PERVASIVE SOFTWARE INC
10-Q, 1998-11-16
PREPACKAGED SOFTWARE
Previous: OMEGA RESEARCH INC, 10-Q, 1998-11-16
Next: POWER ONE INC, 8-K/A, 1998-11-16



<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                   -----------------------------------------


                                   FORM 10-Q


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

               FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1998

                                      OR

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


                       Commission file number 000-23043

                            PERVASIVE SOFTWARE INC.
            (Exact name of registrant as specified in its charter)


          DELAWARE                                      74-2693793
(State or other jurisdiction of                      (I.R.S. Employer
incorporation or organization)                    Identification Number)


                    12365 RIATA TRACE PARKWAY, BUILDING II
                              AUSTIN, TEXAS 78727
                   (Address of principal executive offices)

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

                                (512) 231-6000
             (Registrant's telephone number, including area code)
                                        
                   -----------------------------------------
                                        
     Indicate by check mark whether the registrant (1) has filed all reports
  required to be filed by Sections 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.

              (1)       Yes       X         No
                              ---------           ---------
              (2)       Yes       X         No
                              ---------           ---------

     As of November 9, 1998 there were 13,469,438 shares of the Registrant's
  common stock outstanding.

================================================================================
<PAGE>
 
                            PERVASIVE SOFTWARE INC.
                                        
                                   FORM 10-Q
                                        
                                     INDEX
                                        
 
 
PART I.    FINANCIAL INFORMATION                                           PAGE

Item 1.    Financial Statements............................................  3

           Condensed Consolidated Balance Sheets at September 30, 
           1998 and June 30, 1998..........................................  3

           Condensed Consolidated Statements of Operations for the
           three months ended September 30, 1998 and 1997..................  4

           Condensed Consolidated Statements of Cash Flows for the 
           three months ended September 30, 1998 and 1997..................  5

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

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

Item 3.    Quantitative and Qualitative Disclosures About 
           Market Risks.................................................... 14

PART II.   OTHER INFORMATION............................................... 22

Item 6.    Exhibits and Reports on Form 8-K................................ 22

SIGNATURES................................................................. 23

                                       2
<PAGE>
 
PART I.    FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS


                            Pervasive Software Inc.
                     Condensed Consolidated Balance Sheets
                                (in thousands)


                                                  SEPTEMBER 30,     JUNE 30,
                                                      1998            1998
                                                  ------------    -----------
                                                   (UNAUDITED)    
ASSETS                                                            
Current assets:                                                   
 Cash and cash equivalents                        $     14,706    $    15,587
 Marketable securities                                   5,497          4,943
 Trade accounts receivable, net                          6,081          5,304
 Prepaid expenses and other current assets               2,663          2,266
                                                  ------------    -----------
                                                                   
Total current assets                                    28,947         28,100
Property and equipment, net                              4,473          3,667
Other assets                                             1,325            876
                                                  ------------    -----------
Total assets                                      $     34,745    $    32,643
                                                  ============    ===========
                                                                   
LIABILITIES AND STOCKHOLDERS' EQUITY                               
Current liabilities:                                               
 Trade accounts payable                           $      1,535    $     1,382
 Accrued payroll and payroll related costs               1,515            966
 Other accrued expenses                                  2,912          2,710
 Deferred revenues                                       2,253          1,929
 Income taxes payable                                      851          1,140
 Deferred royalty payable - Novell                           -            158
                                                  ------------    -----------
Total current liabilities                                9,066          8,285
                                                                   
Minority interest in subsidiary                            360            379
                                                                   
Stockholders' equity:                                              
 Common stock                                           26,455         26,270
 Retained deficit                                       (1,136)        (2,291)
                                                  ------------    -----------
                                                                   
Total stockholders' equity                              25,319         23,979
                                                  ------------    -----------
Total liabilities and stockholders' equity        $     34,745    $    32,643
                                                  ============    ===========


                            See accompanying notes.

                                       3
<PAGE>
 
                            Pervasive Software Inc.
                Condensed Consolidated Statements of Operations
                     (in thousands, except per share data)
                                  (Unaudited)


                                                        THREE MONTHS ENDED
                                                            SEPTEMBER 30,
                                                    --------------------------
                                                        1998           1997
                                                    -----------    -----------
Revenues                                                $11,776        $ 7,671
Costs and expenses:                                                
 Cost of revenues and technical support                   1,620          1,164
 Sales and marketing                                      4,979          3,112
 Research and development                                 2,960          2,251
 General and administrative                               1,041            630
                                                    -----------    -----------
Total costs and expenses                                 10,600          7,157
                                                    -----------    -----------
Operating income                                          1,176            514
                                                                   
 Interest and other income (expense), net                   218            (19)
                                                    -----------    -----------
                                                                   
Income before income taxes and minority interest          1,394            495
                                                                   
 Provision for income taxes                                (426)          (146)
 Minority interest in loss (earnings) of            
  subsidiary, net of tax                                     14            (19)
                                                    -----------    -----------
Net income                                              $   982        $   330
                                                    ===========    ===========
                                                                   
Basic earnings per share                                $  0.07        $  0.16
                                                    ===========    ===========
Diluted earnings per share                              $  0.06        $  0.02
                                                    ===========    ===========


                            See accompanying notes.

                                       4
<PAGE>
 
                            Pervasive Software Inc.
                Condensed Consolidated Statements of Cash Flows
                                (in thousands)
                                  (Unaudited)


                                                           THREE MONTHS ENDED
                                                              SEPTEMBER 30,
                                                           ------------------
                                                             1998       1997
                                                           --------   --------
                                                                         
CASH FROM OPERATING ACTIVITIES                                           
 Net income                                                 $   982    $   330
 Adjustments to reconcile net income to net cash provided              
  by (used in) operating activities:                                        
   Depreciation and amortization                                470        293
   Other non cash items                                         150         69
   Change in current assets and liabilities:                           
     Increase in trade accounts receivable                     (741)      (790)
     Increase in prepaid expenses and other assets             (516)      (251)
     Increase in accounts payable and accrued liabilities       667        307
     Increase (decrease) in deferred revenue                    320       (373)
     Decrease in income taxes payable                          (248)      (165)
                                                           --------   --------
Net cash provided by (used in) operating activities           1,084       (580)
                                                                       
CASH FROM INVESTING ACTIVITIES                                         
 Purchase of property and equipment                          (1,087)      (757)
 Purchase of marketable securities                             (554)   
 Increase in other assets                                       (78)        (3)
                                                           --------   --------
Net cash used in investing activities                        (1,719)      (760)
                                                                       
CASH FROM FINANCING ACTIVITIES                                         
 Payment of royalty to Novell                                  (158)       (98)
 Proceeds from issuance of stock, net of issuance costs          28        117
                                                           --------   --------
Net cash provided by (used in) financing activities            (130)        19
                                                                       
Effect of exchange rate on cash and cash equivalents           (116)      (132)
                                                           --------   --------
                                                                       
Decrease in cash and cash equivalents                          (881)    (1,453)
                                                                       
Cash and cash equivalents at beginning of period             15,587      4,058
                                                           --------   --------
Cash and cash equivalents at end of period                  $14,706    $ 2,605
                                                           ========   ========


                            See accompanying notes.

                                       5
<PAGE>
 
                            PERVASIVE SOFTWARE INC.
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              SEPTEMBER 30, 1998

1.  GENERAL AND BASIS OF FINANCIAL STATEMENTS

     The unaudited interim condensed consolidated financial statements include
the accounts of Pervasive Software Inc. and its majority-owned subsidiaries
(collectively, the "Company" or "Pervasive").  All material intercompany
accounts and transactions have been eliminated in consolidation.

     The financial statements included herein reflect all adjustments,
consisting only of normal recurring adjustments, which in the opinion of
management are necessary to fairly state the Company's financial position,
results of operations and cash flows for the periods presented.

     These financial statements should be read in conjunction with the Company's
consolidated financial statements and notes thereto for the year ended June 30,
1998, which are contained in the Company's Annual Report on Form 10-K (File No.
000-23043).  The results of operations for the three month periods ended
September 30, 1998 and 1997 are not necessarily indicative of results that may
be expected for any other interim period or for the full fiscal year.

2.  INITIAL PUBLIC OFFERING

     On September 25, 1997 the Company completed an initial public offering in
which the Company sold 2,000,000 shares of common stock for net proceeds to the
Company of $17.5 million, after deducting expenses of the offering.  In
addition, stockholders of the Company sold 2,000,000 shares in the offering plus
500,000 shares upon subsequent exercise of an option granted to the underwriters
for over-allotments. The net proceeds from the offering were received on October
1, 1997.

3.  EARNINGS PER SHARE

     The following table sets forth the computation of basic and diluted
earnings per share (in thousands, except per share data):

                                                        Three Months Ended
                                                           September 30,
                                                     -------------------------
                                                       1998            1997
                                                     ---------       ---------
Numerator:                                                          
  Net income                                         $     982       $     330
                                                     =========       =========
Denominator:                                                        
  Denominator for basic earnings per share -                        
    weighted average shares                             13,378           2,126

  Effect of dilutive securities:                                    
       Convertible preferred shares                          -           9,185
       Employee stock options                            1,850           2,085
                                                     ---------       ---------
       Potentially dilutive common shares                1,850          11,270
                                                     ---------       ---------
  Denominator for diluted earnings per share -                       
    adjusted weighted average shares and                                      
    assumed conversions                                 15,228          13,396 
                                                     =========       =========
Basic earnings per share                             $    0.07       $    0.16
                                                     =========       =========
Diluted earnings per share                           $    0.06       $    0.02
                                                     =========       =========

                                       6
<PAGE>
 
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS,
                                  (Continued)

4.  COMPREHENSIVE INCOME

     Effective July 1, 1998, the Company adopted Financial Accounting Standards
Board (FASB) Statement No. 130, Reporting Comprehensive Income (Statement 130).
Statement 130 establishes new rules for the reporting and display of
comprehensive income and its components.  The components of comprehensive income
are as follows:


                                                         Three months ended
                                                           September 30,
                                                  -----------------------------
                                                       1998             1997
                                                  ------------     ------------
Net income........................................      $  982            $ 330
Foreign currency translation adjustments..........         184              (78)
                                                  ------------     ------------
Comprehensive income..............................      $1,166            $ 252
                                                  ============     ============

5.  RECENT ACCOUNTING PRONOUNCEMENTS

     Effective July 1, 1998, the Company adopted AICPA Statement of Position
(SOP) 97-2, Software Revenue Recognition and SOP 98-4, Deferral of the Effective
Date of a Provision of SOP 97.  The Company believes the effect of such adoption
will not have a material effect on its financial statements in fiscal 1999.

     In June 1997, FASB issued Statement of Financial Accounting Standard No.
131, Disclosures about Segments of an Enterprise and Related Information
(Statement 131), which establishes the standards for the manner in which public
enterprises are required to report financial and descriptive information about
their operating segments.  In accordance with Statement 131, the Company will
provide the required disclosures for the first time in its annual report on Form
10-K for the year ended June 30, 1999 and on Form 10-Q for the quarter ended
September 30, 1999.  The Company believes that the adoption of Statement 131
will not affect its results of operations or financial position, and will not
significantly affect the disclosure of segment information in the future.

6.  ACQUISITION OF SMITHWARE, INC.

     On February 13, 1998, the Company acquired Smithware, Inc. ("Smithware"), a
developer of database development and reporting components for Pervasive
products, for cash and common stock of the Company, plus up to an additional
$80,000 of cash and 47,502 shares of common stock payable upon achievement of
certain milestones in the future.  In the quarter ended September 30, 1998, the
Company paid $80,000 in cash and issued 19,000 shares of the Company's common
stock valued at $155,000 to the former Smithware shareholders upon achieving the
first two milestones specified in the acquisition agreement. Payment of the
additional purchase price was recorded as additional goodwill and is being
amortized over a ten year period.

7.  SUBSEQUENT EVENT

     On November 12, 1998, Pervasive acquired for cash approximately 93% of the
outstanding common shares of EveryWare Development Inc. ("EveryWare"), an
Internet application development and Web-application server provider based in
Toronto Canada.  Pervasive has commenced compulsory procedures to acquire the
remaining shares of EveryWare, which is expected to be completed in December
1998.  The total value of the acquisition, including assumption of outstanding
options and warrants, will be approximately $10.75 million. The acquisition will
be accounted for under the purchase method of accounting.

                                       7
<PAGE>
 
    PERVASIVE SOFTWARE INC.

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

     The statements contained in this Report on Form 10-Q that are not purely
historical statements are forward looking statements within the meaning of
Section 21E of the Securities and Exchange Act of 1934, including statements
regarding the Company's expectations, beliefs, hopes, intentions or strategies
regarding the future. These forward-looking statements involve risks and
uncertainties.  Actual results may differ materially from those indicated in
such forward-looking statements.  See "Risk Factors that May Affect Future
Results," and the factors and risks discussed in the Company's Annual Report on
Form 10-K filed with the Securities and Exchange Commission on September 28,
1998 (File No. 000-23043) and other reports filed from time to time with the
Securities and Exchange Commission.

OVERVIEW

     Pervasive is a worldwide provider of ultra-light, embedded database and
information management software for packaged client/server applications.  The
software is designed for integration by independent software vendors ("ISVs")
into packaged applications that are deployed in environments without a dedicated
database administrator ("DBA").  The Company's Pervasive.SQL database engine,
which combines high performance transactional and industry-standard relational
data access, enables ISVs to deliver easy-to-use, reliable and cost-effective
applications to end users.  As a result, end users can concentrate on running
their businesses instead of managing the database underlying their applications.
This is particularly critical in the large number of zero DBA or Z-DBA
environments typically found in small and mid-sized businesses or departments of
large organizations that lack the information technology infrastructure or
personnel required to deploy and support client/server applications.

