GATEWAY DATA SCIENCES CORP
10KSB, 1996-06-07
PREPACKAGED SOFTWARE
Previous: DEM INC, 497, 1996-06-07
Next: FINANCIAL ASSET SECURITIES CORP, S-3/A, 1996-06-07



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   FORM 10-KSB

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934


                     For fiscal year ended January 31, 1996

                         Commission file number 0-27776

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

                        GATEWAY DATA SCIENCES CORPORATION
                 (Name of Small Business Issuer in Its Charter)

           ARIZONA                                      86-0527788
- - --------------------------                  ------------------------------------
 (State of incorporation)                   (I.R.S. Employer Identification No.)

                      3410 East University Drive, Suite 100
                             Phoenix, Arizona 85034
                                 (602) 968-7000
    (Address, including zip code, and telephone number, including area code,
                         of issuer's executive offices)

    Securities registered pursuant to Section 12(b) of the Exchange Act: None

      Securities registered pursuant to Section 12(g) of the Exchange Act:

                     Common Stock, par value $.01 per share

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 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    No X
                                                             ---   ---

Check if disclosure of delinquent  filers pursuant to item 405 of Regulation S-B
is not contained in this form, and no disclosure will be contained,  to the best
of  registrant's  knowledge,  in  definitive  proxy  or  information  statements
incorporated  by reference  in Part III of this Form 10-KSB or any  amendment to
this Form 10-KSB [X].

Issuer's revenues for its most recent fiscal year: $23,939,574.

Aggregate  market value of the voting stock held by  non-affiliates  computed by
reference to the price at which the stock was sold, or the average bid and asked
prices of such stock, as of a specified date within the past 60 days: As of June
5, 1996 - $8,005,406.25.

Number of shares  outstanding of each of the issuer's  classes of common equity,
as of the latest practicable date: As of June 5, 1996 - 2,798,949.

Documents incorporated by reference: None.

In accordance  with Rule 15(d)-2 under the Exchange Act, this Special  Financial
Report  contains only  certified  financial  statements  for the Small  Business
Issuer's  fiscal year ended January 31, 1996,  which preceded the fiscal year in
which  Registration  Statement No.  33-98512-LA  became effective.  Registration
Statement No. 33-98512-LA became effective on March 15, 1996.
<PAGE>
                        GATEWAY DATA SCIENCES CORPORATION

                INDEX TO SPECIAL FINANCIAL REPORT ON FORM 10-KSB

                       FISCAL YEAR ENDED JANUARY 31, 1996




                                                                          Page

Report of Independent Public Accountants.....................................1

Consolidated Balance Sheet as of January 31, 1996............................2

Consolidated Statements of Operations for the Years
   Ended January 31, 1996 and 1995...........................................3

Consolidated Statements of Shareholders' Deficit
   for the Years Ended January 31, 1995 and 1996.............................4

Consolidated Statements of Cash Flows for the Years
   Ended January 31, 1996 and 1995...........................................5

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

Part IV, Item 13.  Exhibits and Reports on Form 8-K.........................16

Signatures..................................................................17
                                        i
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Shareholders of
Gateway Data Sciences Corporation

     We have  audited the  accompanying  consolidated  balance  sheet of Gateway
Data Sciences Corporation (the "Company") and subsidiary as of January 31, 1996,
and the related consolidated statements of operations, shareholders' deficit and
cash flows for each of the two years in the period ended January 31, 1996. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the financial position of Gateway Data
Sciences  Corporation  and subsidiary as of January 31, 1996, and the results of
their  operations  and their  cash flows for each of the two years in the period
ended  January 31,  1996,  in  conformity  with  generally  accepted  accounting
principles.



ARTHUR ANDERSEN LLP

Phoenix, Arizona,
May 2, 1996.
                                       -1-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEET

                                JANUARY 31, 1996
<TABLE>
<CAPTION>
<S>                                                                                            <C>          
ASSETS
CURRENT ASSETS:
   Cash and cash equivalents                                                                   $      93,402
   Trade receivables  --  less allowance of $90,100 (Notes 5 and 6)                                2,914,154
   Inventories (Notes 5 and 6)                                                                       388,041
   Prepaid expenses and other assets                                                                 928,287
                                                                                               -------------
                  Total current assets                                                             4,323,884
PROPERTY AND EQUIPMENT  --  Net (Notes 3, 5 and 6)                                                 1,139,770
NET INVESTMENT IN LEASE RESIDUALS (Note 4)                                                         1,558,547
OTHER ASSETS                                                                                         116,216
                                                                                               -------------
                                                                                               $   7,138,417
                                                                                               =============
LIABILITIES AND SHAREHOLDERS' DEFICIT
CURRENT LIABILITIES:
   Accounts payable                                                                            $   1,279,947
   Accrued liabilities (Note 1)                                                                    2,107,207
   Accrued payroll and benefits                                                                      262,719
   Due to officers and employees (Note 11)                                                           536,172
   Accrued interest (Notes 5 and 6)                                                                   14,664
   Current portion of notes payable (Note 6)                                                         136,436
   Current portion of capital lease obligations (Note 7)                                              58,798
   Deferred revenue                                                                                  808,731
                                                                                               -------------
                  Total current liabilities                                                        5,204,674

DEFERRED REVENUE, recognized after one year                                                        1,769,314
NOTES PAYABLE, less current portion (Note 6)                                                       1,252,038
LINE OF CREDIT (Note 5)                                                                              311,555
CAPITAL LEASE OBLIGATIONS, less current portion (Note 7)                                              61,545
                                                                                               -------------
                  Total liabilities                                                                8,599,126
                                                                                               -------------
COMMITMENTS AND CONTINGENCIES (Notes 2, 5, 6, 7, 8 and 11)

