FORTE SOFTWARE INC \DE\
10-Q, 1996-08-09
PREPACKAGED SOFTWARE
Previous: LUCENT TECHNOLOGIES INC, 10-Q, 1996-08-09
Next: FIRST FEDERAL BANCSHARES OF ARKANSAS INC, 10-Q, 1996-08-09




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-Q
(Mark One)

|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

|_|  Transition  Report  Pursuant  to  Section  13  or  15(d)  of the Securities
     Exchange Act of 1934.

                  For the transition period from _____ to_____

                         Commission file number: 0-27838

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

                              FORTE SOFTWARE, INC.
          -----------------------------------------------------------
             (Exact name of registrant as specified in its charter)

               Delaware                                       94-3131872
  ---------------------------------                      ---------------------
   (State or other jurisdiction of                         (I.R.S. Employer
   incorporation or organization)                         Identification No.)

                              1800 Harrison Street
                            Oakland, California 94612
                                 (510) 869-3400
                  (Address, including zip code, of Registrant's
                principal executive offices and 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 __
                                      ---

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common Stock, $0.01 par value                          18,339,000
   (Class of common stock)                (Shares outstanding at June 30, 1996)

                                                                               1

<PAGE>


FORTE SOFTWARE, INC.
1996 FORM 10-Q ANNUAL REPORT

Table of Contents

PART I     FINANCIAL INFORMATION

Item 1.    Financial Statements                                             Page

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

           Condensed Consolidated Statements of Operations                    4
           For the Three Months Ended June 30, 1995 and 1996

           Condensed Consolidated Statements of Cash Flows                    5
           For the Three Months Ended June 30, 1995 and 1996

           Notes to Condensed Consolidated Financial Statements               6

Item 2.    Management's Discussion and Analysis of Financial                  8
           Condition and Results of Operations


Part II    OTHER INFORMATION

Item 1.    Legal Proceedings                                                 21
Item 2.    Changes in Securities                                             21
Item 3.    Defaults on Senior Securities                                     21
Item 4.    Submission of Matters to a vote of Security Holders               21
Item 5.    Other Information                                                 21
Item 6.    Exhibits, Financial Statement Schedules and Reports on Form 8-K   21

Signatures                                                                   22

                                                                               2

<PAGE>


PART 1.
ITEM 1.           FINANCIAL STATEMENTS

<TABLE>
                              FORTE SOFTWARE, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

<CAPTION>
                                                                                    March 31,                 June 30,
                                                                                      1996                      1996
                                                                               ----------------        --------------------
                                                                                                             (unaudited)

<S>                                                                                   <C>                       <C>
ASSETS
Current assets:
    Cash and cash equivalents                                                         $ 35,081                  $   29,015
    Short-term investments                                                               6,236                      13,273
    Accounts receivable, net of allowances of $510 ($531 at March 31,1996)              11,059                       8,875
    Prepaid expenses and other current assets                                              839                         715
                                                                               ----------------        --------------------
Total current assets                                                                    53,215                      51,878

Equipment and leasehold improvements, net                                                3,903                       4,638
Other assets                                                                               173                         220
                                                                               ----------------        --------------------
Total assets                                                                          $ 57,291                  $   56,736
                                                                               ================        ====================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                                                                  $  1,066                  $    1,450
    Accrued expenses and other liabilities                                               5,410                       4,517
    Deferred revenue                                                                     5,941                       5,987
    Current portion of capital lease obligations and notes payable                       1,084                       1,023
                                                                               ----------------        --------------------
Total current liabilities                                                               13,501                      12,977
                                                                               ----------------        --------------------

Capital lease obligations and notes payable, due after one year                          1,714                       1,542
Deferred revenue                                                                         2,032                       1,808
Commitments
Stockholders' equity:
    Common Stock                                                                           183                         183
    Additional paid-in capital                                                          62,618                      62,642
    Accumulated deficit                                                                (22,735)                    (22,442)
    Foreign currency translation adjustments                                               (22)                         54
    Unrealized loss on short-term investments                                                -                         (28)
                                                                               ----------------        --------------------
Total stockholders' equity                                                              40,044                      40,409
                                                                               ----------------        --------------------
Total liabilities and stockholders' equity                                            $ 57,291                  $   56,736
                                                                               ================        ====================

<FN>
See accompanying notes to Condensed Consolidated Financial Statements.
</FN>
</TABLE>
                                                                               3

<PAGE>


<TABLE>
                              FORTE SOFTWARE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (in thousands, except per share amounts; unaudited)

<CAPTION>
                                                                 Three months ended June 30,
                                                          -------------------------------------------
                                                               1995                      1996
                                                          ----------------         ------------------
<S>                                                          <C>                        <C>

Revenues:
    License fees                                             $      3,071               $      8,023
    Maintenance and service                                         1,309                      3,657
                                                          ----------------         ------------------

  Total revenues                                                    4,380                     11,680
                                                          ----------------         ------------------

Operating expenses:
    Cost of license fees                                               95                        138
    Cost of maintenance and service                                   946                      2,378
    Sales and marketing                                             2,980                      5,765
    Product development and engineering                             1,688                      2,284
    General and administrative                                        631                      1,279
                                                          ----------------         ------------------

  Total operating expenses                                          6,340                     11,844
                                                          ----------------         ------------------

Operating loss                                                     (1,960)                      (164)

Interest income, net                                                  104                        489
                                                          ----------------         ------------------

Income (loss) before income taxes                                  (1,856)                       325
Provision for income taxes                                            (17)                       (32)
                                                          ----------------         ------------------

Net income (loss)                                            $     (1,873)              $        293
                                                          ================         ==================

Pro forma net income (loss) per share                        $      (0.11)              $       0.01
                                                          ================         ==================

Shares used in computing net income (loss)
per share                                                          17,660                     21,136
                                                          ================         ==================
<FN>
See accompanying notes to Condensed Consolidated Financial Statements.
</FN>
</TABLE>
                                                                               4

<PAGE>


<TABLE>
                              FORTE SOFTWARE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands; unaudited)

