AEHR TEST SYSTEMS
10-Q, 1999-04-13
INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS
Previous: MORTGAGE PARTICIPATION SECURITIES SERIES 1997 NAMC1, 8-K, 1999-04-13
Next: CARRAMERICA REALTY L P, 10-K/A, 1999-04-13




<PAGE>
                                    FORM 10-Q
                        SECURITIES AND EXCHANGE COMMISSION 
                              WASHINGTON, D.C. 20549

/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

     For the quarterly period ended February 28, 1999.

                                          OR

/ /  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: 333-28987.

                                  AEHR TEST SYSTEMS
                (Exact name of Registrant as specified in its charter)

               CALIFORNIA                                   94-2424084
- --------------------------------------   --------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
incorporation or organization)

       1667 PLYMOUTH STREET
          MOUNTAIN VIEW, CA                             94043
- --------------------------------------   --------------------------------------
     (Address of principal                             (Zip Code)
     executive offices)
                                   (650) 691-9400
- --------------------------------------------------------------------------------
                 (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

      FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
REPORT.
                                         N/A

     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 as the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                    (Item 1)      YES  X       NO
                                      ---         ---

                    (Item 2)      YES  X       NO
                                      ---         ---
     Number of shares of Common Stock, $0.01 par value, outstanding
at February 28, 1999 was 6,851,530.


<PAGE>
                                      FORM 10-Q

                       FOR THE QUARTER ENDED FEBRUARY 28, 1999

                                        INDEX


PART I.  FINANCIAL INFORMATION

ITEM 1.  Consolidated Financial Statements (Unaudited)

          Condensed Consolidated Balance Sheets as of
               February 28, 1999 and May 31, 1998. . . . . . . . . . .    3

          Condensed Consolidated Statements of Operations for the three
               months and nine months ended February 28, 1999
               and 1998 . . . . . . . . . . . . . . . . . . . . . . . .   4

          Condensed Consolidated Statements of Cash Flows for the
               nine months ended February 28, 1999 and 1998 . . . . . .   5

          Notes to Condensed Consolidated Financial Statements . . . .    6

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

PART II. OTHER INFORMATION

ITEM 2.  Changes in Securities and Use of Proceeds . . . . . . . . . .   20

ITEM 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . .   20

SIGNATURE PAGE . . . . . . . . . . . . . . . . . . . . . . . . . . . .   21




                                        2



<PAGE>
                            PART I.  FINANCIAL STATEMENTS

                          AEHR TEST SYSTEMS AND SUBSIDIARIES
                        CONDENSED CONSOLIDATED BALANCE SHEETS
                        (in thousands, except per share data)
                                     (Unaudited)
<TABLE>
<CAPTION>
                                                     February 28,    May 31,
                                                         1999         1998
                                                     -----------  -----------
<S>                                                  <C>          <C>
                     ASSETS
Current assets:
   Cash and cash equivalents . . . . . . . . . . . .    $ 5,915      $ 6,748
   Short-term investments. . . . . . . . . . . . . .     15,528       16,579
   Accounts receivable . . . . . . . . . . . . . . .      6,133        7,182
   Inventories . . . . . . . . . . . . . . . . . . .     10,136       11,942
   Prepaid expenses and other. . . . . . . . . . . .      1,715        1,407
                                                     -----------  -----------
      Total current assets . . . . . . . . . . . . .     39,427       43,858
Property and equipment, net. . . . . . . . . . . . .      2,187        1,541
Long-term investments. . . . . . . . . . . . . . . .        928          904
Other assets, net. . . . . . . . . . . . . . . . . .        733          802
                                                     -----------  -----------
      Total assets . . . . . . . . . . . . . . . . .    $43,275      $47,105
                                                     ===========  ===========

           LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Current portion of long-term debt . . . . . . . .    $   168      $    86
   Accounts payable. . . . . . . . . . . . . . . . .      1,304        2,084
   Accrued expenses. . . . . . . . . . . . . . . . .      2,626        4,492
   Deferred revenue. . . . . . . . . . . . . . . . .        871          311
                                                     -----------  -----------
      Total current liabilities. . . . . . . . . . .      4,969        6,973

Long-term debt, net of current portion.  . . . . . .        432          113
Deferred lease commitment. . . . . . . . . . . . . .         --           55
                                                     -----------  -----------
      Total liabilities. . . . . . . . . . . . . . .      5,401        7,141
                                                     -----------  -----------
Shareholders' equity:
   Common stock, $.01 par value:
      Issued and outstanding: 6,852 shares and 
      6,917 shares at February 28, 1999 and 
      May 31, 1998, respectively . . . . . . . . . .         69           69
   Additional paid-in capital  . . . . . . . . . . .     35,204       35,467
   Retained earnings   . . . . . . . . . . . . . . .        717        2,275
   Net unrealized loss on investments  . . . . . . .         (3)          --
   Cumulative translation adjustment . . . . . . . .      1,887        2,153
                                                     -----------  -----------
      Total shareholders' equity . . . . . . . . . .     37,874       39,964
                                                     -----------  -----------
      Total liabilities and shareholders' equity . .    $43,275      $47,105
                                                     ===========  ===========
</TABLE>
                 The accompanying notes are an integral part of these
                     condensed consolidated financial statements.

                                        3

<PAGE>
                            AEHR TEST SYSTEMS AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                           (in thousands, except per share data)
                                         (Unaudited)

<TABLE>
<CAPTION>
                                       Three Months Ended    Nine Months Ended
                                           February 28,          February 28,
                                     --------------------- ---------------------
                                        1999       1998       1999       1998
                                     ---------- ---------- ---------- ----------
<S>                                  <C>        <C>        <C>        <C>
Net sales. . . . . . . . . . . . . .    $4,414    $11,567    $15,030    $34,980
Cost of sales. . . . . . . . . . . .     3,120      6,907     10,061     21,134
                                     ---------- ---------- ---------- ----------
Gross profit . . . . . . . . . . . .     1,294      4,660      4,969     13,846
                                     ---------- ---------- ---------- ----------
Operating expenses:
  Selling, general and administrative    1,745      2,271      5,390      6,733
  Research and development . . . . .     1,178      1,202      3,718      3,572
  Research and development cost
     reimbursement - DARPA . . . . .      (319)      (128)      (891)      (599)
                                     ---------- ---------- ---------- ----------
          Total operating expenses .     2,604      3,345      8,217      9,706
                                     ---------- ---------- ---------- ----------
Income (loss) from operations  . . .    (1,310)     1,315     (3,248)     4,140
Interest income, net . . . . . . . .       270        349        902        577
Other income (expense), net  . . . .       138         (7)       401       (224)
                                     ---------- ---------- ---------- ----------
Income (loss) before income taxes. .      (902)     1,657     (1,945)     4,493
Income tax expense (benefit) . . . .      (195)       826       (387)     2,140
                                     ---------- ---------- ---------- ----------
Net income (loss). . . . . . . . . .      (707)       831     (1,558)     2,353
                                     ---------- ---------- ---------- ----------
Other comprehensive income, net of tax:
  Foreign currency translation
     adjustments (expense) . . . . .       (63)       (10)      (266)        14
  Unrealized holding losses arising
     during period . . . . . . . . .       (80)        --         (3)        -- 
                                     ---------- ---------- ---------- ----------
Comprehensive income (loss)  . . . .    $ (850)    $  821    $(1,827)   $ 2,367
                                     ========== ========== ========== ==========

