ADVANCED LOGIC RESEARCH INC
10-Q, 1997-02-14
ELECTRONIC COMPUTERS
Previous: BRINSON PARTNERS INC/IL, SC 13G/A, 1997-02-14
Next: SULLIVAN DENTAL PRODUCTS INC, SC 13G/A, 1997-02-14






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

                                    FORM 10-Q


                                   (Mark One)

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

                For the quarterly period ended December 31, 1996
                                       OR

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

                        For the transition period from to


                         Commission File Number 0-18753
           
                          ADVANCED LOGIC RESEARCH, INC.

              A Delaware Corporation IRS Employer ID No. 33-0084573

                               9401 Jeronimo Road
                            Irvine, California 92618
                                 (714) 581-6770
                           --------------------------






Indicate by check mark whether the Registrant (l) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. YES X NO ___.


There were 12,491,952  shares of the  Registrant's  Common Stock, par value $.01
per share, outstanding on January 31, 1997.




<PAGE>



                          Advanced Logic Research, Inc.
                                      Index
                                                                         Page
Part I.   Financial Information

         Item 1. Financial Statements

                  Consolidated Balance Sheets at December 31, 1996
                   and September 30, 1996                                  3

                  Consolidated Statements of Operations for the three
                   months ended December 31, 1996 and 1995                 4

                  Consolidated Statements of Cash Flows for the
                   three months ended December 31, 1996 and 1995           5

                  Notes to Unaudited Consolidated Financial Statements     6

         Item 2. Management's Discussion and Analysis of Consolidated
                     Financial Condition and Results of Operations         7


Part II. Other Information

         Item 5. Other Information                                        14

         Item 6. Exhibits and Reports on Form 8-K                         14


Signatures                                                                15











                                     Page 2


<PAGE>

<TABLE>

PART I. FINANCIAL INFORMATION
Item 1. Financial Statements



                 ADVANCED LOGIC RESEARCH, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)
<CAPTION>

                                                                                (unaudited)
                                                                               December 31,       September 30,
ASSETS                                                                             1996               1996
- ----------------------------------------------------------------------------------------------------------
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Current assets:
   Cash and cash equivalents                                                      $61,167           $60,272
   Trade accounts receivable, less allowance for doubtful accounts
       of $2,177 and $2,027 at December 31, 1996 and
       September 30, 1996, respectively                                            28,151            25,849
   Inventories                                                                     30,183            23,437
   Prepaid expenses and other assets                                                1,521             1,868
   Deferred income taxes                                                            4,236             3,989
                                                                              -----------------------------
          Total current assets                                                    125,258           115,415
Equipment, furniture and fixtures, net                                              2,915             2,760
Other assets                                                                        2,678               465
                                                                              -----------------------------
                                                                                 $130,851          $118,640
                                                                              =============================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                               $13,987            $7,198
   Payable to affiliates                                                              192               237
   Accrued expenses                                                                12,823            11,558
   Income taxes                                                                     2,257             2,869
                                                                              -----------------------------
         Total current liabilities                                                 29,259            21,862
                                                                              -----------------------------

Stockholders' equity:
   Preferred stock, $.01 par value; 2,500,000
       shares authorized; none issued                                                   -                 -
   Common stock, $.01 par value; 25,000,000 shares
       authorized; 12,454,270 and 12,250,480 issued and outstanding
       at December 31, 1996 and September 30, 1996, respectively                      125               123
   Additional paid-in capital                                                      59,377            57,924
   Retained earnings                                                               40,613            37,406
   Adjustments for foreign currency translation                                     1,477             1,325
                                                                              -----------------------------
          Total stockholders' equity                                              101,592            96,778
                                                                              -----------------------------
                                                                                 $130,851          $118,640
                                                                              =============================
<FN>

See accompanying notes to consolidated financial statements.
</FN>
</TABLE>




                                     Page 3

<PAGE>
<TABLE>



                 ADVANCED LOGIC RESEARCH, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        (In thousands, except share data)
                                   (unaudited)