     The Company derives its revenues primarily from shrink-wrap licenses
through ISVs, value added resellers ("VARs") and distributors and from OEM
license agreements with ISVs. Additionally, the Company generates revenues from
user count upgrades as well as from upgrades to client/server environments from
single user workstation or peer-to-peer environments. Shrink-wrap license fees
depend on both the user count of the license and whether the license is for the
Company's client- or server-based products. The Company's OEM licensing program
offers ISVs volume discounts and specialized technical support, training and
consulting in exchange for embedding the Company's products in packaged
applications and paying to the Company a royalty based on sales of the
applications.

     Revenues are generally recognized from the license of software when
persuasive evidence of an arrangement exists, delivery has occurred, the fee is
fixed or determinable and collection is probable.  Revenues related to
agreements involving nonrefundable fixed minimum license fees are generally
recognized upon delivery of the product master or first copy if no vendor
obligations remain.  Per copy royalties in excess of a fixed minimum amount are
recognized as revenues when such amounts are reported to the Company.  The
Company operates with virtually no order backlog because its software products
are shipped shortly after orders are received, which makes product revenues in
any quarter substantially dependent on orders booked and shipped throughout that
quarter.  The Company enters into agreements with certain distributors that
provide for certain stock rotation and price protection rights.  These rights
allow the distributor to return products in a non-cash exchange for other
products or for credits against future purchases.  The Company reserves for the
cost of estimated sales returns, stock rotation and price protection rights, as
well as for uncollectable accounts based on experience.

     On February 9, 1998, the Company announced the introduction of
Pervasive.SQL, an enhanced database software product that enables packaged
client/server applications to simultaneously access a single database engine
with both high volume transactional processing and industry-standard SQL
capabilities. The software is designed for integration by ISVs into packaged
client/server and Internet-based applications that are deployed in Z-DBA
environments. Pervasive.SQL delivers improved performance, simplified
installation and maintenance, low cost of ownership and compatibility with
existing Btrieve- and Scalable SQL - based applications. The Company began
shipping Pervasive.SQL in February of 1998.

                                       8
<PAGE>
 
     Prior to the release of Pervasive.SQL, the Company derived substantially
all of its revenues from the license of its Btrieve and Scalable SQL products.
The Company expects that its future operating results will become increasingly
dependent upon market acceptance of its recently announced Pervasive.SQL product
and anticipates that revenues from the license of Btrieve and Scalable SQL will
decrease accordingly. The pace and timing of market acceptance of Pervasive.SQL
is largely dependent upon factors such as the product development cycles of ISVs
and VARs who embed the Company's products into third-party packaged software
applications. As a result, the Company expects to continue to derive a
significant portion of its revenues from the license of Btrieve and Scalable SQL
in the near term and there can be no assurance as to whether or when
Pervasive.SQL will achieve sustainable market acceptance. A low demand for, or
low or delayed market acceptance of the Company's Pervasive.SQL product as a
result of competition, technological change or other factors, would have a
material adverse effect on the Company's business, operating results and
financial condition. Although the Company recognized increased revenue from
Pervasive.SQL in the first quarter of fiscal 1999, such sales may have been
attributable to one-time upgrades from earlier versions of the Company's
products, favorable upgrade pricing by the Company or other factors. There can
be no assurance that future sales of Pervasive.SQL will continue at initial
rates. See "Risk Factors that May Affect Future Results."

RESULTS OF OPERATIONS

     The following table sets forth for the periods indicated the percentage of
revenues represented by certain lines in the Company's consolidated statements
of operations:

                                                           Three Months Ended
                                                              September 30,
                                                        ----------------------
                                                          1998         1997
                                                        ---------    ---------
Revenues.............................................      100%          100%
Costs and expenses:                                                  
   Cost of revenues and technical support............       14            15
   Sales and marketing...............................       42            41
   Research and development..........................       25            29
   General and administrative........................        9             8
                                                        --------     ---------
Total costs and expenses.............................       90            93
                                                        --------     ---------
Operating income.....................................       10             7  
Interest and other income (expense), net.............        2             -  
                                                        --------     ---------
Income before income taxes and minority interest.....       12             7  
Provision for income taxes...........................       (4)           (2)
Minority interest in loss (earnings) of subsidiary...        -            (1)
                                                        --------     ---------
Net income...........................................        8%            4%
                                                        ========     =========

Revenues

     The Company's revenues increased to $11.8 million in the three months ended
September 30, 1998, an increase of 54% over the $7.7 million reported for the
comparable period in the prior fiscal year.  The increase in the Company's
revenues was attributable primarily to increased market acceptance of the
Company's products, principally licenses of the Company's software operating on
Windows NT, increased market acceptance of Pervasive.SQL and expansion of its
world-wide sales organization.  Although the Company's revenues have increased
in recent periods, there can be no assurance that revenues will grow in future
periods, that they will grow at past rates or that the Company will remain
profitable on a quarterly or annual basis in the future.

                                       9
<PAGE>
 
     Licenses of the Company's software operating on Windows NT or other
Microsoft operating systems increased to approximately 49% of the Company's
revenues in the three months ended September 30, 1998 from approximately 39% in
the comparable period in the prior year. Licenses of the Company's software
operating on NetWare represented approximately 43% and 56% of the Company's
revenues in the three months ended September 30, 1998 and 1997, respectively.
The Company believes that the increase in the percentage of revenues
attributable to licenses of the Company's products operating on Windows NT and
other Microsoft operating systems is due both to increased market acceptance of
the Company's products operating on Microsoft platforms and to the increased
market penetration of Microsoft platforms relative to other operating systems.
The Company expects that the percentages of its revenues attributable to
licenses of its software operating on particular platforms will continue to
change from time to time and there can be no assurance that the Company's
revenues attributable to licenses of its software operating on Windows NT, or
any other operating system platform, will grow in the future, or at all.

     International revenues, consisting of all revenues from customers located
outside of North America, were $4.3 million and $3.2 million in the three months
ended September 30, 1998 and 1997, representing 37% and 42% of total revenues,
respectively.  The increase in dollar amount was primarily attributable to
expansion of the Company's international sales organization, particularly in
Europe.  The decrease in international revenues as a percentage of total
revenues was primarily due to a relatively stronger quarter domestically in the
three months ended September 30, 1998 resulting primarily from the addition of a
new domestic distributor, Ingram Micro, the world's leading wholesale
distributor of technology products.  The Company believes that revenues from
international markets represent a significant opportunity and expects that
international revenues may account for an increasing portion of its revenues in
the future as the Company expands internationally, primarily in Europe and
Japan, but also in other areas of the world.  See "Risk Factors That May Affect
Future Results  Risks Associated with International Sales and Operations."

     In February 1998, the Company began marketing certain complementary third-
party products through its channel.  Those third-party products now include
Crystal Reports, an industry standard report writer from Seagate Software that
allows end users to generate sophisticated reports on their Pervasive.SQL,
Btrieve or Scalable SQL databases, and powerful data conversion tools from Data
Junction Corporation, which enable software developers to quickly and easily
transfer data from other sources into a Pervasive.SQL database.  Revenue from
third party products was not significant in fiscal 1998 or in the three months
ended September 30, 1998.

     In August 1998, Pervasive began shipping the Pervasive.SQL workstation 
engine. The Pervasive.SQL workstation engine allows developers to write and 
deploy robust, full-featured remote and occasionally-connected applications from
the desktop, and scale the applications to run in Pervasive-based client/server 
environments. Compatibility between workstation and client/server environments 
is accomplished without code changes, expanding the market potential for 
Pervasive-based applications.

     In September 1998, Pervasive announced and began shipping the new 
Pervasive.SQL Software Developers Kit which is designed to speed development of 
applications based on the Pervasive.SQL embedded database engine. The 
Pervasive.SQL Software Developers Kit contains a collection of rapid-application
development resources including ActiveX controls, a pure Java API, support for 
all major Windows development environments and the I*Net Data Server, which 
provides a direct connection to Pervasive-based data over the Internet, 
intranets or extranets.

Costs and Expenses

     Cost of Revenues and Technical Support. Cost of revenues and technical
support consists primarily of the cost to manufacture and fulfill orders for the
Company's shrink wrap software products and the cost to provide technical
support, primarily telephone support, which is typically provided within 30 days
of purchase.  Cost of revenues and technical support was $1.6 million and $1.2
million in the three months ended September 30, 1998 and 1997, representing 14%
and 15% of revenues, respectively.  The increase in dollar amount of cost of
revenues and technical support was attributable to increased sales volume and
increased technical support personnel in the U.S., Europe and Japan.  The
Company anticipates that cost of revenues and technical support will continue to
increase in dollar amount as the Company expands its international operations,
particularly in Japan, and provides technical support for additional products.
Such costs could vary as a percentage of revenues relative to comparable periods
in prior years.

     Sales and Marketing. Sales and marketing expenses consist primarily of
salaries, commissions and bonuses earned by sales and marketing personnel,
foreign sales office expenses, travel and entertainment and promotional
expenses.  Sales and marketing expenses were $5.0 million and $3.1 million in
the three months ended September 30, 1998 and 1997, representing 42% and 41% of
revenues, respectively.  The increase in dollar amount was primarily
attributable to increased costs associated with hiring additional sales and
marketing personnel and increased infrastructure costs associated with foreign
sales office expansion.  The Company expects that sales and marketing expenses
will continue to increase in dollar amount as the Company continues to promote
Pervasive.SQL and its other products, hire additional sales and marketing
personnel, increase lead generation activities and expand its international
operations.  Sales and marketing expenses are likely to continue to fluctuate as
a percentage of revenues due to the timing of costs associated with new product
releases and international expansion.

                                       10
<PAGE>
 
     Research and Development. Research and development expenses consist
primarily of personnel and related costs.  Research and development expenses
were $3.0 million and $2.3 million in the three months ended September 30, 1998
and 1997, representing 25% and 29% of revenues, respectively.  The increase in
dollar amount is primarily due to the increased hiring of, and contracting with,
additional research and development personnel.  The decrease as a percentage of
total revenues is primarily due to significant revenue growth that outpaced
research and development expenditures.  The Company anticipates that it will
continue to devote substantial resources to research and development and that
such expenses will continue to increase in dollar amount.

     Software development costs that were eligible for capitalization in
accordance with Statement of Financial Accounting Standards No. 86 were
insignificant during these periods, and, accordingly, the Company charged all
software development costs to research and development expenses.

     General and Administrative. General and administrative expenses consist
primarily of the personnel and other costs of the Company's finance, human
resources, information systems and administrative departments.  General and
administrative expenses were $1.0 million and $630,000 in the three months ended
September 30, 1998 and 1997, representing 9% and 8% of revenues, respectively.
The Company believes that its general and administrative expenses will increase
in dollar amount in the future as the Company's administrative staff expands to
support its growing world-wide operations and as a result of an increase in
expenses associated with being a public company.

     Provision for Income Taxes. The Company's income tax provisions for interim
periods are based on estimated annual effective income tax rates.  The projected
income tax provision for fiscal 1999 reflects the Company's anticipated mix of
foreign and domestic income and the expected benefit from release of the
Company's valuation allowance recorded against its deferred tax assets.

     The estimated effective tax rate for the three month periods ended
September 30, 1998 and 1997, was 31% and 30% respectfully. The increase in the
Company's effective tax rate for fiscal year 1999 is primarily due to increased
foreign taxes associated with the Company's increased operations overseas and a
decrease in the expected benefit from partial release of the valuation allowance
recorded against the Company's deferred tax assets.  The Company expects its
effective tax rate will increase in the future once the Company's deferred tax
asset is fully realized.

LIQUIDITY AND CAPITAL RESOURCES

     On September 25, 1997, the Company completed an initial public offering in
which the Company sold 2,000,000 shares of common stock for net proceeds to the
Company of $17.5 million, after deducting expenses of the offering.

     Cash provided by operations was $1.1 million for the three months ended
September 30, 1998 as compared with cash used by operations of $580,000 for the
comparable period in the prior fiscal year.  The increase in cash generated by
operations resulted primarily from increases in net income and deferred revenue
during the three months ended September 30, 1998.

     During the first three months of fiscal 1999, the Company invested $554,000
in marketable securities, consisting of various taxable and tax advantaged
securities.  In addition, the Company purchased property and equipment totaling
approximately $1.1 million and $757,000 in the three months ended September 30,
1998 and 1997, respectively, primarily computer hardware and software for the
Company's growing employee base.  The Company expects that its capital
expenditures will increase as the Company's employee base grows.

     In October 1998, the Company moved its headquarters to a new facility of
approximately 70,000 square feet.  The new facility provides additional space
and expansion options to accommodate future growth at rental rates per square
foot consistent with its prior facility.  

                                       11
<PAGE>
 
     On November 12, 1998, Pervasive acquired for cash approximately 93% of the
outstanding common shares of. EveryWare, an Internet application development and
Web-application server provider based in Toronto Canada.   Pervasive has
commenced compulsory procedures to acquire the remaining shares of EveryWare,
which is expected to be completed in December 1998.   The total value of the
acquisition, including assumption of outstanding options and warrants, will be
approximately $10.75 million. The acquisition will be accounted for under the
purchase method of accounting.

     At September 30, 1998, the Company had $19.9 million in working capital
including $14.7 million in cash and cash equivalents and $5.5 million in
marketable securities.   The Company anticipates a significant decrease in cash
and cash equivalents and working capital in the second quarter of fiscal 1999 as
a result of the acquisition of EveryWare and increased capital expenditures as a
result of the move of the Company's headquarters.

     The Company had a $4.0 million revolving line of credit with a bank at
September 30, 1998 and in October 1998, the revolving line of credit was
increased to $10.0 million.  At no time has the Company borrowed under such
line.  The Company's line of credit contains certain financial covenants and
restrictions as to various matters including the Company's ability to pay cash
dividends and effect mergers or acquisitions without the bank's prior approval.
The Company is currently in compliance with such financial covenants and
restrictions. The Company has granted a first priority security interest in
substantially all of its tangible assets as security for its obligations under
its credit line.

YEAR 2000 COMPLIANCE

     The "Year 2000" issue results from an industry-wide practice of
representing years with only two digits instead of four.  Beginning in the year
2000, date code fields will need to accept four digit entries to distinguish
twenty-first century dates from twentieth century dates (2000 or 1900).  As a
result, in less than two years, computer systems and/or software used by many
companies may need to be upgraded to comply with such Year 2000 requirements.
Significant uncertainty exists in the software industry concerning the potential
effects associated with such compliance.

     The Company's Year 2000 readiness plan for current versions of its
products; Pervasive.SQL 7, Btrieve v6.15, Scalable SQL 4 and ODBC Interface v2
includes the following:

     1.  Assessment - Take an inventory of products to be tested, survey third-
         party programs utilized, generate compliance plan, and define what
         compliance will mean.
     2.  Implementation - Devise upgrades to correct any Year 2000 issues.
     3.  Validation - Test and debug current versions of products.
     4.  Contingency planning Plan to implement in the event that the Company
         does not achieve Year 2000 compliance by January 1, 2000.

     The Company has essentially completed all phases of its plan, except for
contingency planning, with respect to the current versions of all of its
products.  As a result, each of the current versions of its products was found
to have no known Year 2000 limitations, when configured and used in accordance
with the related documentation, and provided that the underlying operating
system of the host machine and any other software used with or in the host
machine are also Year 2000 compliant.  An earlier release of Scalable SQL is not
Year 2000 compliant and several other earlier versions of the Company's products
have not been tested for Year 2000 compliance.  These earlier versions of the
Company's products are no longer supported by Pervasive Software.  The Company
recommends upgrading to the current version of its products if customers have
any concerns.

                                       12
<PAGE>
 
Pervasive has defined "Year 2000 Compliant" as the ability to:

     1.  Correctly handle date information needed for the transition from
         December 31, 1999 to January 1, 2000.
     2.  Function according to the product documentation provided for this date
         change, without changes in operation resulting from the approaching new
         century, assuming correct configuration.
     3.  Where appropriate, respond to two-digit date input in a way that
         resolves the ambiguity as to century in a disclosed, defined, and
         predetermined manner.
     4.  If the date elements in interfaces and data storage specify the
         century, store and provide output of date information in ways that are
         unambiguous as to century.
     5.  Recognize Year 2000 as a leap year.

     Third-party applications which utilize Pervasive products can still be
written that do not take advantage of the Year 2000 capabilities of Pervasive's
products.  Pervasive does not currently have any information concerning the Year
2000 compliance status of its customers or third party vendors who imbed or
resell Pervasive's products.  If Pervasive's current or future customers fail to
achieve Year 2000 compliance or if they divert technology expenditures away from
software products such as those offered by the Company to address Year 2000
issues, the Company's business, operating results, or financial condition could
be materially adversely affected.

     Despite testing by Pervasive and current and potential customers, and
assurances from developers of products incorporated into Pervasive's products,
the Company's products may contain undetected errors or defects associated with
Year 2000 date functions. Unknown errors or defects in Pervasive's products
could result in loss of revenues or delay in market acceptance, which could have
a material adverse effect on the Company's business, operating results and
financial condition. Pervasive has not specifically tested software licensed
from third parties that is marketed through the Company's channel, but the
Company has received warranties and representations from its vendors that
licensed software is Year 2000 Compliant.

     The Company's internal systems include both its information technology
("IT") and non-IT systems (such as its security system, building equipment, and
embedded microcontrollers).  The Company has initiated an informal Year 2000
compliance project to assess its material internal IT systems and its non-IT
systems.  The project encompasses two major areas of Pervasive's internal IT
structure, the technical services area, including all hardware, operating
system, and standard application issues, and the applications area, including
all corporate database, accounting and custom applications.  To the extent that
the Company is not able to test the technology provided by third-party vendors,
the Company is seeking assurances from such vendors that their systems are Year
2000 Compliant.  Although Pervasive is not currently aware of any material
operational issues or costs associated with preparing its internal IT and non-IT
systems for the Year 2000, the Company may experience material unanticipated
problems and costs caused by undetected errors or defects in the technology used
in its internal IT and non-IT systems.  The Company plans to formalize its
internal IT and non-IT Year 2000 readiness plan beginning January 1999.  The
Company anticipates that a majority of the existing Year 2000 issues will be
eliminated by this time and it believes that this time frame will provide
adequate time to resolve any remaining material issues.

   The Company has funded its Year 2000 plan from operating cash flows and has
not separately accounted for these costs in the past, nor does the Company have
specific dollars budgeted for the project as the costs are not considered to be
material.  Pervasive has not yet fully developed a comprehensive contingency
plan to address situations that may result if the Company is unable to achieve
Year 2000 compliance of its critical operations.  The cost of developing and
implementing such a plan may itself be material.

                                       13
<PAGE>
 
ITEM 3   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The majority of the Company's operations are based in the U.S. and,
accordingly, the majority of its transactions are denominated in U.S. Dollars.
However, the Company does have foreign-based operations where transactions are
denominated in foreign currencies and are subject to market risk with respect to
fluctuations in the relative value of currencies.  Currently, the Company has
operations in Japan, Germany, France, Ireland, England, Belgium, and Hong Kong
and conducts transactions in the local currency of each location. The Company
monitors its foreign currency exposure and, from time to time will attempt to
reduce its exposure through hedging.  The impact of fluctuations in the relative
value of other currencies was not material for the quarter ended September 30,
1998.  Quantitative and qualitative information about market risk was addressed
in Item 7A of the Company's Form 10-K for the fiscal year ended June 30, 1998.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

     Investors should carefully consider the following risk factors and warnings
before making an investment decision.  The risks described below are not the
only ones facing the Company.  Additional risks that the Company does not yet
know of or that it currently thinks are immaterial may also impair its business
operations.  If any of the following risks actually occur, the Company's
business, operating results or financial condition could be materially adversely
affected.  In such case, the trading price of the Company's Common Stock could
decline.  Investors should also refer to the other information set forth in this
Report on Form 10-Q, including the condensed consolidated financial statements
and the related notes.

     This Report on Form 10-Q contains forward-looking statements.  These
statements relate to future events or the Company's future financial
performance.  In some cases, investors can identify forward-looking statements
by terminology such as "may," "will," "should," "expects," "plans,"
"anticipates," "believes," "estimates," "predicts," "potential," or "continue"
or the negative of such terms and other comparable terminology.  These
statements are only predictions.  Actual events or results may differ
materially.  In evaluating these statements, investors should specifically
consider various factors, including the risks outlined below.  These factors may
cause the Company's actual results to differ materially from any forward-looking
statement.  See also the factors and risks discussed in other reports filed from
time to time with the Securities and Exchange Commission.


LIMITED OPERATING HISTORY; MARGINAL PROFITABILITY; FUTURE OPERATING RESULTS
UNCERTAIN

     The Company was founded in January 1994. Accordingly, the Company's
prospects must be considered in light of the risks and difficulties frequently
encountered by companies in the early stage of development, particularly
companies in new and rapidly evolving markets.  To address these risks, the
Company must, among other things, respond to competitive developments, continue
to attract, retain and motivate qualified personnel and continue to improve its
products.  Although the Company has been profitable for the ten most recent
fiscal quarters, this profitability has been marginal historically and, except
for the quarters ended September 30, 1994 and December 31, 1994, the Company
incurred net losses in each quarter from inception through the quarter ended
March 31, 1996.  As of September 30, 1998, the Company had an accumulated
deficit of approximately $1.1 million.  The Company's historical operating
losses and marginal profitability have been due in part to the commitment of
significant resources to the Company's technical support, research and
development and sales and marketing organizations.  The Company expects to
continue to devote substantial resources to these areas and as a result will
need to recognize significant quarterly revenues to maintain profitability.  In
particular, the Company intends to hire a significant number of sales and
research and development personnel through the end of fiscal 1998 and beyond,
which the Company believes is required if the Company is to achieve significant
revenue growth in the future.  Although the Company's revenues have increased in
recent periods, there can be no assurance that the Company's revenues will grow
in future periods, that they will grow at past rates or that the Company will
remain profitable on a quarterly or annual basis in the future.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

                                       14
<PAGE>
 
DEPENDENCE ON NEW PRODUCT RELEASE; PRODUCT CONCENTRATION

     Prior to the release of Pervasive.SQL, the Company derived substantially
all of its revenues from the license of its Btrieve and Scalable SQL products.
The Company expects that its future operating results will become increasingly
dependent upon market acceptance of its recently released Pervasive.SQL product
and anticipates that revenues from the license of Btrieve and Scalable SQL will
decrease accordingly.  The pace and timing of market acceptance of Pervasive.SQL
is largely dependent upon factors such as the product development cycles of ISVs
and VARs who embed the Company's products into third party packaged software
applications.  As a result, the Company expects to continue to derive the
majority of its revenues from the license of Btrieve and Scalable SQL in the
near term and there can be no assurance as to whether or when Pervasive.SQL will
achieve market acceptance.  A low demand for, or low or delayed market
acceptance of the Company's Pervasive.SQL product as a result of competition,
technological change or other factors, would have a material adverse effect on
the Company's business, operating results and financial condition.  Although the
Company recognized increased revenue from Pervasive.SQL in the first quarter of
fiscal 1999, such sales may have been attributable to one-time upgrades from
earlier versions of the Company's products, favorable upgrade pricing by the
Company or other factors.  There can be no assurance that future sales of
Pervasive.SQL will continue at initial rates.  See "Management's Discussion and
Analysis of Financial Condition and Results of Operations  Overview."

RISKS ASSOCIATED WITH ACQUISITION OF EVERYWARE DEVELOPMENT INC.

     In November 1998, the Company acquired approximately 93% of the outstanding
common shares of EveryWare Development Inc. ("EveryWare"), a Canadian
corporation. Pervasive faces a number of risks and uncertainties associated with
this acquisition, including: the Company's ability to integrate and manage the
operations of a Canadian subsidiary; integration of Pervasive and EveryWare
products on a timely and cost-effective basis; market acceptance of EveryWare
products by the Company's installed base of customers, ISVs and VARs; and the
significant decrease in the Company's liquidity and capital resources as a
result the purchase of EveryWare stock, costs associated with the acquisition
and funding of EveryWare's operations. There can be no assurance that the
Company will be able to effectively address these and other risks associated
with the acquisition. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

OPERATING RESULTS SUBJECT TO SIGNIFICANT FLUCTUATIONS; SEASONALITY

     The Company's quarterly revenues, expenses and operating results have
varied significantly in the past and are likely to vary significantly in the
future due to a variety of factors, such as demand for the Company's products,
the size and timing of significant orders and their fulfillment, the number,
timing and significance of product enhancements and new product announcements by
the Company and its competitors, changes in pricing policies by the Company or
its competitors, customer order deferrals in anticipation of enhancements or new
products offered by the Company or its competitors, the ability of the Company
to develop, introduce and market new and enhanced versions of its products on a
timely basis, changes in the Company's level of operating expenses, budgeting
cycles of its customers, product life cycles, software defects and other product
quality problems, the Company's ability to attract and retain qualified
personnel, changes in the Company's sales incentive plans, changes in the mix of
domestic and international revenues, the level of international expansion,
foreign currency exchange rate fluctuations, performance of indirect channel
partners, changes in the mix of indirect channels through which the Company's
products are offered, the impact of acquisitions of competitors and indirect
channel partners, the Company's ability to control costs and general domestic
and international economic and political conditions.  The Company operates with
virtually no order backlog because its software products are shipped shortly
after orders are received, which makes product revenues in any quarter
substantially dependent on orders booked and shipped throughout that quarter.
As a result, if orders in the first month or two of a quarter fall short of
expectations, it is unlikely that the Company will be able to meet its revenue
targets for that quarter.  In addition, the Company is substantially reliant
upon indirect sales channels over which the Company has little or no control.
Moreover, the Company's expense levels are based to a significant extent on the
Company's expectations of future revenues and therefore are relatively fixed in
the short term.  If revenue levels are below expectations, operating results are
likely to be adversely and disproportionately affected because only a small
portion of the Company's expenses vary with its revenues.

                                       15
<PAGE>
 
     The Company's business has experienced and is expected to continue to
experience seasonal customer buying patterns.  In recent years, the Company has
had relatively stronger demand for its products during the quarters ending
December 31 and June 30 and demand has been relatively weaker in the quarters
ending March 31 and September 30.  The Company believes that this pattern may
continue.  To the extent international operations constitute a greater
percentage of the Company's revenues in future periods, the Company anticipates
the effect of seasonal buying patterns on the Company's business could be more
pronounced in subsequent periods as a result of reduced sales activity in Europe
and Japan during the summer months.

