COMPUTER CONCEPTS CORP /DE
10-K, 1999-03-31
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: PLC SYSTEMS INC, 10-K, 1999-03-31
Next: TAX EXEMPT SECURITIES TRUST SERIES 351, 24F-2NT, 1999-03-31



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

(Mark One)
   [X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
          OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

                   For the fiscal year ended December 31, 1998

                                       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 No. 0-20660

                             COMPUTER CONCEPTS CORP.
             (Exact name of registrant as specified in its charter)

            Delaware                                11-2895590
 (State or other jurisdiction of                  (I.R.S. Employer
  incorporation or organization)                   Identification  No.)

               80 Orville Drive, Bohemia, N.Y.          11716
          (Address of principal executive offices)    (Zip Code)

Registrant's telephone number, including area code   (516) 244-1500

Securities registered pursuant to Section 12(b) of the Act:      None

Securities registered pursuant to Section 12 (g) of the Act:

  Title of each class               Name of each exchange on which registered
  --------------------              -----------------------------------------
 Common Stock, par value $.0001                    NASDAQ

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.
Yes [X] No [  ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

As of March 26 1999,  there were 20,370,837  shares of the  registrant's  Common
Stock  outstanding.  The  aggregate  market  value of the  Common  Stock held by
non-affiliates was approximately  $30,556,000 based on the closing sale price of
the Common Stock as quoted on the NASDAQ on such date.
<PAGE>

                     Computer Concepts Corp and Subsidiaries
                 Form 10-K for the Year Ended December 31, 1998

                                Table of Contents


PART I 
                                                                    PAGE
                                                                    ----

       ITEM 1    Business                                              3
 
       ITEM 2    Properties                                           13

       ITEM 3    Legal Proceedings                                    13

       ITEM 4    Submission of Matters to a Vote 
                 of Security Holders                                  15

PART II
       ITEM 5    Market for Registrant's Common Equity 
                 and Related Stockholder Matters                      16

       ITEM 6    Selected Consolidated Financial Data                 17

       ITEM 7    Management's Discussion and Analysis 
                 of Financial Condition and
                 Results of Operations                                18

       ITEM 7a   Quantitative and Qualitative Disclosures
                 About Market Risk                                    23

       ITEM 8    Financial Statement and Supplementary Data           23

       ITEM 9   Changes in and Disagreements with 
                Accountants on Accounting and Financial Disclosure    23

PART III
       ITEM 10  Directors and Executive Officers of the Registrant    24

       ITEM 11  Executive Compensation                                26

       ITEM 12  Security Ownership of Certain Beneficial Owners and
                Management                                            28

       ITEM 13  Certain Relationships and Related Transactions        28

PART IV
       ITEM 14 Exhibits, Financial Statement Schedules, and Reports 
               on Form 8-K                                            29

SIGNATURE                                                             31

<PAGE>


Item 1.  BUSINESS

        INTRODUCTION 

     The Company was organized under the name Unique Ventures,  Inc. as a "blind
pool"  public  company,  under the laws of the State of  Delaware  on August 27,
1987, and changed its name to Computer Concepts Corp. in 1989. Computer Concepts
Corp. and its subsidiaries  (hereinafter  referred to as "Computer  Concepts" or
the "Company")  operate in the computer  software  industry  segment and design,
develop,  market and support information  delivery software products,  including
end-user   data  access  tools  for   personal   computers   and   client/server
environments,  and  develop,  market and  support  systems  management  software
products for corporate mainframe data centers.  During 1997, a new business unit
commenced  operations  which is designed to provide a wide array of  information
technology,  support  and  services.  In 1998,  the  Company  acquired  software
technology  rights  as well as  certain  marketing  rights  for a  system  which
monitors  internet  usage.  The Company has been built through a combination  of
development, acquisitions and a strategic partnership.

     During the years 1989 through 1992,  the Company was  primarily  engaged in
research and development activities regarding its primary product,"d.b.Express."
During 1993,  the Company  began to expand its  product,  sales,  marketing  and
administrative  activities,  and  began  the  transition  from  a  research  and
development-oriented company into a market-driven software products business. In
1994,  the  Company  continued  the process of  evaluating  its  businesses  and
determining  where its strategic  focus and financial and  management  resources
should be directed,  and as a result,  the Company adjusted the value of certain
assets to reflect their net realizable value and management's  current operating
plan. In 1995, the Company  decided to focus its  activities on Softworks,  Inc.
and the exploitation of the parent Company's d.b.Express software technology. As
such, in 1996, it sold its  "Superbase"  technology  assets and in 1997 sold the
net assets of its MapLinx Inc. subsidiary.

     See Note 3 of Notes to Consolidated Financial Statements for the year ended
December  31,  1998,  for  further   explanations   of  all   acquisitions   and
dispositions.

