ARBOR SOFTWARE CORP
10-Q, 1996-08-14
PREPACKAGED SOFTWARE
Previous: DATAWORKS CORP, 10-Q, 1996-08-14
Next: BROADWAY FINANCIAL CORP DE, 10QSB, 1996-08-14



<PAGE>

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

                       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 JUNE 30, 1996

                                      OR

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

                         Commission file number 0-26934

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


                DELAWARE                                 77-0277772
     (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                Identification Number)


                            1325 CHESAPEAKE TERRACE
                          SUNNYVALE, CALIFORNIA  94089
                   (Address of principal executive offices)


                                ---------------


                                (408) 727-5800
                 (Registrant's telephone number, including area code)


                                ---------------
      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 
                                                     ---     ---

      As of July 31, 1996 there were 10,936,732 shares of the Registrant's 
  common stock outstanding.
     
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

<PAGE>

                           ARBOR SOFTWARE CORPORATION

                                   FORM 10-Q

                                    INDEX


PART I. FINANCIAL INFORMATION                                           PAGE
                                                                        ----
Item 1. Financial Statements

        Condensed Consolidated Balance Sheets
        At June 30, 1996 and March 31, 1996 . . . . . . . . . . . . . .   3

        Condensed Consolidated Statements of Operations 
        For the three months ended June 30, 1996 and 1995   . . . . . .   4

        Condensed Consolidated Statements of Cash Flows 
        For the three months ended June 30, 1996 and 1995 . . . . . . .   5

        Notes to Condensed Consolidated Financial Statements  . . . . .   6

Item 2. Management's Discussion and Analysis of Financial Condition 
        and Results of Operations . . . . . . . . . . . . . . . . . . .   7

PART II.OTHER INFORMATION

Item 1. Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . .  16

Item 4. Submission of Matters to a Vote of Security Holders . . . . . .  16

Item 6. Exhibits and Reports on Form 8-K  . . . . . . . . . . . . . . .  17

SIGNATURES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18

                                      2

<PAGE>

PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                           ARBOR SOFTWARE CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

                                                          JUNE 30,    MARCH 31,
                                                            1996        1996
                                                         ---------    ---------
                                                        (UNAUDITED)
                                    ASSETS

        Current assets:
          Cash and cash equivalents . . . . . . . . . . . $ 6,527       $10,698
          Short-term investments  . . . . . . . . . . . .  29,229        25,965
          Accounts receivable, net of allowances of $482
          and $388  . . . . . . . . . . . . . . . . . . .   5,081         4,505
          Deferred tax assets . . . . . . . . . . . . . .     900           900
          Prepaid expenses and other current assets . . .     614           485
                                                         ---------    ---------
            Total current assets  . . . . . . . . . . . .  42,351        42,553
        Property and equipment, net . . . . . . . . . . .   3,656         2,923
        Other assets  . . . . . . . . . . . . . . . . . .     410           407
                                                         ---------    ---------
                                                          $46,417       $45,883
                                                         ---------    ---------
                                                         ---------    ---------

                     LIABILITIES AND STOCKHOLDERS' EQUITY

        Current liabilities:
          Accounts payable  . . . . . . . . . . . . . . . $   952       $ 1,109
          Accrued expenses and other current liabilities.   4,217         4,883
          Deferred revenue  . . . . . . . . . . . . . . .   3,627         3,781
          Current portion of lease obligations  . . . . .     802           711
                                                         ---------    ---------
            Total current liabilities . . . . . . . . . .   9,598        10,484
                                                         ---------    ---------
        Lease obligations, long-term  . . . . . . . . . .     830         1,093
                                                         ---------    ---------
        Stockholders' equity:
          Common stock, $0.001 par value; 25,000,000 
           shares authorized;  10,924,000 and 10,859,000
           shares issued and outstanding  . . . . . . . .      11            11
          Additional paid-in capital  . . . . . . . . . .  37,309        36,813
          Accumulated deficit . . . . . . . . . . . . . .  (1,325)       (2,519)
          Cumulative translation adjustment . . . . . . .      (6)            1
                                                         ---------    ---------
            Total stockholders' equity  . . . . . . . . .  35,989        34,306
                                                         ---------    ---------
                                                          $46,417       $45,883
                                                         ---------    ---------
                                                         ---------    ---------

    See accompanying notes to Condensed Consolidated Financial Statements.

                                      3

<PAGE>

                           ARBOR SOFTWARE CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                (IN THOUSANDS, EXCEPT PER SHARE DATA; UNAUDITED)

                                                           THREE MONTHS ENDED
                                                                JUNE 30,
                                                         ----------------------
                                                            1996         1995
                                                         ---------    ---------
        Revenues:
          License . . . . . . . . . . . . . . . . . . . . $ 7,742       $ 4,237
          Maintenance, support and other  . . . . . . . .   1,528           529
                                                         ---------    ---------
            Total revenues  . . . . . . . . . . . . . . .   9,270         4,766
                                                         ---------    ---------

        Cost of revenues:
          License . . . . . . . . . . . . . . . . . . . .     172            95
          Maintenance, support and other  . . . . . . . .     715           195
                                                         ---------    ---------
            Total cost of revenues  . . . . . . . . . . .     887           290
                                                         ---------    ---------
        Gross profit  . . . . . . . . . . . . . . . . . .   8,383         4,476
                                                         ---------    ---------

        Operating expenses:
          Sales and marketing . . . . . . . . . . . . . .   4,698         2,668
          Research and development  . . . . . . . . . . .   1,321           774
          General and administrative  . . . . . . . . . .     903           625
                                                         ---------    ---------
            Total operating expenses  . . . . . . . . . .   6,922         4,067
                                                         ---------    ---------
        Income from operations  . . . . . . . . . . . . .   1,461           409
        Interest and other income . . . . . . . . . . . .     449            20
        Interest expense  . . . . . . . . . . . . . . . .     (73)          (63)
                                                         ---------    ---------
        Income before income taxes  . . . . . . . . . . .   1,837           366
        Provision for income taxes  . . . . . . . . . . .    (643)          (56)
                                                         ---------    ---------
        Net income  . . . . . . . . . . . . . . . . . . . $  1,194      $   310
                                                         ---------    ---------
                                                         ---------    ---------
        Net income per share  . . . . . . . . . . . . . . $    .10      $   .03
                                                         ---------    ---------
                                                         ---------    ---------
        Shares used to compute net income per share . . .   11,717        9,720
                                                         ---------    ---------
                                                         ---------    ---------

    See accompanying notes to Condensed Consolidated Financial Statements.