SHAREHOLDERS' DEFICIT (Note 8):
   Preferred stock, $.01 par value, 5,000,000 shares authorized,
     no shares issued and outstanding                                                                     -
   Common stock, $.01 par value, 20,000,000 shares authorized,
     1,543,199 shares issued and outstanding                                                          15,431
   Additional paid-in capital                                                                      2,587,848
   Deferred compensation                                                                             (11,700)
   Accumulated deficit                                                                            (4,052,289)
                                                                                               -------------
                  Total shareholders' deficit                                                     (1,460,710)
                                                                                               -------------
                                                                                               $   7,138,417
                                                                                               =============
</TABLE>
                 See notes to consolidated financial statements.
                                      -2-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                    Years Ended January 31,
                                                                    -----------------------
                                                                       1996           1995
                                                                       ----           ----
<S>                                                               <C>            <C>           
REVENUE (Note 1):
   Product revenue                                                $  19,543,549  $   18,956,270
   Software license revenue                                           2,947,205       1,009,322
   Professional services                                              1,448,820         740,745
                                                                  -------------  --------------
                  Total revenues                                     23,939,574      20,706,337
                                                                  -------------  --------------
OPERATING EXPENSES:
   Products sold                                                     14,240,309      13,869,601
   Software development                                               2,876,895       2,140,763
   Professional services                                              1,794,591       1,092,776
   Sales and marketing                                                1,626,538       1,453,459
   General and administrative                                         1,546,021       1,059,348
                                                                  -------------  --------------
                  Total expenses                                     22,084,354      19,615,947
                                                                  -------------  --------------
INCOME FROM OPERATIONS                                                1,855,220       1,090,390

OTHER (INCOME) EXPENSE:
   Interest expense                                                     777,422         554,787
   Other, net                                                            (5,683)        (30,100)
                                                                  -------------  --------------
                  Total other expense, net                              771,739         524,687
                                                                  -------------  --------------

INCOME BEFORE INCOME TAXES                                            1,083,481         565,703

PROVISION FOR INCOME TAXES (Note 9)                                        --              --
                                                                  -------------  ------------
NET INCOME                                                        $   1,083,481  $      565,703
                                                                  =============  ==============
NET INCOME PER COMMON AND COMMON
   EQUIVALENT SHARE (Note 1)                                      $         .71  $          .39
                                                                  =============  ==============
COMMON AND COMMON EQUIVALENT SHARES
   OUTSTANDING (Note 1)                                               1,601,180       1,661,952
                                                                  =============  ==============
</TABLE>
                 See notes to consolidated financial statements.
                                      -3-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT
                  FOR THE YEARS ENDED JANUARY 31, 1995 AND 1996



<TABLE>
<CAPTION>
                                                              
                                          Common Stock         Additional                                
                                    ------------------------    Paid-in      Deferred       Accumulated 
                                      Amount       Shares       Capital    Compensation       Deficit        Total
                                      ------       ------       -------    ------------       -------        -----
<S>                                 <C>            <C>        <C>          <C>            <C>             <C>         
BALANCE, JANUARY 31, 1994........   $    10,459    1,045,920  $ 1,352,565  $         --   $   (5,701,473) $(4,338,449)
   Net income....................           --           --           --             --          565,703      565,703
                                    -----------  -----------  -----------  -------------  --------------  -----------

BALANCE, JANUARY 31, 1995........        10,459    1,045,920    1,352,565            --       (5,135,770)  (3,772,746)
   Conversion of debentures
     payable, notes payable and
     related accrued interest into
     common stock................         4,942      494,218    1,219,713            --              --     1,224,655
   Issuance of common stock to
     non-employee directors......            30        3,061       15,570        (15,600)            --           --
   Amortization of deferred
     compensation................           --           --           --           3,900             --         3,900
   Net income....................           --           --           --             --        1,083,481    1,083,481
                                    -----------  -----------  -----------  -------------  --------------  -----------

BALANCE, JANUARY 31, 1996........   $    15,431    1,543,199  $ 2,587,848  $     (11,700) $   (4,052,289) $(1,460,710)
                                    ===========  ===========  ===========  =============  ==============  ===========
</TABLE>
                 See notes to consolidated financial statements
                                      -4-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                  Years Ended
                                                                                                  January 31,
                                                                                        -----------------------------
                                                                                             1996           1995
                                                                                             ----           ----
<S>                                                                                     <C>             <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income......................................................................     $   1,083,481   $     565,703
   Adjustments to reconcile net income to net cash provided
     by (used in) operating activities:
       Depreciation and amortization...............................................           344,775         236,183
       Provision for doubtful accounts.............................................            53,100          10,000
       Net gain on property dispositions and other.................................               --           (5,605)
       Recognition of non-employee director compensation...........................             3,900             --
   Effect of changes in assets and liabilities:
       Trade receivables...........................................................        (1,435,824)       (575,010)
       Inventories.................................................................         2,302,435      (2,085,311)
       Prepaid expenses and other assets...........................................          (928,846)          7,007
       Accounts payable............................................................          (410,566)        270,997
       Accrued liabilities.........................................................            19,793           2,038
       Accrued payroll and benefits................................................          (226,109)        220,784
       Accrued interest............................................................            64,509          (3,560)
       Deferred revenue............................................................           122,377       1,252,918
                                                                                        -------------   -------------
                  Net cash provided by (used in) operating activities..............           983,025        (103,856)
                                                                                        -------------   -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment..............................................          (801,135)       (135,143)
   Proceeds from sale of property and equipment....................................               --            2,131
   Net investment in lease residuals...............................................        (1,034,236)         44,714
                                                                                        -------------   -------------
                  Net cash used in investing activities............................        (1,835,371)        (88,298)
                                                                                        -------------   -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from additional borrowings on notes payable............................           810,000       4,620,398
   Principal payments on notes payable.............................................          (113,000)     (4,182,269)
   Principal payments on capital lease obligations.................................          (204,534)        (67,515)
   Borrowings on line of credit....................................................           311,555             --
   Net proceeds from borrowings from (payments to) officers and employees..........          (170,189)        131,159
                                                                                        -------------   -------------
                  Net cash provided by financing activities........................           633,832         501,773
                                                                                        -------------   -------------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS...............................          (218,514)        309,619