     Based upon all of the factors described above, the Company believes that
its quarterly revenues, expenses and operating results are likely to vary
significantly in the future, that period-to-period comparisons of its operating
results are not necessarily meaningful and that, in any event, such comparisons
should not be relied upon as indications of future performance.  The Company has
limited ability to forecast future revenues, and it is likely that in some
future quarter the Company's operating results will be below the expectations of
public securities analysts and investors.  In the event that operating results
are below expectations, or in the event that adverse conditions prevail or are
perceived to prevail generally or with respect to the Company's business, the
price of the Company's Common Stock would likely be materially adversely
affected.  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

DEPENDENCE ON INDIRECT SALES CHANNEL; DISTRIBUTOR CONCENTRATION

     The Company derives substantially all of its revenues from its indirect
sales channel, consisting of ISVs, VARs, system integrators, consultants and
distributors.  The Company has invested, and intends to continue to invest,
significant resources to develop this channel, which could adversely affect the
Company's operating margins.  There can be no assurance that the Company will be
able to attract additional indirect channel partners that will be able to market
and support the Company's products.  In addition, many of the Company's indirect
channel partners offer competing product lines.  Therefore, there can be no
assurance that any of the Company's current indirect channel partners will
continue to represent or recommend the Company's products.  Further, the
inability to recruit new indirect channel partners, or the loss of, or a
significant reduction in revenues from, any particular indirect channel partner
could materially adversely affect the Company's business, operating results and
financial condition.

     Some of the Company's ISVs, VARs and end users place their orders through
distributors.  A relatively small number of distributors have accounted for a
significant percentage of the Company's revenues.  In the three months ended
September 30, 1998, three distributors accounted for a combined 28% of revenues,
and two distributors accounted for a combined 22% of revenues for the comparable
period in the prior fiscal year.  The Company expects that it will continue to
be dependent upon a limited number of distributors for a significant portion of
its revenues in future periods and such distributors are expected to vary from
period to period.  The loss of a major distributor or any reduction in orders by
such distributor, including reductions due to market or competitive conditions,
combined with the inability to replace the distributor on a timely basis could
have a material adverse effect on the Company's business, operating results and
financial condition.  The Company's operating results may in the future be
subject to substantial period-to-period fluctuations as a consequence of such
distributor concentration.

SIGNIFICANT COMPETITION

     The market for the Company's products is intensely competitive and subject
to rapid change.  The Company primarily encounters competition from large,
public companies, including Microsoft Corporation ("Microsoft"), Oracle
Corporation ("Oracle"), Informix Corporation ("Informix"), Sybase, Inc.
("Sybase") and International Business Machines Corporation ("IBM").  Each of
these companies offers database products competitive with the Company's
products.  In particular, Sybase offers a small memory footprint database
software product, Adaptive Server Anywhere, which directly competes with the
Company's Pervasive.SQL, and Btrieve products.  In addition, because there are
relatively low barriers to entry in the software market, the Company may
encounter additional competition from other established and emerging companies.
Most of the Company's competitors have longer operating histories, significantly
greater financial, technical, marketing and other resources than the Company,
significantly greater name recognition and a large installed base of customers.
As a result, the 

                                       16
<PAGE>
 
Company's competitors may be able to respond more quickly to new or emerging
technologies and changes in customer requirements, or to devote greater
resources to the development, promotion and sale of competitive products, than
can the Company. There is also a substantial risk that announcements of
competing products by large competitors could result in the cancellation of
customer orders in anticipation of the introduction of such new products. In
addition, current and potential competitors have established or may establish
cooperative relationships among themselves or with third parties to increase the
ability of their products to address customer needs and which may limit the
Company's ability to sell its products through particular distribution partners.
Accordingly, new competitors or alliances among current and new competitors may
emerge and rapidly gain significant market share. The Company also expects that
competition will increase as a result of software industry consolidation.
Increased competition is likely to result in price reductions, fewer customer
orders, reduced margins and loss of market share, any of which could materially
adversely affect the Company. There can be no assurance that the Company will be
able to compete successfully against current and future competitors or that the
competitive pressures faced by the Company will not materially adversely affect
its business, operating results and financial condition.

RELIANCE ON INSTALLED BASE

     In connection with the acquisition of certain software and related
technology from Novell in April 1994, the Company entered into a license
agreement permitting, among other things, the then-current version of Btrieve to
be reproduced and distributed on a royalty-free basis as part of or together
with current and future versions of any Novell products, including Novell's
NetWare operating system ("NetWare").  The Company derives significant revenues
from upgrade sales into the NetWare installed base and sales of the Company's
software operating on NetWare represented approximately 43% of the Company's
revenues in the three months ended September 30, 1998.  As a result, sales of
the Company's products have been and will continue to be influenced by the
market acceptance of NetWare.  NetWare faces substantial competition from other
operating systems, including Microsoft's Windows NT, which the Company believes
has a large and growing share of the worldwide market for client/server
operating systems.  If sales of NetWare decrease, Novell discontinues NetWare or
discontinues bundling Btrieve with NetWare or if ISVs, VARs or their end users
migrate to competing client/server operating system platforms, and the Company
is not able to substantially increase sales of its products that run on
competing client/server operating systems, the Company's business, operating
results and financial condition would be materially adversely affected.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

DEPENDENCE ON CONTINUED GROWTH OF THE MARKET FOR CLIENT/SERVER APPLICATIONS AND
EMBEDDED DATABASES

     Although demand for client/server applications and embedded databases has
grown in recent years, this market is still emerging and there can be no
assurance that it will continue to grow or that, even if the market does grow,
organizations will continue to adopt the Company's products.  The Company has
spent, and intends to continue to spend, considerable resources educating
potential customers about the Company's embedded database products and the
packaged client/server applications market generally.  However, there can be no
assurance that such expenditures will enable the Company's products to achieve
any additional degree of market acceptance.  The rate at which organizations
have adopted the Company's products has varied significantly by market and by
product within each market, and the Company expects to continue to experience
such variations with respect to its target markets and products in the future.
There can be no assurance that the market for the Company's products will
continue to develop or that the Company's existing, newly introduced or future
products will be widely accepted.  Additionally, there can be no assurance that
the market for client/server and other applications in which the Company's
products are embedded will continue to grow.  If the markets for the Company's
products or the applications in which they are embedded fail to develop, or
develop more slowly than the Company currently anticipates, the Company's
business, operating results and financial condition would be materially
adversely affected.

RAPID TECHNOLOGICAL CHANGE AND NEW PRODUCTS

     The market for the Company's products is characterized by rapid
technological change, frequent new product introductions and enhancements,
uncertain product life cycles, changes in customer demands and evolving industry
standards.  The introduction of products embodying new  technologies and the
emergence of new industry 

                                       17
<PAGE>
 
standards can render existing products obsolete and unmarketable. The Company's
future success will depend upon its ability to continue to enhance its current
products and to develop and introduce new products on a timely basis that keep
pace with technological developments and satisfy increasingly sophisticated
customer requirements. As a result of the complexities inherent in client/server
computing environments and the performance demanded by customers for embedded
databases, new products and product enhancements can require long development
and testing periods. As a result, significant delays in the general availability
of such new releases or significant problems in the installation or
implementation of such new releases could have a material adverse effect on the
Company's business, operating results and financial condition. The Company has
experienced delays in the past in the release of new products and new product
enhancements. There can be no assurance that the Company will be successful in
developing and marketing, on a timely and cost effective basis, new products or
new product enhancements that respond to technological change, evolving industry
standards or customer requirements, that the Company will not experience
difficulties that could delay or prevent the successful development,
introduction or marketing of these products or that the Company's new products
and product enhancements will achieve market acceptance.

RISK OF SOFTWARE DEFECTS

     Software products as complex as those offered by the Company may contain
errors or defects, particularly when first introduced or when new versions or
enhancements are released.  The Company has in the past discovered software
errors in certain of its new products after their introduction.  There can be no
assurance that, despite testing by the Company, defects and errors will not be
found in current versions, new versions or enhancements of its products after
commencement of commercial shipments, resulting in loss of revenues or delay in
market acceptance, which could have a material adverse effect on the Company's
business, operating results and financial condition.

YEAR 2000 COMPLIANCE

     Many currently installed computer systems and software products are coded
to accept only two digit entries in the date code field.  Beginning in the year
2000, these date code fields will need to accept four digit entries to
distinguish twenty-first century dates from twentieth century dates.  As a
result, in less than two years, computer systems and/or software used by many
companies may need to be upgraded to comply with such "Year 2000" requirements.
Significant uncertainty exists in the software industry concerning the potential
effects associated with such compliance.

     Although the latest versions of Btrieve, Scalable SQL and Pervasive.SQL are
designed to be Year 2000 compliant, an earlier release of Scalable SQL was not
Year 2000 compliant.  There can be no assurance that the Company's software
products that are designed to be Year 2000 compliant contain all necessary date
code changes.  In addition, third party packaged client/server applications in
which the Company's products are embedded, or for which the Company's products
are separately licensed may not be Year 2000 compliant which may have an adverse
impact on demand for the Company's products.  As a result, the Company may incur
increased expenses and migration issues for such customers.

     The Company believes that the purchasing patterns of customers and
potential customers may be affected by Year 2000 issues in a variety of ways.
Many companies are expending significant resources to correct or patch their
current software systems for Year 2000 compliance.  These expenditures may
result in reduced funds available to purchase software products such as those
offered by the Company.  Potential customers may also choose to defer purchasing
Year 2000 compliant products until they believe it is absolutely necessary, thus
resulting in potentially stalled market sales within the industry.  Conversely,
Year 2000 issues may cause other companies to accelerate purchases, thereby
causing an increase in short-term demand and a consequent decrease in long-term
demand for software products.  Additionally, Year 2000 issues could cause a
significant number of companies, including current Company customers, to
reevaluate their current software needs, and as a result switch to other systems
or suppliers.  Any of the foregoing could result in a material adverse effect on
the Company's business, operating results and financial condition.

                                       18
<PAGE>
 
     The Company has performed an initial evaluation if its internal information
systems, including hardware and software purchased from third parties, for Year
2000 compliance.  Although this initial evaluation did not reveal material
operational issues or costs associated with preparing its internal systems for
the year 2000, there can be no assurances that the Company will not experience
serious unanticipated negative consequences and/or material costs caused by
undetected errors or defects in the technology used in its internal systems.

PRODUCT LIABILITY

     Although the Company's license agreements with its customers typically
contain provisions designed to limit the Company's exposure to potential product
liability claims, it is possible that such limitation of liability provisions
may not be effective as a result of existing or future laws or unfavorable
judicial decisions.  The Company has not experienced any material product
liability claims to date; however, the sale and support of the Company's
products may entail the risks of such claims, which may be substantial in light
of the use of the Company's products in business-critical applications.  A
successful product liability claim brought against the Company could have a
material adverse effect on the Company's business, operating results and
financial condition.

MANAGEMENT OF CHANGING BUSINESS

     The Company has recently experienced a period of significant revenue growth
and an expansion in the number of its employees, the scope of its operating and
financial systems and geographic area of its operations.  In particular, the
Company had a total of 240 employees at September 30, 1998, as compared to 182
at September 30, 1997.  This growth has resulted in new and increased
responsibilities for management and has placed a strain upon the Company's
financial and other resources.  The Company expects that planned expansion of
international operations will lead to increased financial and administrative
demands, such as increased operational complexity associated with expanded
facilities, administrative burdens associated with managing an increasing number
of relationships with foreign partners and expanded treasury functions to manage
foreign currency risks.  The Company's future operating results will also depend
on its ability to expand its sales and marketing organizations, further develop
its sales channels to penetrate different and broader markets and expand its
support organization to accommodate growth in the Company's installed base.

     In October 1998, the Company moved its headquarters to a new facility of
approximately 70,000 square feet.  The new facility provides additional space
and expansion options to accommodate future growth at rental rates per square
foot consistent with it prior facility.  The Company expects an increase in
capital expenditures and rent expense in fiscal 1999 as a result of the move.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations."

RISKS ASSOCIATED WITH INTERNATIONAL SALES AND OPERATIONS

     The Company anticipates that for the foreseeable future a significant
portion of its revenues will be derived from sources outside North America and
the Company intends to continue expanding its sales and support operations
internationally.  In order to successfully expand international sales, the
Company must establish additional foreign operations, expand its international
sales channel management and support organizations, hire additional personnel,
customize its products for local markets, recruit additional international
resellers and increase the productivity of existing international resellers.  To
the extent that the Company is unable to do so in a timely and cost-effective
manner, the Company's sales growth internationally, if any, will be limited, and
the Company's business, operating results and financial condition could be
materially adversely affected.  Even if the Company is able to successfully
expand its international operations there can be no assurance that the Company
will be able to maintain or increase international market demand for its
products.

     The Company's international operations are generally subject to a number of
risks, including costs of customizing products for foreign countries,
protectionist laws and business practices favoring local competition, dependence
on local vendors, compliance with multiple, conflicting and changing government
laws and regulations, longer sales cycles, greater difficulty or delay in
accounts receivable collection, import and export restrictions and tariffs,
difficulties in staffing and managing foreign operations, foreign currency
exchange rate fluctuations and the 

                                       19
<PAGE>
 
associated effects on product demand, multiple and conflicting tax laws and
regulations and political and economic instability. To date, a majority of the
Company's revenues and costs have been denominated in U.S. dollars. However, the
Company believes that in the future, an increasing portion of the Company's
revenues and costs will be denominated in foreign currencies. Although the
Company may from time to time undertake foreign exchange hedging transactions to
reduce its foreign currency transaction exposure, the Company does not currently
attempt to eliminate all foreign currency transaction exposure. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

DEPENDENCE ON KEY PERSONNEL

     The Company's success depends to a significant extent upon the efforts of
Ron R. Harris, the Company's President and Chief Executive Officer, and other
key management, sales and marketing, technical support and research and
development personnel, none of whom are bound by an employment contract.  The
loss of key management or technical personnel could adversely affect the
Company.  The Company believes that its future success will depend in large part
upon its continuing ability to attract and retain highly skilled managerial,
sales and marketing, technical support and research and development personnel.
Like other software companies, the Company faces intense competition for such
personnel, and the Company has at times experienced and continues to experience
difficulty in recruiting qualified personnel. There can be no assurance that the
Company will be successful in attracting, assimilating and retaining additional
qualified personnel in the future.  The loss of the services of one or more of
the Company's key individuals, or the failure to attract and retain additional
qualified personnel, could have a material adverse effect on the Company's
business, operating results and financial condition.