                                      4
<PAGE>

                           ARBOR SOFTWARE CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (IN THOUSANDS; UNAUDITED)

                                                           THREE MONTHS ENDED
                                                                JUNE 30,
                                                         ----------------------
                                                            1996         1995
                                                         ---------    ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income . . . . . . . . . . . . . . . . . . . . .  $ 1,194       $   310
    Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
      Depreciation, amortization and other . . . . . . .      395           230
      Changes in assets and liabilities:
        Accounts receivable. . . . . . . . . . . . . . .     (576)         (590)
        Prepaid expenses and other current assets. . . .     (129)           49
        Other assets . . . . . . . . . . . . . . . . . .       (3)           (1)
        Accounts payable . . . . . . . . . . . . . . . .     (157)           70
        Accrued expenses and other current liabilities .     (666)          146
        Deferred revenue . . . . . . . . . . . . . . . .     (154)          651
                                                         ---------    ---------
          Net cash provided by (used in) operating 
           activities  . . . . . . . . . . . . . . . . .      (96)          865
                                                         ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of short-term investments, net . . . . . .   (3,264)           --
    Acquisition of property and equipment  . . . . . . .   (1,114)         (160)
                                                         ---------    ---------
          Net cash used in investing activities  . . . .   (4,378)         (160)
                                                         ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from issuance of common stock, net  . . . .      482            94
    Proceeds from issuance of preferred stock, net . . .       --           100
    Repayment of capital lease obligations . . . . . . .     (172)         (157)
                                                         ---------    ---------
          Net cash provided by financing activities. . .      310            37
                                                         ---------    ---------
Effect of exchange rate changes on cash and cash 
 equivalents . . . . . . . . . . . . . . . . . . . . . .       (7)           (4)
                                                         ---------    ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS . .   (4,171)          738
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD . . . .   10,698         2,739
                                                         ---------    ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD . . . . . . .  $ 6,527       $ 3,477
                                                         ---------    ---------
                                                         ---------    ---------

SUPPLEMENTAL DISCLOSURES:
    Cash paid for interest . . . . . . . . . . . . . . .  $    73       $    63
    Cash paid for income taxes . . . . . . . . . . . . .    1,483            15
NON-CASH INVESTING AND FINANCING ACTIVITIES:
    Acquisition of property and equipment through capital 
     leases  . . . . . . . . . . . . . . . . . . . . . .       --           697

    See accompanying notes to Condensed Consolidated Financial Statements.

                                      5
<PAGE>

                           ARBOR SOFTWARE CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

    The unaudited condensed consolidated financial statements included herein 
reflect all adjustments, consisting only of normal recurring adjustments, 
which in the opinion of management are necessary to fairly state the 
Company's consolidated financial position, results of operations and cash 
flows for the periods presented.  These financial statements should be read 
in conjunction with the Company's audited consolidated financial statements 
as included in the Company's fiscal year 1996 Annual Report on Form 10-K.  
The consolidated results of operations for the period ended June 30, 1996 are 
not necessarily indicative of the results to be expected for any subsequent 
quarter or for the entire fiscal year ending March 31, 1997.  The March 31, 
1996 balance sheet was derived from audited financial statements, but does 
not include all disclosures required by generally accepted accounting 
principles.

2. NET INCOME PER SHARE

    Net income per share is computed using the weighted average number of 
common and common equivalent shares outstanding during the period.  Common 
equivalent shares consist of convertible preferred stock (using the if 
converted method) and stock options and warrants (using the treasury method). 
Common equivalent shares are excluded from the computation if their effect 
is antidilutive, except that, pursuant to the Securities and Exchange 
Commission Staff Accounting Bulletin, convertible preferred stock (using the 
if converted method) and common equivalent shares (using the treasury method 
and the initial public offering price) issued subsequent to March 31, 1994 
through November 6, 1995, have been included in the computation as if they 
were outstanding through the effective date of the Company's initial public 
offering.

3. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

    Accrued expenses and other current liabilities consist of the following 
(in thousands):

                                                        JUNE 30,    MARCH 31,
                                                          1996        1996
                                                       ---------    ---------
                                                      (UNAUDITED)

        Accrued commissions . . . . . . . . . . . . .    $ 904        $ 907
        Accrued income taxes  . . . . . . . . . . . .      377          991
        Accrued benefits  . . . . . . . . . . . . . .      709          758
        Accrued other . . . . . . . . . . . . . . . .    2,227        2,227
                                                       ---------    ---------
                                                        $4,217       $4,883
                                                       ---------    ---------
                                                       ---------    ---------

                                      6
<PAGE>

                           ARBOR SOFTWARE CORPORATION

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

    THE DISCUSSION IN THIS REPORT ON FORM 10-Q CONTAINS FORWARD-LOOKING 
STATEMENTS THAT INVOLVE RISKS AND UNCERTAINTIES.  THE COMPANY'S ACTUAL 
RESULTS MAY DIFFER MATERIALLY FROM THOSE DISCUSSED HEREIN.  FACTORS THAT 
COULD CAUSE OR CONTRIBUTE TO SUCH DIFFERENCES INCLUDE, BUT ARE NOT LIMITED 
TO, THOSE DISCUSSED IN "RISK FACTORS THAT MAY AFFECT FUTURE RESULTS" AS WELL 
AS THOSE DISCUSSED IN THIS SECTION AND ELSEWHERE IN THIS REPORT, AND THE 
RISKS DISCUSSED IN THE "RISK FACTORS THAT MAY AFFECT FUTURE RESULTS" SECTION 
INCLUDED IN THE COMPANY'S FISCAL YEAR 1996 ANNUAL REPORT ON FORM 10-K. 

