in Securities 10 Item 3 - Defaults Upon Senior Securities 10 Item 4 - Submission of Matters to a Vote of 10 Security Holders Item 5 - Other Information 10 Item 6 - Exhibits and Reports on Form 8-K 10 Signature(s) 11
FORM 10-Q PART 1 ITEM 1 PAGE 1
VICOR CORPORATION Condensed Consolidated Balance Sheet (In thousands) (Unaudited) Assets September 30, 1998 December 31, 1997 ------ ------------------ ----------------- Current assets: Cash and cash equivalents $ 63,241 $ 84,859 Accounts receivable, net 28,012 35,258 Inventories, net 29,468 23,448 Other current assets 4,241 3,269 ------- ------- Total current assets 124,962 146,834 Property, plant and equipment, net 106,883 69,802 Notes receivable 9,110 9,097 Other assets 7,527 3,110 ---------- --------- $ 248,482 $ 228,843 ========= ========= Liabilities and Stockholders' Equity - ------------------------------------ Current liabilities: Accounts payable $ 20,916 $ 8,542 Accrued liabilities 13,030 10,025 ------ ------ Total current liabilities 33,946 18,567 Deferred income taxes 1,852 1,852 Long term payables 5,333 -- Stockholders' equity: Preferred Stock -- -- Class B Common Stock 121 122 Common Stock 342 340 Additional paid-in capital 100,181 97,980 Retained earnings 163,668 151,056 Treasury stock, at cost (56,961) (41,074) ------- ------- Total stockholders' equity 207,351 208,424 ------- ------- $ 248,482 $ 228,843 ========= =========
Note: The balance sheet at December 31, 1997 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. See accompanying notes. FORM 10-Q PART I ITEM 1 PAGE 2
VICOR CORPORATION Condensed Consolidated Statement of Income (In thousands except per share data) (Unaudited) Three Months Ended Nine Months Ended ------------------- ------------------- September 30, September 30, 1998 1997 1998 1997 ---- ---- ---- ---- Net revenues $ 39,318 $ 41,400 $124,228 $119,057 Costs and expenses: Cost of revenue 22,085 19,967 67,408 57,146 Selling, general and administrative 9,057 7,398 25,950 22,328 Research and development 4,901 4,227 15,595 12,827 -------- -------- -------- -------- 36,043 31,592 108,953 92,301 -------- -------- -------- -------- Income from operations 3,275 9,808 15,275 26,756 Other income 1,070 1,332 3,792 3,664 -------- -------- -------- -------- Income before income taxes 4,345 11,140 19,067 30,420 Provision for income taxes 1,303 4,010 6,455 10,951 -------- -------- -------- -------- Net income $ 3,042 $ 7,130 $ 12,612 $ 19,469 ======== ======== ======== ======== Net income per common share: Basic $ 0.07 $ 0.17 $ 0.30 $ 0.46 Diluted $ 0.07 $ 0.16 $ 0.29 $ 0.45 Shares used to compute net income per share: Basic 41,999 42,642 42,480 42,526 Diluted 42,358 43,527 43,025 43,234
See accompanying notes. FORM 10-Q PART I ITEM 1 PAGE 3
VICOR CORPORATION Condensed Consolidated Statement of Cash Flows (In thousands) (Unaudited) Nine Months Ended ----------------- September 30, 1998 September 30, 1997 ------------------ ------------------ Operating activities: Net income $ 12,612 $ 19,469 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 8,362 6,272 Gain on disposal of equipment (22) (8) Change in current assets and liabilities, net 3,116 (1,907) -------- -------- Net cash provided by operating activities 24,068 23,826 Investing activities: Additions to property, plant and equipment (29,101) (12,406) Proceeds from sale of equipment 41 17 Increase in notes receivable (13) (5,261) Assets acquired 1,850 -- Increase in other assets (4,778) (655) -------- -------- Net cash used in investing activities (32,001) (18,305) Financing activities: Tax benefit relating to stock option plans 683 875 Proceeds from issuance of Common Stock 1,523 6,284 Acquisitions of treasury stock (15,887) -- Other (4) -- --------- -------- Net cash (used in) provided by financing activities (13,685) 7,159 --------- -------- Net (decrease) increase in cash and cash equivalents (21,618) 12,680 Cash and cash equivalents at beginning of period 84,859 73,647 --------- -------- Cash and cash equivalents at end of period $ 63,241 $ 86,327 ========= ========= Supplemental disclosure: Liabilities assumed related to acquisition 16,000 --