<CAPTION>

                                                                                        Three Months Ended
                                                                                          December 31,
                                                                                      1996              1995
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Net sales                                                                            $56,416           $57,139
Cost of sales                                                                         43,128            45,218
                                                                                   ---------------------------
          Gross profit                                                                13,288            11,921

Operating expenses:
   Selling, general and administrative                                                 6,622             6,712
   Engineering, research and development                                               1,503             1,270
   Royalty expense, net                                                                1,291             1,429
                                                                                   ---------------------------
          Total operating expenses                                                     9,416             9,411
                                                                                   ---------------------------

          Operating income                                                             3,872             2,510

Interest income                                                                          859               650
Interest expense                                                                        (15)              (13)
                                                                                   ---------------------------

          Income before taxes                                                          4,716             3,147

Provision for income taxes                                                             1,509               787
                                                                                   ---------------------------

          Net income                                                                  $3,207            $2,360
                                                                                   ===========================



Net income per common and common equivalent share                                      $0.25             $0.20
                                                                                   ===========================

Common and common equivalent shares
 used in per share calculation                                                        12,768            12,027
                                                                                   ===========================

<FN>

See accompanying notes to consolidated financial statements.

</FN>
</TABLE>







                                     Page 4


<PAGE>

<TABLE>


                 ADVANCED LOGIC RESEARCH, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (unaudited)

<CAPTION>

                                                                                      Three Months Ended
                                                                                          December 31,
<S>                                                                                  <C>                 <C> 
                                                                                     1996                1995
Cash flows from operating activities:
   Net income                                                                      $3,207               $2,360
   Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
       Depreciation and amortization                                                  306                  413
       Provision for losses on accounts receivables                                   164                   61
       Deferred income tax benefit                                                  (247)                (112)

Change in assets and liabilities:
      Trade accounts receivable                                                   (2,327)              (1,506)
      Inventories                                                                 (6,622)              (6,694)
      Prepaid expenses and other assets                                               398                  459
      Accounts payable                                                              6,741                3,155
      Accrued expenses                                                              1,232                  704
      Payable to affiliates                                                          (45)                 (15)
      Income taxes                                                                  (612)                  310
                                                                                 -----------------------------
          Net cash provided by (used in) operating activities                       2,195                (865)
                                                                                 -----------------------------

Cash flows from investing activities -
   Purchase of equipment, furniture and fixtures                                    (456)                (547)
                                                                                 -----------------------------

Cash flows from financing activities -
   Minority investment in RouterWare, Inc.                                        (2,250)                    -
   Net borrowings from banks                                                            -                1,405
   Issuance of stock under stock option plan                                        1,455                  272
                                                                                 -----------------------------
         Net cash (used in) provided by financing activities                        (795)                1,677
                                                                                 -----------------------------

Effect of foreign exchange rate change on cash                                       (49)                   11
                                                                                 -----------------------------
          Net increase in cash and cash equivalents                                   895                  276


Cash and cash equivalents at beginning of period                                   60,272               46,580
                                                                                 -----------------------------
Cash and cash equivalents at end of period                                        $61,167              $46,856
                                                                                 =============================


Supplemental  disclosure of cash flow  information:  Cash paid during the period
   for:
          Interest                                                                    $15              $     -
          Income taxes                                                             $1,836                 $348
- --------------------------------------------------------------------------------------------------------------
<FN>

See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                     Page 5


<PAGE>


                 Advanced Logic Research, Inc. and Subsidiaries
              Notes to Unaudited Consolidated Financial Statements


Basis of Presentation
The accompanying  unaudited consolidated financial statements have been prepared
by Advanced Logic Research,  Inc.,  (the  "Company")  pursuant to Securities and
Exchange  Commission  regulations.  In the opinion of management,  the unaudited
financial  statements  include  all  adjustments,   consisting  of  only  normal
recurring accruals, necessary for a fair presentation.