Net income (loss) per share (basic)     $(0.10)    $ 0.12    $ (0.23)   $  0.38
Net income (loss) per share (diluted)   $(0.10)    $ 0.12    $ (0.23)   $  0.36

Shares used in per share calculation:
   Basic . . . . . . . . . . . . . .     6,842      6,839      6,884      6,134
   Diluted . . . . . . . . . . . . .     6,842      7,154      6,884      6,607
</TABLE>
                 The accompanying notes are an integral part of these
                     condensed consolidated financial statements. 

                                        4

<PAGE>
                         AEHR TEST SYSTEMS AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                              Nine Months Ended
                                                                 February 28,
                                                            ----------------------
                                                               1999        1998
                                                            ----------  ----------
<S>                                                         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)   . . . . . . . . . . . . . . . . . .       $(1,558)    $ 2,353
Adjustments to reconcile net income (loss) to net cash
      provided by (used in) operating activities:
   Provision for doubtful accounts. . . . . . . . . . .          (104)        242
   Loss (gain) on disposition of fixed assets . . . . .            (4)         13
   Depreciation and amortization. . . . . . . . . . . .           403         372
   Deferred income taxes. . . . . . . . . . . . . . . .           (42)         --
   Changes in operating assets and liabilities:
      Accounts receivable . . . . . . . . . . . . . . .         1,260      (4,105)
      Inventories . . . . . . . . . . . . . . . . . . .         1,737        (264)
      Accounts payable. . . . . . . . . . . . . . . . .        (1,304)        (43)
      Accrued expenses and deferred revenue . . . . . .        (1,333)      1,944
      Deferred lease commitment . . . . . . . . . . . .           (55)       (123)
      Other assets and liabilities. . . . . . . . . . .          (258)       (202)
                                                            ----------  ----------
       Net cash provided by (used in) operating
           activities . . . . . . . . . . . . . . . . .        (1,258)        187
                                                            ----------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Sale (purchase) of short-term investments . . . . . . .         1,051      (9,326)
Purchase of long-term investments   . . . . . . . . . .           (27)     (2,553)
Acquisition of property and equipment . . . . . . . . .          (816)       (251)
Decrease (increase) in other assets . . . . . . . . . .            91        (134)
                                                            ----------  ----------
       Net cash provided by (used in) investing
           activities . . . . . . . . . . . . . . . . .           299     (12,264)
                                                            ----------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Decrease in notes payable -- banks. . . . . . . . . . .            --      (4,326)
Borrowings under long-term debt . . . . . . . . . . . .           447          71
Long-term debt and capital lease principal payments . .          (102)        (84)
Proceeds from issuance of common stock and
  exercise of stock options . . . . . . . . . . . . . .           217      27,077
Repurchase of common stock. . . . . . . . . . . . . . .          (480)         --
                                                            ----------  ----------
       Net cash provided by financing
           activities . . . . . . . . . . . . . . . . .            82      22,738
                                                            ----------  ----------
Effect of exchange rates on cash. . . . . . . . . . . .            44         (17)
                                                            ----------  ----------
       Net increase (decrease) in cash and cash 
           equivalents. . . . . . . . . . . . . . . . .          (833)     10,644
Cash and cash equivalents, beginning of period. . . . .         6,748       1,176
                                                            ----------  ----------
Cash and cash equivalents, end of period. . . . . . . .       $ 5,915     $11,820
                                                            ==========  ==========
</TABLE>
                 The accompanying notes are an integral part of these
                     condensed consolidated financial statements.

                                        5

<PAGE>

                     AEHR TEST SYSTEMS AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 
                     THREE MONTHS ENDED FEBRUARY 28, 1999
                                  (UNAUDITED)

1.  BASIS OF PRESENTATION
        The accompanying consolidated financial information has been prepared 
by Aehr Test Systems, without audit, in accordance with the instructions to 
Form 10-Q and therefore does not include all information and footnotes 
necessary for a fair presentation of financial position, results of operations 
and cash flows in accordance with generally accepted accounting principles.

        PRINCIPLES OF CONSOLIDATION.  The consolidated financial statements 
include the accounts of Aehr Test Systems and its subsidiaries (collectively, 
the "Company").  All significant intercompany balances have been eliminated in 
consolidation.

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

        UNAUDITED INTERIM FINANCIAL DATA.  In the opinion of management, the 
unaudited consolidated financial statements for the interim periods presented 
reflect all adjustments, consisting of only normal recurring accruals, 
necessary for a fair presentation of the consolidated financial position and 
results of operations as of and for such periods indicated.  These 
consolidated financial statements and notes thereto should be read in 
conjunction with the consolidated financial statements and notes thereto 
included in the Company's Annual Report on Form 10-K for the fiscal year ended 
May 31, 1998.  Results for the interim periods presented herein are not 
necessarily indicative of results which may be reported for any other interim 
period or for the entire fiscal year.


                                        6

<PAGE>
2.  EARNINGS PER SHARE

        EARNINGS PER SHARE.  Earnings per share is computed based on the 
weighted average number of common and common equivalent shares (common stock 
options and warrants) outstanding, when diluted, during each period using the 
treasury stock method.