See accompanying notes. FORM 10-Q PART I ITEM 1 PAGE 4 VICOR CORPORATION Notes to Condensed Consolidated Financial Statements September 30, 1998 (Unaudited) 1. BASIS OF PRESENTATION The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of only normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three- and nine- months periods ended September 30, 1998 are not necessarily indicative of the results that may be expected for the year ended December 31, 1998. For further information, refer to the consolidated financial statements and notes thereto included in the Company's audited financial statements for the year ended December 31, 1997, contained in the Company's annual report filed on Form 10-K (File No. 0-18277) with the Securities and Exchange Commission. 2. NET INCOME PER SHARE The following table sets forth the computation of basic and diluted income per share for the three and nine months ended September 30 (in thousands, except per share amounts):
Three Months Ended Nine Months Ended September 30, September 30, ---------------- ------------------- 1998 1997 1998 1997 ---- ---- ---- ---- Numerator: Net Income $ 3,042 $ 7,130 $12,612 $19,469 ======= ======= ======= ======= Denominator: Denominator for basic income per share-weighted average shares 41,999 42,642 42,480 42,526 Effect of dilutive securities: Employee stock options 359 885 545 708 ------- ------- -------- ------- Denominator for diluted income per share- adjusted weighted-average shares and assumed conversions 42,358 43,527 43,025 43,234 ======= ======= ======= ======= Basic income per share $ 0.07 $ 0.17 $ 0.30 $ 0.46 ======= ======= ======= ======= Diluted income per share $ 0.07 $ 0.16 $ 0.29 $ 0.45 ======= ======= ======= =======
FORM 10-Q PART I ITEM 1 PAGE 5 VICOR CORPORATION Notes to Condensed Consolidated Financial Statements September 30, 1998 (Continued) 3. INVENTORIES Inventories are valued at the lower of cost (determined using the first-in, first-out method) or market. Inventories were as follows as of September 30, 1998 and December 31, 1997 (in thousands):
September 30, 1998 December 31, 1997 ------------------ ----------------- Raw materials................. $18,856 $16,715 Work-in-process............... 3,891 3,774 Finished goods................ 6,721 2,959 --------- -------- $29,468 $23,448 ======== ========
4. ACQUISITION Effective July 1, 1998, the Company and its wholly-owned subsidiary, Vicor Japan Company, Ltd. ("VJCL"), acquired the principal assets of the switching power supply businesses owned by the Japan Tobacco, Inc. Group ("JT"). The assets acquired included automated manufacturing equipment, existing raw material and finished goods inventories, customer lists and certain intellectual property. VJCL also assumed certain warranty obligations for products manufactured by JT prior to the acquisition date and for a six month transition period ending December 31, 1998. The total value of consideration given and liabilities assumed aggregated $19.1 million. In addition to cash payments for inventories, the Company has agreed to pay for the automated equipment in three equal installments of $5.3 million at December 31, 1998, June 30, 1999 and December 31, 1999. The total cost of the purchase in excess of the net assets acquired of approximately $1.5 million is being amortized over ten years. Pro forma operating results for the period beginning January 1, 1998 have not been presented, as the combined operating results of the acquired businesses and the Company are not materially different from the Company's actual results. FORM 10-Q PART I ITEM 2 PAGE 6 VICOR CORPORATION Management's Discussion and Analysis of Financial Condition and Results of Operations September 30, 1998 Except for historical information contained herein, some matters discussed in this report constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Actual results could differ materially from those projected in the forward-looking statements as a result of the risk factors set forth in this report and in the Company's Annual Report on Form 10-K for the year ended December 31, 1997. Reference is made in particular to the discussions set forth below in this Report under "Management's Discussion and Analysis of Financial Condition and Results of Operations," and set forth in the Annual Report on Form 10-K under Item 1 -- "Business -- Second-Generation Automated Manufacturing Line," "--Competition," "--Patents," and "--Licensing," and under Item 7 -- "Management's Discussion and Analysis of Financial Condition and Results of Operations." RESULTS OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, 1998, COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 1997 Net revenues for the third quarter of 1998 were $39,318,000, a decrease of $2,082,000 (5.0%) as compared to $41,400,000 for the same period a year ago. The decrease in net revenues resulted primarily from a reduction in the sale of automated manufacturing line equipment of approximately $1,800,000. Gross margin decreased $4,200,000 (19.6%) from $21,433,000 to $17,233,000, and decreased as a percentage of net revenues from 51.8% to 43.8%. The primary components of the decrease in gross margin dollars and percentage were attributable to depreciation on the second-generation automated production line in the third quarter of 1998 of approximately $1,100,000, increases in the unit cost of first generation product and changes in the revenue mix. Gross margins for the remainder of 1998 may be negatively impacted by the depreciation of the second-generation automated production line until higher production volumes and higher yield levels are attained. The Company is continuing to introduce selected models of its second-generation product families and increase production on the new manufacturing line; however, there can be no assurance that product development issues will not substantially delay the ultimate general introduction of the complete product line, require continued modification of product specifications, or prevent attainment of the anticipated capacity of the new manufacturing line. Significant revenues from the sale of any product in the Company's second-generation product line are not expected to occur for several quarters. Selling, general and administrative expenses were $9,057,000 for the period, an increase of $1,659,000 (22.4%) over the same period in 1997. As a percentage of net revenues, selling, general and administrative expenses increased to 23.0% from 17.9%. The principal components of the $1,659,000 increase were $869,000 (259.4%) of increased legal costs (see Part II, Item 1--"Legal Proceedings") and $618,000 (258.3%) of increased international expenses primarily associated with the first quarter of operations for VJCL. Research and development expenses increased $674,000 (15.9%) to $4,901,000 and increased as a percentage of net revenues to 12.5% from 10.2%. The principal components of the $674,000 increase were $721,000 (29.5%) of increased compensation expense due to growth in staffing levels of engineering personnel, primarily related to the research and development of the second-generation product line and $292,000 (100%) of increased research and development expenses due to the first quarter of operations for VJCL, which increases were offset by a decrease of $340,000 (53.2%) of project materials costs. Other income decreased $262,000 (19.7%) from the same period a year ago to $1,070,000. Other income is primarily comprised of interest income derived from invested cash and cash equivalents, as well as notes receivable associated with the Company's real estate transactions. Interest income decreased primarily due to a decrease in cash and cash equivalent balances. FORM 10-Q PART I ITEM 2 PAGE 7 VICOR CORPORATION Management's Discussion and Analysis of Financial Condition and Results of Operations September 30, 1998 (continued) Income before income taxes was $4,345,000, a decrease of $6,795,000 (61.0%) compared to the same period in 1997. As a percentage of net revenues, income before income taxes decreased from 26.9% to 11.1% primarily due to the gross margin decrease and the increase in operating expenses as discussed above. The effective tax rate for the third quarter of 1998 was 30%, compared to 36% for the same period in 1997. The decrease in the effective tax rate was due to the impact of expected tax credits in 1998 on a lower level of income before income taxes. Net income per share (diluted) was $.07 for the third quarter of 1998, compared to $.16 for the third quarter of 1997, a decrease of $.09 (56.3%). NINE MONTHS ENDED SEPTEMBER 30, 1998, COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 1997 Net revenues for the first nine months of 1998 were $124,228,000, an increase of $5,171,000 (4.3%) as compared to $119,057,000 for the same period a year ago. The growth in net revenues resulted primarily from a net increase of unit shipments of standard and custom