NEOMAGIC CORP
10-Q, 1997-09-05
SEMICONDUCTORS & RELATED DEVICES
Previous: TROON PARTNERS LP, N-30D, 1997-09-05
Next: BIONUTRICS INC, 10-Q, 1997-09-05



________________________________________________________________________



               UNITED STATES 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 quarter ended July 31, 1997 OR

_ TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE 
SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to __________

                      Commission file number 333-20031


                             NEOMAGIC CORPORATION
            (Exact name of Registrant as specified in its charter)

            DELAWARE                              77-0344424                  
[ State or other jurisdiction        [I.R.S. Employer Identification No.]
of incorporation or organization]

           3260 Jay Street
       Santa Clara, California                       95054        
[Address of principal executive offices]           [Zip Code]


                               (408) 988- 7020
             Registrant's telephone number, including area code



Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15 (d) of the Securities Exchange 
Act of 1934  during the preceding 12 months ( or for such shorter period 
that the registrant was required to file such reports), and (2) has been 
subject to such filing requirements for the past 90 days.  

Yes     X  No


The number of shares of the Registrant's Common Stock, $.001 par value, 
outstanding at August 24, 1997 was 23,850,344
 
                                    Page 1
<PAGE>

                              NEOMAGIC CORPORATION
                                   FORM 10-Q

                                     INDEX

                                                                         PAGE
PART I.  CONSOLIDATED CONDENSED FINANCIAL INFORMATION

Item 1.  Unaudited Consolidated Condensed Financial Statements:


         Consolidated Condensed Balance Sheets
                 July 31, 1997 and January 31, 1997                        3

         Consolidated Condensed Statements of Operations
                 Three and six months ended July 31, 1997 and 1996         4

          Consolidated Condensed Statements of Cash Flows
                  Six months ended July 31, 1997 and 1996                  5

          Notes to Unaudited Consolidated Condensed Financial Statements  6-7

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                   8-20


PART II.  OTHER INFORMATION
  
Item 1.  Legal Proceedings                                                21

Item 2.  Changes in Securities                                            21

Item 3.  Defaults Upon Senior Securities                                  21

Item 4.  Submission of Matters to a Vote of Security Holders              21

Item 5.  Other Information                                                21

Item 6.  Exhibits and Reports on Form 8-K                                 21

Signatures                                                                22

                                    Page 2
<PAGE>

Part I.  Financial Information
Item I.  Financial Statements
NEOMAGIC CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS
(In thousands)
(Unaudited)
<TABLE>
<CAPTION>
                                                    July 31,   January, 31
                                                      1997        1997
                                                    --------    --------
                                    ASSETS

<S>                                                 <C>         <C>
Current assets:    
  Cash and cash equivalents                         $ 33,763    $ 13,458
  Restricted cash equivalents                              -       2,224
  Short term investments                              21,928           -
  Accounts receivable, net                             5,242       2,205
  Inventory                                            8,372       5,237
  Other current assets                                   590         344
                                                    --------    --------
            Total current assets                      69,895      23,468
   
Property, plant and equipment, net                     4,213       3,395
Other assets                                             166         601
                                                    --------    --------  
             Total assets                           $ 74,274    $ 27,464
                                                    ========    ========

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:   
  Working capital line of credit                    $ 14,804    $ 14,224
  Accounts payable                                     5,725       5,175
  Accrued expenses                                     3,618       1,617
  Current obligations under capital leases               806       1,054
                                                    --------    --------
             Total current liabilities                24,953      22,070
   
Noncurrent obligations under capital leases              836       1,170
Other long-term liabilities                               21          24
                                                     --------    -------- 
             Total liabilities                        25,810      23,264
   
Commitments and contingencies   
   
Stockholders' equity:   
  Noncumulative convertible preferred stock                -          12
  Common stock                                            24           8
  Additional paid-in-capital                          59,580      20,471
  Notes receivable from stockholders                    (818)       (822)
  Deferred compensation                               (2,792)     (1,889)
  Accumulated deficit                                 (7,530)    (13,580)
                                                     --------    --------
             Total stockholders' equity               48,464       4,200
                                                     --------    --------
             Total liabilities and stockholders' 
                   equity                           $ 74,274    $ 27,464
                                                     ========   ========  
</TABLE>
 
        
See accompanying notes to consolidated condensed financial statements.

                                    Page 3

<PAGE>

NEOMAGIC CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

<TABLE>
<CAPTION>
                                          Three Month      Six Months 
                                             Ended             Ended
                                      ----------------   ----------------
                                            July 31,          July 31,
                                         1997     1996      1997     1996
                                      ----------------   ----------------
<S>                                   <C>       <C>      <C>      <C>
Net sales                             $24,570   $ 5,954  $42,851  $ 9,474
     
Cost of sales                          14,522     5,485   25,693    8,303
                                      -------   -------  -------  -------
Gross profit                           10,048      469    17,158    1,171
     
Operating expenses:      
  Research and development              3,338     1,667    5,805    3,676
  Sales, general and administrative     2,382     1,553    4,659    2,549
  Legal costs                               -    (1,503)       -   (1,503)
                                      -------   -------  -------  -------
               Total operating expenses 5,720     1,717   10,464    4,722
     
Income (loss) from operations           4,328    (1,248)   6,694   (3,551)

Other income (expense), net:     
  Interest income and other               646        75      962    1,151
  Interest expense                       (314)     (210)    (538)    (370)
                                      -------   -------  -------  ------- 
Income (loss) before income taxes       4,660    (1,383)   7,118   (2,770)
     
Provision for income taxes                699        -     1,068        -
                                      -------   -------   -------  -------
Net income (loss)                     $ 3,961  $ (1,383)  $ 6,050  $(2,770)
     
Pro forma net income (loss) per share   $.15     $(.06)     $.24    $(.13)
     
Common and common equivalent shares
 used in computing pro forma net income
 (loss) per share                      26,175    21,983    24,994   21,996
     
</TABLE>


See accompanying notes to consolidated condensed financial statements.

                                    Page 4
<PAGE>

NEOMAGIC CORPORATION 
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

<TABLE>
<CAPTION>
                                                    Six Months Ended
                                                 July 31,   July 31,
                                                   1997       1996
                                                 --------   --------      
<S>                                                <C>      <C>                 
Operating activities:   
Net income (loss)                                  $6,050   $ (2,770)
Adjustments to reconcile net income (loss)
 to net cash provided by (used in) operating activities:   
     Depreciation and amortization                    715        366
     Amortization of deferred compensation            314        141
     Changes in operating assets and liabilities:   
           Accounts receivable                     (3,037)    (2,978)
           Inventory                               (3,135)    (2,490)
           Other current assets                      (246)       (64)
           Other assets                               435        (50)
           Accounts payable                           550      2,225
           Accrued expenses and other               1,998     (1,054)
                                                 --------   --------
Net cash provided by (used for) operating
      activities                                    3,644     (6,674)
                                                 ========    ========
Investing activities   
     Purchases of property, plant and equipment    (1,533)    (1,087)
     Purchases of short term investments          (22,928)         -
     Maturities of short term investments           1,000          -
                                                 --------   --------
Net cash used for investing activities            (23,461)    (1,087)
                                                 ========   ========
Financing activities   
     Proceeds from sale leaseback liability             -      1,089
     Payments on lease liability                     (582)      (484)
     Proceeds from working capital line of credit  24,041      9,130
     Payments on working capital line of credit   (23,461)    (2,684)
     Net proceeds from issuance of common stock    37,900        164
     Release of amounts held as restricted cash
         equivalents                                2,224          -
                                                 --------   --------
Net cash provided by financing activities          40,122      7,215
                                                 ========   ========
Net increase (decrease) in cash and cash
         equivalents                               20,305       (546)
Cash and cash equivalents at beginning of period   13,458      6,877
                                                 --------   --------
Cash and cash equivalents at end of period       $ 33,763    $ 6,331
                                                 ========   ========
Supplemental schedules of cash flow information   
     Cash paid during the year for:       
          Interest                               $    538   $    370

</TABLE>
See accompanying notes to consolidated condensed financial statements

                                    Page 5
<PAGE>

NEOMAGIC CORPORATION
NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


1.  Basis of Presentation:

       The unaudited consolidated condensed financial statements have 
been prepared pursuant to the rules and regulations of the Securities 
and Exchange Commission and include the accounts of NeoMagic Corporation 
and its wholly owned subsidiaries (collectively "NeoMagic" or the 
"Company").  Certain information and footnote disclosures, normally 
included in financial statements prepared in accordance with generally 
accepted accounting principles, have been condensed or omitted pursuant 
to such rules and regulations.  In the opinion of the Company, the 
financial statements reflect all adjustments, consisting only of normal 
recurring adjustments, necessary for a fair presentation of the 
financial position at July 31, 1997 and January 31, 1997, and the 
operating results and cash flows for the three and six months ended July 
31, 1997 and 1996.  These financial statements and notes should be read 
in conjunction with the Company's audited financial statements and notes 
thereto for the year ended January 31, 1997, included in the Company's 
Registration Statement on Form S-1 as filed with the Securities and 
Exchange Commission on March 13, 1997.