The results of operations for the interim period are not necessarily  indicative
of results to be expected for the full year.

These consolidated  financial  statements should be read in conjunction with the
financial  statements included in the Company's 1996 Form 10-K as filed with the
Securities and Exchange Commission on December 26, 1996.

Net Income Per Share Information
Net income per share is computed  using the  weighted  average  number of common
shares and dilutive  common stock  options  outstanding,  at the average  market
price for the period,  which are  considered  common  stock  equivalents.  Fully
diluted  income per share  amounts are not  presented  because they  approximate
primary net income per share.

Cash Equivalents
Cash  equivalents  are highly liquid  investments  with an original  maturity of
three months or less,  consisting  primarily of commercial paper,  variable-rate
demand  notes,   short-term  government   obligations  and  other  money  market
instruments.

Inventories
Inventories are stated at the lower of cost (first-in, first-out) or market (net
realizable value) and consist of the following (in thousands):
<TABLE>

<CAPTION>
                                                                     December 31,          September 30,
<S>                                                                      <C>                   <C> 
                                                                         1996                  1996
Raw materials and component parts                                      $11,172                $6,281
Work in process                                                          8,211                 5,745
Finished goods                                                          10,800                11,411
                                                                     ---------            ----------
                                                                       $30,183               $23,437
                                                                       =======               =======
</TABLE>






                                     Page 6


<PAGE>


Page 16 Item 2. Management's  Discussion and Analysis of Consolidated  Financial
Condition and Results of Operations

Results of Operations:

The following  table  presents the results of operations for the Company for the
period indicated as a percentage of net sales.

<TABLE>
<CAPTION>

                                                                                      Three Months Ended
                                                                                          December 31,
                                                                                    1996                  1995
<S>     <C>    <C>    <C>    <C>    <C>    <C>

Net sales                                                                             100.0%            100.0%
Cost of sales                                                                          76.4%             79.1%
                                                                                   ---------------------------
          Gross profit                                                                 23.6%             20.9%

Operating expenses:
   Selling, general and administrative                                                 11.7%             11.8%
   Engineering, research and development                                                2.7%              2.2%
   Royalty expense, net                                                                 2.3%              2.5%
                                                                                   ---------------------------
          Total operating expenses                                                     16.7%             16.5%
                                                                                   ---------------------------

          Operating income                                                              6.9%              4.4%

Interest income, net                                                                    1.5%              1.1%
                                                                                   ---------------------------

          Income before taxes                                                           8.4%              5.5%

Provision for income taxes                                                              2.7%              1.4%
                                                                                   ---------------------------

          Net income                                                                    5.7%              4.1%
                                                                                   ===========================

</TABLE>



<PAGE>


Management's  Discussion and Analysis of  Consolidated  Financial  Condition and
Results of Operations

This  report  contains  forward-looking   statements  which  involve  risks  and
uncertainties.  The Company's actual results may differ  significantly  from the
results discussed in the  forward-looking  statements.  Factors that might cause
such differences include, but are not limited to, those discussed under "Item 2.
Management's  Discussion and Analysis of  Consolidated  Financial  Condition and
Results of Operations -- Factors That May Affect Future Results."

Net Sales
<TABLE>
<CAPTION>
                                                      Three Months Ended December 31
<S>                                                      <C>              <C>                         
                                                         1996             1995           % Inc./(Dec.)
(In thousands)
Net sales by distribution channel
   VARs and dealers                                     $33,822           $35,982             (6%)
   Direct                                                10,145            10,678             (5%)
   OEM                                                    9,154             5,656              62%
   Distributors and others                                3,295             4,823            (32%)
                                                      ---------         ---------            -----
     Total                                              $56,416           $57,139             (1%)
                                                        =======           =======           ======