<CAPTION>
                                                                                      Three Months Ended June 30,
                                                                               ------------------------------------------
                                                                                    1995                      1996
                                                                               ----------------         -----------------
<S>                                                                              <C>                        <C>
Operating activities
Net income (loss)                                                                $      (1,873)             $        293
Adjustments to reconcile net loss to net cash used in operating
  activities:
  Depreciation and amortization                                                            212                       494
  Changes in operating assets and liabilities:
    Accounts receivable                                                                 (1,789)                    2,184
    Prepaid expenses and other assets                                                      125                       153
    Accounts payable                                                                       104                       384
    Accrued expenses and other liabilities                                                (418)                     (893)
    Deferred revenue                                                                     1,797                      (178)
Net cash provided by (used in) operating activities                                     (1,842)                    2,437
                                                                               ----------------         -----------------

Investing activities
Purchases of equipment and leasehold improvements                                         (403)                   (1,139)
Purchase of short-term investments                                                           -                    (7,065)
Maturities of short-term investments
                                                                                           973                         -
                                                                               ----------------         -----------------
Net cash provided by (used in) investing activities                                        570                    (8,204)
                                                                               ----------------         -----------------

Financing activities
Payment on notes payable
                                                                                           (37)                        -
Reduction in capital lease obligations                                                    (113)                     (323)
Proceeds from issuance of common stock                                                                                24
                                                                                            70
                                                                               ----------------         -----------------
Net cash used in financing activities                                                      (80)                     (299)
                                                                               ----------------         -----------------
Decrease in cash and cash equivalents                                                   (1,352)                   (6,066)
Cash and cash equivalents at beginning of period                                         9,860                    35,081
                                                                               ----------------         -----------------
Cash and cash equivalents at end of period                                       $       8,508               $    29,015
                                                                               ================         =================

Supplemental disclosures:
  Interest paid                                                                  $          59               $        67
                                                                               ================         =================
  Income taxes paid                                                              $          18               $        41
                                                                               ================         =================

Supplemental disclosures of noncash investing and financing activities:
  Capital lease obligations incurred                                             $         748               $        90
                                                                               ================         =================
<FN>
See accompanying notes to Condensed Consolidated Financial Statements.
</FN>
</TABLE>
                                                                               5
<PAGE>


                              FORTE SOFTWARE, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Basis of Presentation

         The unaudited  condensed  consolidated  financial  statements  included
herein reflect all adjustments,  consisting only of normal  recurring  accruals,
which in the opinion of management are necessary to fairly present 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
Annual  Report  on  Form  10-K  for the  year  ended  March  31,  1996.  Certain
information  and footnote  disclosures  normally  included in audited  financial
statements prepared in accordance with generally accepted accounting  principles
have  been  condensed  or  omitted  pursuant  to  the  Securities  and  Exchange
Commission rules and regulations. 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.

Net Income (Loss) Per Share

         Except as noted below,  net income  (loss) per share is computed  using
the weighted average number of shares of common stock  outstanding.  Pursuant to
the Securities and Exchange  Commission Staff Accounting  Bulletins,  common and
common  equivalent  shares  issued by the  Company at prices  below the  initial
public  offering  price during the  twelve-month  period prior to the  Company's
initial  public  offering have been included in the  calculation as if they were
outstanding  for all  periods  presented  through  December  31, 1995 (using the
treasury stock method).

         Per  share  information  calculated  on the above  noted  basis for the
period ended June 30, 1995 is $(0.33) based on 5,629,733 weighted average shares
outstanding.

         Pro forma net loss per share has been  computed as described  above and
also gives  effect,  even if  antidilutive,  to common  equivalent  shares  from
convertible preferred stock that automatically converted upon the closing of the
Company's initial public offering (using the as-if-converted method). All of the
convertible  preferred stock outstanding as of the closing date, March 11, 1996,
was  automatically  converted  into an aggregate of 12,029,883  shares of common
stock.


                                                                               6


<PAGE>


                              FORTE SOFTWARE, INC.
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
                                   (Unaudited)


Short-Term Investments

         As of June 30, 1996,  all  short-term  investments  were  classified as
available-for-sale securities pursuant to the provisions of Financial Accounting
Standards  No.  115,  "Accounting  for  Certain  Investments  in Debt and Equity
Securities."  Available-for-sale  securities are stated at estimated fair market
value. Differences between the estimated fair market value and cost are included
in the balance sheet as an unrealized loss on short-term investments.

The following is a summary of the Company's  investments and  reconciliation  of
the Company's investments to the balance sheet at June 30, 1996 (in thousands).

                                           Estimated
                                             Fair
                                             Value
                                        ---------------

Money market funds                                  9
Commercial Paper                               19,680
Medium Term Notes                               7,269
Municipal Bonds                                 4,017
Corporate Notes                                 6,004
Auction rate preferred stock                    4,010
                                                -----

Total investments                            $ 40,989
                                             ========

                                          Estimated
                                            Fair
                                            Value
                                        ---------------

Cash equivalents                              27,716
Short-term investments                        13,273
                                              ------

Total investments                             40,989
                                              ------

Cash                                           1,299
                                              ------

Total cash, cash equivalents and            
short-term investments                      $ 42,288 
                                            ======== 
                                        
                                                                               7


<PAGE>


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

         This Quarterly Report on Form 10-Q contains forward-looking  statements
that involve risks and  uncertainties.  The Company's  actual results may differ
materially from the results discussed in the forward-looking statements. Factors
that might  cause such a  difference  include,  but are not  limited  to,  those
discussed under the caption "Business Risks" contained herein.

<TABLE>
         The  following  table  sets forth  certain  consolidated  statement  of
operations  data as a  percentage  of total  revenues for the three months ended
June 30, 1995 and 1996.