products of approximately $11,500,000, offset by reductions in the sale of automated manufacturing line equipment and license income of approximately $5,100,000 and $1,200,000, respectively. Gross margin decreased $5,091,000 (8.2%) to $56,820,000 from $61,911,000, and decreased as a percentage of net revenues from 52.0% to 45.7%. The primary components of the decrease in gross margin dollars and percentage were attributable to depreciation on the second-generation automated production line in the second and third quarter of 1998 of approximately $2,200,000, and to changes in the revenue mix. As discussed above, the gross margins for the remainder of 1998 may be negatively impacted by the depreciation of the second-generation automated production line until higher production volumes and higher yield levels are attained. Selling, general and administrative expenses were $25,950,000 for the period, an increase of $3,622,000 (16.2%) over the same period in 1997. As a percentage of net revenues, selling, general and administrative expenses increased to 20.9% from 18.8%. The principal components of the $3,622,000 increase were $757,000 (8.7%) of increased compensation expense due to growth in staffing levels of selling and administrative personnel; $716,000 (79.9%) of increased legal costs (see Part II, Item 1--"Legal Proceedings"); $697,000 (555.6%) of increased costs for training and consulting fees for the implementation of the new Enterprise Resource Planning system; $414,000 (50.1%) of increased international office expenses, primarily due to the first quarter of operations for VJCL; $253,000 (7.6%) of increased sales commission expense, and an increase in the Company's Vicor Integration Architect subsidiaries' selling, general and administrative expenses of $174,000 (14.3%). Research and development expenses increased $2,768,000 (21.6%) to $15,595,000 and increased as a percentage of net revenues to 12.6% from 10.8%. The increase was primarily related to the research and development of the second-generation product line. The principal components of the $2,768,000 increase were $2,254,000 (30.9%) of increased compensation expense due to growth in staffing levels; $292,000 (100.0%) of increased international research and development costs related to the first quarter of operations for VJCL, and $213,000 (18.4%) of increased depreciation expense. Other income increased $128,000 (3.5%) from the same period a year ago, to $3,792,000. Other income is primarily comprised of interest income derived from invested cash and cash equivalents, as well as notes receivable associated with the Company's real estate transactions. FORM 10-Q PART I ITEM 2 PAGE 8 VICOR CORPORATION Management's Discussion and Analysis of Financial Condition and Results of Operations September 30, 1998 (continued) Income before income taxes was $19,067,000, a decrease of $11,353,000 (37.3%) compared to the same period in 1997. As a percentage of net revenues, income before income taxes decreased from 25.6% to 15.3% primarily due to the gross margin decrease and the increase in operating expenses as discussed above. The effective tax rate for the nine months ended September 30, 1998 was 33.9%, compared to 36% for the same period in 1997. The decrease in the effective tax rate was due to the impact of expected tax credits in 1998 on a lower level of income before income taxes. Net income per share (diluted) was $.29 for the nine months ended September 30, 1998, compared to $.45 for the same period in 1997, a decrease of $.16 (35.6%). LIQUIDITY AND CAPITAL RESOURCES At September 30, 1998 the Company had $63,241,000 in cash and cash equivalents. The ratio of current assets to current liabilities was 3.7:1 compared to 7.9:1 at December 31, 1997. Working capital decreased $37,251,000, from $128,267,000 at December 31, 1997 to $91,016,000 at September 30, 1998. The primary factors affecting the working capital decrease were a decrease in cash of $21,618,000, an increase in accounts payable and other accrued liabilities of $15,379,000 and a decrease in accounts receivable of $7,246,000, offset by an increase in inventories of $6,020,000. The primary uses of cash for the first nine months of 1998 were for additions to property and equipment of $29,101,000 and the acquisition of treasury stock of $15,887,000, offset by cash provided by operating