RESULTS OF OPERATIONS

        The following table sets forth certain items in the Company's condensed 
        consolidated statements of operations as a percentage of total revenues 
        for the periods indicated:

                                                           THREE MONTHS ENDED
                                                                JUNE 30,
                                                         ----------------------
                                                            1996         1995
                                                         ---------    ---------
        Revenues:
          License . . . . . . . . . . . . . . . . . . .     83.5%        88.9%
          Maintenance, support and other  . . . . . . .     16.5         11.1
                                                         ---------    ---------
             Total revenues . . . . . . . . . . . . . .    100.0        100.0
                                                         ---------    ---------
        Cost of revenues:
          License . . . . . . . . . . . . . . . . . . .      1.9          2.0
          Maintenance, support and other  . . . . . . .      7.7          4.1
                                                         ---------    ---------
             Total cost of revenues . . . . . . . . . .      9.6          6.1
                                                         ---------    ---------
        Gross profit  . . . . . . . . . . . . . . . . .     90.4         93.9
                                                         ---------    ---------
        Operating expenses:
          Sales and marketing . . . . . . . . . . . . .     50.7         56.0
          Research and development  . . . . . . . . . .     14.2         16.2
          General and administrative  . . . . . . . . .      9.7         13.1
                                                         ---------    ---------
             Total operating expenses . . . . . . . . .     74.6         85.3
                                                         ---------    ---------
        Income from operations  . . . . . . . . . . . .     15.8          8.6
        Interest and other income . . . . . . . . . . .      4.8          0.4
        Interest expense  . . . . . . . . . . . . . . .     (0.8)        (1.3)
                                                         ---------    ---------
        Income before income taxes  . . . . . . . . . .     19.8          7.7
        Provision for income taxes  . . . . . . . . . .     (6.9)        (1.2)
                                                         ---------    ---------
        Net income  . . . . . . . . . . . . . . . . . .     12.9%         6.5%
                                                         ---------    ---------
                                                         ---------    ---------

REVENUES

    The Company's total revenues are derived from license revenues for its 
Essbase software as well as software maintenance and support, training and 
consulting revenues from Essbase licensees. Revenues for maintenance and 
support services, training and consulting are charged separately from the 
license of Essbase software.  License revenues are recognized upon shipment 
of the product if no significant vendor obligations remain and collection of 
the resulting receivable is probable.  In instances where a significant 
vendor obligation exists, revenue recognition is delayed until such 
obligation has been satisfied.  Allowances for estimated future returns, 
which to date have been immaterial, are provided for upon shipment.  
Maintenance and support revenues, including the element of licensing fees 
attributable to the initial warranty period, consist of ongoing support and 

                                      7
<PAGE>

product updates and are recognized ratably over the term of the contract, 
which is typically twelve months. Revenues from training and consulting are 
recognized when the services are performed.

    Revenues are gross revenues less allowances for estimated future returns 
which are estimated and provided for at the time of shipment of the product.  
The Company's total revenues for the three months ended June 30, 1996 
increased 95% to $9.3 million from $4.8 million for the three months ended 
June 30, 1995.  License revenues for the three months ended June 30, 1996 
increased 83% to $7.7 million from $4.2 million for the three months ended 
June 30, 1995.  The increase is attributable to an increase in the number of 
licenses sold and average transaction size, reflecting increased acceptance 
of Essbase and expansion of the Company's direct sales organization.  Direct 
and indirect sales for the three months ended June 30, 1996 increased by 97% 
and 88%, respectively, when compared to the same for the three months ended 
June 30, 1995.  Maintenance, support and other revenues for the three months 
ended June 30, 1996 increased 189% to $1.5 million from $529,000 for the 
three months ended June 30, 1995.  The increase is attributable to a larger 
installed base requiring incremental maintenance and support.  The percentage 
of the Company's total revenues attributable to software licenses decreased 
to 84% for the three months ended June 30, 1996 from 89% for the three months 
ended June 30, 1995.  The percentage decrease is due to an increase in the 
Company's installed base, which resulted in an increase in maintenance, 
support and other revenues.

    Sales derived through indirect channel partners accounted for 
approximately 27% of the Company's total revenues in each of the three month 
periods ended June 30, 1996 and 1995.  In the three months ended June 30, 
1996 and 1995, revenues attributable to Comshare accounted for 26% and 27%, 
respectively, of the Company's total revenues.  License revenues from 
Comshare for the quarters ended March 31, 1996 and 1995, totaled 
approximately $2.4 million and $1.3 million, and were recorded by the Company 
during the quarters ended June 30, 1996 and 1995, respectively.  Comshare 
does not report to the Company the revenues generated by its sales of the 
Company's Essbase software for a particular quarter until 45 days after 
quarter-end; accordingly, the Company records such revenues in that 
subsequent quarter.

    International revenues from the Company's direct sales force accounted 
for 10% and 9% of total revenues for the three months ended June 30, 1996 and 
1995, respectively.  International license and service revenues increased to 
$883,000 for the three months ended June 30, 1996 from $452,000 for the three 
months ended June 30, 1995, primarily due to expansion of the international 
direct sales force.  The Company records revenues from Comshare and other 
United States-based indirect channel partners as domestic revenues, although 
such partners sell the Company's products both domestically and 
internationally.  Based on reports received from Comshare, the Company 
believes that approximately 54% of the revenues recorded during the three 
months ended June 30, 1996 attributable to Comshare were derived from sales 
to international customers.  See discussion of legal proceedings in Item 1.

COST OF REVENUES

    COST OF LICENSE REVENUES.  Cost of license revenues consists primarily of 
product packaging, documentation and production costs. Cost of license 
revenues remained unchanged at 2.2% as a percentage of license revenues for 
the three months ended June 30, 1996 as compared to the corresponding period 
in 1995.

    COST OF MAINTENANCE, SUPPORT AND OTHER.  Cost of maintenance, support and 
other revenues consists primarily of customer support costs and direct costs 
associated with providing other services such as consulting and training. 
Customer support includes telephone question and answer services, 
newsletters, on-site visits and other support.  Cost of maintenance, support 
and other revenues increased as a percentage of maintenance, support and 
other revenues to 47% for the three months ended June 30, 1996 from 37% for 
the three months ended June 30, 1995.  The increase is primarily due to the 
establishment of the Customer Advocacy Group during the first quarter of fiscal 
year 1997, 

                                      8
<PAGE>

which is comprised of the Technical Support, Field Services, Services 
Marketing and Courseware Development departments.  The Customer Advocacy 
Group's mission is to coordinate services for Arbor's customers.