     In October 1990, Computer Concepts acquired RAMP Associates, Inc. ("RAMP"),
a privately owned Delaware  corporation  engaged in general computer  consulting
services.  RAMP was  previously  owned by Russell  Pellicano,  the  inventor  of
d.b.Express,  and  currently a director and officer of the  Company.  During the
fourth  quarter of 1993, in connection  with its long-term  strategic  plan, the
Company eliminated its general computer consulting service line, taking a charge
for the write-off of the  unamortized  goodwill  associated with RAMP as well as
the accrual of certain severance costs.

     Effective   September   1993,   the  Company   acquired   Softworks,   Inc.
("Softworks"),  a private  Maryland company founded in 1977, and an acknowledged
leading  provider of critical  systems  management  solutions.In  August,  1998,
Softworks  completed  a public  offering,  after which the  Company's  ownership
interest was reduced to approximately 72%. Additional transactions, as described
in  Note  3 to  the  Consolidated  Financial  Statements,  further  reduced  the
Company's  ownership  interestin  Softworks to 50.2%.  Softworks  has over 6,000
licenses of its products in use at over 2,000 installations worldwide, including
installations at approximately  87% of the Fortune 100.  Softworks' common stock
is traded on the NASDAQ National Market under the symbol, "SWRX".

     During  June 1994,  the Company  completed  the  purchase of the  Superbase
technology  and certain  related  assets from Software  Publishing  Corporation.
Superbase is a database programming language. The Company sold this asset in the
second quarter of 1996.

<PAGE>

     During December 1994, the Company acquired  MapLinx,  Inc.  ("MapLinx"),  a
provider of PC based  software  that  allows for  geographical  presentation  of
database  information.  In conjunction with the Company's  decision to focus its
activities  on  exploitation  of the  d.b.Express  technology  and its Softworks
subsidiary, the Company sold the net assets of MapLinx in 1997.

     On June 30, 1998,  pursuant to an Asset  Purchase and Sale  Agreement,  the
Company acquired certain  software and related sales and marketing  rights.  The
acquired software technology, marketed under the trade name Bo Dietl's One Tough
Computer  Cop  ("ComputerCop"),  is  designed  to inform non  computer  literate
parents,  guardians and alike, what materials, or possible threats to the safety
and well being of their  children or others has been accessed over the internet,
such as objectionable web sites, text, pictures,  screens, electronic mail, etc.
The  Agreement  also includes the rights to the use of Richard "Bo" Dietl's name
in  conjunction  with the promotion and  endorsement  of the software as well as
appearances  by Mr.  Dietl in support of the  software in regional  and national
marketing  campaigns.  Orders  for the  initial  version  of the  product  began
shipping in November, 1998.

     The Company's  strategic plan is focused on becoming a preeminent  provider
of innovative  software  products  which break down barriers  between people and
data (thereby  allowing  corporate  users to more easily access  enterprise-wide
data)  through  sales  of  existing  products  and new  technologies  as well as
continuing to support the Softworks'  mainframe sector.  In addition,  this plan
includes,  among other factors,  the  exploitation of the Company's  proprietary
technology,  d.b.Express,  primarily through the development of several vertical
markets.  Telecommunications  is  presently  being  targeted as one of the first
vertical markets. Further, the Company will also focus on the development of its
professional  services  segment  as  well  as  the  newly  acquired  technology,
ComputerCop.

     PRODUCTS

     d.b.Express

     d.b.Express  provides  business  with a simple,  fast,  low-cost  method of
finding, organizing, analyzing and using information contained in databases over
the internet.  The software  employs a unique  graphical user interface  ("GUI")
that  enables  users  to  directly  access  and  use  information  contained  in
relational and  pseudo-relational  databases created by many database management
systems ("DBMS") on the market. In addition,  this proprietary software tool has
the ability to directly utilize information  obtained from spreadsheets and data
in the form of American  Standard  Code for  Information  Interchange  ("ASCII")
files.  The  technology  enables  users to analyze  millions of records over the
Internet   without  the  need  to  first  download  the  data  being   analyzed.
Telecommunications  industry  specific  applications of the technology have been
developed and is being marketed.

     d.b.Express  does not replace  DBMS  programs.  Instead,  it  improves  the
accessibility  of  databases  created by DBMS by  eliminating  the need to write
queries in  computer  code and  facilitates  data  searches  through  the use of
graphical query tools.  Prior to the  availability  of  d.b.Express,  comparable
analytical  and  presentation  capabilities  were possible  only through  costly
executive  information  systems  ("EIS") or  customized  programs  developed and
supported by highly-skilled  MIS  professionals.  The need for MIS professionals
and programming effectively raises the cost of access to information in terms of
time and  money.  Ultimately,  these  barriers  result in less  timely and lower
quality business decision-making.