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR.......................................           311,916           2,297
                                                                                        -------------   -------------
CASH AND CASH EQUIVALENTS, END OF YEAR.............................................     $      93,402   $     311,916
                                                                                        =============   =============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the period for interest........................................     $     712,913   $     566,191
                                                                                        =============   =============
   Cash paid during the period for income taxes....................................     $         --    $      46,042
                                                                                        =============   =============
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND
   FINANCING TRANSACTIONS:
     Capital lease obligation incurred.............................................     $         --    $     260,401
                                                                                        =============   =============
     Conversion of notes payable and debentures payable to common stock............     $   1,224,655   $         --
                                                                                        =============   =============
     Fair market value of stock issued to non-employee directors...................     $      15,600   $         --
                                                                                        =============   =============
</TABLE>
                 See notes to consolidated financial statements
                                      -5-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

     Operations -- Gateway Data Sciences  Corporation  (the  "Company")  and its
wholly owned subsidiary,  Gateway Credit Corporation ("GCC"),  design,  develop,
market,  and implement  software  products and provide related  customer support
services and hardware (principally International Business Machines Corp. ("IBM")
products) for  point-of-sale  management,  retail  merchandising,  and warehouse
automation systems. The Company also provides full service product installation,
maintenance, and training.

     Significant Accounting Policies --
         a. Principles of Consolidation -- The consolidated financial statements
     include  the  accounts  of  the  Company  and  its  subsidiary,   GCC.  All
     significant  intercompany accounts and transactions have been eliminated in
     consolidation.

         b. Cash and Cash Equivalents -- Cash and cash  equivalents  include all
     bank accounts and short-term investments with a maturity of three months or
     less when purchased.

         c.  Inventories  --  Inventories  are  stated  at the  lower of cost or
     market.  During the fourth quarter of fiscal 1996, the Company  changed its
     inventory pricing method from specific  identification to weighted average.
     This change did not have a material effect on the accompanying consolidated
     financial  statements.  Inventories  at January  31,  1996,  consist of the
     following:

                  New equipment.................................    $   117,090
                  Used equipment................................        270,951
                                                                    -----------

                           Total inventories                        $   388,041
                                                                    ===========

         The Company purchases substantially all new hardware,  certain software
     applications,  and  certain  maintenance  from IBM.  During the years ended
     January 31, 1996 and 1995,  approximately  $15,635,000 and $15,165,000,  or
     66% and 73%,  respectively,  of total  revenue  resulted from sales of such
     hardware, software, and maintenance purchased from IBM (Note 2).

         d.  Property and  Equipment -- Property and  equipment  are recorded at
     cost.  Depreciation and  amortization are provided using the  straight-line
     method over the estimated useful lives of the assets as follows:  leasehold
     improvements -- over the term of the respective lease or life of the asset,
     if shorter;  furniture  and  fixtures -- five  years;  computer  and office
     equipment and other assets -- three to five years.

         e. Income Taxes -- Effective  February 1, 1993, the Company adopted the
     provisions of Statement of Financial Accounting Standards ("SFAS") No. 109,
     Accounting for Income Taxes,  which,  among other things,  provides for the
     establishment  of deferred income taxes for temporary  differences  between
     the financial and income tax basis of reporting.

         f. Revenue Recognition -- Product revenue in the accompanying financial
     statements  includes  hardware,   third-party  software,   and  third-party
     maintenance  sold  to the  Company's  customers.  Product  and  third-party
     software  revenue is recognized  upon the shipment of merchandise  from the
     vendor (principally IBM) to the end user, or when shipped from the Company,
     whichever is appropriate.  Third-party  maintenance revenue is deferred and
     recognized straight-line over the
                                      -6-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


     term  of  the  maintenance  contract.   Software  license  revenue  in  the
     accompanying  financial  statements  includes revenue from the licensing of
     the Company's  proprietary  software  offerings as well as revenue from the
     customization and modification of the Company's software for its customers.
     Software  license  revenue is recognized in  accordance  with  Statement of
     Position 91-1,  Software  Revenue  Recognition.  Accordingly,  revenue from
     software  licensing  is  recognized  when (i)  shipment of the software has
     occurred,  (ii) a signed non-cancelable license agreement has been received
     from the customer and,  (iii) any remaining  obligations  under the license
     agreement have been completed. Revenue related to insignificant obligations
     is deferred and recognized as the obligations  are fulfilled.  Revenue from
     software  licensing  agreements  which involve  significant  customization,
     modification,  or  production  of the  licensed  software is  deferred  and
     recognized using the percentage of completion method of accounting. Revenue
     from software  license fees related to the Company's  obligation to provide
     certain post-contract customer support without charge is unbundled from the
     software  license  fee at its fair  value and is  deferred  and  recognized
     straight-line  over the  contract  support  period.  Revenue from annual or
     other  renewals  of  maintenance   contracts  is  deferred  and  recognized
     straight-line  over the term of the  contracts.  Revenue from  professional
     services is generally  billed on a time and materials  basis and recognized
     as the related services are provided.