OPERATING EXPENSES

    SALES AND MARKETING.  Sales and marketing expenses consist primarily of 
personnel costs, including sales commissions of all personnel involved in the 
sales process, as well as costs of advertising, public relations, seminars 
and trade shows.  Sales and marketing expenses increased to $4.7 million for 
the three months ended June 30, 1996 from $2.7 million for the three months 
ended June 30, 1995, representing 51% and 56% of total revenues for the three 
months ended June 30, 1996 and 1995, respectively.  The increase in dollar 
amount was primarily due to costs associated with the expansion of the direct 
sales force, particularly the expansion of the European operations, including 
new offices in France and Germany, and increased hiring in the UK.  Other 
factors included personnel increases in the marketing group, increased costs 
associated with advertising, public relations, seminars and trade shows.  The 
decrease as a percentage of total revenues was primarily due to growth in the 
Company's total revenues and the increase in indirect channel revenues, which 
do not have associated sales and marketing costs. Additionally, in fiscal 1996,
the Company incurred significant sales and marketing expenses to help establish
the OLAP market and to build infrastructure. The Company expects to continue 
hiring additional sales and marketing personnel and to increase promotion and 
advertising expenditures for the remainder of fiscal 1997. 

    RESEARCH AND DEVELOPMENT.  Research and development expenses consist 
primarily of salaries and other personnel-related expenses, outside contractor 
expenses, depreciation of development equipment and supplies. Research and 
development expenses increased to $1.3 million for the three months ended 
June 30, 1996 from $774,000 for the three months ended June 30, 1995, 
representing 14%, and 16% of total revenues for the three months ended June 
30, 1996 and 1995, respectively.  The increase in dollar amount was primarily 
due to an increase in the number of software engineers and associated support 
required to develop Essbase enhancements and the overall growth of the 
Company.  The decrease as a percentage of total revenues was primarily due to 
growth in the Company's total revenues.  The Company believes that a 
significant level of investment for product research and development is 
required to remain competitive.  Accordingly, the Company anticipates that it 
will continue to devote substantial resources to product research and 
development and that research and development expenses will increase in 
absolute dollars for the remainder of fiscal 1997.  To date, all research and 
development costs have been expensed as incurred.
        
    GENERAL AND ADMINISTRATIVE.  General and administrative expenses consist 
primarily of personnel costs for finance, MIS, human resources and general 
management, as well as insurance and professional expenses.  General and 
administrative expenses increased to $903,000 for the three months ended June 
30, 1996 from $625,000 for the three months ended June 30, 1995, representing 
10%, and 13% of total revenues for the three months ended June 30, 1996 and 
1995, respectively.  The increase in dollar amount was primarily due to 
increased staffing and professional fees necessary to manage and support the 
Company's recent growth and to provide the infrastructure required for a 
public company. The decrease as a percentage of total revenues was primarily 
due to growth in the Company's total revenues.  The Company believes that its 
general and administrative expenses will increase in absolute dollar amounts 
for the remainder of fiscal 1997 as the Company expands its administrative 
staff, adds infrastructure and incurs additional costs related to being a 
public company, such as expenses related to directors' and officers' 
insurance, investor relations programs and increased professional fees.

INTEREST AND OTHER INCOME; INTEREST EXPENSE

        Interest and other income represents interest income earned on the 
Company's cash, cash equivalents and short-term investments, and other items 
including foreign exchange gains and losses. Interest and other income 

                                      9
<PAGE>

increased to $449,000 for the three months ended June 30, 1996 from $20,000 
for the three months ended June 30, 1995, primarily due to higher cash 
balances resulting from the infusion of cash from the initial public 
offering.  Interest expense increased insignificantly to $73,000 for the 
three months ended June 30, 1996 from $63,000 for the three months ended June 
30, 1995.

PROVISION FOR INCOME TAXES

    The provision for income taxes increased to $643,000 for the three months 
ended June 30, 1996 from $56,000 for the three months ended June 30, 1995.  
The Company's effective tax rate was 20% for fiscal 1996 due to the 
utilization of prior years net operating loss carryovers.  The Company 
exhausted all of these net operating loss carryovers in fiscal 1996 and as a 
result had an estimated effective tax rate of 35% for the first quarter of 
fiscal 1997.

LIQUIDITY AND CAPITAL RESOURCES

    As of June 30, 1996, the Company had $35.8 million in cash, cash 
equivalents and short-term investments.  Net cash used in operating 
activities was $96,000 for the three months ended June 30, 1996, and was 
primarily attributable to a decrease in accrued expenses and other current 
liabilities of $666,000 and an increase in accounts receivable of $576,000, 
offset by net income of $1.2 million.

    The Company's current line of credit allows for borrowings of up to $3.0 
million at the bank's prime rate plus 0.5% and expires in September 1996.  As 
of June 30, 1996, the Company had no outstanding borrowings under its credit 
facility. 

    As of June 30, 1996, the Company's principal commitments consisted of 
obligations under operating and capital leases.  As of June 30, 1996, the 
Company had $1.6 million in outstanding borrowings under capital leases which 
are payable through 1998. 

    The Company expects to incur a significant amount of expenses in the next
two quarters on capital improvements relating to the relocation of the Company's
corporate headquarters.

    The Company believes its current cash balances and the cash flows 
generated from operations, if any, will be sufficient to meet its anticipated 
cash needs for working capital and capital expenditures for at least the next 
12 months. 

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

    The Company operates in a rapidly changing environment that involves a 
number of risks, some of which are beyond the Company's control.  The 
following discussion highlights some of these risks. These risks should be 
read in conjunction with the "Risk Factors That May Affect Future Results" 
section included in the Company's fiscal year 1996 Annual Report on Form 10-K.