       The results of operations for the interim periods are not 
necessarily indicative of the results that may be expected for any other 
period or for the fiscal year which ends January 31, 1998.

       The second fiscal quarters of 1998 and 1997 ended on July 27, 1997 
and July 28, 1996, respectively.  For ease of presentation, the 
accompanying financial statements have been shown as ending on the last 
day of the calendar month.

2.   Inventory:

       Inventory is stated at the lower of cost or market value.  Cost 
is determined by the first-in, first-out method.

<TABLE>
<CAPTION>
Inventory consists of:                       July 31,      January 31,
                                              1997            1997
                                            -------------------------
                                                 (in thousands)
<S>                                          <C>             <C>  
Raw materials                                $3,696          $  464
Work in process                               2,980             948
Finished goods                                1,696           3,825
                                            -------------------------
    Total                                    $8,372          $5,237
                                            =========================
</TABLE>
3.  Net Income (Loss) Per Share and Pro forma Net Income (Loss) Per 
Share
       Except as noted below, net income (loss) per share is computed 
using the weighted average number of common shares and dilutive common 
equivalent shares outstanding.  Common equivalent shares from 
convertible preferred stock (using the as if-converted method) and from 
stock options and warrants (using the treasury stock method) have been 
included in the computation when dilutive, except that, pursuant to the 
Securities and Exchange Commission Staff Accounting Bulletin, 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 initial public offering have been included in the calculation as if 
they were outstanding for all periods presented (using the treasury 
stock method and the initial public offering price) through January 31, 
1997.  Per share information calculated on this basis is as follows (in 
thousands except per share information):

                                    Page 6
<PAGE>


                                Three Months Ended    Six Months Ended
                                    July 31,              July 31,
                                  1997       1996      1997      1996
                                --------------------------------------
Net income (loss) per share     $ .15     $ (.14)      $.24    $(.28)
                               ======     ======     ======   ======
Shares used in computing net
 income (loss) per share       26,175      9,723     24,994    9,736
     

       The pro forma calculation of net income (loss) per share presented 
in the consolidated condensed statements of operations is computed as 
described above and also gives retroactive effect to the conversion of 
all outstanding shares of convertible preferred stock into common stock, 
which took place upon the closing of the Company's initial public 
offering using the as-if-converted method.

4.  Recently Issued Accounting Standard

       In February 1997, the Financial Accounting Standards Board issued 
Statement No. 128, "Earnings per Share," which the Company is required 
to adopt on January 31, 1998.  At that time, the Company will be 
required to change the method currently used to compute earnings per 
share and to restate all prior periods.  Under the new requirements for 
calculating basic net income per share, the dilutive effect of stock 
options and warrants will be excluded.  Basic net income per share 
computed in accordance with Statement No. 128 would have been $.02 
greater than the net income per share as reported for the three months 
ended July 31, 1997. Basic net income per share computed in accordance 
with Statement No. 128 would have been $.02 greater than the net income 
per share as reported for the six month period ended July 31, 1997.  The 
impact of Statement No. 128 on the calculation of fully diluted net 
income per share for the three and six month periods ended July 31, 1997 
is not expected to be material.  Assuming the retroactive conversion of 
all outstanding shares of convertible preferred stock into common stock, 
there is no impact on the implementation of Statement No. 128 to the pro 
forma net loss per share as reported for the quarter and six month 
periods ended July 31, 1996.

5.  Working Capital Line of Credit

       The Company maintains a revolving credit agreement ("Credit 
Agreement") with Mitsubishi International Corporation.  The Credit 
Agreement is used to provide 60 day extended credit terms to finance 
wafer inventory purchases. The Credit Agreement was amended to provide  
that effective April 1, 1997 (i) the permitted borrowings would be 
increased from $15 million to $18 million, (ii) the compensating balance 
requirement was eliminated and (iii) the expiration date of the Credit 
Agreement was changed to January 31, 1998.  

6.  Contingencies  
       In February 1997, Cirrus Logic sent the Company written notice 
asserting that the Company's MagicGraph128T, MagicGraph128VT and 
MagicGraph128ZVT products infringe three United States patents held by 
Cirrus Logic.  Since receiving the notice of alleged infringement, the 
Company has advised Cirrus Logic that the Company does not believe that 
any of its products infringes any claims of the patents.  The Company 
also has undergone a confidential external infringement review and has 
conducted its own internal infringement review, and the Company 
continues to believe that the Cirrus Logic infringement allegations are 
unfounded.  However, there can be no assurances that Cirrus Logic will 
not file a lawsuit against the Company or that the Company would prevail 
in any such litigation.  Any protracted litigation by Cirrus Logic or 
the success of Cirrus Logic in any such litigation could have a material 
and adverse effect on the Company's financial position or results of 
operations.

                                    Page 7

<PAGE>

Part I.  Financial Information
Item 2.  Management's Discussion and Analysis of 
Financial Condition and Results of Operations

       When used in this discussion, the words "expects," "anticipates" 
and similar expressions are intended to identify forward-looking 
statements.  Such statements, which include statements concerning the 
timing of availability and functionality of products under development, 
product mix, trends in average selling prices, the growth rate of the 
market for PCs, the percentage of export sales and sales to strategic 
customers, the adoption or retention of industry standards, and the 
availability and cost of products from the Company's suppliers, are 
subject to risks and uncertainties, including those set forth below 
under "Factors that May Affect Results,"  that could cause actual 
results to differ materially from those projected.  These forward-
looking statements speak only as of the date hereof.  The Company 
expressly disclaims any obligation or undertaking to release publicly 
any updates or revisions to any forward-looking statements contained 
herein to reflect any changes in the Company's expectations with regard 
thereto or any changes in events, conditions or circumstances on which 
any such statement is based.

Overview

       The Company designs, develops and markets multimedia accelerators 
for sale to notebook computer manufacturers.  The Company has developed 
the first commercially available high performance silicon technology 
that integrates large DRAM memory with analog and logic circuitry to 
provide a high performance multimedia solution on a single chip.  The 
Company's MagicGraph128 family of pin-compatible multimedia accelerators 
incorporates a 128-bit memory bus.  The Company believes these products 
enable notebook PC manufacturers to deliver state-of-the-art multimedia 
capabilities while decreasing power consumption, size, system design 
complexity and cost.

       The following information should be read in conjunction with the 
"Management's Discussion and Analysis of Financial Condition and Results 
of Operations" on  pages 19-25 of the Company's Prospectus dated March 
13, 1997.