         g.  Product  Development  -- SFAS No. 86,  Accounting  for the Costs of
     Computer  Software to be Sold, Leased or Otherwise  Marketed,  requires the
     capitalization  of certain  software  development  costs  subsequent to the
     establishment of technological feasibility.  Based on the Company's product
     development  process,  technological  feasibility is  established  upon the
     completion of a working model.  Costs  incurred by the Company  between the
     completion of the working model and the point at which the product is ready
     for general release have been insignificant.  Accordingly,  the Company has
     charged all such costs to software development expenses in the accompanying
     consolidated statements of operations.

         h. Net Income Per Common and Common  Equivalent Share -- Net income per
     common and common  equivalent  share is computed using the weighted average
     number of common and  common  equivalent  shares  outstanding  during  each
     period as  adjusted  for the  reverse  stock  splits  described  in Note 8.
     Convertible  debt, all of which was converted into 494,218 shares of common
     stock on September  1, 1995,  is  retroactively  treated as if converted to
     common stock on the  respective  dates of original  issuance.  Common stock
     equivalents consist of stock options and warrants.

         i.  Concentrations  of  Credit  Risk  --  Financial  instruments  which
     potentially expose the Company to concentrations of credit risk, as defined
     by SFAS No.  105,  consist  primarily  of trade  accounts  receivable.  The
     Company  does not  require  collateral  upon  delivery  of its  products or
     services.

         j. Fair Value of Financial  Instruments  -- The estimated fair value of
     financial  instruments  has been  determined by the Company using available
     market information and valuation  methodologies.  Considerable  judgment is
     required in estimating fair values.  Accordingly,  the estimates may not be
     indicative  of the amounts the Company  could  realize in a current  market
     exchange.
                                      -7-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


         The carrying  amounts of cash,  trade  receivables and accounts payable
     approximate fair values.  The carrying amounts of the Company's  borrowings
     under  the line of  credit  agreement,  notes  payable  and  capital  lease
     obligations  approximate  their fair value. The fair value of the Company's
     long-term debt and line of credit is estimated  using  discounted cash flow
     analyses,  based on the Company's current  incremental  borrowing rates for
     similar types of borrowing arrangements.

2.   OPERATIONS AND BASIS OF PRESENTATION

         Operations  --  Sales  of  IBM  products   (hardware,   software,   and
maintenance)  accounted for  approximately  66% and 73% of the  Company's  total
revenue  for the  years  ended  January  31,  1996 and 1995,  respectively.  The
Company's reseller agreement with IBM expires in July 1997. The Company does not
anticipate that the reseller  agreement will extend beyond its expiration  date.
The Company intends to significantly  accelerate its emphasis on the sale of its
recently developed  proprietary  software products,  and the Company anticipates
this shift will  result in a change in its  product  revenue  mix.  The  Company
believes that,  although the change in product mix may initially result in lower
total revenue, it should also result in a more favorable gross profit margin for
the  Company,  reduced  borrowing  requirements,  and a  higher  net  margin  as
licensing  of  software  becomes  an  increasingly  higher  percentage  of total
revenue.  There can be no assurance,  however,  that the Company will be able to
successfully  complete  the  transition  of  its  business  focus  or  that  any
internally developed products or services will be accepted in the marketplace.

     Basis  Of  Presentation  -- The  preparation  of  financial  statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during
the reporting period. Actual results could differ from those estimates.

     The financial statements have been prepared on a going concern basis, which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the normal course of business. As shown in the financial statements,  at January
31, 1996,  the  Company's  current  liabilities  exceeded its current  assets by
$880,790 and its total liabilities exceeded its total assets by $1,460,709.

     The Company has obtained from Sundance Venture Partners, L.P. and El Dorado
Investment Company, significant shareholders of the Company, commitments to fund
any cash deficits  through November 1, 1996 if the Company is not able to obtain
adequate financing  elsewhere.  However,  the Company believes that its existing
borrowing  facilities and cash flow from  operations  will enable the Company to
meet its cash requirements through November 1, 1996.

         In March 1996 the Company  completed an initial public  offering of its
common stock. The Company sold 1,250,000 shares of its common stock at $6.75 per
share,  resulting in net proceeds to the Company of approximately  $6.9 million.
The Company used the proceeds to pay down the line of credit (Note 5) and retire
the bridge notes  payable (Note 6). The Company also intends to use a portion of
the net  proceeds to develop  new  software  applications  and  enhancements  to
existing  applications,  to modify  its  software  products  to  operate on open
architecture platforms, to expand
                                      -8-
<PAGE>
GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


marketing and sales operations, to make additional capital investments,  and for
working capital purposes. The following unaudited pro forma summary presents the
balance  sheet of the  Company  as if the net  proceeds  of the  initial  public
offering had been  received and the line of credit and bridge notes  payable had
been retired at January 31, 1996:
<TABLE>
<CAPTION>
                                                                            Actual       As Adjusted
                                                                       -------------    -------------
         <S>                                                           <C>              <C>          
         Working capital (deficiency)                                  $    (880,790)   $   4,884,280
         Total assets                                                      7,138,417       12,903,487
         Notes payable                                                     1,388,474          578,474
         Line of credit                                                      311,555             -
         Shareholders' equity (deficit)                                   (1,460,710)       5,425,916
</TABLE>
     Recently Issued  Accounting  Standards -- SFAS No. 121,  Accounting for the
Impairment  of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of,
which is required to be adopted by the Company in fiscal  1997,  is not expected
to have a material effect on the Company's  financial position or its results of
operations upon adoption. SFAS No. 123, Accounting for Stock-Based Compensation,
is  required  to be  adopted  by the  Company in fiscal  1997.  Pursuant  to the
provisions   of  SFAS  No.  123,  the  Company  will  continue  to  account  for
transactions with its employees pursuant to Accounting  Principles Board Opinion
No. 25, Accounting for Stock Issued To Employees.  Therefore,  this statement is
not expected to have a material  effect on the Company's  financial  position or
its results of operations when adopted.