    FLUCTUATIONS IN QUARTERLY RESULTS; FUTURE OPERATING RESULTS UNCERTAIN.  
The Company's quarterly operating results have in the past varied 
significantly and will likely in the future vary significantly depending on 
factors such as demand for the Company's Essbase software, the stability of 
it's distributors, particularly Comshare, the level of price and product 
competition, changes in pricing policies by the Company or its competitors, 
changes in the mix of indirect channels through which Essbase is offered, the 
number, timing and significance of product enhancements and new product 
announcements, if any, by the Company and its competitors, the ability of the 
Company to develop, introduce and market new and enhanced versions of Essbase 
on a timely basis, the size, timing and structure of significant licenses, 
changes in the Company's sales incentive

                                      10
<PAGE>

strategy, the timing of revenue recognition under the Company's agreements, 
customer order deferrals in anticipation of enhancements to Essbase or 
enhancements or new products of its competitors, the impact of acquisitions 
of competitors and indirect channel partners, the level of the Company's 
international revenues, foreign currency exchange rates, the renewal of 
maintenance and support agreements, product life cycles, software defects and 
other product quality problems, personnel changes, changes in Company 
strategy, changes in the level of operating expenses and general domestic and 
international economic and political conditions, among others.  In addition, 
the operating results of many software companies reflect seasonal trends, and 
the Company's business, operating results and financial condition may be 
affected by such trends in the future.  Essbase orders are typically shipped 
shortly after receipt, and, consequently order backlog at the beginning of 
any quarter has in the past represented only a small portion of that 
quarter's expected revenues.  As a result, license revenues in any quarter 
are substantially dependent on orders booked and shipped in that quarter. In 
addition, a significant portion of each quarter's revenues are derived from 
sales of the Company's Essbase software in the prior quarter by Comshare.  
Revenues from Comshare accounted for 26% and 27% of the Company's total 
revenues for the three months ended June 30, 1996 and 1995, respectively.  
Comshare does not report to the Company the revenues generated by its sales 
of the Company's Essbase software for a particular quarter until 45 days 
after quarter-end; accordingly, the Company records such revenues in that 
subsequent quarter.  No assurance can be given that revenues derived from 
Comshare will not fluctuate significantly in subsequent periods or terminate 
entirely.  In addition, given recent announcements by Comshare regarding the 
delay of their June quarter earnings release to complete a review of certain 
accounts in several foreign countries, there can be no assurance that the 
Company can expect to receive timely sales reports or be able to rely on the 
sales reports of Essbase by Comshare.

    Due to all of the foregoing, revenues for any future quarter are not 
predictable with any significant degree of accuracy.  Quarterly revenues are 
also difficult to forecast because the Company's sales cycle, from initial 
evaluation to license and maintenance and support purchases, varies 
substantially from customer to customer. Accordingly, the Company believes 
that period-to-period comparisons of its operating results are not 
necessarily meaningful and should not be relied upon as indications of future 
performance.  Although the Company has recently experienced significant 
revenue growth, the Company does not believe that such growth rates are 
sustainable. Accordingly, the rate at which the Company has grown in the past 
should not be considered indicative of future revenue growth, if any, or of 
future operating results. 

    The Company's expense levels are based in significant part on the 
Company's expectations of future revenues and therefore are relatively fixed 
in the short run. If revenue levels are below expectations, net income is 
likely to be disproportionately affected.  There can be no assurance that the 
Company will be able to achieve or maintain profitability on a quarterly or 
annual basis in the future.  In addition, it is possible that in some future 
quarter the Company's operating results will be below the expectations of 
public market analysts and investors. In such event, or in the event that 
adverse conditions prevail or are perceived to prevail generally or with 
respect to the Company's business, the price of the Company's common stock 
would likely be materially adversely affected.

    DEPENDENCE UPON COMSHARE AND OTHER INDIRECT CHANNEL PARTNERS.  In 
addition to its direct sales force, the Company relies on indirect channel 
partners such as original equipment manufacturers ("OEMs") and valued added 
resellers ("VARs") for licensing and support of its products in the United 
States and internationally.  The Company's indirect channel partners 
generally offer products of several different companies, including, in some 
cases, products that compete with Essbase.  There can be no assurance that 
the Company's current indirect channel partners will elect, or be able, to 
market or support Essbase effectively, that the Company will be able to 
effectively manage channel conflicts, that economic conditions or industry 
demand will not adversely affect these or other indirect channel partners or 
that these indirect channel partners will not devote greater resources to 
marketing and supporting the products of other companies. The Company's 
largest reseller is Comshare, a leading provider of executive information 
systems that currently markets a family of products that are based upon, or 
can be used with, Essbase, including: Commander OLAP, a complete OLAP 
solution that packages the Essbase Server, Essbase Spreadsheet Client and 
Essbase Applications Manager; Execu-View, an EIS product that is used with 
Essbase to navigate and view multidimensional data; ADL, a data movement 
product that transfers data into and 

                                      11
<PAGE>

between Essbase servers; and Detect and Alert, agent software that alerts the 
user to defined data conditions found in Essbase. Essbase and these 
value-added products are marketed and supported by Comshare and Comshare's 
agents and indirect channel partners around the world. Under the Company's 
agreement with Comshare, Comshare is granted a license to use, copy, 
distribute and sublicense Essbase worldwide. The Company is paid a percentage 
of license fees generated by Comshare with minimum commitments owed to the 
Company in order to maintain the scope of Comshare's distribution rights. The 
agreement provides for standard confidentiality and non-disclosure 
obligations and commits standard warranty and indemnification rights to 
Comshare. Sales attributable to Comshare accounted for 26% and 27% of the 
total revenue for the three months ended June 30, 1996 and 1995, 
respectively. The Comshare License Agreement provides that, in the event that 
certain competitors of Comshare were to acquire at least a twenty percent 
equity interest in the Company, substantially all of the Company's assets or 
substantially all of the intellectual property rights to the Company's 
Essbase software, the license revenues payable by Comshare to the Company 
under the agreement would be reduced by fifty percent, and Comshare could 
elect to terminate the Comshare License Agreement. Accordingly, the 
possibility of termination of the Comshare License Agreement or a fifty 
percent reduction in license revenues from Comshare could discourage 
potential acquisition proposals and could delay or prevent a change in 
control of the Company. In addition, the Comshare License Agreement contains 
an exclusivity provision prohibiting the Company from licensing its products 
to certain of the Company's competitors, and the elimination of any potential 
customers limits the Company's potential market share to some degree.
        