<CAPTION>
                                                           Three months ended June 30,
                                                             1995              1996
                                                       --------------     -------------
                                                         (unaudited)       (unaudited
<S>                                                            <C>              <C>
Revenues:
  License                                                       70.1%            68.7%
  Maintenance and service                                       29.9             31.3
                                                       --------------     -------------
    Total revenues                                             100.0            100.0
                                                       ==============     =============

Cost of revenues:
  License                                                        2.2              1.2
  Maintenance and service                                       21.6             20.4
                                                       --------------     -------------
    Total cost of revenues                                      23.8             21.5
                                                       --------------     -------------

Gross profit                                                    76.2             78.5

Operating expenses:
  Sales and marketing                                           68.0             49.4
  Product development and engineering                           38.5             19.6
  General and administrative                                    14.4             11.0
                                                       --------------     -------------
    Total operating expenses                                   120.9             79.9

Operating loss                                                 (44.7)            (1.4)
                                                       --------------     -------------
Interest income, net                                             2.4              4.2
                                                       --------------     -------------
Income before income taxes                                     (42.3)             2.8

Provision for income taxes                                      (0.4)            (0.3)
                                                       --------------     -------------
Net income (loss)                                              (42.7)%            2.5%
                                                       ==============     =============
</TABLE>

                                                                               8
<PAGE>


Results of Operations

 Revenues.  The Company's  total revenues  consist of license fees for its Forte
application  environment,  Forte  Express  and  the  Forte  Web  SDK as  well as
associated  maintenance and service  revenues.  License  revenues are recognized
upon  execution  of a  license  agreement  and  shipment  of the  product  if no
significant  contractual  obligations  remain and  collection  of the  resulting
receivable is probable.  Allowances  for credit risks and for  estimated  future
returns are provided for upon shipment.  Returns to date have not been material.
Maintenance and service revenues  consist of fees for maintenance,  training and
consulting  services.  Fees for maintenance  and service are charged  separately
from the license of Forte  software.  Maintenance  revenues  consist of fees for
ongoing support and product updates and are recognized  ratably over the term of
the  contract,  which is typically  twelve  months.  Revenues  from training are
recognized upon completion of the related  training class.  Consulting  revenues
are  recognized  when the services  are  performed.  The Company has  recognized
revenues,  for all periods  presented,  in accordance with Statement of Position
91-1 entitled "Software Revenue Recognition."

         The Company's total revenues  increased 167% to $11.7 million from $4.4
million  for the  quarters  ended  June 30,  1996 and  1995,  respectively.  The
Company's  license  revenues  increased  167% to $8.0  million,  or 69% of total
revenues,  from $3.0 million,  or 70% of total revenues,  for the quarters ended
June 30, 1996 and 1995, respectively. Total license revenues increased primarily
as a result of an increase in the number of licenses sold  reflecting  increased
market  awareness as well as acceptance  of Forte  software and expansion of the
Company's direct sales organization.

         Maintenance and service revenues increased 179% to $3.7 million, or 31%
of total revenues, from $1.3 million, or 30% of revenues, for the quarters ended
June 30, 1996 and 1995,  respectively.  These increases in total maintenance and
service revenues were primarily a result of the growing  installed base of Forte
and the associated  increase in demand for maintenance,  training and consulting
services.

         International  revenues include all revenues other than from the United
States.  International  revenues  include sales from the Company's  direct sales
organizations in Europe and Australia and export sales through  distributors and
resellers in Europe and other areas of the world, as well as international sales
made by the domestic direct sales organization. International revenues increased
183% to $3.4  million  for the  quarter  ended June 30,  1996  compared  to $1.2
million for the quarter ended June 30, 1995  representing  29% of total revenues
for each of the  periods.  The  increase in  international  revenues  reflects a
growing  direct sales  presence in Europe and  Australia  through the  Company's
foreign subsidiaries. The Company expects that international license and related
maintenance  and service  revenues  will  continue to account for a  significant
portion of its total revenues in the future.  The Company believes that in order
to increase sales  opportunities and profitability it will be required to expand
its international operations.  The Company has committed and continues to commit
significant  management  time and financial  resources to developing  direct and
indirect  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 Forte.  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.


                                                                               9

<PAGE>

Cost of Revenues

 Cost of  License  Revenues.  Cost of license  revenues  consists  primarily  of
royalties paid to third-party  vendors,  product  packaging,  documentation  and
production.  Cost of license  revenues was $95,000 and $138,000 for the quarters
ending June 30, 1995 and 1996,  respectively,  representing 3% and 2% of license
revenues,  respectively.  The Company has experienced economies of scale related
to cost of licenses as a result of revenue growth.

 Cost of  Maintenance  and Service  Revenues.  Cost of  maintenance  and service
revenues consists primarily of  personnel-related  and facilities costs incurred
in providing  customer  support,  training and consulting  services,  as well as
third-party costs incurred in providing training and consulting  services.  Cost
of  maintenance  and service  revenues  was  $946,000  and $2.4  million for the
quarters ending June 30, 1995 and 1996,  respectively,  representing 72% and 65%
of  maintenance  and service  revenues,  respectively.  The  decrease in cost of
maintenance  and  service  revenues  for the  quarter  ended June 30,  1996 as a
percentage  of  maintenance  and service  revenues was primarily due to improved
economies of scale of the technical  support  center and increased  productivity
from training, support and consulting personnel. The Company does not expect its
cost of maintenance and service revenues to continue to materially decrease as a
percentage  of  maintenance  and  service  revenues.  The cost of  services as a
percentage  of  services  revenues  may vary  between  periods due to the mix of
services  provided by the Company and the extent to which  external  contractors
are used to provide those services.

Operating Expenses

 Sales  and  Marketing.  Sales  and  marketing  expenses  consist  primarily  of
salaries, commissions and bonuses earned by sales and marketing personnel, field
office  expenses,   travel  and  entertainment  and  promotional   expenses  and
advertising.  Sales and marketing  expenses  increased from $3.0 million for the
quarter ended June 30, 1995 to $5.8 million for the quarter ended June 30, 1996.
These increases reflect the hiring of additional sales and marketing  personnel,
and their related costs,  as well as increased  costs  associated  with expanded
promotional activities.  Sales and marketing expenses represented 68% and 49% of
total revenues for the quarters ended June 30, 1995 and 1996, respectively.  The
decrease in sales and  marketing  expenses  for fiscal 1996 as a  percentage  of
total  revenue  was  primarily  due to the more rapid  growth in  revenues.  The
Company  expects that sales and marketing  expenses will continue to increase in
dollar amount as the Company  continues to hire  additional  sales and marketing
personnel and increase promotional activities in the future.

 Product Development. Product development expenses consist primarily of salaries
and other personnel-related  expenses and depreciation of development equipment.
The  Company  believes  that a  significant  level  of  investment  for  product
development  is required to remain  competitive.  Product  development  expenses
increased  from $1.7 million for the quarter ended June 30, 1995 to $2.3 million
for the quarter ended June 30, 1996. This increase was primarily attributable to
additional hiring of product development personnel. Product development expenses
represented  39% and 20% of total  revenues for the quarters ended June 30, 1995
and 1996, respectively.  The decrease in product development expenses for fiscal
1996 as a percentage of total revenue was primarily due to the more rapid growth
in revenues. The Company anticipates that it will continue to devote substantial
resources to product  development  and that product  development  expenses  will


                                                                              10

<PAGE>


increase  in dollar  amount in the  future.  Because  all costs  incurred in the
research  and  development  of software  products and  enhancements  to existing
software  products  have been  expensed as  incurred,  cost of license  revenues
includes no amortization of capitalized software development costs.

 General and Administrative.  General and administrative expenses increased from
$631,000 for the quarter  ended June 30, 1995 to $1.3 million in for the quarter
ended June 30, 1996.  These  increases were primarily due to increased  staffing
and associated  expenses necessary to manage and support the Company's increased
scale of operations. General and administrative expenses represented 14% and 11%
of total revenues for the quarters ended June 30, 1995 and 1996. The decrease in
general and  administrative  expenses for fiscal 1996 as a  percentage  of total
revenue was  primarily  due to the more rapid  growth in  revenues.  The Company
believes  that its general and  administrative  expenses will increase in dollar
amount  in  the  future  as  a  result  of  the   expansion  of  the   Company's
administrative  staff to support  its growing  operations  and as a result of an
increase in expense associated with being a public company.

 Interest Income,  Net. Interest income,  net, represents interest earned by the
Company on its cash and cash  equivalents and short-term  investments  offset by
interest expense on long-term debt and capitalized leases. Interest income, net,
increased  from $104,000 for the quarter ended June 30, 1995 to $489,000 for the
quarter  ended June 30, 1996  primarily as a result of interest  income from the
Company investing of proceeds of the Company's initial public offering.

 Provision for Income  Taxes.  The effective tax rate for the quarter ended June
30, 1996 was 10%.  The  provision  for income taxes was due to state and federal
alternative  minimum taxes and foreign taxes.  The effective tax rate for fiscal
year 1997 is expected to differ from the federal statutory rate of 34% primarily
due  to  the  utilization  of  net  operating  loss  carryforwards,   offset  by
adjustments of the valuation  allowance,  alternative  minimum taxes and foreign
taxes. At March 31, 1996, the Company had approximately $16.4 million in federal
net  operating  loss  carryforwards,  approximately  $7.1  million  in state net
operating  loss  carryforwards  and  approximately  $1.0 million in research and
development  credit  carryforwards;  the federal net operating loss and research
and development credit  carryforwards expire in the years 2006 through 2011; the
state net operating loss carryforwards expire in the years 1997 through 2001.

         Utilization  of net  operating  losses  and  credits  may be subject to
annual  limitations  due to the  ownership  change  limitations  provided by the
Internal Revenue Code of 1986 and similar state provisions. Such limitations, if
any, are not expected to impact the ultimate utilization of the carryforwards.

         The Company has established a valuation  allowance against its deferred
tax assets due to the  uncertainty  surrounding  the realization of such assets.
Management  evaluates on an annual basis the  recoverability of the deferred tax
assets and the level of the valuation allowance.  If it is determined that it is
more likely than not that deferred tax assets are realizable,  then at such time
the valuation allowance will be appropriately reduced.


                                                                              11
<PAGE>


Liquidity and Capital Resources

         The Company  completed  an initial  public  offering of common stock on
March 11, 1996 with net proceeds of $34.3  million.  The common stock is trading
on the Nasdaq National Market under the symbol FRTE.

         The Company  generated cash of $2.4 million from  operating  activities
for the quarter  ended June 30, 1996 compared to cash used in operations of $1.8
million  for the quarter  ended June 30,  1996.  For the quarter  ended June 30,
1996,  the increase in cash flow from  operations  resulted  primarily  from net
income for the  quarter,  a decrease in accounts  receivable  and an increase in
accounts   payable,   offset  by  a  decrease  in  accrued  expenses  and  other
liabilities. For the quarter ended June 30, 1995, the net cash used in operating
activities  was  primarily  due to an  increase  in  accounts  receivable  and a
decrease in accrued  expenses  and other  liabilities,  offset by an increase in
deferred revenue.

                  The Company's investing  activities consisted of the purchases
of interest-bearing  securities, as well as purchases of property and equipment.
Capital  expenditures  were $1.1  million  for the  quarter  ended June 30, 1996
compared to $403,000  for the same period in fiscal 1996.  Capital  expenditures
consisted of purchases of computer equipment and office furniture to support its
growing  employee base. The Company expects that its capital  expenditures  will
increase as the Company's  employee base grows. At June 30, 1996 the Company did
not have any material commitments for capital expenditures.

         At June  30,  1996,  the  Company  had  $42.3  million  in  cash,  cash
equivalents and short term investments and $38.9 million in working capital. The
Company's $5 million  revolving  line of credit  expired on June 30,  1996.  The
Company has an  equipment  lease line,  which at June 30,  1996,  provided  $5.8
million  of leasing  capacity  at 12%  interest  and  repayable  over 42 months.
Approximately  $1.5 million was available  under the equipment  lease line as of
June 30, 1996.

         The  Company  believes  that  its  existing  cash,  cash   equivalents,
short-term  investments will be adequate to meet its cash needs for at least the
next 12 months.  Thereafter, the Company may require additional funds to support
its working  capital  requirements  or for other  purposes and may seek to raise
such additional funds through public or private equity  financings or from other
sources.  There can be no assurance that additional  financing will be available
at all or  that,  if  available,  such  financing  will be  obtainable  on terms
favorable to the Company and would not be dilutive.


                                                                              12


<PAGE>


                                 BUSINESS RISKS

         This Quarterly Report on Form 10-Q contains forward-looking  statements
that involve risks and  uncertainties.  The Company's  actual results may differ
materially from the results discussed in the forward-looking statements. Factors
that might  cause such a  difference  include,  but are not  limited  to,  those
discussed under the caption "Business Risks" contained herein.

         Limited Operating History; History of Operating Losses. The Company was
founded in February 1991 and first shipped product in August 1994.  Although the
Company's  revenues  have  increased in each of the last eight  quarters and the
Company had net income in each of the quarters  ended  December 31, 1995 through
June 30, 1996,  the Company  incurred net losses in each quarter from  inception
through the quarter ended September 30, 1995, and had an accumulated  deficit of
$22.4  million as of June 30, 1996.  A  substantial  portion of the  accumulated
deficit is due to the  significant  commitment  of  resources  to the  Company's
product development and sales organizations.  The Company expects to continue to
devote  substantial  resources  in  these  areas  and as a result  will  need to
recognize significant quarterly revenues to achieve and maintain  profitability.
There can be no assurance that any of the Company's business  strategies will be
successful or the Company will be profitable in any future quarter or period.

         Potential  Fluctuations  in Quarterly  Results;  Uncertainty  of Future
Operating Results;  Seasonality.  The Company's quarterly operating results have
varied  significantly  in the past and are likely to vary  significantly  in the
future,  depending on factors such as the size and timing of significant  orders
and their  fulfillment,  demand for the Company's  products,  changes in pricing
policies by the Company or its competitors,  the number, timing and significance
of product  enhancements  and new product  announcements  by the Company and its
competitors, the ability of the Company to develop, introduce and market new and
enhanced  versions of the Company's  products on a timely basis,  changes in the
level of operating  expenses,  changes in the Company's sales  incentive  plans,
budgeting  cycles of its customers,  customer order deferrals in anticipation of
enhancements  or new  products  offered by the Company or its  competitors,  the
cancellation of licenses during the warranty period or nonrenewal of maintenance
agreements,  product  life  cycles,  software  bugs and  other  product  quality
problems,  personnel changes,  changes in the Company's  strategy,  the level of
international expansion,  seasonal trends and general domestic and international
economic and political  conditions,  among others. A significant  portion of the
Company's  revenues  have been,  and the Company  believes  will continue to be,
derived from a limited number of orders placed by large  organizations,  and the
timing of such  orders and their  fulfillment  has caused and could  continue to
cause material fluctuations in the Company's operating results,  particularly on
a quarterly  basis.  In addition,  the Company intends to continue to expand its
domestic and international  direct sales force. The timing of such expansion and
the rate at which new sales people become  productive  could also cause material
fluctuations in the Company's quarterly operating results.  Due to the foregoing
factors,  quarterly  revenues and  operating  results are difficult to forecast.
Revenues  are also  difficult to forecast  because the market for  client/server
application  development  software is rapidly evolving,  and the Company's sales
cycle,  from  initial  evaluation  to  purchase  and the  provision  of  support
services, is lengthy and varies substantially from customer to customer. Product
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


                                                                              13
<PAGE>


revenues.  As a  result,  license  revenues  in any  quarter  are  substantially
dependent  on orders  booked  and  shipped  in that  quarter.  Due to all of the
foregoing,  revenues  for any  future  quarter  are  not  predictable  with  any
significant  degree  of  accuracy.   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 revenue growth, such growth should
not be considered  indicative  of future  revenue  growth,  if any, or of future
operating results.  Failure by the Company, for any reason, to increase revenues
would  have a  material  adverse  effect on the  Company's  business,  operating
results and financial condition.

         To achieve its quarterly revenue  objectives,  the Company is dependent
upon  obtaining  orders in any  given  quarter  for  shipment  in that  quarter.
Furthermore,  the  Company has often  recognized  a  substantial  portion of its
revenues in the last month,  or even weeks or days, of a quarter.  The Company's
expense levels are based, in significant part, on the Company's  expectations as
to future  revenues and are  therefore  relatively  fixed in the short term.  If
revenue   levels   fall  below   expectations,   net  income  is  likely  to  be
disproportionately  adversely affected because a proportionately  smaller amount
of the Company's  expenses  varies with its revenues.  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. Due to all the foregoing factors, it is
likely that in some future quarter the Company's operating results will be below
the  expectations  of public market analysts and investors.  In such event,  the
price of the  Company's  Common  Stock  would  likely  be  materially  adversely
affected.

         The  operating  results of many  software  companies  reflect  seasonal
trends, and the Company expects to be affected by such trends in the future. The
Company  believes that it is likely that it will  experience  relatively  higher
revenues in the Company's  quarter ended March 31 and  relatively  lower or flat
revenues  in its  quarter  ending  June 30 as a result of  efforts by its direct
sales force to meet fiscal year-end sales quotas. As a result, the Company could
incur a decline in net income for the quarter  ending June 30, 1997  compared to
the prior quarter.  The Company  anticipates  that it may experience  relatively
weaker  demand in the quarter  ending  September 30 as a result of reduced sales
activity in Europe during the summer months.

         Product  Concentration;  Dependence  on  Emerging  Market for  High-End
Client/Server Applications. All of the Company's revenues have been attributable
to sales of Forte,  Forte  Express,  Forte  Web SDK and  related  services.  The
Company  currently  expects  Forte,  Forte  Express,  Forte Web SDK and  related
services  to  account  for  all or  substantially  all of the  Company's  future
revenues. As a result,  factors adversely affecting the pricing of or demand for
Forte,  Forte  Express and Forte Web SDK such as  competition  or  technological
change,  could  have  a  material  adverse  effect  on the  Company's  business,
operating  results and  financial  condition.  The  Company's  future  financial
performance  will depend,  in significant  part, on the successful  development,
introduction  and customer  acceptance  of new and  enhanced  versions of Forte,
Forte Express and Forte Web SDK. There can be no assurance that the Company will
continue to be  successful in marketing  the Forte  products or other  products.
Although the Company has recently  experienced  growth in sales of Forte,  Forte
Express  and  Forte Web SDK,  there  can be no  assurance  that the  market  for
high-end  client/server  applications  will  continue to grow.  If the  high-end
client/server  market  fails to grow,  or grows  more  slowly  than the  Company
currently anticipates,  the Company's business,  operating results and financial
condition would be materially and adversely affected.


                                                                              14

<PAGE>

         Risks Associated with Expanding Distribution.  To date, the Company has
sold its products  through its direct sales force,  distributors and value added
resellers.  The Company's ability to achieve  significant  revenue growth in the
future  will  depend in large part on its  success in  recruiting  and  training
sufficient direct sales personnel and establishing and maintaining relationships
with  distributors,  resellers and system  integrators.  Although the Company is
currently investing,  and plans to continue to invest,  significant resources to
expand its direct  sales force and to develop  distribution  relationships  with
third-party distributors and resellers, the Company has at times experienced and
continues to experience  difficulty in recruiting  qualified sales personnel and
in establishing necessary third-party  relationships.  There can be no assurance
that the Company will be able to  successfully  expand its direct sales force or
other  distribution  channels  or that  any such  expansion  will  result  in an
increase in  revenues.  Any  failure by the  Company to expand its direct  sales
force or other  distribution  channels  would  materially  adversely  affect the
Company's business, operating results and financial condition.

         Lengthy  Sales Cycle.  The  Company's  products are  typically  used to
develop applications that are critical to a customer's business and the purchase
of the Company's  products is often part of a customer's larger business process
reengineering  initiative or  implementation  of client/server  computing.  As a
result,  the license  and  implementation  of the  Company's  software  products
generally  involves  a  significant   commitment  of  management  attention  and
resources by prospective customers.  Accordingly, the Company's sales process is
often subject to delays  associated with a long approval  process that typically
accompanies significant initiatives or capital expenditures. For these and other
reasons,  the sales cycle associated with the license of the Company's  products
is often  lengthy and subject to a number of  significant  delays over which the
Company has little or no  control.  There can be no  assurance  that the Company
will not experience these and additional  delays in the future.  Therefore,  the
Company  believes  that its  quarterly  operating  results  are  likely  to vary
significantly in the future.

         Limited Deployment; Dependence on System Integrators. The Company first
shipped  Forte in August 1994. To date,  only a limited  number of the Company's
customers   have   completed  the   development   and   deployment  of  high-end
client/server  applications  using Forte. If any of the Company's  customers are
not able to successfully develop and deploy high-end client/server  applications
with  Forte,  the  Company's  reputation  could be  damaged,  which could have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial  condition.  In  addition,  the  Company  expects  that a  significant
percentage  of its  future  revenues  will be  derived  from  sales to  existing
customers.  If existing customers have difficulty  deploying  applications built
with Forte or for any other reason are not satisfied  with Forte,  the Company's
business,   operating  results  and  financial  condition  would  be  materially
adversely  affected.  The Company's customers and potential customers often rely
on  third-party  system  integrators  to  develop,  deploy and  manage  high-end
client/server  applications.  If the  Company  is unable to  adequately  train a
sufficient number of system integrators or if, for any reason, a large number of
such  integrators  adopt a product or technology other than Forte, the Company's
business,  operating  results and financial  condition  would be materially  and
adversely affected.

         Competition.  The market for high-end software used in the development,
deployment and management of client/server applications is intensely competitive
and characterized by rapidly changing  technology,  evolving industry standards,
frequent new product  introductions and rapidly


                                                                              15

<PAGE>

changing customer requirements.  High-end client/server applications that can be
developed  and  deployed  using  the  Company's  Forte  environment  can also be
implemented  using a combination  of first  generation  application  development
tools and more powerful server programming  techniques such as stored procedures
in relational  databases,  C or C++  programming,  and  networking  and database
middleware to connect the various  components.  As such, the Company effectively
experiences  its primary  competition  from  potential  customers'  decisions to
pursue this type of approach as opposed to utilizing an application  environment
such as Forte. As a result,  the Company must continuously  educate existing and
prospective customers as to the advantages of the Company's products.  There can
be no  assurance  that these  customers  or potential  customers  will  perceive
sufficient value in the Company's products to justify purchasing them.

         The Company  has  experienced  and  expects to  continue to  experience
increased  competition  from current and future  competitors,  many of whom have
significantly greater financial,  technical,  marketing and other resources than
the Company.  The Company's current direct  competitors  include,  among others,
Dynasty  Technologies,  Inc., Seer Technologies,  Inc. and NAT Systems, Inc. The
Company  expects to  compete  increasingly  with  Oracle  Corporation,  Informix
Corporation,  Powersoft (a subsidiary of Sybase, Inc.),  Microsoft  Corporation,
IBM  Corporation  and others.  The Company's  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, many current and potential competitors
have greater name  recognition  and more extensive  customer bases that could be
leveraged,  thereby gaining market share to the Company's detriment. The Company
expects  to face  additional  competition  as  other  established  and  emerging
companies  enter  the  client/server  application  development  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 could  materially  adversely  affect the  Company's
business,  operating results and financial condition.  In addition,  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.  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 sell  additional  licenses  and  maintenance  and  support  renewals on terms
favorable to the  Company.  Further,  competitive  pressures  could  require the
Company to reduce the price of Forte licenses and related services,  which could
materially  adversely  affect the  Company's  business,  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.

         Risk Associated with New Versions and New Products; Rapid Technological
Change.  The software market in which the Company  competes is  characterized by
rapid technological change,  frequent introductions of new products,  changes in
customer demands and evolving industry  standards.  The introduction of products
embodying  new  technologies  and the  emergence of new industry  standards  can
render existing products obsolete and not marketable. For example, the Company's
customers  have  adopted a wide  variety of  hardware,  software,  database  and
networking  platforms,  and as a result,  to gain broad market  acceptance,  the
Company has had to support Forte on many of such platforms. The Company's future
success will depend upon its ability to address


                                                                              16


<PAGE>

the increasingly sophisticated needs of its customers by supporting existing and
emerging hardware, software, database and networking platforms and by developing
and  introducing  enhancements  to Forte and new products on a timely basis that
keep pace with such  technological  developments and emerging industry standards
and customer  requirements.  There can be no assurance  that the Company will be
successful in developing  and  marketing  enhancements  to Forte that respond to
technological change, evolving industry standards or customer requirements, that
the Company  will not  experience  difficulties  that could delay or prevent the
successful development,  introduction and sale of such enhancements or that such
enhancements  will  adequately  meet the  requirements  of the  marketplace  and
achieve any significant degree of market acceptance. The Company has in the past
experienced  delays in the release dates of  enhancements  to Forte.  If release
dates of any future  Forte  enhancements  or new products are delayed or if when
released  they  fail to  achieve  market  acceptance,  the  Company's  business,
operating  results  and  financial  condition  would  be  materially   adversely
affected. In addition, the introduction or announcement of new product offerings
or enhancements by the Company or the Company's  competitors may cause customers
to defer or forgo  purchases  of current  versions  of Forte,  which  could have
material  adverse  effect  on the  Company's  business,  operating  results  and
financial condition.

         Risk of Software Defects.  Software  products as internally  complex as
Forte frequently contain errors or defects,  especially when first introduced or
when new  versions or  enhancements  are  released.  Despite  extensive  product
testing by the Company,  the Company has discovered  software errors in versions
of Forte  after their  introduction.  Although  the Company has not  experienced
material  adverse  effects  resulting  from any such  defects or errors to date,
there can be no assurance  that,  despite  testing by the Company and by current
and  potential  customers,  defects  and  errors  will not be  found in  current
versions,   new  versions  or  enhancements  after  commencement  of  commercial
shipments,  resulting in loss of revenues or delay in market  acceptance,  which
could have a material  adverse  effect upon the  Company's  business,  operating
results and financial condition.

         Product  Liability.  The Company  markets  Forte to  customers  for the
development,  deployment and management of high-end client/server  applications.
The Company's license agreements with its customers typically contain provisions
designed to limit the Company's  exposure to potential product liability claims.
It is possible,  however,  that the limitation of liability provisions contained
in the Company's license agreements may not be effective as a result of existing
or future  federal,  state or local laws or ordinances or  unfavorable  judicial
decisions. Although the Company has not experienced any product liability claims
to date,  the sale and  support of Forte by the  Company  may entail the risk of
such claims,  which are likely to be substantial in light of the use of Forte in
business-critical  applications.  A successful  product  liability claim brought
against  the Company  could have a material  adverse  effect upon the  Company's
business, operating results and financial condition.

         Risks Associated with International  Operations.  Revenues from foreign
subsidiaries  and export sales accounted for 29% of the Company's total for each
of the  quarters  ended  June 30,  1995 and  1996.  The  Company  currently  has
international  sales offices located in the United Kingdom,  France,  Australia,
Germany,  Canada and Switzerland,  which have generated substantially all direct
international  revenues  recognized by the Company to date. The Company believes
that in order to  increase  sales  opportunities  and  profitability  it will be
required to expand its international  operations.  The Company has committed and
continues  to commit  significant  management  time


                                                                              17


<PAGE>

and financial  resources to developing direct and indirect  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 Forte.  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 and adversely affected.

         International  operations are subject to inherent risks,  including the
impact of possible  recessionary  environments  in economies  outside the United
States,  costs of localizing  products for foreign markets,  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   distributors  or  resellers  will  be  able  to  sustain  or  increase
international  revenues from licenses or from  maintenance and service,  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
revenues are generally  denominated  in local  currencies.  The Company does not
currently  engage in hedging  activities.  Revenues  generated by the  Company's
distributors  and resellers  are generally  paid to the Company in United States
dollars.   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
international  sales and thus the  Company's  business,  operating  results  and
financial condition.

         Proprietary Rights,  Risks of Infringement and Source Code Release. 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 issued  United States
patent that expires in 2012 and  corresponding  patent  applications  pending in
Canada, Australia, Japan and several member countries within the European Patent
Organization.  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.
The Company filed a United States trademark  registration  application for Forte
in April 1996. 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 as do the laws of the United  States.  There can be no assurance
that the Company's  means of  protecting  its  proprietary


                                                                              18


<PAGE>

rights in the United States or abroad will be adequate or that  competition will
not  independently  develop  similar  technology.  The Company has entered  into
source  code  escrow  agreements  with a  limited  number of its  customers  and
resellers  requiring  release  of source  code in  certain  circumstances.  Such
agreements   generally   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  support  obligations.  In  addition,  Digital
Equipment  Corporation  ("Digital"),  Sequent Computer Systems, Inc. ("Sequent")
and Mitsubishi  Corporation  ("Mitsubishi")  each currently  possesses copies of
Forte source code for certain limited purposes, subject to the terms of separate
written  agreements each company has entered into with the Company.  Digital and
Sequent each has an option to purchase a  non-exclusive,  fully-paid  license of
the Forte source code.  Digital's  option becomes  exercisable if the Company is
acquired and the  acquiror  fails to agree to assume the  Company's  contractual
obligations  to Digital,  and Sequent's  option is exercisable if the Company is
acquired  by certain  Sequent  competitors.  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 of their intellectual property rights. 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 Forte 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.