<TABLE>
<CAPTION>
                                       Three Months Ended    Nine Months Ended
                                           February 28,         February 28,
                                     --------------------- ---------------------
                                        1999       1998       1999       1998
                                     ---------- ---------- ---------- ----------
                                      (in thousands, except per share amounts)
<S>                                  <C>        <C>        <C>        <C>
Basic EPS:

Net income (loss). . . . . . . . . .    $ (707)    $  831    $(1,558)    $2,353
                                     ========== ========== ========== ==========
Denominator: Weighted average common
  shares outstanding . . . . . . . .     6,842      6,839      6,884      6,134
                                     ========== ========== ========== ==========

Net income (loss) per share (basic)     $(0.10)     $0.12    $ (0.23)     $0.38
                                     ========== ========== ========== ==========


Diluted EPS:

Denominator: Weighted average common
  shares outstanding . . . . . . . .     6,842      6,839      6,884      6,134
Options  . . . . . . . . . . . . . .        --        315         --        473
                                     ---------- ---------- ---------- ----------
Total Shares . . . . . . . . . . . .     6,842      7,154      6,884      6,607
                                     ========== ========== ========== ==========

Net income (loss) per share (diluted)   $(0.10)     $0.12    $ (0.23)     $0.36
                                     ========== ========== ========== ==========
</TABLE>


3.  INVENTORIES

Inventories are comprised of the following (in thousands):
 
                                     February 28,   May 31,
                                        1999         1998
                                     (unaudited)
                                     -----------  -----------

Raw materials and sub-assemblies        $ 5,491      $ 5,688
Work in process                           3,922        5,173
Finished goods                              723        1,081
                                     -----------  -----------
                                        $10,136      $11,942
                                     ===========  ===========

                                        7

<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
OPERATIONS

    The following discussion of the financial condition and results of 
operations of the Company should be read in conjunction with the Consolidated 
Financial Statements and the related Notes thereto included herein.  The 
following Management's Discussion and Analysis of Financial Condition and 
Results of Operations contains forward-looking statements that involve risks 
and uncertainties.  The Company's actual results of operations could differ 
materially from those anticipated in such forward-looking statements as a 
result of certain factors set forth under "Factors That May Affect Future 
Results of Operations."


RESULTS OF OPERATIONS

    The following table sets forth items in the Company's Consolidated 
Statements of Operations as a percentage of net sales for the periods 
indicated.


<TABLE>
<CAPTION>
                                       Three Months Ended    Nine Months Ended
                                           February 28,          February 28,
                                     --------------------- ---------------------
                                        1999       1998       1999       1998
                                     ---------- ---------- ---------- ----------
<S>                                  <C>        <C>        <C>        <C>
Net sales. . . . . . . . . . . . . .     100.0 %    100.0 %    100.0 %    100.0 %
Cost of sales. . . . . . . . . . . .      70.7       59.7       66.9       60.4
                                     ---------- ---------- ---------- ----------
Gross profit . . . . . . . . . . . .      29.3       40.3       33.1       39.6
                                     ---------- ---------- ---------- ----------
Operating expenses:
  Selling, general and administrative     39.5       19.6       35.9       19.3
  Research and development . . . . .      26.7       10.4       24.7       10.2
  Research and development cost
     reimbursement - DARPA . . . . .      (7.2)      (1.1)      (5.9)      (1.7)
                                     ---------- ---------- ---------- ----------
          Total operating expenses .      59.0       28.9       54.7       27.8
                                     ---------- ---------- ---------- ----------
Income (loss) from operations  . . .     (29.7)      11.4      (21.6)      11.8
Interest income, net . . . . . . . .       6.1        3.0        6.0        1.6
Other income (expense), net  . . . .       3.2       (0.1)       2.7       (0.6)
                                     ---------- ---------- ---------- ----------
Income (loss) before income taxes. .     (20.4)      14.3      (12.9)      12.8
Income tax expense (benefit) . . . .      (4.4)       7.1       (2.5)       6.1
                                     ---------- ---------- ---------- ----------
Net income (loss). . . . . . . . . .     (16.0)%      7.2 %    (10.4)%      6.7 %
                                     ========== ========== ========== ==========
</TABLE>
                                        8

<PAGE>

THREE MONTHS ENDED FEBRUARY 28, 1999 COMPARED TO THREE MONTHS ENDED FEBRUARY 
28, 1998

    NET SALES.  Net sales consist primarily of sales of systems, die carriers, 
test fixtures, upgrades and spare parts and revenues from service contracts.  
The Company recognizes revenue upon shipment of product.  Net sales decreased 
to $4.4 million in the three months ended February 28, 1999 from $11.6 million 
in the three months ended February 28, 1998, a decrease of 61.8%.  The 
decrease in net sales in the three months ended February 28, 1999 resulted 
primarily from reduced shipments of MTX products.  The Company anticipates 
that net sales in the fourth quarter of fiscal 1999 will decrease compared 
with the fourth quarter of fiscal 1998.

    GROSS PROFIT.  Gross profit consists of net sales less cost of sales.  
Cost of sales consists primarily of the cost of materials, assembly and test 
costs, and overhead from operations.  Gross profit decreased to $1.3 million 
in the three months ended February 28, 1999 from $4.7 million in the three 
months ended February 28, 1998, a decrease of 72.2%.  The decrease in gross 
profit was primarily due to the decrease in net sales.  Gross profit margin 
decreased to 29.3% in the three months ended February 28, 1999 from 40.3% in 
the three months ended February 28, 1998.  The decrease in gross profit margin 
was primarily due to a change in the product mix toward products with somewhat 
higher material costs and excess production capacity and manufacturing 
overhead expenses spreading over lower shipment levels, partially offset by 
decreases in provisions for warranty and inventory reserves.  The Company 
anticipates that gross profit and gross profit margin in the fourth quarter of 
fiscal 1999 will decrease compared with the fourth quarter of fiscal 1998.

    SELLING, GENERAL AND ADMINISTRATIVE.  Selling, general and administrative 
("SG&A") expenses consist primarily of salaries and related costs of 
employees, customer support costs, commission expenses to independent sales 
representatives, product promotion and other professional services.  SG&A 
expenses decreased to $1.7 million in the three months ended February 28, 1999 
from $2.3 million in the three months ended February 28, 1998, a decrease of 
23.2%.  The decrease in SG&A expenses was primarily due to decreases in 
employment related expenses, commissions paid to outside sales 
representatives, and a reduction in provision for doubtful accounts.  As a 
percentage of net sales, SG&A expenses increased to 39.5% in the three months 
ended February 28, 1999 from 19.6% in the three months ended February 28, 
1998, reflecting lower net sales.

    RESEARCH AND DEVELOPMENT.  Research and development ("R&D") expenses 
consist primarily of salaries and related costs of employees engaged in 
ongoing research, design and development activities, costs of engineering 
materials and supplies, and professional consulting expenses.  R&D expenses 
were unchanged at $1.2 million in the three months ended February 28, 1999 and 
the three months ended February 28, 1998.  As a percentage of net sales, R&D 
expenses increased to 26.7% in the three months ended February 28, 1999 from 
10.4% in the three months ended February 28, 1998, reflecting lower net sales.

                                        9

<PAGE>
    RESEARCH AND DEVELOPMENT COST REIMBURSEMENT - DARPA.  Research and 
development cost reimbursement - DARPA ("R&D - DARPA") is a credit 
representing reimbursements by Defense Advanced Research Projects Agency 
("DARPA"), a U.S. government agency, of costs incurred in the Company's wafer-
level burn-in development project.  R&D - DARPA increased to $319,000 in the 
three months ended February 28, 1999 from $128,000 in the three months ended 
February 28, 1998, an increase of 149.2%.  Payments by DARPA depend on 
satisfaction of development milestones, and the level of payments may vary 
significantly from quarter to quarter.  As of February 28, 1999, there were no 
unpaid DARPA invoices.

    INTEREST INCOME.  Interest income decreased to $270,000 in the three 
months ended February 28, 1999 from $349,000 in the three months ended 
February 28, 1998, a decrease of 22.6%.  The decrease in interest income in 
the three months ended February 28, 1999 compared with the three months ended 
February 28, 1998 was primarily due to a lower level of investment.

    OTHER INCOME (EXPENSE), NET.  Other income, net was $138,000 in the three 
months ended February 28, 1999, compared with other expense, net of $7,000 in 
the three months ended February 28, 1998.  The increase in other income, net 
in the three months ended February 28, 1999 compared with other expense, net 
in the three months ended February 28, 1998 was primarily due to an increase 
in currency exchange gains recorded by the Company and its subsidiaries.

    INCOME TAX EXPENSE (BENEFIT).  Income tax benefit was $195,000 in the 
three months ended February 28, 1999, compared with income tax expense of 
$826,000 in the three months ended February 28, 1998.  The Company's Japanese 
subsidiary experienced significant cumulative losses since fiscal 1993, and 
thus generated certain net operating losses available to offset future taxes 
payable.  As a result of the subsidiary's cumulative operating losses, a 
valuation allowance has been established for the full amount of the 
subsidiary's net deferred tax assets.  The income tax rate did not approximate 
the statutory tax rates of the jurisdictions in which the Company operates 
because no tax provision was recorded for the operating results of the 
Company's Japanese subsidiary in either the three months ended February 28, 
1999 or the three months ended February 28, 1998.


NINE MONTHS ENDED FEBRUARY 28, 1999 COMPARED TO NINE MONTHS ENDED FEBRUARY 28, 
1998

    NET SALES.  Net sales decreased to $15.0 million in the nine months ended 
February 28, 1999 from $35.0 million in the nine months ended February 28, 
1998, a decrease of 57.0%.  The decrease in net sales resulted primarily from 
reduced shipments of MTX products.

    GROSS PROFIT.  Gross profit decreased to $5.0 million in the nine months 
ended February 28, 1999 from $13.8 million in the nine months ended February 
28, 1998, a decrease of 64.1%.  The decrease in gross profit was primarily due 
to the decrease in net sales.  Gross profit margin decreased to 33.1% in the 
nine months ended February 28, 1999 from 39.6% in the nine months ended 
February 28, 1998.  The decrease in gross profit margin was primarily due to 
excess production capacity and manufacturing overhead expenses spreading over 
lower shipment levels, and a change in the product mix toward products with 
somewhat higher material costs, partially offset by reductions in provisions 
for warranty and inventory reserves.

                                       10

<PAGE>
    SELLING, GENERAL AND ADMINISTRATIVE.  SG&A expenses decreased to $5.4 
million in the nine months ended February 28, 1999 from $6.7 million in the 
nine months ended February 28, 1998, a decrease of 19.9%.  The decrease in 
SG&A expenses was primarily due to a decrease in commissions paid to outside 
sales representatives, a decrease in employment related expenses, and a 
reduction in provision for doubtful accounts, partially offset by an increase 
in product support expenses.  As a percentage of net sales, SG&A expenses 
increased to 35.9% in the nine months ended February 28, 1999 from 19.3% in 
the nine months ended February 28, 1998, reflecting lower net sales.

    RESEARCH AND DEVELOPMENT.  R&D expenses increased to $3.7 million in the 
nine months ended February 28, 1999 from $3.6 million in the nine months ended 
February 28, 1998, an increase of 4.1%.  The increase in R&D expenses was 
primarily due to increases in professional consulting and employment related 
expenses.  As a percentage of net sales, R&D expenses increased to 24.7% in 
the nine months ended February 28, 1999 from 10.2% in the nine months ended 
February 28, 1998, reflecting lower net sales.

    RESEARCH AND DEVELOPMENT COST REIMBURSEMENT - DARPA.  R&D - DARPA 
increased to $891,000 in the nine months ended February 28, 1999 from $599,000 
in the nine months ended February 28, 1998, an increase of 48.7%.  Payments by 
DARPA depend on satisfaction of development milestones, and the level of 
payments may vary significantly from quarter to quarter.

    INTEREST INCOME.  Interest income increased to $902,000 in the nine months 
ended February 28, 1999 from $577,000 in the nine months ended February 28, 
1998, an increase of 56.3%.  Interest income in the nine months ended February 
28, 1999 was primarily due to investment income from the proceeds obtained 
from the initial public offering in August 1997. Interest income in the nine 
months ended February 28, 1998 was also primarily due to investment income 
from the proceeds obtained from the initial public offering in August 1997, 
partially offset by interest expense of the short term domestic debt which was 
subsequently repaid.

    OTHER INCOME (EXPENSE), NET.  Other income, net was $401,000 in the nine 
months ended February 28, 1999, compared with other expense, net of $224,000 
in the nine months ended February 28, 1998.  The increase in other income, net 
was primarily due to currency exchange gains recorded in the nine months ended 
February 28, 1999 compared with currency exchange losses recorded in the nine 
months ended February 28, 1998.

    INCOME TAX EXPENSE (BENEFIT).  Income tax benefit was $387,000 in the nine 
months ended February 28, 1999, compared with income tax expense of $2.1 
million in the nine months ended February 28, 1998.  The income tax rate did 
not approximate the statutory tax rates of the jurisdictions in which the 
Company operates primarily because no tax benefit was recorded for losses in 
the Company's Japanese subsidiary.


LIQUIDITY AND CAPITAL RESOURCES

    The Company's primary source of liquidity has been the cash flow generated 
from the Company's August 1997 initial public offering, resulting in net 
proceeds to the Company of approximately $26.8 million.  As of February 28, 
1999, the Company had $21.4 million in cash and short-term investments.

                                       11

<PAGE>
    Net cash used in operating activities was approximately $1.3 million for 
the nine months ended February 28, 1999 and net cash provided by operating 
activities was $187,000 for the nine months ended February 28, 1998.  For the 
nine months ended February 28, 1999, net cash used in operating activities was 
due primarily to the net loss of $1.6 million, a decrease in accrued expenses 
and deferred revenue of $1.3 million and a decrease in accounts payable of 
$1.3 million, partially offset by a decrease in inventory of $1.7 million and 
a decrease in accounts receivable of $1.3 million. For the nine months ended 
February 28, 1998, net cash provided by operating activities was due primarily 
to net income of $2.4 million and increases in accrued expenses and deferred 
revenue of $1.9 million, partially offset by an increase in accounts 
receivable of $4.1 million.

    Net cash provided by investing activities was approximately $299,000 for 
the nine months ended February 28, 1999, and net cash used in investing 
activities was $12.3 million for the nine months ended February 28, 1998.  The 
cash used in investing activities during the nine months ended February 28, 
1998 was primarily due to the short-term and long-term investments made with 
proceeds from the initial public offering in August 1997.

    Financing activities provided cash of approximately $82,000 in the nine 
months ended February 28, 1999 and $22.7 million in the nine months ended 
February 28, 1998.  The cash provided by financing activities during the nine 
months ended February 28, 1999 was primarily due to the increase in long-term 
debt of the Company's subsidiary in Japan and proceeds from exercise of stock 
options, partially offset by the Company's repurchase of 129,500 of its 
outstanding common shares at an average price of $3.71.  The cash provided by 
financing activities during the nine months ended February 28, 1998 was 
primarily attributable to the Company's initial public offering in August 
1997.  In March 1999, the Company repurchased an additional 147,500 shares at 
an average price of $4.30.

    As of February 28, 1999, the Company had working capital of $34.5 million, 
compared with $36.9 million as of May 31, 1998.  Working capital consists of 
cash and cash equivalents, short-term cash deposits, accounts receivable, 
inventory and other current assets, less current liabilities.  The decrease in 
working capital was primarily due to a decrease in inventory, accounts 
receivable and short-term investments, partially offset by decreases in 
accrued expenses and accounts payable.

    From time to time, the Company evaluates potential acquisitions of 
businesses, products or technologies that complement the Company's business.  
Any such transactions, if consummated, may use a portion of the Company's 
working capital or require the issuance of equity.  The Company has no present 
understandings, commitments or agreements with respect to any material 
acquisitions.

    The Company anticipates that the existing cash balance together with 
anticipated cash provided by operations are adequate to meet its working 
capital and capital equipment requirements through fiscal 2000.  After fiscal 
2000, depending on its rate of growth and profitability, the Company may 
require additional equity or debt financing to meet its working capital 
requirements or capital equipment needs.  There can be no assurance that 
additional financing will be available when required, or if available, that 
such financing can be obtained on terms satisfactory to the Company.

                                       12


<PAGE>
FACTORS THAT MAY AFFECT FUTURE RESULTS OF OPERATIONS

    This report on Form 10-Q contains forward looking statements within the 
meaning of the Securities Act of 1933, as amended and the Securities Exchange 
Act of 1934, as amended.  The Company's future results of operations could 
vary significantly from the results anticipated by such forward-looking 
statements as a result of various factors, including those set forth as 
follows and elsewhere in this quarterly report on Form 10-Q.

    FLUCTUATIONS IN OPERATING RESULTS.  The Company has experienced and 
expects to continue to experience significant fluctuations in its quarterly 
and annual operating results.  The Company's future operating results will 
depend upon a variety of factors, including the timing of significant orders, 
market acceptance of new products and enhanced versions of the Company's 
products, capital spending patterns by customers, and the Company's ability to 
produce systems and products in volume and meet customer requirements.   The 
Company's gross margins have varied and will continue to vary based on a 
variety of factors, including the mix of products sold, sales volume, and the 
amount of products sold under volume purchase arrangements, which tend to have 
lower selling prices.  Accordingly, past performance may not be indicative of 
future performance.

    DEPENDENCE ON TIMING AND SIZE OF SALES ORDERS AND SHIPMENT.  The Company 
derives a substantial portion of its revenues from the sale of a relatively 
small number of systems which typically range in selling price from 
approximately $100,000 to over $1.0 million.  As a result, the loss or 
deferral of a limited number of system sales could have a material adverse 
effect on the Company's net sales and operating results in a particular 
period.  A delay or reduction in shipments near the end of a particular 
quarter, due, for example, to unanticipated shipment reschedulings, 
cancellations or deferrals by customers, customer credit issues, unexpected 
manufacturing difficulties experienced by the Company, or delays in deliveries 
by suppliers, could cause net sales in a particular quarter to fall 
significantly below the Company's expectations.  Requested shipment delays by 
certain customers have negatively impacted the Company's net sales in fiscal 
1999.

    RECENT OPERATING LOSSES.  The Company incurred operating losses of $2.4, 
$4.2 and $2.1 million in fiscal 1993, 1994 and 1995, respectively.  Although 
the Company operated profitably during fiscal 1996, 1997 and 1998, increased 
net sales in those years were substantially the result of sales of new 
products, particularly sales of MTX systems to Siemens.  In fiscal 1998, the 
Company began to feel the industry slowdown due to uncertainties caused 
primarily by the financial crisis in Asia and DRAM overcapacity.  The Company 
incurred operating losses in the first three quarters of fiscal 1999 and 
anticipates incurring an operating loss in the fourth quarter of fiscal 1999.  
There can be no assurance that the industry will rebound soon or that the 
Company will be able to return to profitability soon.