    COMPETITION.  The market in which the Company competes is intensely 
competitive, highly fragmented and characterized by rapidly changing 
technology and evolving standards. The Company's current and prospective 
competitors offer a variety of planning and analysis software solutions and 
generally fall within three categories: (i) vendors of multidimensional 
database and analysis software such as Oracle (Express), Dun & Bradstreet 
(Pilot Lightship Server), Planning Sciences (Gentia) and Kenan (Acumate); 
(ii) vendors of dedicated software applications for budgeting and financial 
consolidation such as Hyperion Software Corporation (Hyperion and FYPlan); 
and (iii) vendors of OLAP/relational database software (ROLAP) such as 
Information Advantage (Decision Suite), Informix (Stanford Technology Group), 
Holistic Systems (Holos) and Microstrategy (DSS Agent). The Company has 
experienced and expects to continue to experience increased competition from 
current and potential competitors, many of whom have significantly greater 
financial, technical, marketing and other resources than the Company. Such 
competitors may be able to respond more quickly to new or emerging 
technologies and changes in customer requirements or devote greater resources 
to the development, promotion and sale of their products than the Company. 
Also, certain current and potential competitors may have greater name 
recognition or more extensive customer bases that could be leveraged, thereby 
gaining market share to the Company's detriment. For example, Oracle could 
integrate its Express software, a competing multidimensional database 
software product, with other widely accepted Oracle product offerings. Arbor 
expects additional competition as other established and emerging companies 
enter into the OLAP software market and new products and technologies are 
introduced. Increased competition could result in price reductions, fewer 
customer orders, reduced gross margins and loss of market share, any of which 
would materially adversely affect the Company's business, operating results 
and financial condition.

    Current and potential competitors may make strategic acquisitions or 
establish cooperative relationships among themselves or with third parties, 
thereby increasing the ability of their products to address the needs of the 
Company's prospective customers. The Company's current or future indirect 
channel partners may establish cooperative relationships with current or 
potential competitors of the Company, thereby limiting the Company's ability 
to sell its products through particular distribution channels. Accordingly, 
it is possible that new competitors or alliances among current and new 
competitors may emerge and rapidly gain significant market share. Such 
competition could materially adversely affect the Company's ability to obtain 
new contracts and maintenance and support renewals for existing contracts on 
terms favorable to the Company. Further, competitive pressures, such as those 
resulting from Dun & Bradstreet's discounting of its Pilot Lightship Server 
software, may require the Company to reduce the price of Essbase, which would 
materially adversely affect the Company's business, 

                                      12
<PAGE>

operating results and financial condition. There can be no assurance that the 
Company will be able to compete successfully against current and future 
competitors, and the failure to do so would have a material adverse effect 
upon the Company's business, operating results and financial condition.

    The Company competes on the basis of certain factors, including product 
quality, first-to-market product capabilities, product performance, ease of 
use and customer support. The Company believes it presently competes 
favorably with respect to each of these factors. However, the Company's 
market is still evolving and there can be no assurance that the Company will 
be able to compete successfully against current and future competitors and 
the failure to do so successfully will have a material adverse affect upon 
the Company's business, operating results and financial condition.

    PRODUCT CONCENTRATION; DEPENDENCE UPON THE EMERGING MARKET FOR 
MULTIDIMENSIONAL DATABASE SOFTWARE FOR ON-LINE ANALYTICAL PROCESSING.  All of 
the Company's revenues to date have been derived from licenses for Essbase 
and related services.  The Company currently expects that Essbase-related 
revenues, including maintenance and support contracts, will continue to 
account for all or substantially all of the Company's revenues for the 
foreseeable future.  As a result, the Company's future operating results are 
dependent upon continued market acceptance of Essbase and enhancements 
thereto.  There can be no assurance that Essbase will achieve continued 
market acceptance or that the Company will be successful in marketing Essbase 
or enhancements thereto.  A decline in demand for, or market acceptance of, 
Essbase as a result of competition, technological change or other factors 
would have a material adverse effect on the Company's business, operating 
results and financial condition.

    Although demand for Essbase has grown in recent years, the market for 
multidimensional database software for on-line analytical processing is still 
emerging and there can be no assurance that it will continue to grow or that, 
even if the market does grow, businesses will adopt Essbase.  The Company has 
spent, and intends to continue to spend, considerable resources educating 
potential customers about Essbase and its functions and on-line analytical 
processing generally.  However, there can be no assurance that such 
expenditures will enable Essbase to achieve any additional degree of market 
acceptance, and if the market for Essbase fails to grow or grows more slowly 
than the Company currently anticipates, the Company's business, operating 
results and financial condition would be materially adversely affected.  
Historically, the software industry has experienced significant periodic 
downturns, often in connection with, or in anticipation of, declines in 
general economic conditions during which MIS budgets often decrease.  As a 
result, the Company's business, operating results and financial condition may 
in the future reflect substantial fluctuations from period to period as a 
consequence of patterns and general economic conditions in the software 
industry.

    POTENTIAL VOLATILITY OF STOCK PRICE. The market price of the Company's 
Common Stock is highly volatile and may be significantly affected by factors 
such as actual or anticipated fluctuations in the Company's operating 
results, announcements of accounting irregularities by the Company's largest 
reseller, announcements of technological innovations, new products or new 
contracts by the Company or its competitors, developments with respect to 
patents, copyrights or proprietary rights, conditions and trends in the 
software and other technology industries, adoption of new accounting 
standards affecting the software industry, general market conditions and 
other factors. In addition, the stock market has from time to time 
experienced significant price and volume fluctuations that have particularly 
affected the market prices for the common stocks of technology companies. 
These broad market fluctuations may adversely affect the market price of the 
Company's Common Stock. In the past, following periods of volatility in the 
market price of a particular company's securities, securities class action 
litigation has often been brought against that company. There can be no 
assurance that such litigation will not occur in the future with respect to 
the Company. Such litigation could result in substantial costs and a 
diversion of management's attention and resources, which could have a 
material adverse effect upon the Company's business, operating results and 
financial condition. 