LIMITED PROTECTION OF PROPRIETARY TECHNOLOGY; RISKS OF INFRINGEMENT; USE OF
LICENSED TECHNOLOGY

     The Company relies primarily on a combination of copyright, trademark and
trade secret laws, confidentiality procedures and contractual provisions to
protect its proprietary rights.  The Company licenses its database software
products primarily under "shrink wrap" licenses (i.e., licenses included as part
of the product packaging).  Shrink wrap licenses are not negotiated with or
signed by individual licensees, and purport to take effect upon the opening of
the product package.  However, the Company believes that such measures afford
only limited protection.  There can be no assurance that others will not develop
technologies that are similar or superior to the Company's technology or design
around the copyrights and trade secrets owned by the Company.  Despite the
Company's efforts to protect its proprietary rights, unauthorized parties may
attempt to copy aspects of the Company's products or to obtain and use
information that the Company regards as proprietary.  Policing unauthorized use
of the Company's products is difficult, and although the Company is unable to
determine the extent to which piracy of its software products exists, software
piracy can be expected to be a persistent problem.  Embedded software products,
like those offered by the Company, can be especially susceptible to software
piracy.  In addition, the laws of some foreign countries do not protect the
Company's proprietary rights as fully as do the laws of the U.S.

     The Company is not aware that it is infringing any proprietary rights of
third parties.  There can be no assurance, however, that third parties will not
claim infringement by the Company of their intellectual property rights.  The
Company expects that software product developers increasingly will be subject to
infringement claims as the number of products and competitors in the Company's
industry segment grows and the functionality of products in different industry
segments overlaps.  Any such claims, with or without merit, could be time
consuming to defend, result in costly litigation, divert management's attention
and resources, cause product shipment delays or require the Company to enter
into royalty or licensing agreements.  Such royalty or licensing agreements, if
required, may not be available on terms acceptable to the Company, if at all.
In the event of a successful claim of product infringement against the Company
and failure or inability of the Company to either license the infringed or
similar technology or develop alternative technology on a timely basis, the
Company's business, operating results and financial condition could be
materially adversely affected.

     The Company relies upon certain software that it licenses from third
parties, including software that is integrated with the Company's internally
developed software and used in its products to perform key functions.  

                                       20
<PAGE>
 
There can be no assurance that these third-party software licenses will continue
to be available to the Company on commercially reasonable terms. The loss of or
inability to maintain any such software licenses could result in shipment delays
or reductions until equivalent software could be developed, identified, licensed
and integrated which could materially adversely affect the Company's business,
operating results and financial condition.

VOLATILITY OF STOCK PRICE

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

CONTROL OF COMPANY BY OFFICERS AND DIRECTORS

     As of November 9, 1998 the executive officers, directors and their
affiliates in the aggregate beneficially owned approximately 58% of the Common
Stock.  As a result, acting together these stockholders will be able to exercise
effective control over all matters requiring stockholder approval, including the
election of directors and approval of significant corporate transactions.  Such
concentration of ownership may have the effect of delaying or preventing a
change in control of the Company.

ANTI-TAKEOVER EFFECTS OF CERTIFICATE OF INCORPORATION, BYLAWS AND DELAWARE LAW

     The Company's Restated Certificate of Incorporation and Bylaws contain
certain provisions that may have the effect of discouraging, delaying or
preventing a change in control of the Company or unsolicited acquisition
proposals that a stockholder might consider favorable, including provisions:
authorizing the issuance of "blank check" preferred stock; establishing advance
notice requirements for stockholder nominations for elections to the Board of
Directors or for proposing matters that can be acted upon at stockholders'
meetings; eliminating the ability of stockholders to act by written consent;
requiring super-majority voting to approve certain amendments to the Restated
Certificate of Incorporation; limiting the persons who may call special meetings
of stockholders; and providing for a Board of Directors with staggered, three-
year terms.  In addition, certain provisions of Delaware law and the Company's
1997 Stock Incentive Plan (the "1997 Plan") may also have the effect of
discouraging, delaying or preventing a change in control of the Company or
unsolicited acquisition proposals.

                                       21
<PAGE>
 
PART II.  OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

   (a)   EXHIBITS UNDER ITEM 601 OF REGULATION S-K

         3.1*     Restated Certificate of Incorporation
         3.2*     Bylaws of the Company
         4.1*     Reference is made to Exhibits 3.1, 3.2 and 4.3
         4.2*     Specimen Common Stock certificate
         4.3*     Investors' Rights Agreement dated April 19, 1995, between the
                  Company and the investors named therein
         10.1*    Form of Indemnification Agreement
         10.2*    1997 Stock Incentive Plan
         10.3*    Employee Stock Purchase Plan
         10.4*    First Amended and Restated 1994 Incentive Plan
         10.5*    Amendment and Restatement of Credit Agreement dated March 31,
                  1997 between the Company and Texas Commerce Bank National
                  Association
         10.6*    Lease Agreement dated October 5, 1994 between the Company and
                  Colina West Limited
         10.7*    First Amendment to Lease Agreement dated September 8, 1995
                  between the Company and Colina West Limited
         10.8*    Sublease Agreement dated December 10, 1996 between the Company
                  and Reynolds, Loeffler & Dowling, P.C.
         10.9*    Joint Venture Agreement dated March 26, 1995 between the
                  Company and Novell Japan, Ltd., AG Tech Corporation and
                  Empower Ltd.
         10.10**  Lease agreement dated April 2, 1998 between the Company and
                  CarrAmerica Realty, L.P. T/A Riata Corporate Park
         10.11**  Amendment and Restatement of Credit Agreement and Promissory
                  Note dated February 28, 1998 between the Company and Chase
                  Bank of Texas, National Association
         10.12    First Amendment to Credit Agreement and Promissory Note dated
                  October 22, 1998 between the Company and Chase Bank of Texas,
                  National Association
         27.1     Financial Data Schedule
         
         *Incorporated by reference to the Company's Registration Statement on
         Form S-1 (File No. 333-32199).
         
         ** Incorporated by reference to the Company's Annual Report on Form
         10-K (File No. 000-23043).
         
   (b)   Reports on Form 8-K
         
         No Reports on Form 8-K were filed during the quarter ended September
         30, 1998.

                                       22
<PAGE>
 
                                  SIGNATURES
                                        

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

Date:  November 16, 1998          PERVASIVE SOFTWARE INC.
                                  (Registrant)



                                  By:   /s/ James R. Offerdahl
                                     --------------------------------
                                     James R. Offerdahl
                                        Chief Operating Officer and Chief 
                                        Financial Officer (Duly Authorized 
                                        Officer and Principal Financial Officer)

                                       23
<PAGE>
 
                                 EXHIBIT INDEX

         EXHIBIT
         NUMBER               DESCRIPTION

         3.1*     Restated Certificate of Incorporation
         3.2*     Bylaws of the Company
         4.1*     Reference is made to Exhibits 3.1, 3.2 and 4.3
         4.2*     Specimen Common Stock certificate
         4.3*     Investors' Rights Agreement dated April 19, 1995, between the
                  Company and the investors named therein
         10.1*    Form of Indemnification Agreement
         10.2*    1997 Stock Incentive Plan
         10.3*    Employee Stock Purchase Plan
         10.4*    First Amended and Restated 1994 Incentive Plan
         10.5*    Amendment and Restatement of Credit Agreement dated March 31,
                  1997 between the Company and Texas Commerce Bank National
                  Association
         10.6*    Lease Agreement dated October 5, 1994 between the Company and
                  Colina West Limited
         10.7*    First Amendment to Lease Agreement dated September 8, 1995
                  between the Company and Colina West Limited
         10.8*    Sublease Agreement dated December 10, 1996 between the Company
                  and Reynolds, Loeffler & Dowling, P.C.
         10.9*    Joint Venture Agreement dated March 26, 1995 between the
                  Company and Novell Japan, Ltd., AG Tech Corporation and
                  Empower Ltd.
         10.10**  Lease agreement dated April 2, 1998 between the Company and
                  CarrAmerica Realty, L.P. T/A Riata Corporate Park
         10.11**  Amendment and Restatement of Credit Agreement and Promissory
                  Note dated February 28, 1998 between the Company and Chase
                  Bank of Texas, National Association
         10.12    First Amendment to Credit Agreement and Promissory Note dated
                  October 22, 1998 between the Company and Chase Bank of Texas,
                  National Association
         27.1     Financial Data Schedule
         
         *Incorporated by reference to the Company's Registration Statement on
         Form S-1 (File No. 333-32199).
         
         ** Incorporated by reference to the Company's Annual Report on Form
         10-K (File No. 000-23043).

                                       24

<PAGE>
 
                                                                   EXHIBIT 10.12

                      FIRST AMENDMENT TO CREDIT AGREEMENT
                                 (with Borrowing Base)

  THIS FIRST AMENDMENT TO CREDIT AGREEMENT (with Borrowing Base)(this
"Amendment") dated effective as of October 22, 1998 (the "Effective Date"), is
by and between PERVASIVE SOFTWARE INC. ("Borrower"), and CHASE BANK OF TEXAS,
NATIONAL ASSOCIATION, formerly known as TEXAS COMMERCE BANK, NATIONAL
ASSOCIATION, a national banking association whose principal office is located in
Houston, Texas (the "Bank").


                             PRELIMINARY STATEMENT

  The Bank and the Borrower have entered into an Amendment and Restatement of
Credit Agreement dated as of February 28, 1998 (the "Credit Agreement").  The
"Agreement", as used in the Credit Agreement, shall also refer to the Credit
Agreement as amended by this Amendment.  All capitalized terms defined in the
Credit Agreement and not otherwise defined herein shall have the same meanings
herein as in the Credit Agreement.  The Bank and the Borrower have agreed to
amend the Credit Agreement to the extent set forth herein, and in order to,
among other things, renew, modify, increase and extend the Commitment.

  NOW THEREFORE, in consideration of the premises and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged by
the parties hereto, the Bank and the Borrower hereby agree as follows:

  1. REVOLVING CREDIT NOTE.  Section 1.1.A of the Credit Agreement is amended
by substituting the following for the Section 1.1.A of the Credit Agreement:

  "REVOLVING CREDIT NOTE 1.1.A Subject to the terms and conditions hereof, Bank
  agrees to make loans ("Revolving Loan" or "Revolving Loans") to Borrower from
  time to time before the Termination Date, not to exceed at any one time
  outstanding $10,000,000.00 (the "Commitment"). Borrower has the right to
  borrow, repay and reborrow. The Loans may only be used for financing timing
  differences in cash flow or to fund acquisitions. Chapter 346 of the Texas
  Finance Code will not apply to this Agreement, the Revolving Note or any
  Revolving Loan. Revolving Loans shall take the form of advances under the
  Revolving Note (as hereinafter defined) (each and all advances hereinafter
  referred to as "Revolving Loan" or "Revolving Loans"), or issuances of standby
  letters of credit ("Standby L/Cs") by Bank. Standby L/Cs issued by Bank
  hereunder are hereafter referred to as "Letter of Credit" ("L/C"). The
  Revolving Loans will be evidenced by, and will bear interest and be payable as
  provided in, the promissory note of Borrower dated the Effective Date
  (together with any and all renewals, extensions, modifications and
  replacements thereof and substitutions therefor, the "Revolving Note"), which
  is given in renewal, increase, modification and extension of that certain
  promissory note dated February 28, 1998, in the original principal amount of
  $4,000,000.00, maturing on September 30, 1999 (including all prior notes of
  which said note represents a renewal, extension, modification, increase,
  substitution, rearrangement or replacement thereof, the "Renewed Note"). The
  parties hereto agree that there is as of the Effective Date an outstanding
  principal balance of $-0-under the Revolving Note and $175,000.00 in L/C
  Obligations outstanding, leaving a balance as of the Effective Date of
  $9,825,000.00 under the Commitment available for Loans and issuance of L/C's
  subject to the terms and conditions of this Agreement. The "Note" as used in
  the Credit Agreement shall also refer to the "Note" as used in this Amendment.
  "Termination Date" means the earlier of: (a) October 30, 1999; or (b) the date
  specified by Bank pursuant to Section 6.1 hereof."

  2. Section 1.2 of the Credit Agreement is amended to read as follows:

  "COMMITMENT FEE 1.2 Borrower will pay a commitment fee (computed on the basis
  of the actual number of days elapsed in a year comprised of 360 days of 1/4%
  per annum on the daily average difference between the Commitment and the
  principal balance of the Revolving Note, from the date hereof to the
  Termination Date. The Commitment fee is due and payable quarterly, on the last
  day of each third month after the Effective Date, in arrears."

  3. The Credit Agreement is amended by restating Section 1.4 to read as
follows:

  "CONFIRMATION OF SECURITY INTERESTS 1.4. Borrower confirms and ratifies each
  of the liens, security interests and other interests granted in each and all
  security agreements executed in connection with, related to, or securing the
  Renewed Note as extending to and securing the Loans, the Revolving Note and
  the L/C's including but not limited to each of those interests and liens
  described in the following listed Security Agreements. Borrower further agrees
  and acknowledges that the terms "secured indebtedness" and "indebtedness
  secured hereby" as used in any security agreement including any supplemental
  security agreements executed in connection with or related to, or securing the
  Renewed Note, or any other indebtedness of Borrower to Bank, including but not
  limited to the following security agreements executed by Borrower and
  delivered to Bank: Security Agreement - Accounts and General Intangibles
  executed as of September 18, 1996 (it being agreed that Bank has no security
  interest in Accounts billed out of Japan); Security Agreement - Inventory
  executed as of September 18, 1996; the Security Agreement - Equipment and
  Fixtures executed as of March 31, 1997, including any Supplemental Security
  Agreements supplementing any of the foregoing, and any other security
  agreements previously executed by Borrower and delivered to Bank and not
  released by Bank and all security agreements executed as of the Effective Date
  (each and all "Security Agreements") include, but are not limited to, each and
  all indebtedness of all character and kind related to or evidenced by the
  Renewed Note, the L/Cs, the Revolving Note and related to the Loan Documents."