Results of Operations

The following table sets forth for the periods indicated certain 
financial data as a percentage of net sales: 
<TABLE>
<CAPTION>
                                  Three Months Ended    Six Months Ended
                                       July 31,            July 31,
                                     1997     1996       1997     1996
                                   ----------------    ----------------- 
<S>                                <C>      <C>        <C>      <C>     
Net sales                          100.0%   100.0%     100.0%   100.0%
Cost of sales                       59.1     92.1       60.0     87.6
                                   -----    -----      -----    -----
Gross profit                        40.9      7.9       40.0     12.4
Operating expenses:     
  Research and development          13.6     28.0       13.5     38.8
  Sales, general and administrative  9.7     26.1       10.9     26.9
  Legal costs                          -    (25.2)         -    (15.9)
                                   -----    -----      -----    -----
      Total operating expenses      23.3     28.9       24.4     49.8
                                   -----    -----      -----    -----
Income (loss) from operations       17.6    (21.0)      15.6    (37.4)
Other income (expense), net:     
      Interest income and other      2.6      1.3        2.2     12.1
      Interest expense              (1.3)    (3.5)      (1.2)    (3.9)
                                   -----    -----      -----    -----
Income (loss) before income taxes   18.9    (23.2)      16.6    (29.2)
Provision for income taxes           2.8        -        2.5        -
                                   -----    -----      -----    -----
Net income (loss)                   16.1    (23.2)      14.1    (29.2)
                                   =====    =====      =====    =====     
</TABLE>

                                    Page 8
<PAGE>

Net sales

       The Company's net sales to date have been generated from the sale 
of its multimedia accelerators.  The Company's products are used in, and 
its business is dependent on, the personal computer industry with sales 
primarily in Asia, Japan, and the United States.  Net sales were $24.6 
million for the three months ended July 31, 1997, compared to $6.0 
million for the three months ended July 31, 1996.  Net sales were $42.9 
million for the six months ended July 31, 1997, compared to $9.5 million 
for the six months ended July 31, 1996. Net sales increased primarily as 
a result of increased market acceptance of the Company's products, 
introduction by the Company of additional products in its MagicGraph128 
product family which expanded the portion of the market addressed by 
NeoMagic products, and the Company's investment in sales and marketing 
activities.  The Company expects that the percentage of its net sales 
represented by any one product or type of product may change 
significantly from period to period as new products are introduced and 
existing products reach the end of their product life cycles.  Due to 
competitive price pressures, the Company's products experience declining 
unit average selling prices over time, which at times can be 
substantial.

       Export sales accounted for 79.3% and 90.2% of net sales in the 
three months ended July 31, 1997 and 1996, respectively. Export sales 
accounted for 82.5% and 93.8% of net sales in the six months ended July 
31, 1997 and 1996, respectively.  Approximately 55.7% and 68.2% of 
export sales for the three and six months ended July 31, 1997, 
respectively were to affiliates of United States customers.  The Company 
expects that export sales will continue to represent a significant 
portion of net sales, although there can be no assurance that export 
sales as a percentage of net sales will remain at current levels.  All 
sales transactions were denominated in U.S. dollars.

       Five customers accounted for 18.2%, 14.5%, 12.7%, 12.4% and 12.4% 
of net sales for the three months ended July 31, 1997.  Three customers 
accounted for 33.1%, 22.1% and 16.6% of net sales for the three months 
ended July 31, 1996.  Five customers accounted for 18.9%, 16.1%, 13.7%, 
11.9% and 11.4% of net sales for the six months ended July 31, 1997.  
Three customers accounted for 49.2%, 15.8% and 15.2% of net sales for 
the six months ended July 31, 1996.  The Company expects a significant 
portion of its future sales to remain concentrated with a limited number 
of strategic customers.  There can be no assurance that the Company will 
be able to retain its strategic customers or that such customers will 
not cancel or reschedule orders or, in the event orders are canceled, 
that such orders will be replaced by other orders.  In addition, sales 
to any particular customer may fluctuate significantly from quarter to 
quarter.  The occurrence of any such events or the loss of a strategic 
customer could have a material adverse effect on the Company's operating 
results.

Gross Profit

       Gross profit was $10.0 million and $469,000 for the three months 
ended July 31, 1997 and 1996, respectively.  Gross profit increased to 
40.9% of net sales for the three months ended July 31, 1997 from 7.9% of 
net sales in the three months ended July 31, 1996. Gross profit was 
$17.2 million and $1.2 million for the six months ended July 31, 1997 
and 1996, respectively.  Gross profit percentages increased to 40.0% for 
the six months ended July 31, 1997 from 12.4% in the six months ended 
July 31, 1996. The gross profit in the three months ended July 31, 1996 
was negatively impacted by costs stemming from a design error for which 
the Company recorded a $1.2 million reserve in that quarter. The 
additional increases in gross profit percentage for the three and six 
month periods ended July 31, 1997 were due primarily to lower wafer 
pricing and improved yields on higher production volumes.  

       In the future, the Company's gross margin percentages may be 
affected by increased competition and related decreases in unit average 
selling prices (particularly with respect to older generation products), 
timing of volume shipments of new products, the availability and cost of 
products from the Company's suppliers and changes in the mix of products 
sold.

                                    Page 9
<PAGE>

Research and Development Expenses

       Research and development expenses were $3.3 million and $1.7 for 
the three months ended      July 31, 1997 and 1996, respectively.  
Research and development expenses were $5.8 million and $3.7 for the six 
months ended  July 31, 1997 and 1996, respectively.  The Company has 
made and intends to continue to make significant investments in research 
and development to remain competitive by developing new and enhanced 
products to serve its identified markets.  Research and development 
expenses increased primarily due to increased employee related expenses 
largely related to additional personnel and to a lesser extent 
engineering and equipment related expenses.   Research and development 
expenses are expected to increase in absolute dollars in fiscal 1998. 

Sales, General and Administrative Expenses

       Sales, general and administrative expenses were $2.4 and $1.6 
million in the three months ending July 31, 1997 and 1996, respectively. 
Sales, general and administrative expenses were $4.7 and $2.5 million in 
the six months ending July 31, 1997 and 1996, respectively.  Sales, 
general and administrative expenses increased as a result of increased 
employee related expenses largely related to additional personnel, 
increased commissions associated with higher sales levels and higher 
administrative expenses associated with being a public company.  The 
Company anticipates that sales, general and administrative expenses will 
increase in absolute dollars in fiscal 1998.

Legal Costs

       The benefit in legal costs of $1.5 million in the second quarter 
ended July 31, 1996 was due to the reversal of a reserve balance of 
previously estimated legal costs.    

Other Income (Expense), Net.

       Other income (expense), net increased to $332,000 in the three 
months ended July 31, 1997 from ($135,000)  in the three months ended 
July 31, 1996.  The $467,000 increase in other income (expense), net   
was primarily due to additional interest income resulting from higher 
average amounts of cash and short-term investments in the three months 
ended July 31, 1997 compared to the same period in 1996, offset 
partially by higher interest expense related to the working capital line 
of credit with Mitsubishi International Corporation which resulted from 
an increase in wafer purchases over the previous period.

      Other income (expense), net decreased to $424,000 in the six 
months ended July 31, 1997 from $781,000  in the six months ended July 
31, 1996.  The decrease of $357,000 in other income (expense), net was 
due to $975,000 of non-recurring engineering services income in the six 
months ended July 31, 1996 compared to higher interest income and 
interest expense included in the corresponding six months ended July 31, 
1997.  The increase in interest income and expense in the six month 
period ending July 31, 1997 related to larger average amounts of cash 
and cash equivalents and short term investments and additional interest 
expense related to the working capital line of credit with Mitsubishi 
International Corporation which resulted from an increase in wafer 
purchases over the previous period. The non-recurring engineering 
services performed in fiscal 1997 consisted primarily of consulting 
services and allowing a customer access to certain technology, 
previously developed by the Company for its own use, to construct 
complex logic.  The Company does not expect such engineering services to 
be provided on a regular basis, if at all, in future periods.  
Therefore, the Company has classified such revenues in other income.  

Income Taxes

       The Company's effective tax rate for the three and six months 
ended July 31, 1997 was 15%, compared to an effective tax rate for the 
three and six months ended July 31, 1996 of 0%.  The difference between 
the Company's effective tax rate and the statutory rate for the three 
months ended July 31, 1997 is primarily due to the utilization of the 
Company's net operating loss carryforwards.

                                    Page 10
<PAGE>

Liquidity and Capital Resources

       The Company's cash, cash equivalents and short term investments 
increased $40 million during the first six months ended July 31, 1997 to 
$55.7 million from $15.7 million at the end of fiscal 1997.  The 
increase is due to net proceeds from the issuance of common stock 
related to the initial public offering in the first quarter of fiscal 
1998 and net cash provided from operations. Working capital at July 31, 
1997 and July 31, 1996 was $44.9 million and $1.2 million, respectively.    

       During the first six months ended July 31, 1997 the Company 
generated $3.6 million  of cash and cash equivalents from its operating 
activities, compared to $6.7 million of cash and cash equivalents used 
in operating activities during the six months ended July 31, 1996.  The 
increase in cash generated from operations is primarily attributable to 
$6.1 million in net income for the six month period ended July 31, 1997 
compared to a net loss of $2.8 million for the corresponding period 
ended July 31, 1996.  The increase also relates to changes in accrued 
expenses, accounts payable and other assets offset by cash invested in 
inventories and accounts receivable.  

       Net cash used for investing activities for the six months ended 
July 31, 1997 and 1996 was $23.5 million and $1.1 million respectively.  
The increase was primarily due to $21.9 million of net purchases of 
short-term investments in the period ended July 31, 1997 and a $1.5 
million investment in plant, property and equipment.  Continued 
expansion of the Company's business may require higher levels of capital 
equipment purchases, technology investments, foundry investments and 
other payments to secure manufacturing capacity.  The timing and amount 
of future investments will depend primarily on the growth of the 
Company's future revenues.

       Net cash provided by financing activities for the six months ended 
July 31, 1997 and 1996 was $40.1 million and $7.2 million, respectively.  
The increase primarily represents the net proceeds from the initial 
public offering of $37.8 in the first quarter of fiscal 1998, and the 
release of amounts previously held as restricted cash offset in part by 
a decrease in the net proceeds related to the working capital line of 
credit.

       At July 31, 1997 the Company's principal sources of liquidity 
included cash and cash equivalents and short-term investments of $55.7 
million and borrowings from Mitsubishi International Corporation, under 
a working capital revolving credit agreement.  The Company believes 
these available funds and anticipated funds from operations will satisfy 
the Company's projected working capital, and capital expenditure 
requirements through the next 12 months, although the Company could be 
required, or could elect, to seek to raise additional capital during 
such period.  The Company's future capital requirements will depend on 
many factors, including the rate of net sales growth, the timing and 
extent of spending to support research and development programs, 
expansion of sales and marketing, the timing of introductions of new 
products and enhancements to existing products, and market acceptance of 
the Company's products.  The Company expects that it may need to raise 
additional equity or debt financing in the future.  There can be no 
assurance that additional equity or debt financing, if required, will be 
available on acceptable terms or at all.  

Impact of Currency Exchange Rates

       The Company currently purchases wafers under purchase contracts 
denominated in yen.  The Company from time to time enters into foreign 
currency forward contracts to minimize foreign currency fluctuation 
exposures related to these firm purchase commitments.  The Company does 
not use derivative financial instruments for speculative or trading 
purposes.  The Company's accounting policies for these instruments are 
based on the Company's designation of such instruments as hedging 
transactions.  The criteria the Company uses for designating an 
instrument as a hedge include its effectiveness in risk reduction and 
one-to-one matching of derivative instruments to underlying 
transactions. Future exchange rate fluctuations could have a material 
adverse effect on the Company's business, financial condition and 
results of operation.

                                    Page 11
<PAGE>


Factors that May Affect Results

Fluctuations in Quarterly Operating Results

       NeoMagic's quarterly and annual results of operations are affected 
by a variety of factors that could materially adversely affect net 
sales, gross profit and income from operations.  These factors include, 
among others, demand for the Company's products; changes in product or 
customer mix, (i.e., the portion of the Company's revenues represented 
by the Company's various products and customers); fluctuations in 
manufacturing yields; incorrect forecasting of future revenues; 
availability and cost of manufacturing capacity; unanticipated delays or 
problems in the introduction or performance of the Company's next 
generation of products; the Company's ability to introduce new products 
in accordance with OEM design requirements and design cycles; market 
acceptance of the products of the Company's customers; changes in the 
timing of product orders due to unexpected delays in the introduction of 
products of the Company's customers or due to the life cycles of such 
customers' products ending earlier than anticipated; new product 
announcements or product introductions by NeoMagic's competitors; 
competitive pressures resulting in lower selling prices; the volume of 
orders that are received and can be fulfilled in a quarter; the 
rescheduling or cancellation of orders by customers which cannot be 
replaced with orders from other customers; supply constraints for the 
other components incorporated into its customers' notebook PC products; 
foreign exchange rate fluctuations; the unanticipated loss of any 
strategic relationship; seasonality associated with the tendency of PC 
sales to increase in the second half of each calendar year; the level of 
expenditures for research and development and sales, general and 
administrative functions of the Company; costs associated with future 
litigation; and costs associated with protecting the Company's 
intellectual property.  Any one or more of these factors could result in 
the Company failing to achieve its expectations as to future revenues.  
The Company may be unable to adjust spending sufficiently in a timely 
manner to compensate for any unexpected sales shortfall, which could 
materially adversely affect quarterly operating results.  Accordingly, 
the Company believes that period-to-period comparisons of its operating 
results should not be relied upon as an indication of future 
performance.  In addition, the results of any quarterly period are not 
indicative of results to be expected for a full fiscal year.  In certain 
future quarters, the Company's operating results may be below the 
expectations of public market analysts or investors.  In such event, the 
market price of the Common Stock would be materially adversely affected.

Risks Associated with Dependence on the Notebook PC Market

       The Company's products are used only in notebook PCs.  The 
notebook PC market is characterized by rapidly changing technology, 
evolving industry standards, frequent new product introductions and 
significant price competition, resulting in short product life cycles 
and regular reductions of average selling prices over the life of a 
specific product.  Although the notebook PC market has grown 
substantially in recent years, there is no assurance that such growth 
will continue.  A reduction in sales of notebook PCs, or a reduction in 
the growth rate of such sales, would likely reduce demand for the 
Company's products.  Moreover, such changes in demand could be large and 
sudden.  Since PC manufacturers often build inventories during periods 
of anticipated growth, they may be left with excess inventories if 
growth slows or if they have incorrectly forecast product transitions.  
In such cases, the PC manufacturers may abruptly suspend substantially 
all purchases of additional inventory from suppliers such as the Company 
until the excess inventory has been absorbed.  Any reduction in the 
demand for notebook PCs in general, or for a particular product that 
incorporates the Company's multimedia accelerators, could have a 
material adverse impact on the Company's business, financial condition 
and results of operations.

       The Company's ability to compete in the future will depend on its 
ability to identify and ensure compliance with evolving industry 
standards.  Unanticipated changes in industry standards could render the 
Company's products incompatible with products developed by major 
hardware manufacturers and software developers, including Intel 
Corporation and Microsoft Corporation.  The Company could be required, 
as a result, to invest significant time and effort to redesign the 
Company's products to ensure compliance with relevant standards.  If the 
Company's products are not in compliance with prevailing industry 
standards for a significant period of time, the Company could miss 
opportunities to achieve crucial design wins, which could result in a 
material adverse change in the Company's business, financial condition 
and results of
                                    Page 12
<PAGE>

 operations.  In addition, the Company's products are 
designed to afford the notebook PC manufacturer significant advantages 
with respect to product performance, power consumption and size.  To the 
extent that future developments in other notebook PC components or 
subassemblies incorporate one or more of the advantages offered by the 
Company's products, the market demand for the Company's products may be 
negatively impacted, which could result in a material adverse change in 
the Company's business, financial condition and results of operations.

Product Concentration; Risks Associated with Multimedia Products

       The Company's revenues are entirely dependent on the market for 
multimedia accelerators for notebook PCs, and on the Company's ability 
to compete in that market.  Since the Company has no other product line, 
the Company's revenues and results of operations would be materially 
adversely affected if for any reason it were unsuccessful in selling 
multimedia accelerators.  The notebook PC market frequently undergoes 
transitions in which products rapidly incorporate new features and 
performance standards on an industry-wide basis.  If the Company's 
products are unable at the beginning of each such transition to support 
the new feature sets or performance levels being required by notebook PC 
manufacturers, the Company would likely lose design wins and moreover, 
not have the opportunity to compete for new design wins until it was 
able to incorporate changes resulting from market transitions or to take 
advantage of future product transitions.  Thus, a failure to develop 
products with required feature sets or performance standards or a delay 
as short as a few months in bringing a new product to market could 
significantly reduce the Company's net sales for a substantial period, 
which would have a material adverse effect on the Company's business, 
financial condition and results of operations.

       The notebook PC multimedia market is characterized by extreme price 
competition.  Leading-edge products may command higher average selling 
prices but prices decline throughout the product life cycle as 
comparable and more advanced products are introduced into the market.  
As a result, the Company's ability to maintain average selling prices 
and gross margins depends substantially on its ability to continue 
introducing new products.  Its ability to maintain gross margins is also 
dependent, but to a lesser extent, upon its ability to reduce product 
costs throughout a product life cycle by instituting cost reduction 
design changes and yield improvements, persuading customers to adopt 
cost-reduced versions of its products and successfully managing its 
manufacturing and subcontract relationships. The failure of the Company 
to continue designing and introducing advanced products in a timely 
manner or to continue reducing product costs would have a material 
adverse effect on the Company's net sales, gross margins and results of 
operations.

Customer Concentration

       The Company's sales are concentrated within a limited customer 
base.  The Company expects that a small number of customers will 
continue to account for a substantial portion of its net sales for the 
foreseeable future.  Furthermore, all of the Company's sales are made on 
the basis of purchase orders rather than pursuant to long-term 
agreements.  As a result, the Company's business, financial condition 
and results of operations could be materially adversely affected by the 
decision of a single customer to cease using the Company's products or 
by a decline in the number of notebook PCs sold by a single customer or 
by a small number of customers.

Effects of Changes in DRAM Pricing

       The Company's MagicGraph128 products feature large DRAM memory 
integrated with analog and logic circuitry on a single chip, while its 
competitors provide only the graphics/video analog and logic circuitry 
on a separate chip to be used in conjunction with DRAMs supplied by 
others.  The prices of the Company's products reflect  many factors, 
including the prices of DRAM chips.  As a result, the Company's 
business, financial condition and results of operations may be 
materially and adversely affected by unanticipated changes in the price 
of DRAMs.  Such changes are typically sudden and dramatic and can extend 
over a significant period of time.  For example, the average price of 4-
Mbit DRAMs declined by more than 80%  in 1996, and this decline affected 
the average selling prices of the Company's products.  A 

                                    Page 13
<PAGE>

significant 
reduction in the price of DRAMs could cause the Company's products to be 
less competitively priced, potentially affecting ongoing product pricing 
as well as resulting in the loss of design wins for new notebook PCs.  
In this circumstance, competitors without embedded DRAM could be 
potentially benefited by DRAM price reductions, and the Company could be 
forced to respond to pricing pressures precipitated by changes in the 
DRAM market by reducing the average selling prices of its products to 
current and prospective system manufacturer customers.  Because the 
Company's product costs cannot be adjusted as rapidly as changes in 
average selling prices to system manufacturers, the Company's net sales 
and gross profit would be materially and adversely impacted.

Dependence on Manufacturing Relationships
 
       The Company's products require wafers manufactured with state-of-
the-art fabrication equipment and techniques.  All of the Company's 
products are currently manufactured by Mitsubishi Electric Corporation 
("Mitsubishi Electric") in Japan under the terms of a five-year wafer 
supply agreement.  Mitsubishi Electric is currently producing six and 
eight-inch wafers for the Company.  The Company also has entered into a 
five-year wafer supply agreement with Toshiba Corporation ("Toshiba") in 
Japan to commence production of the Company's next generation multimedia 
accelerator products.  NeoMagic does not expect that a significant 
portion of the Company's wafer requirements will be met by Toshiba 
before calendar 1998.  The Company expects that, for the foreseeable 
future, each of its products will be single source manufactured.  
Because the lead time needed to establish a strategic relationship with 
a new DRAM partner is at least 12 months and the estimated time for 
Mitsubishi Electric to switch to a new product line is four to six 
months, there is no readily available alternative source of supply for 
any specific product.  A manufacturing disruption experienced by either 
of the Company's manufacturing partners would impact the production of 
the Company's business, financial condition and result of operations.  
Furthermore, in the event that the transition to the next generation of 
manufacturing technologies at Mitsubishi Electric or the relationship 
with Toshiba is unsuccessful or delayed, the Company's business, 
financial condition and results of operations would be materially and 
adversely affected.

       There are many other risks associated with the Company's dependence 
upon third party manufacturers, including:  reduced control over 
delivery schedules, quality assurance, manufacturing yields and cost; 
the potential lack of adequate capacity during periods of excess demand; 
limited warranties on wafers supplied to the Company; and potential 
misappropriation of NeoMagic intellectual property.  The Company is 
dependent on Mitsubishi Electric, and expects in the future to be 
dependent upon Toshiba as well, to produce wafers of acceptable quality 
and with acceptable manufacturing yields, to deliver those wafers to the 
Company and its independent assembly and testing subcontractors on a 
timely basis and to allocate to the Company a portion of their 
manufacturing capacity sufficient to meet the Company's needs.  On 
occasion, the Company has experienced some of these difficulties.  The 
Company's wafer requirements represent a very small portion of the total 
production of these companies.  Although the Company's products are 
designed using the process design rules of the particular manufacturer, 
there can be no assurance that either Mitsubishi Electric or Toshiba 
will be able to achieve or maintain acceptable yields or deliver 
sufficient quantities of wafers on a timely basis or at an acceptable 
cost.  Additionally, there can be no assurance that either Mitsubishi 
Electric or Toshiba will continue to devote resources to the production 
of the Company's products or continue to advance the process design 
technologies on which the manufacturing of the Company's products are 
based.  Any such difficulties would have a material adverse effect on 
the Company's business, financial condition and results of operations.

       The Company's products are assembled and tested by third party 
subcontractors.  The Company does not have long term agreements with any 
of these subcontractors.  Such assembly and testing is conducted on a 
purchase order basis.  As a result of its reliance on third party 
subcontractors to assemble and test its products, the Company cannot 
directly control product delivery schedules, which could lead to product 
shortages or quality assurance problems that could increase the costs of 
manufacturing or assembly of the Company's products.  Due to the amount 
of time normally required to qualify assembly and test subcontractors, 
product shipments could be delayed significantly if the Company is 
required to find alternative subcontractors.  Any problems associated 
with the delivery, quality or cost of the assembly and

                                    Page 14
<PAGE>

test of the 
Company's products could have a material adverse effect on the Company's 
business, financial condition and results of operations.

Inventory Risk

       Under its wafer supply agreements with Mitsubishi Electric and 
Toshiba, the Company is obligated to provide rolling 12-month forecasts 
of anticipated purchases and to place binding purchase orders four 
months prior to shipment.  If the Company cancels a purchase order, it 
must pay cancellation penalties based on the status of work in process 
or the proximity of the cancellation to the delivery date.  Forecasts of 
monthly purchases may not increase or decrease by more than a certain 
percentage from the previous month's forecast without the manufacturer's 
consent.  Thus, the Company must make forecasts and place purchase 
orders for wafers long before it receives purchase orders from its own 
customers.  This limits the Company's ability to react to fluctuations 
in demand for its products, which can be unexpected and dramatic, and 
from time-to-time will cause the Company to have an excess or a shortage 
of wafers for a particular product.  As a result of the long lead time 
for manufacturing wafers, semiconductor companies such as the Company 
from time-to-time must take charges for excess inventory.  For example, 
the Company booked charges totaling $1.5 million for excess inventory in 
fiscal 1997.  Significant write-offs of excess inventory could 
materially adversely affect the Company's financial condition and 
results of operations.  Conversely, failure to order sufficient wafers 
would cause the Company to miss revenue opportunities and, if 
significant, could impact sales by the Company's customers, which could 
adversely affect the Company's customer relationships and thereby 
materially adversely affect the Company's business, financial condition 
and results of operations.