                                      13
<PAGE>

    RISKS ASSOCIATED WITH INTERNATIONAL OPERATIONS.  International revenues 
from the Company's direct sales force accounted for 10% and 9% of total 
revenues for the three months ended June 30, 1996 and 1995, respectively.  
The Company's largest indirect channel partner, Comshare, accounts for a 
significant majority of the Company's sales by indirect channel partners.  
Based on reports from Comshare, the Company believes approximately 54% and 
53% of revenues generated by Comshare for the three months ended June 30, 
1996 and 1995, respectively, were derived from sales to international 
customers. The Company believes that in order to increase sales opportunities 
and profitability it will be required to expand its international operations. 
The Company intends to continue to expand its direct and indirect sales and 
marketing activities worldwide, which will require significant management 
attention and financial resources.  The Company has committed and continues 
to commit significant time and financial resources to developing 
international sales and support channels.  There can be no assurance, 
however, that the Company will be able to maintain or increase international 
market demand for Essbase. To the extent that the Company is unable to do so 
in a timely manner, the Company's international sales will be limited, and 
the Company's business, operating results and financial condition would be 
materially adversely affected.

    International sales are subject to inherent risks, including the impact 
of possible recessionary environments in economies outside the United States, 
costs of localizing products for foreign countries, longer receivables 
collection periods and greater difficulty in accounts receivable collection, 
unexpected changes in regulatory requirements, difficulties and costs of 
staffing and managing foreign operations, reduced protection for intellectual 
property rights in some countries, potentially adverse tax consequences and 
political and economic instability.  There can be no assurance that the 
Company or its indirect channel partners will be able to sustain or increase 
international revenues from international licenses and maintenance, support 
and other contracts, or that the foregoing factors will not have a material 
adverse effect on the Company's future international revenues and, 
consequently, on the Company's business, operating results and financial 
condition.  The Company's direct international sales are currently 
denominated in either United States dollars or British pounds sterling, and 
the Company does not currently engage in hedging activities.  Although 
exposure to currency fluctuations to date has been insignificant, there can 
be no assurance that fluctuations in currency exchange rates in the future 
will not have a material adverse impact on revenues from direct international 
sales and thus the Company's business, operating results and financial 
condition.  Sales generated by the Company's indirect channel partners, 
including Comshare, currently are paid to the Company in United States 
dollars.  If, in the future, international indirect sales are denominated in 
local currencies, foreign currency translations may contribute to significant 
fluctuations in, and could have a material adverse effect upon, the Company's 
business, operating results and financial condition.

    PROPRIETARY RIGHTS AND RISKS OF INFRINGEMENT. The Company relies 
primarily on a combination of patent, copyright and trademark laws, trade 
secrets, confidentiality procedures and contractual provisions to protect its 
proprietary rights. The Company also believes that factors such as the 
technological and creative skills of its personnel, new product developments, 
frequent product enhancements, name recognition and reliable product 
maintenance are essential to establishing and maintaining a technology 
leadership position. The Company seeks to protect its software, documentation 
and other written materials under trade secret and copyright laws, which 
afford only limited protection. The Company currently has one United States 
patent and corresponding patent applications pending in Europe, Canada and 
Australia. There can be no assurance that the Company's patent will not be 
invalidated, circumvented or challenged, that the rights granted thereunder 
will provide competitive advantages to the Company or that any of the 
Company's pending or future patent applications, whether or not being 
currently challenged by applicable governmental patent examiners, will be 
issued with the scope of the claims sought by the Company, if at all. 
Furthermore, there can be no assurance that others will not develop 
technologies that are similar or superior to the Company's technology or 
design around the patents owned by the Company. Despite the Company's efforts 
to protect its proprietary rights, unauthorized parties may attempt to copy 
aspects of the Company's products or to obtain and use information that the 
Company regards as proprietary. Policing unauthorized use of the Company's 
products is difficult, and while the Company is unable to determine the 
extent to which piracy of its software products exists, software piracy can 
be expected to be a persistent problem. In addition, the laws of some foreign 
countries do not protect the Company's proprietary rights as fully 

                                      14
<PAGE>

as do the laws of the United States. There can be no assurance that the 
Company's means of protecting its proprietary rights in the United States or 
abroad will be adequate or that competitors will not independently develop 
similar technology. The Company has entered into source code escrow 
agreements with a limited number of its customers and indirect channel 
partners requiring release of source code. Such agreements provide that such 
parties will have a limited, non-exclusive right to use such code in the 
event that there is a bankruptcy proceeding by or against the Company, if the 
Company ceases to do business or if the Company fails to meet its contractual 
obligations. The provision of source code may increase the likelihood of 
misappropriation by third parties.
        
    The Company is not aware that it is infringing any proprietary rights of 
third parties. There can be no assurance, however, that third parties will 
not claim infringement by the Company with respect to Essbase or enhancements 
thereto. In October 1995, the Company received correspondence from counsel to 
Kenan Systems Corporation ("Kenan") asserting that the Company's use of the 
trademark "Arbor" infringes Kenan's trademark rights. The Company has 
investigated Kenan's use of the Arbor trademark, the differences between 
Kenan's products and the Company's products, the market segment to which such 
products are marketed, the manner in which such products are marketed and 
other factors. Based upon facts currently known to it, the Company believes 
that it has meritorious defenses to Kenan's claim of infringement. However, 
there can be no assurance that the Company would prevail in the event of any 
litigation regarding Kenan's claim, and, if Kenan were to bring such an 
action, the Company could be required to change its name and adopt a new 
trademark to replace the Arbor mark. In such event, the Company could incur 
significant additional expenses attendant to related litigation and the 
marketing of a replacement trademark.  The Company expects that software 
product developers will increasingly be subject to infringement claims as the 
number of products and competitors in the Company's industry segment grows 
and the functionality of products in different industry segments overlaps. 
Any such claims, with or without merit, could be time consuming to defend, 
result in costly litigation, divert management's attention and resources, 
cause product shipment delays or require the Company to enter into royalty or 
licensing agreements. Such royalty or licensing agreements, if required, may 
not be available on terms acceptable to the Company, if at all. In the event 
of a successful claim of product infringement against the Company and failure 
or inability of the Company to license the infringed or similar technology, 
the Company's business, operating results and financial condition would be 
materially adversely affected.

    The Company relies upon certain software that it licenses from third 
parties, including software that is integrated with the Company's internally 
developed software and used in Essbase to perform key functions. There can be 
no assurance that these third-party software licenses will continue to be 
available to the Company on commercially reasonable terms. The loss of, or 
inability to maintain, any such software licenses could result in shipment 
delays or reductions until equivalent software could be developed, 
identified, licensed and integrated, which would materially adversely affect 
the Company's business, operating results and financial condition. 