    DEPENDENCE ON MARKET ACCEPTANCE OF MTX SYSTEM.  The Company's strategy 
depends, in part, upon its ability to persuade potential customers that the 
MTX system can successfully perform a significant portion of final test 
functions and that transferring such tests to MTX systems will reduce their 
overall capital and test costs.  The Company has experienced a decline in 
shipments of MTX products in the first nine months of fiscal 1999 compared 
with the same period of the previous fiscal year.  The failure of the MTX 
system to achieve market acceptance would have a material adverse effect on 
the Company's business, financial condition and operating results. 
                                       13

<PAGE>
    DEPENDENCE ON DEVELOPMENT OF BARE DIE MARKET AND MARKET ACCEPTANCE OF 
DIEPAK CARRIER.  The Company's DiePak strategy depends upon increased industry 
acceptance of bare die as an alternative to packaged die as well as acceptance 
of the Company's DiePak products.  The failure of the bare die market to 
expand or of the DiePak carrier to achieve broad market acceptance would have 
a material adverse effect on the Company's business, financial condition and 
operating results.

    CUSTOMER CONCENTRATION.  Sales to the Company's five largest customers 
accounted for approximately 65.4%, 75.2%, and 69.2% of its net sales in the 
first nine months of fiscal 1999, in fiscal 1998 and 1997, respectively.  
Siemens and Texas Instruments accounted for 25.5% and 21.3% of net sales in 
the first nine months of fiscal 1999, respectively.  During fiscal 1998 and 
1997, Siemens accounted for 47.0% and 55.7% of the Company's net sales, 
respectively.  During fiscal 1998, Motorola, Inc. accounted for 12.8% of net 
sales.  No other customers represented more than 10% of the Company's net 
sales for any of such periods.  The loss of or reduction or delay in orders 
from a significant customer, or a delay in collecting or failure to collect 
accounts receivable from a significant customer could adversely affect the 
Company's business, financial condition and operating results.

    LIMITED MARKET FOR BURN-IN SYSTEMS.  Historically, a substantial portion 
of the Company's net sales were derived from the sale of burn-in systems.  The 
market for burn-in systems is mature and estimated to be less than $100 
million per year.  There can be no assurance that the market for burn-in 
systems will grow, and sales of the Company's burn-in products could decline, 
as was the case in 1998.

    LENGTHY SALES CYCLE.  Sales of the Company's systems depend, in 
significant part, upon the decision of a prospective customer to increase 
manufacturing capacity or to restructure current manufacturing facilities, 
either of which typically involve a significant commitment of capital.  The 
loss of individual orders due to the lengthy sales and evaluation cycle, or 
delays in the sale of even a limited number of systems could have a material 
adverse effect on the Company's business, operating results and financial 
condition and, in particular, could contribute to significant fluctuations in 
operating results on a quarterly basis.

    DEPENDENCE ON INTERNATIONAL SALES AND OPERATIONS.  Approximately 70.5%, 
92.5% and 90.4% of the Company's net sales for fiscal 1998, 1997 and 1996, 
respectively, were attributable to sales to customers for delivery outside of 
the United States.  A substantial portion of the Company's sales have been in 
Asia.  Turmoil in the Asian financial markets resulted, and may result in the 
future, in dramatic currency devaluations, stock market declines, restriction 
of available credit and general financial weakness.  In addition, DRAM prices 
have fallen dramatically and will likely do so again in the future.  The 
Company believes that many international semiconductor manufacturers limited 
capital spending (including the purchase of MTXs) in calendar 1998, and that 
the uncertainty of the DRAM market may cause some manufacturers to further 
delay capital spending plans.  Such developments could have a material adverse 
affect on the Company's business, financial condition and results of 
operations.

                                       14

<PAGE>
    RAPID TECHNOLOGICAL CHANGE; IMPORTANCE OF TIMELY PRODUCT INTRODUCTION.  
The semiconductor equipment industry is subject to rapid technological change 
and new product introductions and enhancements.  The Company's ability to 
remain competitive will depend in part upon its ability to develop new 
products and to introduce these products at competitive prices and on a timely 
and cost-effective basis.  There can be no assurance that the Company will be 
successful in selecting, developing, manufacturing and marketing new products 
that satisfy market demand.  Any such failure would materially adversely 
affect the Company's business, financial condition and results of operations.  
The Company has experienced significant delays from time to time in the 
introduction of, and technical and manufacturing difficulties with, certain of 
its products and may experience delays and technical and manufacturing 
difficulties in future introductions or volume production of new products, and 
there can be no assurance that the Company will not encounter such 
difficulties in the future.  The Company's inability to complete product 
development, products or to manufacture and ship products in volume and in 
time to meet customer requirements would materially adversely affect the 
Company's business, financial condition and results of operations.

    UNCERTAINTIES RELATING TO DARPA FUNDING FOR RESEARCH AND DEVELOPMENT.  In 
1994, the Company entered into a cost-sharing agreement with DARPA, a U.S.  
government agency, under which DARPA is providing co-funding for the 
development of wafer-level burn-in and test equipment.  The contract provides 
for potential payments by DARPA totaling up to $6.5 million.  The Company has 
completed certain development milestones and received DARPA payment of $5.6 
million through February 28, 1999.  Payments by DARPA depend on satisfaction 
of development milestones, and DARPA has the right to terminate project 
funding at any time.  If DARPA funding were discontinued and the Company 
continued the project, the Company's operating results would be adversely 
affected.  There also can be no assurance that the development project will 
result in any marketable products.

    INTENSE COMPETITION.  In each of the markets it serves, the Company faces 
competition from established competitors and potential new entrants.  New 
product introductions by the Company's competitors or by new market entrants 
could cause a decline in sales or loss of market acceptance of the Company's 
existing products.  Competing suppliers of burn-in and functional test systems 
include Ando Corporation, Japan Engineering Company and Reliability 
Incorporated.  In addition, suppliers of memory test equipment including 
Advantest Corporation and Teradyne, Inc. may seek to offer competitive 
parallel test systems in the future. The Company's MAX dynamic and ATX 
monitored and dynamic burn-in systems increasingly have faced and are expected 
to continue to face severe competition, especially from local, low cost 
manufacturers.  Also, the MAX dynamic burn-in system faces severe competition 
from manufacturers of monitored burn-in systems.  The Company's DiePak 
products face significant competition.  Texas Instruments Incorporated sells a 
temporary, reusable bare die carrier, and the Company believes that several 
other companies have developed or are developing other such products.  The 
Company's test fixture products face numerous competitors.  The Company has 
granted a royalty-bearing license to one company to make Performance Test 
Boards ("PTBs") for use with its MTX systems.  Sales of PTBs by licensees 
result in royalties to the Company but reduce the Company's own sales of PTBs. 