3.   PROPERTY AND EQUIPMENT

     Property and equipment at January 31, 1996, consist of the following:
 
        Leasehold improvements...............................      $     39,628
        Furniture and fixtures...............................           421,594
        Computer and office equipment........................         1,457,663
        Other................................................           213,112
                                                                   ------------
                 Total                                                2,131,997
        Less accumulated depreciation and amortization.......          (992,227)
                                                                   ------------
        Property and equipment, net..........................      $  1,139,770
                                                                   ============

     Computer and office equipment  includes  $231,800,  net, of equipment under
capital leases.

4.   NET INVESTMENT IN LEASE RESIDUALS

     The  Company  frequently  assists  its  customers  by  arranging  long-term
financing for the purchase of hardware,  software, and third-party  maintenance.
The  Company  generally  uses an  affiliate  of IBM for these  transactions.  In
certain of such transactions, the Company may choose to accept the assignment of
the customer's  end-of-lease  purchase option as consideration  for a portion of
the  sales  price.  The  end-of-lease  purchase  options  are  recorded  as  net
investment in lease residual and represent less than 10%,  measured on a present
value basis,  of the fair value of the related  hardware  sold.  Total  residual
values held by the Company were $1,558,547 as of January 31, 1996.
                                      -9-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


5.   LINE OF CREDIT

In August  1995,  the  Company  obtained a line of credit  from  Concord  Growth
Corporation  ("Concord")  for  borrowings  in an  amount  that is the  lower  of
$2,000,000  or 75% of  eligible  accounts  receivable  as defined in the line of
credit agreement.  This line of credit is secured by all of the Company's assets
and is guaranteed by the Company's president.  The line of credit bears interest
at the prime rate (8.5% at January  31,  1996) plus 8% and matures on August 22,
1996. The Company is required to pay a monthly  minimum fee of $5,000 along with
an administrative fee based on the average daily balance outstanding each month.
A facility fee of 1.5% of the maximum credit is due annually. The line of credit
agreement requires that the Company maintain positive working capital;  however,
at the time of borrowing and at January 31, 1996,  the Company was in a negative
working  capital  position.  Concord  has waived  this  requirement  through the
maturity of the line of credit. Subsequent to January 31, 1996, the Company paid
off the balance of the line of credit  outstanding  at January 31, 1996,  with a
portion of the net proceeds from its initial public offering.  Accordingly,  the
balance  outstanding  has been  classified  as  noncurrent  in the  accompanying
balance sheet.

6.   NOTES PAYABLE

     Notes payable at January 31, 1996, consists of the following:

Bridge  notes  payable,  interest  payable  monthly  at 12% per 
annum  beginning February 1, 1996, due March 31, 1996 
unless extended for up to six months at the option of the 
holders, collateralized by the Company's trade receivables,
inventories and property equipment................................   $   810,000

Note payable to ZCMI, interest at 15%, principal and
interest payment of $18,682 due monthly through March 1999........       578,474
                                                                     -----------
                  Total...........................................     1,388,474

Less current portion..............................................       136,436
                                                                     -----------
                  Total long-term portion.........................   $ 1,252,038
                                                                     ===========

     In  connection  with the  issuance of $810,000 of bridge  notes  payable in
October 1995,  the Company also issued  warrants to purchase a total of 322,907,
as adjusted,  shares of the Company's common stock at an exercise price of $5.09
per share to the holders of the bridge notes. Bridge notes payable in the amount
of $660,000  and warrants to purchase  252,997  shares of the  Company's  common
stock were issued to certain of the Company's officers, members of the Company's
Board of Directors,  and an  affiliated  party.  Additionally,  the Company paid
approximately  $60,000  to  Sundance  Venture  Partners,   L.P.,  a  significant
shareholder of the Company,  for management and due diligence fees in connection
with the issuance of the bridge notes.  The bridge notes payable were retired by
the Company  subsequent to January 31, 1996,  with a portion of the net proceeds
from its initial public offering.  Accordingly, the balance outstanding has been
classified as noncurrent in the accompanying balance sheet.
                                      -10-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


     On September  1, 1995,  the Company  issued  100,680,  373,321,  and 20,217
shares of common stock upon  conversion  of $491,143,  $634,883,  and $98,629 of
principal  and interest on  outstanding  indebtedness  held by Sundance  Venture
Partners, L.P., Sundance Capital Corporation,  and El Dorado Investment Company,
respectively.

     At January 31,  1996,  scheduled  maturities,  excluding  the bridge  notes
payable retired in connection with the Company's  initial public  offering,  for
the years ending January 31 are as follows:

          1997...................................................    $   136,436
          1998...................................................        161,438
          1999...................................................        191,021
          2000...................................................         89,579
                                                                     -----------
                   Total.........................................    $   578,474
                                                                     ===========

     Sundance Venture Partners,  L.P. ("SVP") and El Dorado  Investment  Company
("El  Dorado"),  whose  majority  shareholder  is Sundance  Capital  Corporation
("SCC"), own 254,423 and 145,728 shares,  respectively,  of the Company's common
stock.  The  Company  incurred  interest  expense of  approximately  $69,200 and
$88,000 for the years ended  January 31, 1996 and 1995,  respectively.  Interest
payable to these related parties at January 31, 1996, was approximately $15,000.