                                      15
<PAGE>

       PART II.  OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS.

    In October 1995, the Company received correspondence from counsel to 
Kenan Systems Corporation ("Kenan") asserting that the Company's use of the 
name "ARBOR" infringes Kenan's trademark rights.  The Company has 
investigated Kenan's use of ARBOR as a product name, the differences between 
Kenan's products and the Company's products, the market segment to which such 
products are marketed, the manner in which such products are marketed and 
other factors.  Based upon facts currently known to it, the Company believes 
that it has meritorious defenses to Kenan's claim of infringement.  However, 
there can be no assurance that the Company would prevail in the event of any 
litigation regarding Kenan's claim, and, if Kenan were to bring such an 
action, the Company could be required to change its name and adopt a new 
trademark to replace the Arbor mark.  In such event, the Company could incur 
significant additional expenses attendant to related litigation and the 
marketing of a replacement trademark.

    The Company recently initiated discussions with Comshare, Incorporated 
("Comshare") regarding alleged royalties due to the Company pursuant to the 
distribution agreement with Comshare. The Company and Comshare have initiated 
arbitration proceedings to resolve the dispute.  In the three months ended 
June 30, 1996 and 1995, revenues attributable to Comshare accounted for 26% 
and 27%, respectively, of the Company's total revenues.

    In April 1996, Planning Sciences International plc and Planning Sciences, 
Inc. (collectively, "Planning Sciences" filed an action for declaratory 
judgment against the Company in the United States District Court for the 
District of Massachusetts alleging that U.S. Patent No. 5,359,724 ("the '724 
patent"), owned by the Company, is invalid and not infringed by Planning 
Sciences' products. On April 18, 1996, the Company filed an action against 
Planning Sciences in the United States District Court, Northern District of 
California alleging that Planning Sciences infringes the '724 patent, seeking 
an injunction and treble damages.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    At the annual meeting of stockholders of the Company on July 23, 1996, 
the stockholders (i) elected five members of the Board of Directors to serve 
until the next annual meeting, (ii) amended the Company's 1995 Stock 
Option/Stock Issuance Plan (the "Plan") to increase the number of shares of 
Common Stock reserved for issuance thereunder by 1,000,000 shares, (iii) 
amended the Company's Certificate of Incorporation (the "Certificate") 
increasing the number of shares of the Company's Common Stock reserved for 
issuance by 25,000,000 shares, and (iv) ratified the appointment of Price 
Waterhouse LLP as the Company's independent public accountants for the next 
fiscal year.

        The vote for nominated directors was as follows:

        Nominee                 For        Abstain
        ------------------   ---------     -------
        James A. Dorrian     7,523,367       832
        John T. Chambers     7,523,367       832
        Douglas M. Leone     7,523,367       832
        Mark W. Perry        7,523,367       832
        Ann L. Winblad       7,523,367       832

        The vote for amending the Plan was as follows:

           For          Against        Abstain        Broker Non-Vote
        ---------      --------        -------        ---------------
        5,278,577       872,993         56,640           1,315,989

                                      16
<PAGE>

        The vote for amending the Certificate was as follows:

           For          Against        Abstain        Broker Non-Vote
        ---------      --------        -------        ---------------
        7,203,985       240,189         56,515             23,510

        The vote for ratifying the appointment of Price Waterhouse LLP was as 
        follows:

           For          Against        Abstain
        ---------      --------        -------
        7,472,129        275            51,795 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibits

            Statement of Computation of Net Income Per Share (Exhibit 11.0)

            Financial Data Schedule (Exhibit 27.1)

        (b) Reports on Form 8-K

            No Reports on Form 8-K were filed during the quarter ended June 
            30, 1996.

                                      17
<PAGE>

                                  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.

Date:  August 10, 1996                 ARBOR SOFTWARE CORPORATION
                                       (Registrant)



                                       By: /s/ Stephen V. Imbler
                                          --------------------------
                                           Stephen V. Imbler
                                           Vice President of Finance and
                                           Administration and Chief Financial 
                                           Officer (Duly Authorized Officer 
                                           and Principal Financial Officer)

                                      18

<PAGE>

                                                                  Exhibit 11.0

                           ARBOR SOFTWARE CORPORATION
               STATEMENT OF COMPUTATION OF NET INCOME PER SHARE
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                 (UNAUDITED)


                                                           THREE MONTHS ENDED
                                                                JUNE 30,
                                                         ----------------------
                                                            1996         1995
                                                         ---------    ---------
         Net income  . . . . . . . . . . . . . . . . . .  $ 1,194      $  310
                                                         ---------    ---------
                                                         ---------    ---------
         Average shares outstanding  . . . . . . . . . .   10,899       2,564
         Options . . . . . . . . . . . . . . . . . . . .      818       1,283
         Warrants  . . . . . . . . . . . . . . . . . . .       --          36
         Convertible preferred stock . . . . . . . . . .       --       5,837
                                                         ---------    ---------
            Total common stock and common stock 
             equivalents . . . . . . . . . . . . . . . .   11,717       9,720
                                                         ---------    ---------
                                                         ---------    ---------
         Net income per common share . . . . . . . . . .  $   .10       $ .03
                                                         ---------    ---------
                                                         ---------    ---------

                                      19

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM ARBOR
SOFTWARE CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS AND CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1996
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           6,527
<SECURITIES>                                    29,229
<RECEIVABLES>                                    5,563
<ALLOWANCES>                                       482
<INVENTORY>                                          0
<CURRENT-ASSETS>                                42,351
<PP&E>                                           6,066
<DEPRECIATION>                                 (2,410)
<TOTAL-ASSETS>                                  46,417
<CURRENT-LIABILITIES>                            9,598
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            11
<OTHER-SE>                                      35,978
<TOTAL-LIABILITY-AND-EQUITY>                    46,417
<SALES>                                              0
<TOTAL-REVENUES>                                 9,270
<CGS>                                                0
<TOTAL-COSTS>                                      887
<OTHER-EXPENSES>                                 6,922
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                (73)
<INCOME-PRETAX>                                  1,837
<INCOME-TAX>                                     (643)
<INCOME-CONTINUING>                              1,461
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,194
<EPS-PRIMARY>                                     0.10
<EPS-DILUTED>                                     0.00
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission