ZOOM TELEPHONICS, INC.

Consolidated Statements of Income
(000's except for per share amounts)

                                Three Months Ending          Year Ending
                                12/31/94   12/31/95      12/31/94   12/31/95

Net sales                       $ 19,197   $ 36,005      $ 68,180   $ 96,997
Cost of goods sold                15,237     27,577        53,875     73,401

Gross Profit                       3,960      8,428        14,305     23,596

Operating expenses:
    Selling                        1,980      2,843         6,573      9,023
    General and admin                413      1,064         1,776      2,840
    Research and development         368        602         1,250      1,836

    Total Operating Expenses       2,761      4,509         9,599     13,699

        Operating profit           1,199      3,919         4,706      9,897

Other income (expense), net           (4)      (115)          (75)       (33)

Income before tax on income        1,195      3,804          4,631     9,864

Taxes on income                      441      1,485          1,817     3,800

        Net income                  $754     $2,319         $2,814    $6,064


Earnings per share:

        Primary                    $0.13      $0.37          $0.47     $0.99
        Fully diluted              $0.13      $0.36          $0.47     $0.98


Average number of shares outstanding:

        Primary                    6,014      6,310          6,010     6,126
        Fully diluted              6,015      6,364          6,014     6,173

NOTE: Certain employee benefit and occupancy expenses have been
reclassed from G&A expense to COGS, Selling and R&D expense in order
to more accurately reflect Zoom's cost structure.  This treatment is
handled consistently for all of the above reporting periods.