                                       15

<PAGE>
    CYCLICALITY OF SEMICONDUCTOR INDUSTRY AND CUSTOMER PURCHASES; RISK OF 
CANCELLATIONS AND RESCHEDULINGS.  The semiconductor and semiconductor 
equipment industries in general, and the market for DRAMs and other memories 
in particular, historically have been highly volatile and have experienced 
periodic downturns and slowdowns.  These downturns and slowdowns have 
adversely affected the Company's operating results in the past and in the 
first three quarters of fiscal 1999.  A large portion of the Company's net 
sales are attributable to a few customers and therefore a reduction in 
purchases by one or more customers could materially adversely affect the 
Company's financial results.  Semiconductor equipment companies may experience 
a significant rate of cancellations and reschedulings of purchase orders, as 
was the case in the industry in late 1995, early 1996, and 1998.  There can be 
no assurance that the Company will not be materially adversely affected by 
future cancellations and reschedulings.

    YEAR 2000.  The Year 2000 issue is the result of computer programs being 
written using two digits rather than four to define the applicable year.  Any 
of the Company's computer programs that have date-sensitive software may 
recognize a date using "00" as the year 1900 rather than the year 2000.  This 
could result in a system failure or miscalculations causing disruptions of 
operations, including, among other things, a temporary inability to process 
transactions, send invoices, or engage in similar normal business activities.

    The Company has recognized the Year 2000 problem and has taken steps to 
mitigate the situation.  The Company's in-house information technology system 
consists primarily of hardware and software purchased from outside parties.  
The Company has completed vendor-provided upgrades of vendor-developed 
software.  Although the upgrades are claimed by the vendors to be Year 2000 
compliant, the Company is testing the hardware and software for Year 2000 
compliance and believes the tests will be complete by mid-1999.  The Company 
is also testing the internally developed software and hardware which is 
included in the products sold to customers.  Such assessments and 
modifications to existing software and conversion to new software are expected 
to be completed by mid-1999.  If, however, such modifications and conversions 
are not made, or are not completed timely, the Year 2000 issue could have a 
material adverse effect on the Company's business, financial condition and 
results of operations.

    The Company has had limited communications with its suppliers to determine 
the extent to which the Company is vulnerable to those third parties' failure 
to remediate their own Year 2000 issue.  The failure of one or more of these 
third parties to be Year 2000 compliant could result in a material adverse 
effect on the Company's business, operating results and financial position.  
The Company plans to make inquiries to certain of the key third party 
suppliers to assess their Year 2000 readiness, and expects that this process 
will be on-going through the end of 1999.  There, however, can be no assurance 
that the systems or subsystems of other companies on which the Company's 
systems rely will be timely converted, or that a failure to convert by another 
company, or a conversion that is incompatible with the Company's systems, 
would not have material adverse effect on the Company.

    The Company expects that costs to address the Year 2000 issue, directly or 
indirectly, will total approximately $150,000, the majority of which will be 
spent in the current fiscal year, with the remainder being spent during fiscal 
2000.  Costs include salary and related expenses, hardware and software costs, 
consulting and miscellaneous expenses.  To date, the Company has incurred 
expenses of approximately $70,000 related to the assessment of and preliminary 
efforts in dealing with the Year 2000 issue.
                                       16

<PAGE>
    A most reasonably likely worst case Year 2000 scenario would be a 
temporary interruption in production or shipping resulting from unanticipated 
problems encountered in the information systems of the Company, or of any of 
the significant third parties with whom the Company does business.  The 
pervasiveness of the Year 2000 issue makes it likely that previously 
unidentified issues will require remediation during the normal course of 
business.  In such a case, the Company anticipates that transactions could be 
processed manually while the information system and other systems are repaired 
and that such interruptions would have a minor effect on the Company's 
operations.  

    The costs of the planned Year 2000 modifications, and the dates by which 
the Company expects to complete them, are based on management's best 
estimates, which were derived from numerous assumptions of future events 
including the continued availability of certain resources, third party 
modification plans and other factors.  There can be, however, no assurance 
that these estimates will be achieved and actual results could differ 
materially from those plans.  Specific factors that might cause such material 
differences include, but are not limited to, the availability and cost of 
personnel trained in this area, the ability to locate and correct all relevant 
computer codes, and similar uncertainties.

    DEPENDENCE ON SUBCONTRACTORS; SOLE OR LIMITED SOURCES OF SUPPLY.  The 
Company's MTX, MAX and ATX systems contain several components, including 
environmental chambers, power supplies and certain ICs, which are currently 
supplied by only one or a limited number of suppliers.  The DiePak products 
include an interconnect substrate which is supplied only by Nitto Denko 
Corporation.  There can be no assurance that Nitto Denko will be able to 
supply components within an acceptable timeframe and the Company does not have 
formal written supply agreements with Nitto Denko.  In the event that any 
significant subcontractor or single source supplier were to become unable or 
unwilling to continue to manufacture subassemblies, components or parts in 
required volumes, the Company would have to identify and qualify acceptable 
replacements.  The process of qualifying subcontractors and suppliers could be 
lengthy, and no assurance can be given that any additional sources would be 
available to the Company on a timely basis.

    POSSIBLE VOLATILITY OF STOCK PRICE.  The market price of the Company's 
Common Stock has been, and may continue to be, extremely volatile.  The 
Company believes that factors such as announcements of developments related to 
the Company's business, fluctuations in the Company's operating results, 
failure to meet securities analysts' expectations, general conditions in the 
semiconductor and semiconductor equipment industries and the worldwide economy 
could cause the price of the Company's Common Stock to fluctuate 
substantially.  In addition, in recent years the stock market in general, and 
the market for small capitalization and high technology stocks in particular, 
has experienced extreme price fluctuations which have often been unrelated to 
the operating performance of affected companies.  Such fluctuations could 
adversely affect the market price of the Company's Common Stock.


                                       17

<PAGE>
    MANAGEMENT OF CHANGING BUSINESS.  If the Company is to be successful, it 
must expand its operations.  Such expansion will place a significant strain on 
the Company's administrative, operational and financial resources.  Such 
expansion will result in a continuing increase in the responsibility placed 
upon management personnel and will require development or enhancement of 
operational, managerial and financial systems and controls.  If the Company is 
unable to manage the expansion of its operations effectively, the Company's 
business, financial condition and operating results will be materially and 
adversely affected.