activities of $24,068,000. The Company plans to make continuing investments in manufacturing equipment, much of which is built internally. The internal construction of manufacturing machinery, in order to provide for additional manufacturing capacity, is a practice which the Company expects to continue over the next several years. The Company has an unused line of credit with a bank under which the Company may borrow up to $4,000,000 on a revolving credit basis. The Company believes that cash generated from operations and the total of its cash and cash equivalents, together with other sources of liquidity, will be sufficient to fund planned operations and capital equipment purchases for the foreseeable future. At September 30, 1998, the Company had approximately $6,600,000 of capital expenditure commitments, including approximately $5,500,000 related to the construction of new and expanded facilities. The Company does not consider the impact of inflation and changing prices on its business activities or fluctuations in the exchange rates for foreign currency transactions to have been material during the last three fiscal years. YEAR 2000 READINESS DISCLOSURE Vicor has formed an internal Year 2000 compliance team to evaluate its internal facilities, engineering and manufacturing processes, and business information systems with respect to Year 2000 compliance. Included in this evaluation are the products and systems of the Company's significant suppliers. The Company has initiated formal communications with all of its significant suppliers and large customers to determine the extent to which the Company is vulnerable to those third parties' failures to remediate their Year 2000 issues. The Company does not believe that is has any exposure to contingencies related to the Year 2000 Issue for the products it has sold. FORM 10-Q PART I ITEM 2 PAGE 9 VICOR CORPORATION Management's Discussion and Analysis of Financial Condition and Results of Operations September 30, 1998 (continued) Vicor's internal team is in the process of completing the inventory of all internal applications and infrastructure to determine Year 2000 readiness, which it expects to complete by the end of 1998. The compliance team is also in the process of testing certain equipment and software systems known to have possible Year 2000 compliance issues and is in the process of assessing possible remediation options. This assessment phase is expected to be completed during the first quarter of 1999. Vicor's current primary business information system is known to be non-compliant and a vendor has been selected to assist the Company in bringing this system into compliance by the first quarter of 1999. The cost of this procedure will not be material. In addition, the Company is proceeding with the phased installation of a new Enterprise Resource Planning (ERP) system which will replace the upgraded primary business information system. The installation of the Year 2000 compliant ERP system should not be necessary for the Company to achieve Year 2000 compliance with respect to its business information system and such ERP system will not be fully installed by December 31, 1999. The total external cost of the Year 2000 project, including the new ERP system, is estimated to be $6.0 million. Internal costs are not considered to be incremental, and are therefore not included in the amount. Of the total project cost, approximately $2.2 million is attributable to the purchase of new software and hardware enhancements, which will be capitalized. The remaining $3.8 million, which will be expensed as incurred, is not expected to have a material effect on the results of operations. To date, the Company has incurred approximately $2.5 million ($960,000 expensed and $1.6 million capitalized), of which approximately $55,000 was incurred in the third quarter of 1998 ($43,000 expensed and $12,000 capitalized). The Company presently believes that the Year 2000 issue will not pose significant operational problems. However, the future compliance with Year 2000 processing within Vicor is dependent on certain key personnel, and on vendors' equipment and internal systems. Therefore, unresolved Year 2000 issues remain a possibility. As a result, Year 2000 issues could have a significant impact on the Company's operations and its financial results if modifications