7.   LEASE COMMITMENTS

     Operating   Leases  --  The  Company  conducts  its  operations  in  leased
facilities and also leases certain property and equipment.

     The aggregate minimum rental commitments under the operating leases for the
years ended January 31 are as follows:

          1997................................................     $    454,897
          1998................................................          399,009
          1999................................................          139,842
          2000................................................           30,653
                                                                   ------------
                   Total......................................     $  1,024,401
                                                                   ============

     Rental expense on operating  leases was $507,676 and $508,108 for the years
ended  January 31, 1996 and 1995,  respectively.  Included in these  amounts are
officer and other  employee-related  operating  lease  expenses of $108,595  and
$220,209 for the years ended January 31, 1996 and 1995, respectively.
                                      -11-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


     Capital Leases -- The Company leases  computers  under capital leases (Note
3). Capital lease obligations bear interest rates ranging from 9% to 17%, due in
varying  monthly  installments  through  January  1998.  At  January  31,  1996,
maturities are as follows:

         1997...................................................     $   69,240
         1998...................................................         65,108
                                                                     ----------
                  Total.........................................        134,348
         Less amount representing interest......................        (14,005)
                                                                     ----------
                  Total.........................................        120,343
         Less current portion...................................         58,798
                                                                     ----------
                  Total.........................................     $   61,545
                                                                     ==========

8.   CAPITAL STOCK

     Reverse Stock Split -- Information in the accompanying financial statements
and notes to financial  statements  gives  retroactive  effect to a  one-for-two
reverse stock split effected on October 20, 1995, a two-for-three  reverse stock
split  effected on December 28, 1995,  and a 1.15-for-1  stock split effected on
February 14, 1996,  as well as a change in the par value of common stock to $.01
per share.

     Stock Option Plans -- In fiscal 1991, the Company  adopted the Gateway Data
Sciences  Corporation  Stock Option Plan (the "Plan") for  directors,  executive
officers,  and key  employees.  The Plan provides for the granting of options to
purchase a maximum of 306,665 shares of common stock. The option price per share
is  determined  by the Board of  Directors  and may not be less than 100% of the
fair market value of the stock on the date that the option is granted. No person
who owns,  directly or  indirectly,  at the time of the granting of an incentive
stock option, more than 10% of the total combined voting power of all classes of
stock of the Company is eligible to receive  incentive  stock  options under the
Plan unless the option  price is at least 110% of the fair  market  value of the
common stock subject to the option on the date of the grant. The maximum term of
an option may not exceed 10 years.  From the  effective  date of grant,  options
vest 40% after two years, 60% after three years, 80% after four years, with 100%
vesting after five years.

     During  October 1995,  the Company  adopted the 1995 Stock Option Plan (the
"1995  Plan").  The 1995 Plan  provides  for the granting of options to purchase
common stock,  the direct  granting of common  stock,  and the granting of stock
appreciation rights and cash awards, up to a maximum of 800,000 shares of common
stock.  An  aggregate  of 3,064 shares of common stock and options to acquire an
aggregate  9,200 shares of common stock at an exercise  price of $7.83 per share
were automatically granted to the Company's  non-employee  directors pursuant to
the 1995 Plan on the date on which the Company's  shareholders approved the 1995
Plan.
                                      -12-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

     The following summarizes the activity under the Plans.
<TABLE>
<CAPTION>
                                                                      Year Ended January 31,
                                                       ---------------------------------------------------
                                                                 1996                       1995
                                                       -------------------------  ------------------------
                                                                       Option                    Option
                                                          Number        Price       Number        Price
                                                         of Shares    Per Share   of Shares     Per Share
                                                         ---------   ----------- -----------   ---------
<S>                                                        <C>       <C>          <C>         <C>  
Options outstanding,
   beginning of year.............................          151,435   $4.88-$6.52     128,473  $4.88-$6.52
Granted..........................................          113,678   $6.16-$7.83      58,612      $6.16
Canceled/expired.................................          (58,829)  $4.88-$6.16     (35,650) $4.88-$6.16
Exercised........................................               -                       -
                                                       -----------               -----------
Options outstanding, end of
   year..........................................          206,284   $4.28-$7.83     151,435  $4.88-$6.52
                                                       ===========               ===========

Options exercisable, end of
   year..........................................           42,916   $4.88-$6.52      49,292  $4.88-$6.16
                                                       ===========               ===========

Options available for grant......................          900,381                   155,230
                                                       ===========               ===========
</TABLE>
     Common  Stock  Warrants  --  At  January  31,  1996,   there  are  warrants
outstanding for the purchase of 322,907 shares of the Company's  common stock at
$5.09 per share in connection with the bridge financing discussed in Note 6. The
warrants become exercisable on October 13, 1996.

     On September  13, 1993, in connection  with related debt  obligations,  the
Company entered into Stock Warrant  Agreements with SVP and El Dorado that grant
the holders the right to purchase up to 24,958 and 30,748 shares,  respectively,
of common stock at a price of $4.88 per share,  which was  considered  to be the
fair market value at the date of grant.  The warrants are exercisable by SVP and
El Dorado at any time until their  expiration  on December 31, 1999. No warrants
have been exercised as of January 31, 1996.