Net sales by geographic location
   U.S.                                                 $35,101           $35,297             (1%)
   International                                         21,315            21,842             (2%)
                                                       --------          --------           ------
     Total                                              $56,416           $57,139             (1%)
                                                        =======           =======           ======
</TABLE>

Net sales for first  quarter  fiscal 1997  decreased by 1% to $56.4 million from
$57.1  million for first  quarter  fiscal 1996.  For this period,  sales to U.S.
customers decreased by 1% to $35.1 million and sales to international  customers
decreased by 2% to $21.3 million.  An industry-wide  shortage of Intel's Pentium
Pro processors and a transition in the Company's  high-end desk-top product line
were the  predominant  reasons  for the  slight  decline  in net sales for first
quarter fiscal 1997 compared to first quarter fiscal 1996.

The 62%  increase  in sales to OEM  customers  for  first  quarter  fiscal  1997
compared to first quarter fiscal 1996 was principally  driven by the addition of
Data General in September 1996 as a customer for the Company's  high-end servers
complementing  the Company's  existing  relationship  with Unisys.  Sales to OEM
customers represented 16% of net sales for first quarter fiscal 1997 compared to
10% of net sales in the comparable year-ago quarter.

The decline in sales to the Company's other  principal  channels of distribution
for first  quarter  fiscal  1997  compared to first  quarter  fiscal  1996,  was
principally  due to a product  transition  occurring in the  Company's  high-end
Pentium  Pro-based  desk-top  systems.  The  decline  in sales of the  Company's
high-end desk-top systems negated the continued growth in sales of the Company's
servers.  The  Company's  continued  focus on  servers  and a demand  for system
configurations  which  include  more memory,  larger disk drives and  additional
peripherals  resulted in an increase in the  average  system  selling  price for
first quarter fiscal 1997 to $2,536  compared to $2,183 for first quarter fiscal
1996.

Gross Profit
<TABLE>
<CAPTION>
                                                        Three Months Ended December 31,
                                                            1996                1995
<S>     <C>    <C>    <C>    <C>    <C>    <C>
(In thousands)
Net sales                                                  $56,416             $57,139
Gross profit                                                13,288              11,921
Percentage of net sales                                      23.6%               20.9%
</TABLE>

Gross profit  margins for the three months ended  December 31, 1996  improved to
23.6% from 20.9% for the  corresponding  period in fiscal  1996.  The  continued
shift in sales to servers  favorably  impacted  gross profit margins since these
systems typically generate greater gross profit margins than the Company's other
systems.  Lower  component  costs,  particularly  on  memory,  disk  drives  and
motherboards,  from effective  component sourcing and engineering design changes
also contributed to improving gross profit margins.

Operating Expenses
Selling, General and Administrative.
<TABLE>
<CAPTION>
                                                        Three Months Ended December 31,
<S>                                                         <C>                 <C> 
                                                            1996                1995
(In thousands)
Net sales                                                  $56,416             $57,139
Selling, general and
   administrative expenses                                   6,622               6,712
Percentage of net sales                                      11.7%               11.8%
</TABLE>

The $90,000 decline in selling,  general and  administrative  expenses for first
quarter  fiscal 1997 compared to first quarter fiscal 1996 was  principally  the
result of a $77,000 foreign exchange gain for first quarter fiscal 1997 compared
to a foreign  exchange  loss of $161,000  for first  quarter  fiscal  1996.  The
foreign  exchange gain for fiscal 1997 was primarily due to a  strengthening  of
the Pound  Sterling  against the U.S.  Dollar  during the period.  In  addition,
product  advertising  and trade show  expenses  declined  by  $184,000  in first
quarter  fiscal  1997  compared  to the  similar  prior year  period.  Partially
offsetting  these  declines were higher payroll and  personnel-related  expenses
associated  with a 5%  increase  in sales  and  administrative  personnel.  As a
percentage of net sales selling, general and administrative expenses declined to
11.7% for first quarter  fiscal 1997 compared to 11.8% for first quarter  fiscal
1996.