Manufacturing Yields

       The fabrication of semiconductors is a complex and precise 
process.  Because NeoMagic's products feature the integration of large 
DRAM memory with analog and logic circuitry on a single chip, a 
manufacturer must obtain acceptable yields of both the memory and logic 
portions of such products, compounding the complexity of the 
manufacturing process.  As a result, the Company may face greater 
manufacturing challenges than its competitors.  Minute levels of 
contaminants in the manufacturing environment, defects in masks used to 
print circuits on a wafer, difficulties in the fabrication process or 
other factors can cause a substantial percentage of wafers to be 
rejected or a significant number of die on each wafer to be 
nonfunctional.  Many of these problems are difficult to diagnose and 
time consuming or expensive to remedy.  As a result, semiconductor 
companies often experience problems in achieving acceptable wafer 
manufacturing yields, which are represented by the number of good die as 
a proportion of the total number of die on any particular wafer.  The 
Company purchases wafers, not die, and pays an agreed price for wafers 
meeting certain acceptance criteria.  Accordingly, the Company bears the 
risk of final yield of good die.  Poor yields would materially adversely 
affect the Company's net sales, gross margins and results of operations.

       Semiconductor manufacturing yields are a function both of product 
design, which is developed largely by the Company, and process 
technology, which is typically proprietary to the manufacturer.  Since 
low yields may result from either design or process technology failures, 
yield problems may not be effectively determined or resolved until an 
actual product exists that can be analyzed and tested to identify 
process sensitivities relating to the design rules that are used.  As a 
result, yield problems may not be identified until well into the 
production process, and resolution of yield problems would require 
cooperation by and communication between the Company and the 
manufacturer.  For example, a design error that resulted in lower than 
expected yields of finished products caused the Company to take a $1.2 
million charge for the three months ended July 31, 1996.  This risk is 
compounded by the offshore location of the Company's manufacturers, 
increasing the effort and time required to identify, communicate and 
resolve manufacturing yield problems.  As the Company's relationships 
with Toshiba and any additional manufacturing partners develop, yields 
could be adversely affected due to difficulties associated with adopting 
the Company's technology and product design to the proprietary process 
technology and design rules of each manufacturer.  Because of the 
Company's limited access to wafer fabrication capacity from its 
manufacturers, any decrease in manufacturing yields could result in an 
increase in the Company's per unit

                                    Page 15
<PAGE>
 
costs and force the Company to 
allocate its available product supply among its customers, thus 
potentially adversely impacting customer relationships as well as 
revenues and gross profit.  There can be no assurance that the Company's 
manufacturers will achieve or maintain acceptable manufacturing yields 
in the future.  The inability of the Company to achieve planned yields 
from its manufacturers could have a material adverse effect on the 
Company's business, financial condition and results of operations.  
Furthermore, the Company also faces the risk of product recalls 
resulting from design or manufacturing defects which are not discovered 
during the manufacturing and testing process.  In the event of a 
significant number of product returns, the Company's net sales and gross 
profit could be materially adversely affected.

Dependence on New Product Development; Rapid Technological Change

       The Company's business, financial condition and results of 
operations will depend to a significant extent on its ability to 
maintain its position in the market for multimedia accelerator products 
that integrate large DRAM with analog and logic circuitry on a single 
chip.  As a result,  the Company believes that significant expenditures 
for research and development will continue to be required in the future.   
The notebook PC market for which the Company's initial products are 
designed is intensely competitive and is characterized by rapidly 
changing technology, evolving industry standards and declining average 
selling prices.  Notebook PC manufacturers demand products incorporating 
rich features and functionality in order to achieve product 
differentiation.  The Company must anticipate the features and 
functionality that the consumer of notebook PCs will demand, incorporate 
those features and functionality into products that meet the exacting 
design requirements of the notebook PC manufacturers, price its products 
competitively, and introduce the products to the market within the 
limited window of market demand.  The success of new product 
introductions is dependent on several factors, including proper new 
product definition, timely completion and introduction of new product 
designs, the ability of Mitsubishi Electric, Toshiba and any additional 
strategic manufacturing partners to effectively design and implement the 
manufacture of new products, quality of new products, differentiation of 
new products from those of the Company's competitors and market 
acceptance of NeoMagic's and its customers' products.  There can be no 
assurance that the products the Company expects to introduce will 
incorporate the features and functionality demanded by system 
manufacturers and consumers of notebook PCs will be successfully 
developed, or will be introduced within the appropriate window of market 
demand.  The failure of the Company to successfully introduce new 
products and achieve market acceptance for such products would have a 
material adverse effect on the Company's business, financial condition 
and results of operations.

       The integration of large DRAM memory with analog and logic 
circuitry on a single chip is highly complex and is critical to the 
Company's success.  Because of the complexity of its products, however, 
NeoMagic has experienced delays from time to time in completing 
development and introduction of new products.  In the event that there 
are delays in the completion of development of future products, 
including the products currently expected to be announced over the next 
year, the Company's business, financial condition and results of 
operations would be materially adversely affected.  Although the 
development cycles for the memory and logic portions of the Company's 
products have been relatively synchronized to date, there can be no 
assurance that this synchronization will continue in the future.  In 
addition, there can be no assurance that fundamental advances in either 
the memory or logic components of the Company's products will not 
significantly increase the complexity inherent in the design and 
manufacture of MagicGraph128 products, rendering the Company's product 
technologically infeasible or uncompetitive.  The multiple chip 
solutions offered by the Company's competitors are less complex to 
design and manufacture than the Company's integrated MagicGraph128 
products.  As a result, these competitive solutions may be less 
expensive, particularly during periods of depressed DRAM prices.  The 
time required for competitors to develop and introduce competing 
products may be shorter and manufacturing yields may be better than 
those experienced by the Company.

       As the markets for the Company's products continue to develop and 
competition increases, NeoMagic anticipates that product life cycles 
will shorten and average selling prices will decline.  In particular, 
average selling prices and, in some cases, gross margin for each of the 
Company's products will decline as such products mature.  Thus, the 
Company will need to introduce new products to maintain average selling 
prices.  There can be no assurance that the Company will successfully 
identify new product

                                    Page 16
<PAGE>

opportunities and develop and bring new products to 
market in a timely manner, that products or technologies developed by 
others will not render NeoMagic's products or technologies obsolete or 
uncompetitive, or that the  Company's products will be selected for 
design into the products of its targeted customers.  The failure of the 
Company's new product development efforts would have a material adverse 
effect on NeoMagic's business, financial condition and results of 
operations.

Competition

       The market for multimedia accelerators for notebook PCs in which 
the Company competes is intensely competitive and is characterized by 
rapid technological change, evolving industry standards and declining 
average selling prices.  NeoMagic believes that the principal factors of 
competition in this market are performance, price, features, power 
consumption, size and software support.  The ability of the Company to 
compete successfully in the rapidly evolving notebook PC market depends 
on a number of factors, including success in designing and 
subcontracting the manufacture of new products that implement new 
technologies, product quality, reliability, price, the efficiency of 
production, design wins for NeoMagic's integrated circuits, ramp up of 
production of the Company's products for particular system 
manufacturers, end-user acceptance of the system manufacturers' 
products, market acceptance of competitors' products and general 
economic conditions.  There can be no assurance that the Company will be 
able to compete successfully in the future.