9.   INCOME TAXES

     A reconciliation  of the difference  between the provision for income taxes
and the amount that would be computed using  statutory  federal income tax rates
is as follows:
<TABLE>
<CAPTION>
                                                                  Year Ended January 31,
                                                                --------------------------
                                                                    1996           1995
                                                                -----------     ----------
<S>                                                             <C>             <C>       
Provision computed at federal rate of 34%...................    $   368,000     $  192,300
State income tax provision .................................         65,000         33,900
Penalties...................................................        111,000          --
Other.......................................................         10,000         17,900
Federal Alternative Minimum Tax.............................           --           5,800
Utilization of  net operating loss carryover................       (554,000)      (249,900)
                                                                -----------     ----------
         Total..............................................    $     --      $      --
                                                                ===========     ==========
</TABLE>
                                      -13-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


     A detail of the net deferred tax asset is as follows:
<TABLE>
<CAPTION>
                                                                  Year Ended January 31,
                                                                  ----------------------
                                                                    1996           1995
                                                                -----------     ----------
<S>                                                             <C>             <C>       
     Current:
         Reserves not currently deductible..................    $    10,000     $    4,000
         Other expenses not currently deductible............        252,000        202,000
     Non-current:
         Accelerated tax depreciation.......................         10,000         (6,000)
         Tax effect of net operating loss carryforwards.....        550,000      1,166,000
         Other..............................................         36,000         26,000
                                                                -----------     ----------
     Net deferred tax asset.................................        858,000      1,392,000
     Valuation allowance....................................       (814,000)    (1,368,000)
                                                                -----------     ----------
     Net deferred tax asset.................................    $    44,000     $   24,000
                                                                ===========     ==========
</TABLE>
     SFAS No. 109 requires  the  reduction of deferred tax assets by a valuation
allowance if, based on the weight of available evidence,  it is more likely than
not than some portion or all of the deferred tax assets will not be realized.

     The Company's net operating loss ("NOL") carryovers expire through the year
2009 for federal income tax purposes. Stock issuances by the Company,  including
an initial public offering, may cause a change in ownership under the provisions
of Internal  Revenue Code  Section  382;  accordingly,  the  utilization  of the
Company's net operating loss carryforwards may be subject to annual limitations.
Management does not believe that any NOL limitations  resulting from a change in
the ownership will have a material  adverse  effect on the Company's  results of
operations or financial condition.

10.  EMPLOYEE BENEFIT PLANS

     Profit  Sharing  Plan -- The  Company  has a  profit  sharing  plan  and an
executive  compensation  plan.  Employees  are  eligible  immediately  to earn a
contribution  based on  their  qualified  annual  compensation,  if the  Company
achieves its Earnings  Before Interest and Tax ("EBIT")  objective.  The Company
did not meet its EBIT  objectives  during the years  ended  January 31, 1995 and
1996.

     401(K)  Profit  Sharing Plan -- In May 1992,  the Company  adopted a profit
sharing  plan  pursuant to Section  401(k) (the  "401(k)  Plan") of the Internal
Revenue  Code of 1986,  as amended.  Pursuant to the 401(k)  Plan,  all eligible
employees  may  make  elective  contributions  through  payroll  deductions.  In
addition,  the 401(k)  Plan  provides  that the Company  may make  matching  and
discretionary contributions in such amounts as may be determined by the Board of
Directors.  During the fiscal years ended January 31, 1996 and 1995, the Company
expensed  discretionary  contributions pursuant to the 401(k) Plan in the amount
of $51,800 and $32,800, respectively.

     Employee Stock Purchase Plan -- The Company's  employee stock purchase plan
(the  "Purchase  Plan") was  adopted by the  Company's  Board of  Directors  and
approved by the shareholders of the Company in February 1996. A total of 200,000
shares of the Company's  common stock have been reserved for issuance  under the
Purchase Plan. The Purchase Plan permits  eligible  employees to purchase shares
of the Company's common stock during  concurrent  24-month  offering periods (an
"Offering  Period").  Each Offering Period will be divided into four consecutive
6-month purchase periods (a "Purchase Period"). Employees may purchase shares of
common stock pursuant to the
                                      -14-
<PAGE>
                GATEWAY DATA SCIENCES CORPORATION AND SUBSIDIARY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


Purchase  Plan at a  purchase  price  equal to 85% of the  lower of (i) the fair
market  value of the common stock on the first day of the  Offering  Period,  or
(ii) the fair market  value of the common  stock on the last day of the Purchase
Period.  The initial Offering Period commenced on the date of the initial public
offering of the Company's common stock.

11.  TRANSACTIONS WITH RELATED PARTIES

     In addition to related party transactions and balances disclosed  elsewhere
in these financial statements and the notes thereto, the Company has $536,172 of
accrued  liabilities  due to certain  officers  and  employees as of January 31,
1996.

     As of January 31, 1996,  remaining  lease  commitments  due to officers and
employees by the Company for various computer  operating leases expiring through
the year ended January 31, 1997 are approximately $39,000.