Engineering, Research and Development.
<TABLE>
<CAPTION>
                                                        Three Months Ended December 31,
<S>                                                         <C>                 <C> 
                                                            1996                1995
(In thousands)
Net sales                                                  $56,416             $57,139
Engineering, research and
   development expenses                                      1,503               1,270
Percentage of net sales                                       2.7%                2.2%
</TABLE>

Engineering,  research and development expenses increased by 18% to $1.5 million
for the  three  months  ended  December  31,  1996  from  $1.3  million  for the
comparable prior fiscal period.  Increases in payroll and payroll-related  costs
associated  with a 13% increase in  personnel  and higher  engineering  material
expense from ongoing product development and enhancement  principally  accounted
for the  increase.  The 18% increase in  engineering,  research and  development
expenses   coupled  with  the  1%  decline  in  sales   resulted  in  increasing
engineering,  research and  development  expenses to 2.7% of net sales for first
quarter  fiscal  1997  compared  to 2.2% of net sales for the  similar  year-ago
period.

Royalty Expense, Net
Net royalty  expense for the first quarter fiscal 1997 decreased to $1.3 million
or 2.3% of net sales from $1.4  million or 2.5% of net sales for the  comparable
year-ago period. The decline was primarily the result of the modified three year
fixed fee  agreement  with IBM  Corporation  completed in the fourth  quarter of
fiscal 1996.

Interest Income, Net
For the three  months  ended  December  31,  1996,  the Company had net interest
income of $0.8  million  compared  to $0.6  million for the three  months  ended
December 31,  1995.  The increase in net  interest  income was  principally  the
result of a higher cash and cash  equivalent  balance  during the first  quarter
fiscal 1997.

Income Taxes
For first quarter fiscal 1997, the Company recorded an effective income tax rate
of 32% of pretax  income  compared to 25% for first  quarter  fiscal  1996.  The
change in the effective tax rates between  fiscal 1997 and 1996 was  principally
attributable  to  utilization  of certain net operating  loss  carryforwards  in
fiscal 1996 and changes in the  earnings  mix among the  Company's  subsidiaries
located in various taxing jurisdictions.

Liquidity and Capital Resources
<TABLE>
<CAPTION>
                                                      December 31, 1996                 September 30, 1996
                                                      -----------------                 ------------------
<S>     <C>    <C>    <C>    <C>    <C>    <C>
(In thousands)
Cash and cash equivalents                                 $61,167                             $60,272
Working capital                                            95,999                              93,553
Current ratio                                                 4.3                                 5.3
Stockholders' equity                                      101,592                              96,778
</TABLE>

The  Company's  cash and cash  equivalents  increased  by $0.9  million to $61.2
million at December 31, 1996  compared to $60.3  million at September  30, 1996.
Operating  activities generated $2.2 million while the exercise of stock options
generated $1.5 million.  Disbursements  for the three month period  included the
purchase of equipment,  furniture and fixtures totaling $0.5 million and a $2.25
million cash investment for a 20% minority interest in RouterWare, Inc.

Operating cash flows for the first three months of fiscal 1997 benefited from an
increase  in  accounts  payable  which was  related to the  timing of  inventory
purchases  and  subsequent   payments.   Offsetting  this  was  an  increase  in
inventories and a slight deterioration in collection efficiency.  An increase in
safety stock of key parts,  components and certain  finished  systems along with
the purchase of components associated with new products accounted for the growth
in inventories.

The Company's primary credit facility  continues to be a $15.0 million revolving
line with Heller  Financial,  Inc.  which  expires in August  1998.  The line is
secured by the Company's  assets and availability is subject to a borrowing base
requirement.  The facility contains certain net worth, profitability,  financial
ratio and other  covenants  with which the Company was in compliance  during the
first three  months of fiscal 1997.  The Company has not  borrowed  against this
credit line.

