TII Industries Announces the Award of a Multi-Year, Multi-Million Dollar Contract With a Regional Bell Operating Company
  COPIAGUE, N.Y.--
  Reports Annual and Fourth Quarter Results
  TII Industries Inc. (NASDAQ NMS: TIII) announced today the award of a major, multi-year contract with a Regional Bell Operating Co.  ("RBOC"). The first year's revenues are estimated at $20,000,000,  which approximately doubles the current contract with this customer.  TII has already received volume orders under this contract with  shipments of its new broadband network interface device ("NIDs")  scheduled to begin in the first week in October.
  "We are pleased to announce this award as it represents another major  endorsement of our newly developed, patented family of broadband NIDs.  This contract, together with the recently announced award from the  Puerto Rico Telephone Co. alone should increase our revenues over  $20,000,000 a year, or 40% over our current base of $50,000,000,"  stated Timothy J. Roach, president and chief executive officer.   "TII's investments in new products and new cost-effective, higher  volume production processes were essential to successfully implement  our new aggressive growth strategy. 
  These investments, accelerating our new broadband NID product line to  market, has enabled us to compete for and win these two recent major  contracts. We believe that these products, with their unique  proprietary features, should be highly successful in other RBOCs,  several of which have major bids next year."
  Year End Results
  TII reported record revenues in fiscal 1997 rising 14 percent to $50.7  million, up from $44.5 million reported in fiscal 1996. Revenues rose  to a record $13.1 million for the fourth fiscal quarter ended June 30,  1997, an increase of 13.9 percent from the fourth fiscal quarter 1996  revenues of $11.5 million.  Fourth quarter net income was effected by  investments in the acceleration of the broadband NID product line into  production, and heightened expenses associated with the company's  previously announced cost reduction program.  Fiscal 1997 net income  was effected also by a non-recurring $3,000,000 charge announced in  the third quarter.
  TII reported a net loss for the year ended fiscal 1997 of $856,000 or  $0.12 per share, compared to net income of $3,737,000 or $0.47 per  share for the fiscal year ended 1996.  The net loss for the fourth  quarter was approximately $188,000 or $0.03 per share, compared with  net income of $622,000 or $0.08 per share during the fourth quarter  last year.  These start-up costs are expected to continue through the  first half of the current fiscal year with earning improvements  occurring during the second half.
  Roach further stated, "As a result of our investments in accelerating  the broadband NID products to production, we believe that TII  Industries is now positioned to increase its growth dramatically."
  To meet increasing demand for voice, data and video, telephone  companies in the United States and abroad are expanding and upgrading  their network infrastructure to facilitate provision of broadband  services.  TII's broadband NIDs will be used by telephone companies to  provide multiple access lines, advanced overvoltage protection and  remote electronics to its business and residential customers.   Designed with future technologies in mind, TII's broadband NIDs can  also accommodate TII's patented COAX overvoltage protector as well as  high performance fiber optic connectors, produced by the company's  subsidiary TII-Ditel.
  TII Industries Inc., with facilities in Copiague, New York, Hickory,  North Carolina, Toa Alta, Puerto Rico and San Pedro De Macoris,  Dominican Republic, specializes in the design, manufacture and sale of  overvoltage protectors, fiber optic components and enclosures, network  interface devices and station electronic products principally for use  in the communications industry.  TII markets its products to the  Regional Bell and independent telephone operating companies and CATV  providers, as well as original equipment suppliers who sell to the  global communications marketplace.  Overvoltage protectors are  required by the National Electric Code to be installed on the user's  home or office telephone lines to prevent injury or damage caused by  lightning and other electrical occurrences.  TII's customers service  over 165 million subscriber lines in the United States.
  Statements in this release that are not strictly historical are  "forward-looking"  statements within the meaning of the Private  Securities Litigation Reform Act of 1995, and which should be  considered as subject to the many risks and uncertainties that exist  in the company's operations and business environment.  These risks and  uncertainties include economic conditions, market demand and pricing,  competitive and cost factors as well as other factors from time to  time discussed in TII's SEC reports, including but not limited to  TII's Annual Report on Form 10K for the fiscal year ended June 28,  1996, its Quarterly Report on Form 10-Q for the fiscal quarter ended  March 31, 1997, and its Annual Report on Form 10-K for the fiscal year  ended June 27, 1997.