cannot be completed on a timely basis, unforeseen needs or problems arise, or if systems operated by third parties (including municipalities and utilities) are not Year 2000 compliant. At present, the Company has not developed contingency plans but intends to determine whether to develop any such plan early in fiscal 1999. The estimates and conclusions set forth herein regarding Year 2000 compliance contain forward-looking statements and are based on management's estimates of future events and information provided by third parties. There can be no assurance that such estimates and information will prove to be accurate. Risks to completing the Year 2000 project include the availability of resources, the Company's ability to discover and correct potential Year 2000 problems and the ability of suppliers and other third parties to bring their systems into Year 2000 compliance. FORM 10-Q PART II ITEM 1-6 PAGE 10 VICOR CORPORATION Part II - Other Information September 30, 1998 Item 1 - LEGAL PROCEEDINGS The Company is involved in certain litigation incidental to the conduct of its business. While the outcome of lawsuits against the Company cannot be predicted with certainty, management does not expect any current litigation to have a material adverse impact on the Company. In Germany, a nullity Action was filed by an alleged infringer of Vicor's German Reset Patent. This nullity Action came as a result of a complaint filed by the Company in October 1996 in Munich District Court, Federal Republic of Germany, citing an alleged infringer for infringement of Vicor's German "reset" patent. In a hearing held in Munich on September 30, 1998, the Patent Court identified a 1981 publication, which had not been considered in the original prosecution of the patent application by the European Patent Office during the early 1980s, as the "closest prior art." In view of the publication, the Patent Court characterized the German Reset Patent as lacking invention and declared all of the claims of the German Reset Patent null and void. The decision of the Patent Court is not final under German law. Management believes that the outcome of the final decision will not have a material adverse impact on the Company. The 1981 publication, as well as other relevant art, has been considered by the U.S. Patent Office in the course of reissue proceedings with respect to the U.S. Reset Patent which started in September, 1995. The U.S. Patent Office has ruled on three separate occasions, in response to submissions by the patentee (which included prior art and related documents filed by opponents in related European and U.S. proceedings) and a protest filed by a third party, that the subject matter of the U.S. Reset Patent is novel and patentable over the 1981 publication. In particular the U.S. Patent Office has allowed for reissuance original claims 1 through 5 along with twenty-four additional dependent claims. Vicor believes that at least claim 1 is being widely infringed and has recently initiated U.S. infringement litigation in Federal District Court in Boston. Item 2 - CHANGES IN SECURITIES Not applicable. Item 3 - DEFAULTS UPON SENIOR SECURITIES Not applicable. Item 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS Not applicable. Item 5 - OTHER INFORMATION Not applicable. Item 6 - EXHIBITS AND REPORTS ON FORM 8-K a. Exhibits - 27.1 Financial Data Schedule b. Reports on Form 8-K - none. FORM 10-Q PART II PAGE 11 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. VICOR CORPORATION Date: November 10, 1998 By: /s/ Patrizio Vinciarelli ----------------------------- Patrizio Vinciarelli President and Chairman of the Board Date: November 10, 1998 By: /s/ Mark A. Glazer ----------------------------- Mark A. Glazer Chief Financial Officer
 


5 0000751978 VICOR CORPORATION 1,000 U.S. DOLLARS 9-MOS DEC-31-1998 JAN-01-1998 SEP-30-1998 1.0 63,241 0 28,012 0 29,468 124,962 164,142 57,259 248,482 33,946 0 0 0 463 206,888 248,482 124,228 124,228 67,408 67,408 0 0 0 19,067 6,455 12,612 0 0 0 12,612 .30 .29
 


5 VICOR CORP. QTR 3 1997 RESTATED TO REFLECT ADOPTION OF FAS 128 0000751978 VICOR CORPORATION 1,000 U.S. DOLLARS 9-MOS DEC-31-1997 JAN-01-1997 SEP-30-1997 1.0 86,327 0 31,181 0 20,399 140,856 111,662 47,703 216,798 17,718 0 0 0 459 196,913 216,798 119,057 119,057 57,146 57,146 0 0 0 30,420 10,951 19,469 0 0 0 19,469 .46 .45