12.  SIGNIFICANT CUSTOMERS

     The  Company  derives  a  significant  portion  of its total  revenue  from
relatively few  customers.  The percentage of total revenue of customers to whom
sales exceed 10% of total revenue were as follows:

                                                      Year Ended January 31,
                                                      ----------------------
                                                         1996         1995
                                                         ----         ----

                  Customer #1....................        18.2%        17.6%
                  Customer #2....................        --           12.3
                  Customer #3....................        12.1         --
                  Customer #4....................        10.2         --

     Because of the nature of the  Company's  business  operations,  the Company
anticipates  that  customers  that represent more than 10% of total revenue will
vary from period to period  depending on the placement of orders by a particular
customer or customers in any given period.
                                      -15-
<PAGE>
PART IV, ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits

Exhibit
Number                              Exhibit
- - ------                              -------

   1      Form of Underwriting Agreement(1)
 3.1      Second  Amended  and  Restated   Articles  of   Incorporation  of  the
          Registrant (1)
 3.2      Second Amended and Restated Bylaws of the Registrant(1)
 4.1      Form of  Certificate  representing  shares of Common Stock,  par value
          $.01 per share(1)
 4.2      Form of Representatives' Warrant Agreement(1)
 4.3      Form of Warrant to Purchase Securities of the Registrant dated October
          13, 1995(1)
 4.4      Form of Common Stock Purchase Warrant dated September 13, 1993(1)
10.1      1990 Stock Option Plan, as amended(1)
10.2      Amended and Restated 1995 Stock Option Plan(1)
10.3      Loan Agreement  dated  August 22,  1995,  between  the  Registrant and
             Concord Growth Corporation, with Amendment(1)
10.4      Security  Agreement dated August 22, 1995,  between the Registrant and
          Concord Growth Corporation(1)
10.5      General  Continuing  Guaranty to Concord Growth Corporation by Michael
          M. Gordon(1)
10.6      Form of Unit Subscription Agreement dated October 13, 1995(1)
10.7      Form of Promissory Note dated October 13, 1995(1)
10.8      Form of Security Agreement dated October 13, 1995(1)
10.9      IBM   Business   Partner   Agreement   between  the   Registrant   and
          International Business Machines Corporation(1)
10.10     Amendment to IBM Business Partner Agreement between the Registrant and
             International Business Machines Corp.(1)
10.11     Form of Master Customer Agreement(1)
10.12     Amendment,  Termination and Waiver  Agreement dated as of September 1,
             1995  among  the  Registrant,   Sundance  Venture  Partners,  L.P.,
             Sundance Capital Corporation, El Dorado Investment Company, Michael
             M. Gordon, J. Michael McPheeters, and Matthew J. Gordon (1)
10.12.1   Amendment No. 1 to Amendment, Termination, and Waiver Agreement(1)
10.13     Employee Stock Purchase Plan, as amended through February 28, 1996(1)
10.14     Form of Indemnity Agreement(1)
16        Letter Re: Change in Accountant(1)
21        List of Subsidiaries(1)
23.1      Consent of Arthur Andersen LLP
27        Financial Data Schedule

- - ------------
(1)Incorporated by reference to the Registrant's  Registration Statement on Form
SB-2 and  amendments  thereto  (No.33-98512-LA)  as  declared  effective  by the
Securities and Exchange Commission on March 15, 1996.

(b)      Reports on Form 8-K

         None.
                                       16
<PAGE>
                                   SIGNATURES


         In accordance  with Section 13 or 15(d) 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.

                                               GATEWAY DATA SCIENCES CORPORATION



Date:  June 6, 1996                            /s/ Michael M. Gordon
                                               ---------------------
                                               Michael M. Gordon, 
                                               Chairman of the Board
                                               and President


          In accordance  with the Securities  Exchange Act of 1934,  this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the date indicated.
<TABLE>
<CAPTION>
Signature                              Capacity                                          Date
                                       --------                                          ----
<S>                        <C>                                                       <C>  
/s/ Michael M. Gordon      Chairman of the Board and President                       June 6, 1996
- - -----------------------    (Principal Executive Officer)                                 
Michael M. Gordon          


/s/ Matthew J. Gordon      Vice President and Secretary                              June 6, 1996
- - -----------------------                                                                  
Matthew J. Gordon


/s/ Vickie B. Jarvis       Vice President - Finance, Treasurer,                      June 6, 1996
- - -----------------------    and Chief Financial Officer                                   
Vickie B. Jarvis           (Principal Financial and Accounting Officer)
                           

/s/ Gregory S. Anderson    Director                                                  June 5, 1996
- - -----------------------                                                                  
Gregory S. Anderson


/s/ Larry J. Wells         Director                                                  June 6, 1996
- - -----------------------                                                                  
Larry J. Wells


/s/ Steven A. Rothstein    Director                                                  June 6, 1996
- - -----------------------                                                                  
Steven A. Rothstein
</TABLE>
                                       17

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the incorporation of our
report,  included in this Form 10-KSB,  into Gateway Data Science  Corporation's
previously filed registration statement of Form S-8 (File No. 333-02976).


/s/ Arthur Anderson LLP

Arthur Anderson LLP

Phoenix, Arizona
June 6, 1996

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                     1,000
<CURRENCY>                                U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-31-1997
<PERIOD-START>                             FEB-01-1995
<PERIOD-END>                               JAN-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                              93
<SECURITIES>                                         0
<RECEIVABLES>                                     2914
<ALLOWANCES>                                        90
<INVENTORY>                                        388
<CURRENT-ASSETS>                                 4,324
<PP&E>                                            2131
<DEPRECIATION>                                     992
<TOTAL-ASSETS>                                    7138
<CURRENT-LIABILITIES>                             5205
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            15
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                      7138
<SALES>                                          23940
<TOTAL-REVENUES>                                 23940
<CGS>                                            14240
<TOTAL-COSTS>                                    22084
<OTHER-EXPENSES>                                    (6)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 777
<INCOME-PRETAX>                                   1083
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                               1083
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      1083
<EPS-PRIMARY>                                      .71
<EPS-DILUTED>                                      .71
        

</TABLE>


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