  4. Exhibit C of the Credit Agreement is hereby amended by replacing prior
Exhibit C with the Exhibit C attached hereto and hereby incorporated into this
Amendment and the Credit Agreement for all purposes.

  5. The Borrower hereby represents and warrants to the Bank that after giving
effect to the execution and delivery of this Amendment: (a) the representations
and warranties set forth in the Credit Agreement are true and correct on the
date hereof as though made on and as of such date; and (b) no Event of Default,
or event which with passage of time, the giving of notice or both would become
an Event of Default, has occurred and is continuing as of the date hereof.


                               Page 1 of 2 Pages
<PAGE>
 
  6.  This Amendment shall become effective as of the Effective Date upon its
execution and delivery by each of the parties named in the signature lines
below, and the "Agreement" as used in the Credit Agreement shall also refer to
the Credit Agreement as amended by this Amendment.

  7.  The Borrower further acknowledges that each of the other Loan Documents is
in all other respects ratified and confirmed, and all of the rights, powers and
privileges created thereby or thereunder are ratified, extended, carried forward
and remain in full force and effect except as the Credit Agreement is amended by
this Amendment.

  8.  This Amendment may be executed in any number of counterparts and by
different parties hereto in separate counterparts, each of which when so
executed shall be deemed an original and all of which taken together shall
constitute but one and the same agreement.

  9.  This Amendment shall be included within the definition of "Loan Documents"
as used in the Agreement.

  10. THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF TEXAS AND AS APPLICABLE, THE LAWS OF THE UNITED STATES OF
AMERICA.

  11. WAIVER AGREEMENT.  Pursuant to Section D(v) of Exhibit C of the
Agreement, Borrower agreed to not make any cash acquisitions in an amount
exceeding $4,000,000.00 per annum, without the prior written consent of Bank..
Borrower has informed Bank that Borrower intends to acquire EveryWare
Development, Inc., for $10,750,000.00 in cash on or about November 20, 1998.
Bank hereby consents to such acquisition.  This Section constitutes the only
evidence of Bank's consent to this specific acquisition and of Borrower's
compliance with the above cited Section of the Credit Agreement.

  THIS WRITTEN AMENDMENT AND THE OTHER LOAN DOCUMENTS CONSTITUTE A "LOAN
AGREEMENT" AS DEFINED IN SECTION 26.02(A) OF THE TEXAS BUSINESS & COMMERCE CODE,
AND REPRESENTS THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE
CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL AGREEMENTS
OF THE PARTIES.

  THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

  IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed effective as of the Effective Date.

        BORROWER:                   PERVASIVE SOFTWARE INC.
 

                                    By:      /s/ James R. Offerdahl
                                       ---------------------------------------
                                    Name:    James R. Offerdahl
                                         -------------------------------------
                                    Title:   Chief Operating Officer and Chief
                                              Financial Officer
                                          ------------------------------------
                                    Address: 12365 Riata Trace Pkwy. Bldg II,
                                              Austin, TX 78727
                                            ----------------------------------

                                    By:      /s/ John Farr
                                       ---------------------------------------
                                    Name:    John Farr
                                         -------------------------------------
                                    Title:   Vice President Finance
                                          ------------------------------------
                                    Address: 12365 Riata Trace Pkwy. Bldg II,
                                              Austin, TX 78727
                                            ----------------------------------


        BANK:                       CHASE BANK OF TEXAS, NATIONAL ASSOCIATION

                                    By:      /s/ Donna Day
                                       ---------------------------------------
                                    Name:    Donna Day
                                         -------------------------------------
                                    Title:   Vice President
                                          ------------------------------------

                              Page 2 of 2 Pages
<PAGE>
 
                        EXHIBIT C to Agreement between
        PERVASIVE SOFTWARE INC.  ("Borrower") and Chase Bank of Texas,
                         National Association ("Bank")
            dated as of February 28, 1998, as same may be amended,
                     restated and supplemented in writing.
                REPORTING REQUIREMENTS, FINANCIAL COVENANTS AND
              COMPLIANCE CERTIFICATE FOR CURRENT REPORTING PERIOD
                     ENDING ___________, 199_ ("END DATE")
 A. Reporting Period.  Borrower will provide this Exhibit completed in Proper
       Form with each financial statement delivered under the Agreement.
              THIS REPORT IS FOR THE QUARTER ("REPORTING PERIOD")
                      ENDING ________, 199_ ("END DATE").
BORROWER'S FISCAL YEAR ENDS ON ______________________, 19__.

<TABLE> 
<CAPTION> 

B. Financial Reporting.  Borrower will                                                                          COMPLIANCE
 provide the following financial
 information within the times indicated:
====================================================================================================================================

<S>             <C>                                     <C>                                                         <C> 
     WHO                       WHEN DUE                                   WHAT                                          (CIRCLE):
- - --------------  --------------------------------------  -----------------------------------------------------------  ---------------

BORROWER         (i) Within 120 days of Borrower's        GAAP financial statements (balance sheet, income, cash       Yes     No
                 fiscal year end                          flow) audited with unqualified opinion by independent
                                                          CPAs satisfactory to Bank, with Compliance Certificate
                                                          and Securities and Exchange Commission Form 10-K
                --------------------------------------  -----------------------------------------------------------  ---------------
                 (ii) Within 45 days of each quarter      Unaudited consolidated financial statements accompanied      Yes     No
                 End Date including FYE quarter           by Compliance Certificate and Securities and Exchange
                                                          Commission Form 10-Q
                --------------------------------------  -----------------------------------------------------------  ---------------
                 (iii) Within 30 days of each month       Accounts receivable aging and listing; and accounts          Yes     No
                 end including FYE month if any           payable aging and listing
                 outstandings equal to or exceeding       
                 $3,000,000.00 under the Revolving Note                   
====================================================================================================================================


====================================================================================================================================

C. FINANCIAL COVENANTS. Borrower will comply with the following financial covenants,                                    Compliance
applying GAAP, the definitions in Section 8, and the calculations and adjustments from
the Actual Reported column below:
- - -------------------------------------------------------------------------------------------------------------------
REQUIRED. Each applies                          ACTUAL REPORTED.  As of End Date or for reporting period                 (Circle)
AT ALL TIMES and is                             specified for financial test,  as appropriate:                          Yes    No
reported as indicated:    
====================================================================================================================================

 
1. Maintain a Tangible Net Worth as             Stockholders' Equity                                     $_____         Yes    No
adjusted of at least                            Minus:                      Goodwill                     $_____
$12,200,000.00 as of December 31, 1998,                                     Other Intangible Assets      $_____
increased quarterly by                                                      Loans/Advances to
(a) 75% of Borrower's net income                                             Equity holders              $_____
generated after December 31, 1998, with                                     Loans to Affiliates          $_____
the increased minimum TNW requirement           Plus:                       Subordinated Debt            $_____
beginning with the March 31, 1999,
calculation and continuing thereafter           =  Tangible Net Worth as adjusted                        $_____
on the last day of each quarter;
(b) 100% of all equity increases
resulting from issuance of additional
stock and acquisitions less goodwill or
other intangibles associated with such
acquisition (which at no time will 
exceed the equity increase), and 
(c) decreased by acquired R&D write-offs
and amortization of goodwill up to
$4,000,000 annually.
- - ------------------------------------------------------------------------------------------------------------------------------------

2. Maintain a Quick Ratio of at least           $______________ / $ _________________  = $ __________           Yes    No
the following:                                  Current Assets     Current Liabilities    Quick Ratio
 .85:1.0 at the end of the 12/31/98 and          (less inventory)   (including Bank
3/31/99 quarters; and                                              Indebtedness outstanding
1.0:1.0 at the end of the 6/30/99                                  on the Revolving Note)
quarter and thereafter.
- - ------------------------------------------------------------------------------------------------------------------------------------

3. Total Funded Liabilities to EBITDA                        Most        + YTD this      - YTD last       Total     Yes    No
for the 12 months ending at each fiscal                      Recent          Year            Year
quarter End Date of at least 2.25:1.00,                      FYE
at all times.                              
                                     Net income                 $            $              $             $
                                     Plus: Depreciation         $            $              $             $
                                           Amortization         $            $              $             $
                                           Interest Expense     $            $              $             $
                                           Tax Expense          $            $              $             $
                                           Specified Non-
                                           Cash Charges         $            $              $             $
                                     Equals: EBITDA  =          $            $              $             $
 
                                     As of fiscal quarter End Date:
                                     Loans from Bank                      $___________
                                     Plus: Other Liabilities
                                       for borrowed money
                                       (excluding normal trade debts)     $___________
 
                                     Equals:  Total Funded Liabilities =  $
                                                                           ===========

                                     $_______________________  / $__________ = __________
                                     Total Funded Liabilities       EBITDA        Ratio
- - ------------------------------------------------------------------------------------------------------------------------------------

4. Capital expenditures shall not exceed   Capital expenditures will exclude any capital expenditures       Yes    No
 the following without prior written       associated with any merger or acquisition that has been
 consent from the Bank:                    approved by the bank.
 
$3,600,000 for the Fiscal Year Ending
 June 30, 1998.
$8,000,000 for the Fiscal Year Ending
 June 30, 1999.
10% of gross revenues per quarter beginning
 with the fiscal quarter ending
 September 30, 1999 and each
 fiscal quarter thereafter.
====================================================================================================================================

</TABLE>

                               Page 1 of 2 Pages
<PAGE>
 
<TABLE> 
<CAPTION> 
====================================================================================================================================

D. Other Required Covenants to be maintained and to be certified.                       COMPLIANCE CERTIFICATE         COMPLIANCE
<S>                                                                             <C>                                 <C> 
====================================================================================================================================

                                  REQUIRED                                     ACTUAL REPORTED     (CIRCLE)
                                ------------                                 -------------------
- - ------------------------------------------------------------------------------------------------------------------------------------
(i)  No change in  Chief Executive Officer of Borrower, without prior                                                   Yes    No
 written consent of Bank.
- - ------------------------------------------------------------------------------------------------------------------------------------
(ii)  No additional debt in excess of $500,000.00 at any time other than                                                Yes    No
 normal trade debt; capital leases; Indebtedness secured by purchase money
 liens to acquire fixed assets; financing insurance premiums for ordinary
 coverages; or debt consented to in advance by Bank, which consent shall be
 given unless Bank believes in its good faith discretion that Borrower,
 giving effect to such consent, shall be subject to a lower credit grade
 under its normal standards than such grade as it was of the Effective Date.
- - ------------------------------------------------------------------------------------------------------------------------------------
(iii)  No additional Liens, other than in favor of Bank, in excess of                                                   Yes    No
 $500,000.00, without prior written consent of Bank
- - ------------------------------------------------------------------------------------------------------------------------------------
(iv)  An annual field analysis will be performed by Bank's Audit and Asset                                              Yes    No
 Management Division if:  (1) there are any outstandings equal to or
 exceeding $4,000,000.00 under the Revolving Loan; and/or (2) the Borrower
 defaults on any covenant in this Agreement
- - ------------------------------------------------------------------------------------------------------------------------------------
(v)  No cash acquisitions in an amount exceeding $4,000,000.00 or                                                       Yes    No
 acquisitions utilizing the Bank Commitment, without the prior written
 consent of the Bank.
====================================================================================================================================

</TABLE>

THE ABOVE SUMMARY REPRESENTS SOME OF THE COVENANTS AND AGREEMENTS CONTAINED IN
THE AGREEMENT AND DOES NOT IN ANY WAY RESTRICT OR MODIFY THE TERMS AND
CONDITIONS OF THE AGREEMENT.  IN CASE OF CONFLICT BETWEEN THIS EXHIBIT AND THE
AGREEMENT, THE AGREEMENT SHALL CONTROL.

The undersigned certifies that the above information and computations are true
and correct and not misleading as of the date hereof, and that since the date of
the Borrower's most recent Compliance Certificate (if any):

  No default or Event of Default has occurred under the Agreement during the
current Reporting Period, or been discovered from a prior period, and not
reported.

  A default or Event of Default (as described below) has occurred during the
current Reporting Period or has been discovered from a prior period and is being
reported for the first time and:

     was cured on ___________________________________.
     was waived by Bank in writing on ______________________________.
     is continuing.

Description of Event of Default:
                                ------------------------------------------------

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

- - --------------------------------------------------------------------------------
 
Executed                                , 19     .
        --------------------------------    -----

BORROWER: PERVASIVE SOFTWARE INC.


SIGNATURE:
          ----------------------------------------------------------------------

NAME:
     ---------------------------------------------------------------------------

TITLE:                       (CFO, VP of Finance, Controller or CEO)
      --------------------------------------------------------------------------

ADDRESS:                              
        ------------------------------------------------------------------------


                               Page 2 of 2 Pages
<PAGE>
 
                                PROMISSORY NOTE
                                 (this "Note")

U.S. $10,000,000.00                                 October 22, 1998 ("Date")

FOR VALUE RECEIVED, PERVASIVE SOFTWARE INC. ("Borrower"),  promises to pay to
the order of CHASE BANK OF TEXAS, NATIONAL ASSOCIATION ("Bank") on or before
October 30, 1999 (the "Termination Date"), at its banking house at 712 Main
Street, P.O. Box 2558, Houston, Harris County, TX 77252-2558, or at such other
location as Bank may designate, in lawful money of the United States of America,
the lesser of: (i) the principal sum of TEN MILLION AND NO/100THS UNITED STATES
DOLLARS (U.S. $10,000,000.00) (the "Maximum Loan Total"); or (ii) the aggregate
unpaid principal amount of all loans made by Bank to Borrower pursuant to the
terms of the Credit Agreement (as hereinafter defined) (each such loan being a
"Loan"), which may be outstanding on the Termination Date.  Each Loan shall be
due and payable on the maturity date agreed to by Bank and Borrower with respect
to such Loan (the "Maturity Date").  In no event shall any Maturity Date fall on
a date after the Termination Date.  Subject to the terms and conditions of this
Note and the Loan Documents, Borrower may borrow, repay and reborrow all or any
part of the credit provided for herein at any time before the Termination Date,
there being no limitation on the number of Loans made so long as the total
unpaid principal amount at any time outstanding does not exceed the Maximum Loan
Total.