       NeoMagic competes with major domestic and international companies, 
most of which have substantially greater financial and other resources 
than the Company with which to pursue engineering, manufacturing, 
marketing and distribution of their products.  The Company's principal 
competitors include Chips & Technologies, Inc. ("Chips & Technologies"), 
Cirrus Logic, Inc. ("Cirrus Logic"), S3 Incorporated ("S3"), and Trident 
Microsystems, Inc. ("Trident").  On July 28 1997, Intel Corporation 
announced its intention to purchase Chips and Technologies.  NeoMagic 
may also face increased competition from new entrants into the notebook 
PC multimedia accelerator market including companies currently selling 
products designed for desktop PCs.  Furthermore, the Company expects 
that many of its competitors will seek to develop and introduce products 
that integrate large DRAM with analog and logic circuitry on a single 
chip.  For example, Chips & Technologies and Trident have reportedly 
begun sampling an integrated multimedia accelerator solution for the 
notebook PC market that would directly compete with the Company's 
products.  Potential competition also could come from manufacturers that 
integrate a microprocessor with a multimedia controller.  Although Intel 
has not announced any such product independently, its relationship with 
Chips and Technologies could yield a commercial product in the future.  
Furthermore, Cyrix Corporation ("Cyrix") announced such a product in 
early 1997.  To the Company's knowledge, the Cyrix product does not 
eliminate the need for multimedia accelerators in notebook PCs.  The 
successful commercial introduction of such a product that eliminates the 
need for a separate multimedia accelerator in notebook PCs could have a 
material adverse effect on the Company's business, financial condition 
and results of operations.
 
       Some of the Company's current and potential competitors operate 
their own manufacturing facilities.  Since the Company does not operate 
its own manufacturing facility and must make binding commitments to 
purchase products, it may not be able to reduce its costs and cycle time 
or adjust its production to meet demand as rapidly as companies that 
operate their own facilities, which could have a material adverse effect 
on its business, financial condition and results of operations. In 
addition, the prices of the Company's products reflect many factors, 
including the prices of DRAM chips and non-integrated graphics chips.  
Therefore, in some cases, the Company's products may be more expensive 
than competitive multiple chip solutions.  The Company in the past has 
lost and in the future may lose design wins due to this price 
difference.  Furthermore, a significant reduction in the price of DRAMs 
could cause the Company's products to be less competitively priced, 
potentially affecting ongoing product pricing as well as resulting in 
the loss of design wins for new notebook PCs.  Uncompetitive pricing and 
loss of design wins could have a material and adverse effect on the 
Company's business, financial condition, and results of operations.

                                    Page 17
<PAGE>


Uncertainty Regarding Patents and Protection of Proprietary Rights

       The Company relies in part on patents to protect its intellectual 
property.  In the United States, the Company has been issued three 
patents, each covering certain aspects of the design and architecture of 
the Company's multimedia accelerators.  In addition, the Company has 
several patent applications pending in the United States Patent and 
Trademark Office (the "PTO").  There can be no assurance that the 
Company's pending patent applications or any future applications will be 
approved, or that any issued patents will provide the Company with 
competitive advantages or will not be challenged by third parties, or 
that the patents of others will not have an adverse effect on the 
Company's ability to do business.  Furthermore, there can be no 
assurance that others will not independently develop similar products, 
duplicate the Company's products or design around any patents that may 
be issued to the Company.

       The Company also relies on a combination of mask work protection, 
trademarks, copyrights, trade secret laws, employee and third-party 
nondisclosure agreements and licensing arrangements to protect its 
intellectual property.  Despite these efforts, there can be no assurance 
that others will not independently develop substantially equivalent 
intellectual property or otherwise gain access to the Company's trade 
secrets or intellectual property, or disclose such intellectual property 
or trade secrets, or that the Company can meaningfully protect its 
intellectual property.  A failure by the Company to meaningfully protect 
its intellectual property could have a material adverse effect on the 
Company's business, financial condition and results of operations.

       As a general matter, the semiconductor industry is characterized 
by substantial litigation regarding patent and other intellectual 
property rights.  The Company in the past has been, and in the future 
may be, notified that it may be infringing the intellectual property 
rights of third parties.  In November 1994, Cirrus Logic filed suit 
against the Company and certain of its employees claiming, among other 
things, breach of fiduciary duty, breach of and interference with 
contract and misappropriation of trade secrets.  The Company and Cirrus 
Logic settled the lawsuit in June 1996, but the Company incurred an 
aggregate of $703,000 in expenses in connection with such litigation 
during fiscal 1995 and fiscal 1996.  This settlement did not involve 
cash payments but did include a non-solicitation provision and certain 
contingent cross-licensing provisions.  In February 1997, Cirrus Logic 
sent the Company written notice asserting that the Company's 
MagicGraph128T, MagicGraph128VT and MagicGraph128ZVT products infringe 
three United States patents held by Cirrus Logic.  Since receiving the 
notice of alleged infringement, the Company has advised Cirrus Logic 
that the Company does not believe that any of its products infringes any 
claims of the patents.  The Company also has undergone a confidential 
external infringement review and has conducted its own internal 
infringement review, and the Company continues to believe that the 
Cirrus Logic infringement allegations are unfounded.  However, there can 
be no assurances that Cirrus Logic will not file a lawsuit against the 
Company or that the Company would prevail in any such litigation.  Any 
protracted litigation by Cirrus Logic or the success of Cirrus Logic in 
any such litigation could have a material and adverse effect on the 
Company's financial position or results of operations.

       Any patent litigation, whether or not determined in the Company's 
favor or settled by the Company, would at a minimum be costly and could 
divert the efforts and attention of the Company's management and 
technical personnel from productive tasks, which could have a material 
adverse effect on the Company's business, financial condition and 
results of operations.  There can be no assurance that current or future 
infringement claims by third parties or claims for indemnification by 
other customers or end users of the Company's products resulting from 
infringement claims will not be asserted in the future or that such 
assertions, if proven to be true, will not materially adversely affect 
the Company's business, financial condition and results of operations.  
In the event of any adverse ruling in any such matter, the Company could 
be required to pay substantial damages, which could include treble 
damages, cease the manufacturing, use and sale of infringing products, 
discontinue the use of certain processes or to obtain a license under 
the intellectual property rights of the third party claiming 
infringement.  There can be no assurance, however, that a license would 
be available on reasonable terms or at all  Any limitations on the 
Company's ability to market its products, or delays and costs associated 
with redesigning its products or payments of license fees to third 
parties, or any failure by the Company to develop or license a 
substitute technology on
            
                                    Page 18
<PAGE>

commercially reasonable terms could have a 
material adverse effect on the Company's business, financial condition 
and results of operations.

Dependence on International Sales and Suppliers

       Export sales are a critical part of the Company's business.  Sales 
to customers located outside the United States (including sales to 
foreign operations customers headquartered in the United States and 
foreign system manufacturers that sell to United States-based OEMs) 
accounted for 90.0% and 96.2% of the Company's net sales for fiscal 1996 
and fiscal 1997, respectively.  The Company expects that net sales 
derived from international sales will continue to represent a 
significant portion of its total net sales.  Some of the Company's 
international sales are supported by letters of credit issued by its 
customers.  Because the Company's international sales have to date been 
denominated in United States dollars, increases in the value of the 
United States dollar could increase the price in local currencies of the 
Company's products in foreign markets and make the Company's products 
relatively more expensive than competitors' products that are 
denominated in local currencies.  All of the Company's wafers are and 
for the foreseeable future will be produced by foreign manufacturers.  
In addition, many of the components used by the Company are procured 
from international sources.  Under the Company's wafer supply agreements 
with Mitsubishi Electric and Toshiba, products are priced in Japanese 
yen.  As a result, the Company's cost of goods sold are subject to 
fluctuations in the yen-dollar exchange rates.  The Company has in the 
past hedged its exposure to fluctuations in such foreign currency 
exchange rate by purchasing forward contracts and will continue to do so 
in the future.  However, there can be no assurance that such hedging 
will be adequate.  Significant wafer or component price increases, 
fluctuations in currency exchange rates or the Company's hedging against 
currency exchange rate fluctuations could have a material adverse effect 
on the Company's business, financial condition and results of 
operations. 