         Volatility of Stock Price.  The Company's  Common Stock has experienced
significant  price  volatility  and such  volatility  may  occur in the  future.
Factors,  such as  announcements  of the  introduction  of new  products  by the
Company or its  competitors and  quarter-to-quarter  variations in the Company's
operating  results,  as well as market conditions in the technology and emerging
growth company sectors, may have a significant impact on the market price of the
Company's  Common  Stock.  Further,  the stock  market has  experienced  extreme
volatitility  that  has  particularly  affected  the  market  prices  of  equity
securities of many high  technology  companies and that often has been unrelated
or disproportionate to the operating performance of such companies. These market
fluctuations may adversely affect the price of the Common Stock.


                                                                              19


<PAGE>

         Need  to  Manage  a  Changing   Business.   The  Company  has  recently
experienced  a period of  significant  revenue  growth and an  expansion  in the
number of its  employees,  the scope of its operating and financial  systems and
geographic area of its operations. This growth has resulted in new and increased
responsibilities for management personnel and has placed significant strain upon
the Company's  management,  operating and financial  systems and  resources.  To
accommodate  recent growth,  compete  effectively  and manage  potential  future
growth, the Company must continue to implement and improve information  systems,
procedures and controls and expand,  train,  motivate and manage its work force.
These  demands  will  require the  addition  of new  management  personnel.  The
Company's  future success will depend to a significant  extent on the ability of
its  current  and  future  management  personnel  to operate  effectively,  both
independently  and as a group.  There  can be no  assurance  that the  Company's
personnel,  systems,  procedures  and  controls  will be adequate to support the
Company's future operations.  Any failure to implement and improve the Company's
operational,  financial and management systems or to expand,  train, motivate or
manage employees could have a material adverse effect on the Company's business,
operating results and financial condition.

         Dependence  on  Key  Personnel.  The  Company's  success  depends  to a
significant  degree upon the  continuing  contributions  of its key  management,
sales, marketing,  customer support and product development personnel.  The loss
of key management or technical  personnel  could  adversely  affect the Company.
None of the Company's  employees is subject to an employment  agreement with the
Company.  The Company believes that its future success will depend in large part
upon its  ability  to  attract  and  retain  highly-skilled  managerial,  sales,
customer  support and product  development  personnel.  The Company has at times
experienced  and  continues to experience  difficulty  in  recruiting  qualified
personnel.  Competition  for  qualified  software  development,  sales and other
personnel  is intense,  and there can be no  assurance  that the Company will be
successful in attracting and retaining such  personnel.  Competitors  and others
have  in the  past  and may in the  future  attempt  to  recruit  the  Company's
employees.  Failure to attract  and retain key  personnel  could have a material
adverse  effect on the  Company's  business,  operating  results  and  financial
condition.


                                                                              20

<PAGE>


PART II

ITEM 1.           LEGAL PROCEEDINGS

         The Company is not a party to any litigation.  The Company is not aware
of any  pending or  threatened  litigation  that  could have a material  adverse
effect upon the Company's business, operating results or financial condition.

ITEM 2.           CHANGES IN SECURITIES

         None

ITEM 3.           DEFAULTS ON SENIOR SECURITIES

         None

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

         None

ITEM 5.  OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


         (a) Exhibit 11.1  Statement Regarding Computation of Earnings Per Share

         (b) Exhibit 27  Financial Data Schedule

         (c) No  reports on Form 8-K have been filed  during the  quarter  ended
June 30, 1996.


                                                                              21


<PAGE>


                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1934, as amended,
the  Registrant  has duly  caused  this  Report on Form 10-Q to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in the City of Oakland,
State of California, on this 9th day of August, 1996.

                              FORTE SOFTWARE, INC.

                              By:  /s/ RODGER E. WEISMANN



                              Rodger E. Weismann

                              Vice President, Finance and Administration,  Chief
                              Financial Officer and Secretary



                                                                              22



Exhibit 11.1

<TABLE>
                              FORTE SOFTWARE, INC.
                          COMPUTATION OF LOSS PER SHARE
                      (in thousands, except per share data)

<CAPTION>
                                                                           Three Months Ended
                                                                                June 30,
                                                                                --------
                                                                          1995             1996
                                                                          ----             ----
<S>                                                                    <C>              <C>
Actual weighted average shares outstanding for the period:
Common Stock                                                            3,684,425       18,322,090
Common Stock Equivalents                                                  248,778        2,814,148
SAB 83, Cheap stock                                                     1,696,530                -
                                                                      -----------       ----------
Total common and cheap stock weighted average shares outstanding        5,629,733       21,136,238
                                                                      -----------       ----------
Net income (loss)                                                      (1,873,000)         293,000
                                                                      -----------       ----------
Net income (loss) per share                                                $(0.33)           $0.01
                                                                      -----------       ----------
</TABLE>


                                                                              23


<TABLE> <S> <C>


<ARTICLE>                       5
<CIK>                           0001006370
<NAME>                          FORTE SOFTWARE INC.
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               MAR-31-1997
<PERIOD-START>                  APR-01-1996
<PERIOD-END>                    JUN-30-1996
<CASH>                               29,015
<SECURITIES>                         13,273
<RECEIVABLES>                         9,385
<ALLOWANCES>                            510
<INVENTORY>                               0
<CURRENT-ASSETS>                     51,878
<PP&E>                                7,289
<DEPRECIATION>                        2,651
<TOTAL-ASSETS>                       56,736
<CURRENT-LIABILITIES>                12,977
<BONDS>                                   0
<COMMON>                                183
                     0
                               0
<OTHER-SE>                           40,266
<TOTAL-LIABILITY-AND-EQUITY>         56,736
<SALES>                              11,680
<TOTAL-REVENUES>                     11,680
<CGS>                                 2,516
<TOTAL-COSTS>                         2,516
<OTHER-EXPENSES>                          0
<LOSS-PROVISION>                        510
<INTEREST-EXPENSE>                       67
<INCOME-PRETAX>                         325
<INCOME-TAX>                             32
<INCOME-CONTINUING>                     293
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                            293
<EPS-PRIMARY>                          0.01
<EPS-DILUTED>                          0.01
        


</TABLE>


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