    DEPENDENCE ON KEY PERSONNEL.  The Company's success depends to a 
significant extent upon the continued service of Rhea Posedel, its President 
and Chief Executive Officer, as well as other executive officers and key 
employees.  The loss of the services of any of its executive officers or a 
group of key employees could have a material adverse effect on the Company's 
business, financial condition and operating results.  The Company's future 
success will depend in significant part upon its ability to attract and retain 
highly skilled technical, management, sales and marketing personnel.  
Competition for such personnel in the semiconductor equipment industry is 
intense, and there can be no assurance that the Company will be successful in 
attracting or retaining such personnel.  The Company's inability to attract 
and retain the executive management and other key personnel it requires could 
have a material adverse effect on the Company's business, financial condition 
and operating results.

    INTELLECTUAL PROPERTY PROTECTION AND INFRINGEMENT.  The Company's ability 
to compete successfully is dependent in part upon its ability to protect its 
proprietary technology and information.  Although the Company attempts to 
protect its proprietary technology through patents, copyrights, trade secrets 
and other measures, there can be no assurance that these measures will be 
adequate or that competitors will not be able to develop similar technology 
independently.  Litigation may be necessary to enforce or determine the 
validity and scope of the Company's proprietary rights, and there can be no 
assurance that the Company's intellectual property rights, if challenged, will 
be upheld as valid. Such litigation could result in substantial costs and 
diversion of resources and could have a material adverse effect on the 
Company's business, financial condition and operating results, regardless of 
the outcome of the litigation.

    There are no pending claims against the Company regarding infringement of 
any patents or other intellectual property rights of others.  However, the 
Company may receive, in the future, communications from third parties 
asserting intellectual property claims against the Company.  There can be no 
assurance that any such claim made in the future will not result in 
litigation, which could involve significant expense to the Company, and, if 
the Company is required or deems it appropriate to obtain a license relating 
to one or more products or technologies, there can be no assurance that the 
Company would be able to do so on commercially reasonable terms, or at all.


                                       18

<PAGE>
    ENVIRONMENTAL REGULATIONS.  Federal, state and local regulations impose 
various controls on the use, storage, discharge, handling, emission, 
generation, manufacture and disposal of toxic or other hazardous substances 
used in the Company's operations.  The Company believes that its activities 
conform in all material respects to current environmental and land use 
regulations applicable to its operations and its current facilities and that 
it has obtained environmental permits necessary to conduct its business.  
Nevertheless, the failure to comply with current or future regulations could 
result in substantial fines being imposed on the Company, suspension of 
production, alteration of its manufacturing processes or cessation of 
operations.  Such regulations could require the Company to acquire expensive 
remediation equipment or to incur substantial expenses to comply with 
environmental regulations.  Any failure by the Company to control the use, 
disposal or storage of, or adequately restrict the discharge of, hazardous or 
toxic substances could subject the Company to significant liabilities.


                                       19

<PAGE>
                                PART II - OTHER INFORMATION

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

    The following information is provided as an amendment to the initial 
report on Form 10-K "Use of Proceeds from the IPO," regarding the use of 
proceeds from the sale of securities under the Company's Registration 
Statement Form S-1 (333-28987), which was declared effective on August 18, 
1997.  From the effective date of the Registration Statement, the net proceeds 
have been used for the following purposes:


Purchase and installation of machinery and equipment          $ 1,143,274
Repayment of indebtedness                                       4,455,179
Working capital                                                 1,628,844
Temporary investments, including cash and cash equivalents     19,605,000
                                                             ------------
Total                                                         $26,832,297
                                                             ============

    All of the foregoing expenses were direct or indirect payments to persons 
other than (i) directors, officers or their associates; (ii) persons owning 
ten percent (10%) or more of the Company's Common Stock; or (iii) affiliates 
of the Company.



Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

                (a)  Exhibit 27.1 Financial Data Schedule
                (b)  No reports on Form 8-K were filed by the Company
                    during the quarter ended February 28, 1999.





                                       20


<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.

                                                  Aehr Test Systems
                                                    (Registrant)

Date:     April 13, 1999                     /s/  RHEA J. POSEDEL
                                                  ---------------
                                                  Rhea J. Posedel
                                        President and Chief Executive Officer

Date:     April 13, 1999                     /s/  GARY L. LARSON
                                                  --------------
                                                  Gary L. Larson
                                            Vice President of Finance and 
                                               Chief Financial Officer








                                       21




<TABLE> <S> <C>
 
<ARTICLE>      5 
<LEGEND>       THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
               FROM THE ACCOMPANYING CONDENSED CONSOLIDATED FINANCIAL
               STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
               SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000 
       
<S>                                  <C>                   <C>
<PERIOD-TYPE>                        3-MOS                 3-MOS
<FISCAL-YEAR-END>                    MAY-31-1999           MAY-31-1998
<PERIOD-START>                       DEC-01-1998           DEC-01-1997
<PERIOD-END>                         FEB-28-1999           FEB-28-1998
<CASH>                                   5,915                11,820
<SECURITIES>                            15,528                10,844
<RECEIVABLES>                            6,291                11,629
<ALLOWANCES>                               158                   368
<INVENTORY>                             10,136                10,626
<CURRENT-ASSETS>                        39,427                45,803
<PP&E>                                   9,243                 8,060
<DEPRECIATION>                           7,056                 6,454
<TOTAL-ASSETS>                          43,275                50,854
<CURRENT-LIABILITIES>                    4,969                11,152
<BONDS>                                      0                     0
                        0                     0
                                  0                     0
<COMMON>                                    69                    69
<OTHER-SE>                              37,805                39,467
<TOTAL-LIABILITY-AND-EQUITY>            43,275                50,854
<SALES>                                  4,414                11,567
<TOTAL-REVENUES>                         4,414                11,567
<CGS>                                    3,120                 6,907
<TOTAL-COSTS>                            3,120                 6,907
<OTHER-EXPENSES>                         2,604                 3,345
<LOSS-PROVISION>                           138                    (7)
<INTEREST-EXPENSE>                        (270)                 (349)
<INCOME-PRETAX>                           (902)                1,657
<INCOME-TAX>                              (195)                  826
<INCOME-CONTINUING>                       (707)                  831
<DISCONTINUED>                               0                     0
<EXTRAORDINARY>                              0                     0
<CHANGES>                                    0                     0
<NET-INCOME>                              (707)                  831
<EPS-PRIMARY>                           ($0.10)                $0.12
<EPS-DILUTED>                           ($0.10)                $0.12

         

</TABLE>


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