  Visit our world wide web site located at
  tii-industries.com
              TII Industries, Inc. and Subsidiaries             Consolidated Statements of Operations         (Dollars in Thousands, except per share data)
                                  (unaudited)                             Three Months Ended       Year Ended                                    June                  June                             27, 1997   28, 1996    27, 1997   28, 1996
  Net sales                   $13,143  $  11,536   $ 50,675    $44,513 Cost of sales                10,783      8,846     41,421     31,956
      Gross profit              2,360      2,690      9,254     12,557
  Operating expenses  Selling, general and   administrative              1,800      1,426      7,061      5,881  Research and development       723        663      3,085      2,820   Total operating expenses    2,523      2,089     10,146      8,701
    Operating (loss) income      (163)       601       (892)     3,856
  Interest expense                (58)      (123)      (287)      (416) Interest income                 (10)        39        314        191 Other income (expense)           31        105         72        106
   (Loss) income before provision   for income taxes             (200)       622       (793)     3,737 Provision for income taxes      (12)        --         63         --
    Net (loss) income           $(188)    $  622     $ (856)   $ 3,737
  Net (loss) income per share -  primary                      $(.03)    $  .08     $ (.12)   $   .48
  Weighted average number of  common and common equivalent   shares outstanding          7,431      7,827      7,430      7,853
  Net (loss) income per share --  fully diluted               $ (.03)    $ .08      $ (.12)   $   .47
  Weighted average number of  common and common equivalent  shares outstanding           7,431      8,127      7,430      8,179
                     TII INDUSTRIES INC. AND SUBSIDIARIES                         CONSOLIDATED BALANCE SHEETS                    AS OF JUNE 27, 1997 AND JUNE 28, 1996                          (Dollars in Thousands)
                                             June 27,    June 28,                                             1997         1996
                     ASSETS
  Current Assets    Cash and cash equivalents            $    247    $   2,883    Marketable securities available for      sale                                  3,552        5,999    Receivables                             7,388        7,084    Inventories                            15,574       14,032    Prepaid expenses                          402          388       Total current assets                27,163       30,386
  Fixed Assets    Property, plant and equipment          37,812       33,018    Less: Accumulated depreciation and      amortization                        (23,768)     (22,029)       Net fixed assets                    14,044       10,989
  Other Assets                               1,616        1,448
        TOTAL ASSETS                      $ 42,823    $  42,823
      LIABILITIES AND STOCKHOLDERS'      INVESTMENT Current Liabilities     Current portion of long-term debt       and obligations under capital         leases                          $    537    $     363     Accounts payable                       5,833        5,185     Accrued liabilities                    1,138        1,037        Total current liabilities           7,508        6,585
  Long-Term Debt                               839          853 Long-Term Obligations Under   Capital Leases                           1,465        1,523                                            2,304        2,376
  Commitments and Contingencies (Note 13) Stockholders' Investment   Preferred Stock, par value $1.00 per     share; 1,000,000 authorized and     issuable in series (Note 10);   Common Stock, par value $.01 per share;     30,000,000 shares authorized;     7,448,473 and 7,446,975 shares issued     at June 27, 1997 and June 28, 1996,     respectively (Note 9)                     75           75 Warrants outstanding                         159          120 Capital in excess of par value            29,052       29,046 Retained earnings                          3,999        4,855 Valuation adjustment to record marketable   securities available for sale at fair     value                                      7           47                                           33,292       34,143 Less-Treasury stock, at cost; 17,637       (281)         (281)   common shares      Total stockholders' investment       33,011       33,862
       TOTAL LIABILITIES AND STOCKHOLDERS'        INVESTMENT                       $ 42,823     $ 42,823
      CONTACT:  TII Industries, Inc., Copiague               Paul Sebetic/Jack Tarulli, 516/789-5000 |