       International sales and manufacturing operations are subject to a 
variety of risks, including fluctuations in currency exchange rates, 
tariffs, import restrictions and other trade barriers, unexpected 
changes in regulatory requirements, longer accounts receivable payment 
cycles, potentially adverse tax consequences and export license 
requirements.  In addition, the Company is subject to the risks inherent 
in conducting business internationally including foreign government 
regulation, political and economic instability and unexpected changes in 
diplomatic and trade relationships.  Moreover, the laws of certain 
foreign countries in which the Company's products may be developed, 
manufactured or sold, including various countries in Asia, may not 
protect the Company's intellectual property rights to the same extent as 
do the laws of the United States, thus increasing the possibility of 
piracy of the Company's products.  There can be no assurance that one or 
more of these risks will not have a material adverse effect on the 
Company's business, financial condition and results of operations.

Need for Additional Capital

       The Company requires substantial working capital to fund its 
business, particularly to finance inventories and accounts receivable 
and for capital expenditures.  The Company believes that its existing 
capital resources, will be sufficient to meet the Company's capital 
requirements through the next 12 months, although the Company could be 
required, or could elect, to seek to raise additional capital during 
such period.  The Company's future capital requirements will depend on 
many factors, including the rate of net sales growth, the timing and 
extent of spending to support research and development programs and 
expansion of sales and marketing, the timing of introductions of new 
products and enhancements to existing products, and market acceptance of 
the Company's products.  The Company may raise additional equity or debt 
financing in the future.  There can be no assurance that additional 
equity or debt financing, if required, will be available on acceptable 
terms or at all.

Management of Expanded Operations
 
       The Company has experienced, and may continue to experience, 
periods of rapid growth and expansion, which have placed, and could 
continue to place, a significant strain on the Company's limited 
personnel and other resources.  To manage these expanded operations 
effectively, the Company will be
    
                                    Page 19
<PAGE>

required to continue to improve its 
operational, financial and management systems.  Given its relatively 
early stage of development, the Company is dependent upon its ability to 
successfully hire, train, motivate and manage its employees, especially 
its management and development personnel.  If the Company's management 
is unable to manage its expanded operations effectively, the Company's 
business, financial condition and results of operations could be 
materially adversely affected.

Dependence on Qualified Personnel

       The Company's future success depends in part on the continued 
service of its key engineering, sales, marketing, manufacturing, finance 
and executive personnel, and its ability to identify, hire and retain 
additional personnel.  There is intense competition for qualified 
personnel in the semiconductor industry, and there can be no assurance 
that the Company will be able to continue to attract and train qualified 
personnel necessary for the development of its business.  The Company's 
anticipated growth is expected to place increased demands on the 
Company's resources and will likely require the addition of new 
management personnel and the development of additional expertise by 
existing management personnel.  Loss of the services of, or failure to 
recruit in a timely manner, key technical and management personnel could 
be significantly detrimental to the Company's product development 
programs or otherwise have a material adverse effect on the Company's 
business, financial condition and results of operations.

Volatility of Stock Price

       The market price of the shares of Common Stock, like that of the 
common stock of many other semiconductor companies, has been and is 
likely to be highly volatile, and the market has from time to time 
experienced significant price and volume fluctuations that are unrelated 
to the operating performance of particular companies.  The market price 
of the Common Stock could be subject to significant fluctuations in 
response to quarter-to-quarter variations in the Company's anticipated 
or actual operating results, announcements of new products, 
technological innovations or setbacks by the Company or its competitors, 
conditions in the semiconductor and PC industries, unanticipated shifts 
in the Notebook PC market or industry standards, loss of customers, 
changes in DRAM pricing, the commencement of, developments in or outcome 
of litigation, changes in or the failure by the Company to meet 
estimates of the Company's performance by securities analysts, market 
conditions for high technology stocks in general, and other events or 
factors. 

                                    Page 20
<PAGE>

Part II.  Other Information

Item 1. Legal Proceedings

        None.

Item 2. Changes in Securities 

        None.

Item 3. Defaults Upon Senior Securities

        None.

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

        None.

Item 5. Other Information

        Not applicable.

Item 6. Exhibits and Reports on Form 8-K

        (a)  Exhibits

        Exhibit 
        Number       Description
        -------      ------------
        11.1         Computation of Pro Forma Net Income (Loss) Per Share
        27.1         Financial Data Schedule

        (b)  Reports on Form 8-K

        The Company did not file any reports on Form 8-K during the three 
        months ended July 31, 1997.
 
                                    Page 21
<PAGE>

                                  SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.


                            NEOMAGIC CORPORATION
                                (Registrant)



                                              
                            /S/ MERLE MC CLENDON
                            --------------------
                              MERLE MC CLENDON
                          Vice President, Finance
                        and Chief Financial Officer
               (Principal Financial and Accounting Officer)

                            September 5, 1997

                                    Page 22
<PAGE>

EXHIBIT INDEX

Exhibit                                                      Page
Numbers                    Description                      Number
- -------                    -----------                      ------
11.1  Computation of Pro Forma Net Income (Loss) Per Share

27.1  Financial Data Schedule

<PAGE>
               
EXHIBIT 11.1

EXHIBIT 11.1 COMPUTATION OF PRO FORMA NET INCOME (LOSS) PER SHARE
(In thousands, except per share amounts)
(Unaudited)
<TABLE>
<CAPTION>
                                       Three Months Ended  Six Months Ended
                                       July 31,  July 31,  July 31, July 31,
                                         1997     1996      1997     1996
                                       -------------------------------------
<S>                                    <C>         <C>      <C>       <C>      
Pro forma net income (loss) per share:     
     
Weighted average shares outstanding     23,845     6,891     19,786    6,904
     
Common equivalent shares from common
 stock, stock  options and preferred
 stock warrants granted or issued during
 the twelve-month period prior to the
 Company's initial public offering related
 to Staff Accounting Bulletin Topic 4D       -     2,832          -    2,832
     
Dilutive common stock equivalents:     
     Common stock options, using
       treasury stock method             2,055         -      1,804        -
     Common stock warrants, using
       treasury stock method               275         -        278        -
     Convertible preferred stock
       using the as-if converted method      -         -      3,126        -
Adjustment to reflect the effect of the
 retroactive conversion of convertible
 preferred stock from the date of issuance   -    12,260          -   12,260
                                        ------------------------------------ 
Common and common equivalent shares used in 
  the calculation of pro forma net income
 (loss) per share                       26,175    21,983     24,994   21,996
                                        ====================================
Net income (loss)                       $3,961   $(1,383)    $6,050  $(2,770)
     
Pro forma net income (loss) per share    $.15     $(.06)      $.24    $(.13)
                                        ====================================    
Pro forma fully diluted net income (loss) per share:     
     
Weighted average shares outstanding     23,845     6,891     19,786    6,904
     
Common equivalent shares from common
 stock, stock  options and preferred
 stock warrants granted or issued during
 the twelve-month period prior to the
 Company's initial public offering related
 to Staff Accounting Bulletin Topic 4D       -     2,832         -     2,832
     
Dilutive common stock equivalents     
     Common stock options, using
       treasury stock method             2,075         -     2,010        -
     Common stock warrants, using
       treasury stock method               276         -       286        -
     Convertible preferred stock using
       the as-if converted method            -         -     3,126        -
Adjustment to reflect the effect of the
 retroactive conversion of convertible
 preferred stock from the date of issuance   -    12,260         -   12,260
                                        ------------------------------------
Common and common equivalent shares used
 in the calculation of net income (loss)
 per share                              26,196    21,983    25,208   21,996
                                        ====================================
Net income (loss)                       $3,961   $(1,383)   $6,050  $(2,770)
     
Pro forma net income (loss) per share    $.15     $(.06)     $.24    $(.13)
                                        ====================================
</TABLE>

 



    





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