In addition,  ALR  International,  the Company's  subsidiary  in Singapore,  has
unsecured,  uncommitted  revolving  credit lines of  approximately  $4.3 million
which are used to supplement its working capital  requirements.  At December 31,
1996, ALR International had no borrowings against these lines of credit.

The Company believes that its existing cash resources, combined with anticipated
cash flows from future  operating  activities,  supplemented  as necessary  with
funds  available  under  existing  credit  agreements,   will  provide  it  with
sufficient resources to meet present and reasonably  foreseeable working capital
requirements  and  other  cash  needs.  Nonetheless,  the  Company  may,  at its
discretion, draw upon its credit facilities in any amount up to the credit limit
at any time.

Factors That May Affect Future Results
The personal computer industry is intensely competitive.  The principal elements
of  competition  among  personal  computer  manufacturers  are pricing,  product
quality  and  reliability,  compatibility,   price/performance  characteristics,
marketing and distribution capability,  service and support,  reputation and the
capability  to deliver  products in large  volumes.  ALR  competes  with a large
number of manufacturers,  most of which have  significantly  greater  financial,
marketing and  technological  resources than ALR. There can be no assurance that
ALR will be able to continue to compete effectively.

The Company does business worldwide. Global and/or regional economic factors and
potential  changes in laws and  regulations  affecting the  Company's  business,
including without limitation, currency fluctuations,  changes in monetary policy
and  tariffs,   and  federal,   state  and  international  laws  regulating  the
environment, could impact the Company's future results of operations.

The  microcomputer  market is  characterized by rapid  technological  change and
product  obsolescence,  often  resulting in short  product life cycles and rapid
price declines.  The Company's  success will continue to depend primarily on its
ability to continue to reduce  costs  through  manufacturing  efficiencies,  the
continued market  acceptance of its existing products and its ability to develop
and introduce similarly acceptable new products.  There can be no assurance that
ALR will successfully  develop new products or that the new products it develops
will be introduced in a timely manner and receive substantial market acceptance.
There can also be no assurance that product  transitions will be managed in such
a way to minimize  inventory  levels and product  obsolescence  of  discontinued
products.  The Company's operating results could be adversely affected if ALR is
unable to manage all aspects of product transitions successfully.

The Company  generally  utilizes  standard parts and  components  available from
multiple  vendors.  However,  certain parts and components used in the Company's
systems are available from a single  source.  If the Company is unable to obtain
sufficient  quantities  of Pentium Pro  processors  or any other  single-sourced
components, the Company will experience delays in product shipments.

Although  vendor  component  costs have  generally  decreased a change in market
conditions  brought about by increased  demand for these components could result
in price  increases  which would  adversely  affect the  Company's  gross profit
margins and profitability.

The  Company  offers its  products  directly  and through  indirect  channels of
distribution.  Changes  in the  financial  condition  of,  or in  the  Company's
relationship  with,  OEM  customers,  distributors  and other  indirect  channel
partners could cause actual operating results to vary from those expected. Also,
the  Company's  customers  generally  order  products  on  an  as-needed  basis.
Therefore, virtually all product shipments in a given fiscal quarter result from
orders received in that quarter.  The Company  anticipates  that the rate of new
orders will vary significantly from month to month.  Because ALR operates with a
limited backlog,  the Company's  manufacturing  plans and expenditure levels are
based  primarily on sales  forecasts.  Consequently,  if  anticipated  sales and
shipments in any quarter do not occur when expected,  expenditure  and inventory
levels could be disproportionately  high and the Company's operating results for
that quarter, and potentially future quarters, would be adversely affected.

From time to time, certain companies have asserted  exclusive patent,  copyright
and other intellectual property rights to technologies that are important to the
microcomputer  industry.  ALR evaluates each claim relating to its products and,
if appropriate, seeks a license to use the protected technology. There can be no
assurance  that  the  Company  would  be able to  obtain  licenses  to use  such
technology or that such licenses  could be obtained on terms that would not have
a material  adverse  effect on the Company.  If the Company or its suppliers are
unable to license  protected  technology  used in ALR's  products,  ALR could be
prohibited   from  marketing  such  products.   The  Company  could  also  incur
substantial  costs to redesign  its products or to defend any legal action taken
against it. If the  Company's  products  should be found to  infringe  protected
technology, ALR could be required to pay damages to the infringed party.

The market price of the Company's  common stock could be subject to fluctuations
in response to quarter to quarter  variations in operating  results,  changes in
analysts' earnings  estimates,  market conditions in the information  technology
industry,  as well as general economic  conditions and other factors external to
the Company.



<PAGE>


Part II. Other Information

Item 5. Other Information

Effective  February  3,  1997,  David  Kirkey  resigned  his  position  as  Vice
President,  Sales and Director of European Operations to pursue other interests.
The Company has commenced a search for a replacement.

Item 6. Exhibits and Reports on Form 8-K

         (a) Exhibits:

                  11. Statement Regarding Computation of Per Share Earnings.

         (b) Reports on Form 8-K:  None


<PAGE>


                                   SIGNATURES

Pursuant to the  requirements of section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned thereunto duly authorized.

                          ADVANCED LOGIC RESEARCH, INC.
                                  (Registrant)


Date: February 14, 1997             \s\ Eugene Lu
                                    ------------------------------------------
                                    Eugene Lu
                                    Chairman, President and Chief
                                    Executive Officer



Date: February 14, 1997             \s\ Ron Sipkovich
                                    ------------------------------------------
                                    Ronald J. Sipkovich
                                    Vice President, Finance and
                                    Administration, Chief Financial
                                    Officer and Secretary
                                    (principal financial officer)








<TABLE>


                                                                                                 Exhibit 11
                 Advanced Logic Research, Inc. and Subsidiaries
              Statement Regarding Computation of Per Share Earnings
                (Amounts in thousands, except per share amounts)


<CAPTION>
                                                                Three Months Ended
                                                                   December 31,
                                                               1996           1995
                                                               ----           ----
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Primary income per share:-

Shares used in computing income per share:
Weighted average number of shares outstanding                  12,364        11,693
Incremental shares attributed to outstanding options              404           334
                                                              ---------------------
                                                               12,768        12,027

Earnings:
         Net income                                            $3,207        $2,360

Income per common and common equivalent share                   $0.25         $0.20

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


Income per share - assuming full dilution:-

Shares used in computing income per share:
Weighted average number of shares outstanding                  12,364        11,693
Incremental shares attributed to outstanding options              450           334
                                                              ---------------------
                                                               12,814        12,027

Earnings:
         Net income                                            $3,207        $2,360

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


Income per common and common equivalent share                   $0.25         $0.20



</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
                    
                      
<MULTIPLIER>                                   1,000
<CURRENCY>                                     USD
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-START>                                 OCT-01-1996
<PERIOD-END>                                   SEP-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         61,167
<SECURITIES>                                   0
<RECEIVABLES>                                  30,328
<ALLOWANCES>                                   2,177
<INVENTORY>                                    30,183
<CURRENT-ASSETS>                               125,258
<PP&E>                                         11,391
<DEPRECIATION>                                 8,476
<TOTAL-ASSETS>                                 130,851
<CURRENT-LIABILITIES>                          29,259
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       125
<OTHER-SE>                                     101,467
<TOTAL-LIABILITY-AND-EQUITY>                   130,851
<SALES>                                        56,416
<TOTAL-REVENUES>                               56,416
<CGS>                                          13,288
<TOTAL-COSTS>                                  13,288
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               164
<INTEREST-EXPENSE>                             (844)
<INCOME-PRETAX>                                4,716
<INCOME-TAX>                                   1,509
<INCOME-CONTINUING>                            3,207
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   3,207
<EPS-PRIMARY>                                  0.25
<EPS-DILUTED>                                  0.25
        


</TABLE>


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