"Alternate Base Rate" shall mean for any day, a rate per annum (rounded upwards,
if necessary, to the next higher 1/16 of 1%) equal to the greatest of: (a) the
Prime Rate or (b) the Federal Funds Effective Rate in effect on such day plus
1/4 of 1%.  For purposes hereof, "Prime Rate" shall mean the rate of interest
per annum determined from time to time by the Bank as its prime rate in effect
at its principal office in Houston, Texas and thereafter entered in the minutes
of its Loan and Discount Committee; each change in the Prime Rate shall be
effective on the date such change is determined; without special notice to the
Maker or any other person or entity.  THE PRIME RATE IS A REFERENCE RATE AND
DOES NOT NECESSARILY REPRESENT THE LOWEST OR BEST RATE ACTUALLY CHARGED TO ANY
CUSTOMER AND ANY STATEMENT, REPRESENTATION OR WARRANTY IN THAT REGARD OR TO THAT
EFFECT IS EXPRESSLY DISCLAIMED BY BANK. PAYEE MAY MAKE LOANS AT RATES OF
INTEREST AT, ABOVE OR BELOW THE PRIME RATE.  "Federal Funds Effective Rate"
shall mean, for any day, the weighted average of the rates on overnight Federal
funds transactions with members of the Federal Reserve System arranged by
Federal funds brokers, as published on the next succeeding Business Day by the
Federal Reserve Bank of New York, or, if such rate is not so published for any
day which is a Business Day, the average of the quotations for the day of such
transactions received by the Bank from three Federal funds brokers of recognized
standing selected by Bank.  If for any reason the Bank shall have determined
(which determination shall be conclusive absent manifest error) that it is
unable to ascertain the Federal Funds Effective Rate for any reason, including
the inability or failure of the Bank to obtain sufficient quotations in
accordance with the terms thereof, the Alternate Base Rate shall be determined
without regard to clause (b) of the first sentence of this definition, as
appropriate, until the circumstances giving rise to such inability no longer
exist.  Any change in the Alternate Base Rate due to a change in the Prime Rate
or the Federal Funds Effective Rate shall be effective on the effective date of
such change in the Prime Rate or the Federal Funds Effective Rate, respectively.

"Alternate Base Rate Loan" means a Loan which bears interest at a rate
determined by reference to the Alternate Base Rate.

"Assessment Rate" means, for any date, the annual rate (rounded upwards, if not
already a whole multiple of 1/16 of 1%, to the next higher 1/16 of 1%) most
recently estimated by the Bank as the then current net annual assessment rate
that will be employed in determining amounts payable by the Bank to the Federal
Deposit Insurance Corporation for insurance by the Corporation of time deposits
made in dollars at its domestic offices.

"Board" means the Board of Governors of the Federal Reserve System of the United
States.

"Borrowing Date" means any Business Day on which Bank shall make a Loan
hereunder.

"Business Day" means a day: (i) on which Bank and commercial banks in New York
City are generally open for business; and (ii) with respect to LIBOR Loans, on
which dealings in United States Dollar deposits are carried out in the interbank
markets.

"Highest Lawful Rate" means the maximum nonusurious rate of interest from time
to time permitted by applicable law. If Texas law determines the Highest Lawful
Rate, Bank has elected the "indicated" (weekly) ceiling as defined in the Texas
Credit Code or any successor statute.  Bank may from time to time, as to current
and future balances, elect and implement any other ceiling under such Code
and/or revise the index, formula or provisions of law used to compute the rate
on this open-end account by notice to Borrower, if and to the extent permitted
by, and in the manner provided in such Code.

"Interest Period" means the period commencing on the Borrowing Date and ending
on the Maturity Date, consistent with the following provisions.  The duration of
each Interest Period shall be: (a) in the case of an Alternate Base Rate Loan, a
period of up to 90 days unless any portion thereof is converted to a LIBOR Loan
hereunder; and (b) in the case of a LIBOR Loan, a period of up to one, two or
three months; in each case as selected by Borrower in accordance with the terms
of this Note.  Borrower's choice of Interest Period is subject 

                               Page 1 of 5 Pages
<PAGE>
 
to the following limitations: (i) No Interest Period shall end on a date after
the Termination Date; and (ii) If the last day of an Interest Period would be a
day other than a Business Day, the Interest Period shall end on the next
succeeding Business Day (unless the Interest Period relates to a LIBOR Loan and
the next succeeding Business Day is in a different calendar month than the day
on which the Interest Period would otherwise end, in which case the Interest
Period shall end on the next preceding Business Day).

"LIBOR Loan" means a Loan which bears interest at a rate determined by reference
to the LIBOR Rate.

"LIBOR Rate" means a per annum interest rate determined by Bank by dividing: (i)
the average rate per annum (rounded upwards, if necessary, to the next 1/16 of
1%) of the rates per annum at which United States dollar deposits in an amount
comparable to the principal amount of the LIBOR Loan to which such LIBOR Rate is
applicable for a term equal to or substantially equal to the Interest Period are
offered by Bank to prominent banks in the London interbank market at
approximately 11:00 a.m., London time, two Business Days prior to the
commencement of the applicable Interest Period; by (ii) Statutory Reserves.

"LIBOR Spread" means a spread of the following basis points (100 basis points
equaling 1.00%), based upon the Borrower's ratio of Total Funded Liabilities to
EBITDA as of the most recent fiscal quarter End Date (March 31, June 30,
September 30 and December 31) as defined and calculated in accordance with the
attached Exhibit A:
<TABLE> 
<CAPTION> 
              Total Funded Liabilities        LIBOR Spread
              /EBITDA                         (basis points)
           =====================================================
           <S>                                <C> 
            if  .74  or less                   then  150
           -----------------------------------------------------
            if  .75   to  1.49                 then  200
           -----------------------------------------------------
            if  1.50 or more                   then  225
           =====================================================
</TABLE>

"Loan Documents" means this Note and any document or instrument evidencing,
securing, guaranteeing or given in connection with this Note, including, but not
limited to, that certain Amendment and Restatement of Credit Agreement dated as
of February 28, 1998, entered into by and between Borrower and Bank (as may be
amended from time to time, the "Credit Agreement").

"Obligations" means all principal, interest and other amounts which are or
become owing under this Note or any other Loan Document.

"Obligor" means Borrower and any guarantor, surety, co-signer, general partner
or other person who may now or hereafter be obligated to pay all or any part of
the Obligations.

Specified Non-Cash Charges means all non-cash charges to the Borrower's income
statement (not reflected as depreciation or amortization) (a) resulting from
stock option transactions; or (b) as agreed in writing by Bank in its sole
discretion, upon Borrower's request.

"Statutory Reserves" means the difference (expressed as a decimal) of the number
one minus the aggregate of the maximum reserve percentages (including, without
limitation, any marginal, special, emergency, or supplemental reserves)
expressed as a decimal established by the Board and any other banking authority
to which Bank is subject to, with respect to the LIBOR Rate, for Eurocurrency
Liabilities (as defined in Regulation D of the Board).  Such reserve percentages
shall include, without limitation, those imposed under such Regulation D.  LIBOR
Loans shall be deemed to constitute Eurocurrency Liabilities and as such shall
be deemed to be subject to such reserve requirements without benefit of or
credit for proration, exceptions or offsets which may be available from time to
time to any bank under such Regulation D. Statutory Reserves shall be adjusted
automatically on and as of the effective date of any change in any reserve
percentage.

  Loans may be either Alternate Base Rate Loans or LIBOR Loans, as selected by
Borrower in accordance with the terms of this Note. Borrower shall pay interest
on the unpaid principal amount of each Alternate Base Rate Loan at a rate per
annum equal to the lesser of: (i) the Alternate Base Rate in effect from time to
time (the "Effective Alternate Base Rate"); or (ii) the Highest Lawful Rate.
Accrued interest on each Alternate Base Rate Loan is due and payable on the last
day of each month and at the Maturity Date.

  Borrower shall pay interest on the unpaid principal amount of each LIBOR Loan
for the Interest Period with respect thereto at a rate per annum equal to the
lesser of: (i) the LIBOR Rate plus the LIBOR Spread (the "Ratio Effective LIBOR
Rate") (the Initial Effective LIBOR Rate or the Ratio Effective LIBOR Rate,
whichever applies, is hereinafter sometimes the "Effective LIBOR Rate"); or (ii)
the Highest Lawful Rate.  Accrued interest on each LIBOR Loan is due on the last
day of each Interest Period applicable thereto and on any prepayment (on the
amount prepaid).

  If at any time the effective rate of interest which would otherwise be payable
on any Loan evidenced by this Note exceeds the Highest Lawful Rate, the rate of
interest to accrue on the unpaid principal balance of such Loan during all such
times shall be limited to the Highest Lawful Rate, but any subsequent reductions
in such interest rate shall not become effective to reduce such interest rate
below the Highest Lawful Rate until the total amount of interest accrued on the
unpaid principal balance of such Loan equals the total amount of interest which
would have accrued if the Effective Alternate Base Rate, or Effective LIBOR
Rate, whichever is applicable, had at all times been in effect.

                               Page 2 of 5 Pages
<PAGE>
 
  Each LIBOR Loan shall be in an amount not less than $500,000.00 and an
integral multiple of $100,000.00.

  Interest shall be computed on the basis of the actual number of days elapsed
and a year comprised of 360 days.

  The unpaid principal balance of this Note at any time will be the total
amounts advanced by Bank, less the amount of all payments or prepayments of
principal.  Absent manifest error, the records of Bank will be conclusive as to
amounts owed.

  Loans shall be made on Borrower's irrevocable notice to Bank, given not later
than 10:00 A.M. (Houston time) on, in the case of LIBOR Loans, the third
Business Day prior to the proposed Borrowing Date or, in the case of Alternate
Base Rate Loans, the Business Day of the proposed Borrowing Date.  Each notice
of a requested borrowing (a "Notice of Requested Borrowing") under this
paragraph may be oral or written, and shall specify: (i) the requested amount;
(ii) proposed Borrowing Date; (iii) whether the requested Loan is to be an
Alternate Base Rate Loan or LIBOR Loan; and (iv) Interest Period for the LIBOR
Loan.  If any Notice of Requested Borrowing shall be oral, Borrower shall
deliver to Bank prior to the Borrowing Date a confirmatory written Notice of
Requested Borrowing.

  Borrower may on any Business Day prepay the outstanding principal amount of
any Alternate Base Rate Loan, in whole or in part, without penalty or premium.
Borrower shall have the right to prepay any LIBOR Loan, subject to Borrower's
indemnity and reimbursement set out hereinafter.

  Provided that no Event of Default has occurred and is continuing, Borrower may
elect to continue all or any part of any LIBOR Loan beyond the expiration of the
then current Interest Period relating thereto by providing Bank at least three
Business Day's written or telecopy notice of such election, specifying the Loan
or portion thereof to be continued and the Interest Period therefor and whether
it is to be an Alternate Base Rate Loan or LIBOR Loan provided that any
continuation as a LIBOR Loan shall not be less than $500,000.00 and shall be in
an integral multiple of $100,000.00.  If an Event of Default shall have occurred
and be continuing, the Borrower shall not have the option to elect to continue
any such LIBOR Loan or to convert Alternate Base Rate Loans into LIBOR Loans.
Provided that no Event of Default has occurred and is continuing, Borrower may
elect to convert any Alternate Base Rate Loan at any time or from time to time
to a LIBOR Loan by providing Bank at least three Business Day's written or
telecopy notice of such election, specifying each Interest Period therefor.  Any
conversion of Alternate Base Rate Loans shall not result in a borrowing of LIBOR
Loans in an amount less than $500,000.00 and in integral multiples of
$100,000.00.

  If at any time Bank determines in good faith (which determination shall be
conclusive) that any change in any applicable law, rule or regulation or in the
interpretation, application or administration thereof makes it unlawful, or any
central bank or other governmental authority asserts that it is unlawful, for
Bank or its foreign branch or branches to maintain any LIBOR Loan by means of
dollar deposits obtained in the London interbank market (any of the above being
described as a "LIBOR Event"), then, at the option of Bank, the aggregate
principal amount of all LIBOR Loans outstanding shall be prepaid; however the
prepayment may be made with an Alternate Base Rate Loan.  Upon the occurrence of
any LIBOR Event, and at any time thereafter so long as such LIBOR Event shall
continue, the Bank may exercise its aforesaid option by giving written notice
thereof to Borrower within 30 days after Bank's determination that a LIBOR Event
has occurred).

  If any domestic or foreign law, treaty, rule or regulation (whether now in
effect or hereinafter enacted or promulgated, including Regulation D of the
Board) or any interpretation or administration thereof by any governmental
authority charged with the interpretation or administration thereof (whether or
not having the force of law): (a) changes, imposes, modifies, applies or deems
applicable any reserve, special deposit or similar requirements in respect of
any LIBOR Loan; or (b) imposes on Bank or the interbank eurocurrency deposit and
transfer market or the market for domestic bank certificates or deposit any
other condition affecting any such LIBOR Loan; and the result of any of the
foregoing is to impose a cost to Bank of agreeing to make, funding or
maintaining any such LIBOR Loan or to reduce the amount of any sum receivable by
Bank in respect of any such Loan, then Bank may notify Borrower in writing of
the happening of such event and Borrower shall upon demand pay to Bank such
additional amounts as will compensate Bank for such costs as determined by Bank.
In no event shall the additional costs exceed the costs of an Alternate Base
Rate loan. Without prejudice to the survival of any other agreement of Borrower
under this Note, the obligations of Borrower under this paragraph shall survive
the termination of this Note.

  Borrower will indemnify Bank against, and reimburse Bank on demand for, any
loss, cost or expense incurred or sustained by Bank (including without
limitation any loss, cost or expense incurred by reason of the liquidation or
reemployment of deposits or other funds acquired by Bank to fund or maintain
LIBOR Loans) as a result of: (a) any payment or prepayment (whether permitted by
Bank or required hereunder or otherwise) of all or a portion of any LIBOR Loan
on a day other than the Maturity Date of such Loan; (b) any payment or
prepayment, whether required hereunder or otherwise, of any LIBOR Loan made
after the delivery of a Notice of Requested Borrowing but before the applicable
Borrowing Date if such payment or prepayment prevents the proposed Loan from
becoming fully effective; or (c) the failure of any LIBOR Loan to be made by
Bank due to any action or inaction of Borrower.  Such funding losses and other
costs and expenses shall be calculated and billed by Bank and such bill shall,
as to the costs incurred, be conclusive absent manifest error.

                               Page 3 of 5 Pages
<PAGE>
 
  All past-due principal and interest on this Note, will, at Bank's option, bear
interest at the lesser of Highest Lawful Rate, or a rate per annum equal to the
Alternate Base Rate plus three percent (3%).

  In addition to all principal and accrued interest on this Note, Borrower
agrees to pay: (a) all reasonable costs and expenses incurred by Bank and all
owners and holders of this Note in collecting this Note through probate,
reorganization, bankruptcy or any other proceeding; and (b) reasonable
attorney's fees if and when this Note is placed in the hands of an attorney for
collection.

  Borrower and Bank intend to conform strictly to applicable usury laws.
Therefore, the total amount of interest (as defined under applicable law)
contracted for, charged or collected under this Note will never exceed the
Highest Lawful Rate.  If Bank contracts for, charges or receives any excess
interest, it will be deemed a mistake.  Bank will automatically reform the
contract or charge to conform to applicable law, and if excess interest has been
received, Bank will either refund the excess to Borrower or credit the excess on
the unpaid principal amount of this Note.  All amounts constituting interest
will be spread throughout the full term of this Note in determining whether
interest exceeds lawful amounts.

  If any Event of Default (as defined in the Credit Agreement) occurs, then Bank
may do any or all of the following: (i) cease making Loans hereunder; (ii)
declare the Obligations to be immediately due and payable, without notice of
acceleration or of intention to accelerate, presentment and demand or protest or
notice of any kind, all of which are hereby expressly waived; (iii) set off, in
any order, against the Obligations any debt owing by Bank to any Obligor,
including, but not limited to, any deposit account, which right is hereby
granted by each Obligor to Bank; and (iv) exercise any and all other rights
under the Loan Documents, at law, in equity or otherwise.

  No waiver of any default is a waiver of any other default.  Bank's delay in
exercising any right or power under any Loan Document is not a waiver of such
right or power.

  Each Obligor severally waives notice, demand, presentment for payment, notice
of nonpayment, notice of intent to accelerate, notice of acceleration, protest,
notice of protest, and the filing of suit and diligence in collecting this Note
and all other demands and notices, and consents and agrees that its liabilities
and obligations will not be released or discharged by any or all of the
following, whether with or without notice to it or any other Obligor, and
whether before or after the stated maturity hereof: (i) extensions of the time
of payment; (ii) renewals; (iii) acceptances of partial payments; (iv) releases
or substitutions of any collateral or any Obligor; and (v) failure, if any, to
perfect or maintain perfection of any security interest in any collateral.  Each
Obligor agrees that acceptance of any partial payment will not constitute a
waiver and that waiver of any default will not constitute waiver of any prior or
subsequent default.

  Where appropriate the neuter gender includes the feminine and the masculine
and the singular number includes the plural number.

  Borrower represents and agrees that: all Loans evidenced by this Note are and
will be for business, commercial, investment or other similar purpose and not
primarily for personal, family, or household use as such terms are used in the
Texas Finance Code.  Borrower represents and agrees that each of the following
statements is true unless the box preceding that statement is checked and
initialed by Borrower and Bank: ( (i) No advances will be used primarily for
agricultural purposes as such term is used in the Texas Credit Code. ( (ii) No
advances will be used for the purpose of purchasing or carrying any margin stock
as that term is defined in Regulation U of the Board.  Notwithstanding anything
contained herein or in any other Loan Document, if this is a consumer credit
obligation (as defined or described in 12 C.F.R. 227, Regulation AA, promulgated
by the Board), the security for this credit obligation will not extend to any
non-possessory security interest in household goods (as defined in Regulation
AA) other than a purchase money security interest, and no waiver of any notice
contained herein or therein will extend to any waiver of notice prohibited by
Regulation AA.

  Chapter 346 of the Texas Finance Code (and any successor enactment) shall not
apply to this Note or to any Loan evidenced by this Note.

  This Note is governed by Texas law.  If any provision of this Note is illegal
or unenforceable, that illegality or unenforceability will not affect the
remaining provisions of this Note.  BORROWER AND BANK AGREE THAT THE COUNTY IN
WHICH BANK'S PRINCIPAL OFFICE IS LOCATED IN TEXAS IS PROPER VENUE FOR ANY ACTION
OR PROCEEDING BROUGHT BY BORROWER OR BANK, WHETHER IN CONTRACT, TORT, OR
OTHERWISE.  ANY ACTION OR PROCEEDING AGAINST BORROWER MAY BE BROUGHT IN ANY
STATE OR FEDERAL COURT IN SUCH COUNTY TO THE EXTENT NOT PROHIBITED BY APPLICABLE
LAW.  TO THE EXTENT PERMITTED BY APPLICABLE LAW BORROWER HEREBY IRREVOCABLY (A)
SUBMITS TO THE NONEXCLUSIVE JURISDICTION OF SUCH COURTS, AND (B) WAIVES ANY
OBJECTION IT MAY NOW OR HEREAFTER HAVE AS TO THE VENUE OF ANY SUCH ACTION OR
PROCEEDING BROUGHT IN ANY SUCH COURT OR THAT ANY SUCH COURT IS AN INCONVENIENT
FORUM.  BORROWER AGREES THAT SERVICE OF PROCESS UPON IT MAY BE MADE BY CERTIFIED
OR REGISTERED MAIL, RETURN RECEIPT REQUESTED, AT ITS ADDRESS SPECIFIED BELOW.
BANK MAY SERVE PROCESS IN ANY OTHER MANNER PERMITTED BY LAW AND MAY BRING ANY
ACTION OR PROCEEDING AGAINST BORROWER OR WITH RESPECT TO ANY OF ITS PROPERTY IN
COURTS IN OTHER PROPER JURISDICTIONS OR VENUES.

                               Page 4 of 5 Pages
<PAGE>
 
  For purposes of this Note, any assignee or subsequent holder of this Note will
be considered the "Bank," and each successor to Borrower will be considered the
"Borrower."

  Each Borrower and cosigner represents that if it is not a natural person, it
is duly organized and validly existing and in good standing under the laws of
the state of its incorporation or organization; has full power to own its
properties and to carry on its business as now conducted; is duly qualified to
do business and is in good standing in each jurisdiction in which the nature of
the business conducted by it makes such qualification desirable; and has not
commenced any dissolution proceedings.  Each Borrower and cosigner that is
subject to the Texas Revised Partnership Act ("TRPA") agrees that Bank is not
required to comply with Section 3.05(d) of the TRPA and agrees that Bank may
proceed directly against one or more partners or their property without first
seeking satisfaction from partnership property.  Each Borrower and cosigner
represents that if it conducts business under an assumed business or
professional name it has properly filed Assumed Name Certificate(s) in the
office(s) required by Chapter 36 of the Texas Business and Commerce Code.  Each
of the persons signing below as Borrower or cosigner represents that he/she has
full requisite power and authority to execute and deliver this Note to Bank on
behalf of the party for whom he/she signs and to bind such party to the terms
and conditions of this Note and that this Note is enforceable against such
party.

  NO COURSE OF DEALING BETWEEN BORROWER AND BANK, NO COURSE OF PERFORMANCE, NO
TRADE PRACTICES, AND NO EXTRINSIC EVIDENCE OF ANY NATURE MAY BE USED TO
CONTRADICT OR MODIFY ANY TERM OF THIS NOTE OR ANY OTHER LOAN DOCUMENT.

  THIS NOTE AND THE OTHER WRITTEN LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT
BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR,
CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES.

  THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

      IN WITNESS WHEREOF, Borrower has executed this Note effective the day,
month and year first aforesaid.

                      BORROWER:  PERVASIVE SOFTWARE INC.


                      By:  /s/ James R. Offerdahl
                         -----------------------------------------------
                      Name:    James R. Offerdahl
                           ---------------------------------------------
                      Title: Chief Operating Officer and Chief Financial Officer
                            ----------------------------------------------------

(Bank's signature is provided as its acknowledgment of the above as the final
written agreement between the parties and as its agreement with each Borrower
subject to TRPA that Bank is not required to comply with Section 3.05(d) of
TRPA.)

CHASE BANK OF TEXAS, NATIONAL ASSOCIATION

By:  /s/ Donna Day
   ------------------------------------------------
Name:  Donna Day
     ----------------------------------------------
Title: Vice President
      ---------------------------------------------

                               Page 5 of 5 Pages
<PAGE>
 
                     EXHIBIT A to Promissory Note between
        PERVASIVE SOFTWARE INC.  ("Borrower") and Chase Bank of Texas, 
                        National Association  ("Bank")
                         dated as of October 22, 1998.

          CALCULATION CERTIFICATE FOR DETERMINATION OF LIBOR SPREAD.

 THIS CALCULATION IS FOR THE QUARTER  ENDING ______________________, 199___ .

<TABLE>
<CAPTION>

====================================================================================================================================

<S>                                                                                 <C>         <C>          <C>          <C> 
Total Funded Liabilities to EBITDA for the 12                                       Most        + YTD this   - YTD last   Total
 months ending at each fiscal quarter End Date                                      Recent        Year          Year
                                                                                    FYE                                
 
                                                      Net income                    $___________ $__________ $___________ $_______
                                                      -                               
                                                      Plus: Depreciation            $___________ $__________ $___________ $_______
                                                      -                              
                                                            Amortization            $___________ $__________ $___________ $_______
                                                                 -             
                                                            Interest Expense        $___________ $__________ $___________ $_______
                                                                                                -
                                                            Tax Expense             $___________ $__________ $___________ $_______
                                                      -                  
                                                            Specified Non-
                                                              Cash Charges          $___________ $__________ $___________ $_______
                                                                                                -
                                                      Equals: EBITDA  =             $___________ $__________ $___________ $_______
                                                                                                =
 
                                                      As of fiscal quarter End Date:
                                                      Loans from Bank                                  $___________
                                                      Plus: Other Liabilities
                                                        for borrowed money
                                                        (excluding normal trade debts)                 $___________
 
                                                      Equals: Total Funded Liabilities =               $
                                                                                                        ===========
                                                      $_________________________ / $______________      =  ________
                                                      Total Funded Liabilities      EBITDA                 Ratio
===================================================================================================================================
</TABLE>

     The undersigned certifies that the above information and computations are
true and correct and not misleading as of the date hereof, and that since the
date of the Borrower's most recent Calculation Certificate (if any):

     No default or Event of Default has occurred under the Agreement during the
     current Reporting Period, or been discovered from a prior period, and not
     reported.

     A default or Event of Default (as described below) has occurred during the
     current Reporting Period or has been discovered from a prior period and is
     being reported for the first time and:

              was cured on ___________________________________.
              was waived by Bank in writing on ______________________________.
              is continuing.
     Description of Event of Default: __________________________________________

________________________________________________________________________________

________________________________________________________________________________


Executed  ____________________________, 19_______________.

BORROWER: PERVASIVE SOFTWARE INC.

SIGNATURE:
          ----------------------------------------------------------------------
NAME:
     ---------------------------------------------------------------------------
TITLE:          (CFO, Director of Finance, Controller or President)
      --------------------------------------------------------------------------

ADDRESS:
        ------------------------------------------------------------------------

                             EXHIBIT A Page 1 of 1

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-START>                             JUL-01-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                          14,706
<SECURITIES>                                     5,497
<RECEIVABLES>                                    6,381
<ALLOWANCES>                                      (300)
<INVENTORY>                                        342
<CURRENT-ASSETS>                                28,947
<PP&E>                                           7,772
<DEPRECIATION>                                  (3,299)
<TOTAL-ASSETS>                                  34,745
<CURRENT-LIABILITIES>                            9,066
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        26,455
<OTHER-SE>                                      (1,136)
<TOTAL-LIABILITY-AND-EQUITY>                    34,745
<SALES>                                         11,776
<TOTAL-REVENUES>                                11,776
<CGS>                                            1,620
<TOTAL-COSTS>                                    8,980
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 (10)
<INCOME-PRETAX>                                  1,394
<INCOME-TAX>                                       426
<INCOME-CONTINUING>                                982
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       982
<EPS-PRIMARY>                                      .07
<EPS-DILUTED>                                      .06
        

</TABLE>


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