     There are some DBMS access tools on the market that claim to eliminate  the
need to use computer code and provide graphical query  capability.  All of these
programs,  however,  only simplify the writing of computer code, usually through
industry-standard  structured  query language  ("SQL"),  by having users develop
logic in a  semi-procedural  facility.  While reducing some problems  associated
with the writing of computer code, such as "typographical  errors",  they do not
eliminate  the need for  knowledge of computer  code or database  structure  and
organization,  and require significant training of the user. d.b.Express enables
the access and productive use of complex databases without computer  programming
or knowledge of SQL.

     d.b.Express approaches database accessibility uniquely,  enabling people at
all levels of an  organization  to analyze  the data  without any  knowledge  of
programming.  d.b.Express  achieves  this  in  two  steps.  First,  d.b.Express,

<PAGE>

utilizing proprietary algorithms,  accesses and automatically  summarizes all of
the records in the required databases into its own format.  Second, the software
presents users with an intuitive multi-dimensional picture of the data which the
user can easily  customize to his need with a simple point and click  interface.
In  addition  to  a  vast   simplification  of  database  access  and  analysis,
d.b.Express  performs these tasks faster than any DBMS because the software does
not  reread the  database  for each task;  it only  reads the  summaries  it has
created.

     The d.b.  Express  Internet  Information  Server  is an  Internet  database
information  service.  This  service  makes use of its  proprietary  data access
technology  by  providing  Internet  access  to  detail  telephone  records  for
customers both in the U.S. and Great Britain.  With this service,  customers can
access via the Internet,  numerous telephone call records.  Data can be visually
presented  using the  Company's  patented  data  visualization  technology.  The
technology  provides users with a "Filescape"TM (an all encompassing  picture of
data  similar  to a  landscape  picture)  from  which  users are able to perform
point-and-click,  ad hoc  queries  in order to  discover  anomalies,  trends and
misuse of their data, and, if desired,  infinite drill down to individual detail
records.  This is  accomplished  within  seconds,  rather than hours,  which the
Company  believes  could  create  cost  savings  and  operational  efficiencies.
Customers  are able to review and analyze  their  telephone  usage at the detail
level,  and are able to review  and, if desired,  print  standard  pre-generated
reports,  ad  hoc  reports  based  on  predefined   templates,   or  define  and
review/print  their own and ad hoc reports,  all without taking  delivery of the
large volume of data  required.  In order to meet the archival  requirements  of
customers, the Company produces CDs of each month's billing details. In order to
provide  this  service,  the  Company  has put into place a  comprehensive  data
center. The service is available on a seven day/24 hour a day basis.

     The advantages inherent to d.b.Express include the following:

     Ease of Use

     Using the  analogy of an  automatic  camera,  d.b.Express  simplifies  data
access and analysis by providing a sophisticated,  simple-to-use vehicle to take
pictures of complex  data. By combining an intuitive  point and click  interface
with  a  powerful  integration  and  retrieval  engine  in a  low-cost  product,
d.b.Express  breaks down the barriers between people and data. After d.b.Express
has  read  one or  more  databases,  the  data  is  presented  to the  user in a
"filescape"  using a common bar chart metaphor.  The user merely points to a bar
in the chart and  clicks to view  data  from the  highest  summary  level to the
lowest level of detail. d.b.Express provides powerful desktop functionality that
allows the exploration of data patterns, trends, and exceptions.  Data searches,
queries  and  analyses  can be  converted  to  sophisticated,  but simple to use
presentations   providing   integrated  business  graphics  and  report  writing
capabilities.

     Interfaces With Leading Databases and Other Tools

     d.b.Express  provides  direct access to leading  databases  created by DBMS
vendors,  including  CA-Clipper,  Microsoft  Access,  Foxbase and FoxPro,  Lotus
Approach,  Borland dBase and Paradox,  Oracle,  Informix,  Sybase,  Ingres,  SQL
Server, IBM DB2 and DB2/2, Netware SQL, Gupta SQL Base,  Progress,  XDB, SQL/DS,
Teradata and  Btrieve.  These DBMS's  represent  more than 85% of the  installed
relational  database  management  systems  ("RDBMS")  worldwide.   In  addition,
d.b.Express  is able to access data contained in  spreadsheets  and read data in
ASCII format which  further  broadens the software s capability  with other DBMS
products.  d.b.Express results can be exported to popular  spreadsheets,  report
writers,  graphics  packages and word processors  including Lotus 1-2-3,  Excel,
Quattro  Pro,  ReportSmith,  Crystal  Reports,  Harvard  Graphics,  Power Point,
WordPerfect and Word.

     Ability To Integrate Data From Databases Created By Multiple Vendors

     When  d.b.Express  reads  a  database  it  creates  its  own  summaries  of
information through its proprietary process.  Information contained in databases
is formatted into d.b.Express  proprietary  format. This permits users to access
and  compare  information  contained  in  enterprise-wide  databases  created by
different vendors simultaneously in the d.b.Express user-friendly environment.

<PAGE>

     Works in Common Operating Environments

     d.b.Express   operates  in  virtually  all  file  server  and  peer-to-peer
networking  environments  providing  data to  Microsoft  Windows  and Windows NT
workstations.  Computer  Concepts,  through  technology  synergies  afforded  by
Softworks,  is  designing  extensions  to  d.b.Express  that can be installed on
mainframes.  The ability to operate on  mainframes  would open  substantial  new
markets for the application of d.b.Express.

     High Processing Speed

     Once  a  database  has  been  read  by  d.b.Express,   d.b.Express  employs
proprietary matrix storage technology rather than rereading each data element in
that  database.  All packaged  DBMS reread every single data element each time a
task,  such as  sorting  or  analysis,  is  performed.  The  elimination  of the
rereading step through  d.b.Express  proprietary  process  vastly  increases the
speed of data access enabling ad hoc analysis at a rate far faster than possible
with any other  system.  The  advantage  of the  d.b.Express  process over other
processes increases with the size and complexity of the database.

     d.b.Express breaks down barriers between people and data by eliminating the
need for SQL  expertise,  saving time by gaining  decision-critical  information
through  rapid  data  access and  analysis,  and saving  money  through  minimal
training investment and cost-effective product implementation.

     Windows  Version 1.0 of d.b.Express was introduced in December 1993 and the
DOS version was introduced in late 1992. Windows Version 2.0, with significantly
enhanced  functionality  based on user  feedback,  was  introduced in the second
quarter of 1994 and Windows 95 Version was  introduced  in the third  quarter of
1995.  Windows NT, Internet Server and JAVA Applet versions have been introduced
in 1996 and 1997.

     Disadvantages in regard to d.b.Express include the following:

     Lack of Established User-base and Acceptance of the Product

     d.b.Express  is not  yet  widely  used  in  the  computer  industry  and is
perceived  as a new  technology  which many  users may defer  usage of until the
product has established its use by large numbers of users.  The Company believes
its focus on large scale users and its new Internet access  technology will lead
to  such  usage,  however,  there  is no  assurance  that  the  Company  will be
successful in implementing sales and wide based usage of the product.

     Limited Resources to Market and Promote d.b.Express

     The  Company has limited  cash  resources  with which to market and promote
d.b.Express,  and regardless of the unique patented  aspects of the product,  if
the  Company  is not able to  effectively  market and  promote  the usage of the
product,  the successful  dispersion of the product as a widely used access tool
may not be achieved.

     Alternative Methods Available to Access Data and Potential New Technologies

     d.b.Express'  access  method is patented and unique,  however,  alternative
methods for accessing data exist, primarily text based search engines, which are
not able to  access  large  quantities  of data  with the  nearly  instantaneous
results of  d.b.Express  and/or  without  knowledge of specific  database  query
languages.  The  Company is not aware of any  alternative  technology  which can
effect  data  searches  with the speed,  and without  sophisticated  programming
skills,   which  d.b.Express   provides,   however,  it  is  possible  that  new
technologies  will be developed which may effectively  compete with d.b.Express.
If such new  technologies  are  developed,  they  could  negatively  impact  the
Company's ability to successfully market and promote d.b.Express.

     Softworks' Systems Management Software Products

     Softworks  provides   automated  systems   management   solutions  to  help
organizations  more efficiently and effectively  manage their IT infrastructure.
Their software  incorporates  intelligent agent technology to perform system and

<PAGE>

data  management  and analysis  tasks  across  multi-platform  environments.  By
applying Softworks technology,  customers are able to maintain high standards of
service  delivery  and  respond  more  easily to the rapid  introduction  of new
technologies.  The products are designed to enable its  customers to exploit the
most   application-appropriate   processor  without  incurring  the  expense  of
maintaining  multiple teams of technology  specialists for each operating system
platform.

     Softworks'  products  optimize system and application  performance,  reduce
hardware   expenditures,   and   significantly   enhance  the   reliability  and
availability  of  the  data  processing  environment.  In  addition,  Softworks'
products help  organizations  manage common,  critical IT processes across large
multi-platform  environments.  Softworks'  products are developed using a set of
core technologies and R&D principles called Softworks  SavanTechnology  ("SST").
SST   differentiates   Softworks  from  its  competition  by  going  beyond  the
traditional  monitoring and reporting style of systems management.  SST products
incorporate a high degree of embedded intelligence,  offer controlled automation
options that interface with existing software,  and facilitate proactive systems
management.

Softworks' current systems management product offerings include:

     Integrated Storage and Performance Management Solution.  Softworks provides
integrated Arenas for both storage and performance management. They believe that
many organizations want an integrated suite of products to address their storage
and  performance  needs,  and theirs  solutions  provide the  functionality  and
scalability that is typically required. Their solutions are designed to optimize
system and application performance, and enhance the reliability and availability
of the data processing  environment  for  enterprises  that employ large system,
UNIX and/or NT computing environments.

     Automated  Responses  to Systems  Management  Requirements.  In contrast to
conventional  systems  management  solutions which merely provide  reporting and
monitoring capabilities, Softworks' new generation of products provide proactive
alerts,  programmed  responses and  automated  corrective  actions.  This use of
automation  enables  organizations  to employ fewer  specialized  technicians to
manage the  increasing  volume and complexity  within the  enterprise  computing
environment,  thereby enabling IT personnel to focus more of their time on other
mission-critical  systems  management  tasks.  "Proactive  alerts" detect system
events and abnormalities and alert the user to potential system,  application or
data availability  issues. Their products probe system resources to determine if
key storage and performance  indicators are within acceptable ranges. If an "out
of  reasonable   range"   condition  is  detected,   the  products  offer  three
alternative, but not mutually exclusive,  responses. The products can (i) notify
the management  console or appropriate  network or system  monitoring  software;
(ii)  automatically  correct the issue using  "pre-programmed  responses"  which
enable the user to  programmatically  tell the  product  what to do in the event
that a  particular  condition  is  detected;  or (iii)  guide  the user  through
"automated  corrective  actions"  which  present  the  user  with  one  or  more
alternative responses to the condition and guide the user through the corrective
action.

     Application of "Best Practices" to a Multi-Platform Environment. Softworks'
solutions  are  designed  to  enable  the   centralized   control  of  disparate
applications  and  platforms,  thereby  facilitating  the  implementation  of an
organization's  "best  practices"  across   multi-platform   environments.   The
solutions operate  efficiently in multi-platform  environments by using embedded
intelligent agents which recognize and respond to the particular requirements of
each specific operating system.

     Reduced Cost of Systems  Management.  Softworks'  solutions are designed to
reduce the overall cost of managing an organization's IT infrastructure  through
a combination of advanced products and technology with comprehensive service and
support.  Their SST technology is specifically  designed to enable customers (i)
to minimize the amount of intervention by IT personnel, thereby enabling them to
focus on other mission-critical systems management tasks, and (ii) to facilitate
system  availability 24 hours per day, seven days per week.  Furthermore,  their
solution often reduces  hardware  expenditures  by permitting  organizations  to
defer purchases of CPU and storage upgrades.

     Using   their   proprietary   SST   development   methodologies   and  core
technologies,  Softworks  has  developed  products  which are grouped  into four
Arenas:

<PAGE>

     Performance Management Arena:

     The Performance  Arena comprises  powerful product sets that help address a
wide variety of application and systems  performance  issues.  The sets automate
manual tuning  efforts,  helps reduce  processing  times by up to 90%,  improves
resource  utilization,  eliminates  large file  limitations,  and  pinpoints and
corrects   performance   bottlenecks  to  maintain   systems  and   applications
availability.  Products include  Performance  Essential,  VSAM Quick Index, VSAM
Assist, and TeraSAM.

     Data and Storage Management:

     The DataStor  Arena  products  are a crucial  resource  for  improving  the
availability,  integrity,  and recoverability of critical corporate information.
Products  include  CenterStage/MVS  and Catalog  Solution,  the world's  premier
catalog management and recovery tool.


     Year 2000:

     The 2000 Arena offerings comprise a suite of products specifically designed
to assist in all  phases of the Year 2000  conversion  effort.  These  solutions
produce year 2000 compliant applications in a timely and cost-effective fashion.
2000 Arena  products  bring a number of benefits to users  including the ability
to: quickly and easily  identify and prioritize  Year 2000  conversion  efforts,
rapidly  convert  programs  using a  combination  of  methods  depending  on the
individual  environment,  determine  how  environments  will operate as the date
changes to the new  millennium,  and ensure  that  converted  applications  will
operate in the new millennium through comprehensive testing. 2000 Arena products
include six major products that cover  mission-critical  IT environments such as
MVS, OS/390, and various distributed platforms.

     Professional Services:

     Softworks'  professional  services  organization  provides  implementation,
training  and  consulting  services for its own software and that of third party
software as well. The Company's professional services unit provides a wide array
of information technology,  support and services which offer solutions, support,
and  strategies  to  solve  various  business  needs in such  areas  as  network
determinations,   help  desk  applications,   wiring/cabling,  LAN  connections,
moves/adds/changes,   and  project   management,   as  well  as  overseeing  new
installations and offering on-site component repair.

     Computer Cop 

     Computer  Cop is an Internet  monitoring  software  that  enables a parent,
guardian or  businessman  the ability to easily see what the users of their home
or  office  computer  have  been  viewing  on  the  Internet.  Today's  Internet
environment has caused  children,  and the public at large, to become exposed to
objectionable pictures and text as they navigate through the Internet; sometimes
intentionally,  but many times, unintentionally.  In addition, the popularity of
Internet  "chat  rooms",  especially  those  appealing to children,  have proven
fertile  ground for  pedophiles  to  communicate  with those  children,  and, on
occasion,  to set up  clandestine  meetings with these  children  unbeknownst to
their parents or guardians.

     When an individual goes "online" the Internet browser  "catches" the images
and text files at the web address  the user has  selected  and  "saves"  them to
certain  directories on the  computer's  hard drive so as to display these files
and images.  This browser activity is not apparent to the user. As the user goes
to other sites,  the browser  continues  to "catch" and "save" these files.  The
image and text files remain on the computer's  hard drive until the user removes
them, either manually or by instructing the browser to do so. It is important to
note that it is often in the user's  best  interest  not to remove  these  files
since it improves future download  speeds.  Speed is key to the enjoyment of the
Internet.

     Computer Cop capitalizes on both the browser's  "catch" and "save" function
and the user's  desire for quick-  loading  web  pages.  The  program,  which is
completely contained on the CD-ROM and does need to be installed, automatically,
upon insertion of CD into the CD-ROM drive,  scans the computer's hard drive for
files containing words that match the program's library of potentially offensive

<PAGE>

words and/or phrases and searches for Internet-native  images. After scanning, a
main viewing window is displayed that subsequently  displays the words,  phrases
and images found.  All directions are clearly stated for the user on the display
window at all times.

     One of Computer  Cop's most  dramatic  functions  is its ability to display
text files that have been  erased by the home or office user but not yet written
over by the  computer.  The  ability to display  these files adds to the program
goal,  which  is to give an  accurate  reflection  of the home or  office  users
activities  on the  Internet.  It is an important  function to note as it allows
Computer Cop to "catch" the computer  savvy child or employee who wishes to mask
his/her  Internet  activities by deleting or erasing his Internet files found in
Internet  browser  directories  such as cache.  These files are displayed in the
main viewing window with the words, "Deleted File" noted under the display.

     The  Interface,  and indeed,  the program  itself,  was designed to be very
intuitive  and  simple  to use.  The  idea  was to let  the  program,  which  is
essentially several utility programs merged into one, do all the work behind the
scenes and allow the user, who may possess little or no computer  skills,  to be
informed  about his or her child's or employees'  Internet  activities,  without
restricting the child's or employees' use.

     Professional Services

     The  Company's   professional  services  unit  provides  a  wide  array  of
information technology, support and services which offer solutions, support, and
strategies  to  solve  various   business   needs  in  such  areas  as  hardware
requirements,  network determinations,  help desk applications,  wiring/cabling,
LAN  connections,   moves/adds/changes,  and  project  management,  as  well  as
overseeing new installations and offering on-site component repair.

     SALES AND MARKETING

     d.b.Express is currently being marketed to the telecommunications industry,
governmental entities,  financial services industry,  Fortune 1000 companies and
OEM  s  (producers  of  other  software   products   incorporating   d.b.Express
technology) in the United States.  The Company utilizes a direct sales force and
support  personnel  operating from the Company's  headquarters  in Bohemia,  New
York.  as well as an indirect  network of  distributors  and  resellers.

     During the third quarter of 1998,  the Company began its marketing  efforts
of the technology  acquired in June, 1998, under the product name Bo Dietl's One
Tough  Computer Cop. The product is marketed  through an in-house sales force as
well as an independent  marketing firm.  Subsequent to year end, in an effort to
expand  product  exposure,  the Company  entered  into  additional  distribution
agreements. Further, the Company is pursuing the licensing of this technology to
various OEMs.  Additionally,  as part of the acquisition Mr. Dietl, on behalf of
the  Company,  continues  to make  promotional  appearances  on major  radio and
television broadcasts, on such programs as America's Most Wanted, and CNN .

<PAGE>

     The  professional  services  business  segment has been primarily  marketed
through the efforts of an  individual,  formerly with I.B.M.,  who possesses the
necessary experience along with a small in-house support staff.

     Softworks   markets  its  products  and  services   through  its  worldwide
distribution  channels  which  include  direct  sales  personnel,   agents,  and
distributors.  Softworks has approximately 115 sales and sales support employees
engaged in promoting the licensing of their products and services. In the United
States  they  operate 10 sales  offices.  Internationally,  Softworks  has sales
offices in Australia,  Brazil,  Canada,  France,  Spain, Japan,  Germany and the
United  Kingdom.  The U.K.  office  also  covers the  Scandinavian  and  Benelux
countries.  Softworks'  International  distributors  currently  are  located  in
Argentina,  Chile,  Israel,  Korea,  Mexico,  Peru,  Philippines,  South Africa,
Thailand,  Turkey,  Uruguay  and  Venezuela.  All offices  are  responsible  for
specific geographic  territories that may extend beyond the state,  province, or
country in which the office is located.

     Softworks'  direct sales force is  comprised of account  managers and sales
engineers who, in addition to the sale of their  products,  are  responsible for
technical  demonstrations,  product installation and product  implementation.  A
separate Federal Accounts group  specifically  targets United States  government
clients,  including  end-users  and  system  integrators.  In  addition  to  the
traditional  distribution channels,  they have established a web-based interface
to allow the purchase and download of UNIX-based products.

     Since 1996,  Softworks has actively encouraged  customers who have licensed
only  one or two  products  to  license  multiple  products  and to  enter  into
multi-year   maintenance   agreements  to  generate  additional  revenue  and  a
significant deferred revenue stream.

     The mainframe  market has slowed in unit sales,  but has grown in processor
capabilities  measured in Millions of Instructions per Second ("MIPS"). As such,
Softworks has adopted a MIPS-based  pricing  model for  mainframe  products that
enables the company to take  advantage  of this  growth in  enterprise  servers.
Pricing for mainframe products is based on the computational capacity of the CPU
s on which the software  operates.  Pricing for non-mainframe and cross-platform
varies from  enterprise-wide  agreements to "per seat"  pricing.  Softworks also
generates revenue through  maintenance and support  agreements that are reviewed
annually on the anniversary of the original  purchase date. The renewal rate for
these  contracts is over 95%. Other revenue is generated  when product  licenses
are transferred to  different/larger  CPU s. No customer of Softworks  comprised
10% or more of the Company s 1998 consolidated revenue.

     SEASONALITY AND BACKLOG

     The Company s quarterly  results  are subject to  fluctuations  from a wide
variety of factors  including,  but not limited  to, new product  introductions,
domestic   and   international    economic   conditions,    customer   budgetary
considerations,  the Company s sales  compensation  plan,  the timing of product
upgrades,  customers'  support  agreement  renewal cycles and fee recognition in
connection with exclusive distribution and other agreements.  As a result of the
foregoing  factors,  the  Company s  operating  results  for any quarter are not
necessarily indicative of results for any future period.

     The Company generally produces inventory shortly before anticipated product
shipment.  Accordingly,  the Company  has not  experienced  significant  product
backlog  nor  believes  that the  existence  of  product  backlog  is a relevant
indicator of future sales performance.

     MANUFACTURING AND DISTRIBUTION

     The Company  currently  contracts the  manufacture  of software  diskettes,
product  documentation and packaging for certain products within its d.b.Express
product   line  as  well  as   Computer   Cop  to   non-affiliated   third-party
manufacturers.  Due to the existence of numerous companies providing manufacture
of these items, the Company is not dependent on any one contractor.

<PAGE>

     Softworks produces its own tapes and is not dependent on any one contractor
for materials.

     RESEARCH AND DEVELOPMENT

     The computer  software  industry is  characterized  by rapid  technological
change, which requires ongoing development and maintenance of software products.
It is customary for modifications to be made to a software product as experience
with its use  grows or  changes  in  manufacturers'  hardware  and  software  so
require.

     The Company  believes that its research and  development  staff,  many with
extensive  experience  in the  industry,  represents a  significant  competitive
advantage. As of December 31, 1998, the Company's research and development group
consisted  of 102  employees.  The  Company  seeks to recruit  highly  qualified
employees,  and its  ability to  attract  and retain  such  employees  will be a
principal factor in its success in maintaining a leading technological position.
For the three  years  ended  December  31,  1998,  1997 and 1996,  research  and
development expenses were approximately $11,200,000,  $8,800,000 and $5,300,000,
respectively.  The Company believes that significant investments in research and
development are required in order to remain competitive.

     COMPETITION

     The Company's products  are marketed in a highly  competitive  environment.
Such   environment  is   characterized   by  rapid  change,   frequent   product
introductions and declining prices. Further, the Company s PC products have been
designed  specifically  for use on the Intel X86 family of computers,  utilizing
other well known database products. No assurance can be given that the Company s
patents and copyrights will effectively  protect the Company from any copying or
emulation of the Company s products in the future.

     The Company  considers  certain  end-user  data  access tool and  executive
information  system  software  companies to be  competitors  to its  d.b.Express
product including Trinzic  Corporation,  Cognos,  Inc., Comshare Corp. and Pilot
Software,  Inc.. The Company believes that  d.b.Express can compete  effectively
against  such  companies  product  offerings  based  on  ease  of  use,  lack of
programming, data access speed and price.

     The Company believes Computer Cop to be in a highly competitive, low margin
segment of the PC software  market.  The first internet  filtering  software was
introduced  in 1995.  Since that time a wide variety of software  products  have
become  available  giving  parents,  guardians as well as the business world the
ability to block and filter various categories of objectionable material. Today,
products such as NetNanny, cyberSafe,  CYBERsitter,  CyberSnoop,  GuardiaNet and
many others are considered by the Company to be strong competition.

     The Company's  professional  services unit,  operates in a highly price and
service sensitive business  environment.  Potential customers can opt for larger
more  well  established  companies  such  as  I.B.M.  and  Dell  or  midsize  PC
resellers/service  providers such as Entex,  Micros to  Mainframes,  CompuCom or
Infotech for hardware and related  services.  Additionally,.  competition  comes
from the major consulting services  organizations such as Computer Science Corp.
or Andersen Consulting.  There are several small  consulting/cabling/integration
firms located throughout the United States.

     Although  the Company  believes  that  Softworks  maintains  a  competitive
advantage  by  bundling  its  software   products  to  minimize   point  product
competition and by offering products which they believe are unavailable from its
competitors,  there are no  assurances  that they can  maintain  or enhance  its
competitive position against current and future competitors.  Softworks' primary
competitors are Sterling  Software,  Inc. and Boole & Babbage,  Inc. in the data
and storage management  market;  Boole & Babbage,  Inc. and Computer  Associates
International,  Inc. in the performance  management market; and Compuware,  Inc.
and Viasoft Inc. in the Year 2000 market. The Company believes that its products
compete  effectively on the basis of quality,  functionality,  technical support
and service,  and embedded  intelligence and proactive  automation.  Significant
factors such as the emergence of new products,  fundamental changes in computing
technology  and data storage and  manipulation  platforms and  applications  and
aggressive  pricing and marketing  strategies by the Company's  competitors  may
affect their competitive position.

     Many  of the  Company's  current  and  potential  competitors  have  longer
operating histories,  greater name recognition,  larger installed customer bases
and substantially greater financial,  technical and marketing resources than the
Company.  There can be no assurance  that the  Company's  current and  potential
competitors will not develop products that may be or may be perceived to be more
effective or responsive to technological  change than are the Company's  current
or future products or that the Company's  technologies  and products will not be
rendered obsolete by such  developments.  Increased  competition could result in
price  reductions,  reduced margins or loss of market share,  any of which could
have a material adverse effect on the Company's business,  operating results and
financial condition.


<PAGE>
     EMPLOYEES

     The  Company  had  331  employees  at  March  26,  1999,  including  127 in
marketing,  sales and support  services,  161 in technical  support,  (including
research and development) and 43 in corporate  finance and  administration.  The
Company  employs  268 people in the  United  States and 63 outside of the United
States.  The future  success of the  Company  will depend in large part upon its
continued ability to attract and retain highly skilled and qualified  personnel.
Competition  for such  personnel  is intense,  and the  Company has  experienced
turnover  in  its  management  group.  None  of  the  Company  s  employees  are
represented by a labor union.  The Company  believes that its relations with its
employees are good.

     PATENTS AND TRADEMARKS

     The   Company  has  three   federally   registered   trademarks:   "CCC"  ,
"d.b.Express" and "dbACCEL" . In addition, the Company received a patent for the
proprietary  aspects  of its  d.b.Express  technology  in  1994,  and a  second,
expanded patent on that technology in 1995, which broadened the claims regarding
the product's  graphical interface and indexing.  The underlying  technology for
Computer Cop is patent  pending.  Softworks  has received  copyrights  for their
entire product line.

Item 2.  PROPERTIES

     The Company leases various  facilities for its Corporate  headquarters  and
subsidiary operations. The Company's two primary facilities are as follows:

<TABLE>
<CAPTION>

Description    Location          Square Footage       Lease term        Annual Rental Cost
- -----------    --------          --------------       ----------        ------------------   
<S>            <C>                  <C>              <C>                    <C> 
Corporate      Bohemia, NY          10,000           7/1/94 - 6/30/02       $192,600 
Subsidiary     Alexandria, VA       31,000           9/1/94 - 8/31/01       $411,000 (1)
</TABLE>

(1) Lease provides for a renewal option for five years at an annual  increase of
3% per year, and is renewable at the option of the Company.

The  Company  also leases an  aggregate  of  approximately  20,000 sq. ft. at an
aggregate annual rental of approximately $350,000 in eleven locations throughout
North America which are used for sales  activities.  The Company also  maintains
international sales offices in Australia, Brazil, France, Spain, Germany, Canada
and the United Kingdom.

Item 3.  LEGAL PROCEEDINGS

     During May 1994,  the Company and certain  officers  received  notification
that they had been named as defendants in a class action alleging  violations of
certain securities laws with respect to disclosures made regarding the Company's
acquisition  of Softworks  during 1993. On September 12, 1996, the settlement of
this class  action  claim was  approved  by the United  States  District  Court,
Eastern  District of New York. The Company  recorded a charge to earnings in the
first  quarter of 1996 of $2,075,000  to reflect this  settlement  consisting of
$75,000 plus 261,400 shares of the Company's common stock.

     In September 1994, the Company received notice of an action alleging breach
of contract regarding an acquisition  transaction initiated during 1993. In July
1995, a settlement agreement was reached whereby the Company was required to pay
$75,000  and agreed to an  amendment  of the  original  contract  to acquire the

<PAGE>

license for additional software.  Pursuant to such amendment, the Company issued
a non-interest  bearing  promissory note in the amount of $389,000 payable in 36
monthly installments, with the final payment scheduled for August 1, 1998, which
amount was recorded as an unusual charge in the 1995  consolidated  statement of
operations.

     In July 1995, the Company received notice of an action alleging the Company
had not used its best efforts to register  warrants to purchase 50,000 shares of
the  Company's  common stock within 30 days from written  notice to the Company,
pursuant to a financial consulting agreement. The Company has maintained that it
has always used its best efforts to cause the  registration of those warrants to
occur.   However,  to  avoid  the  expense  and  resolve  the  uncertainties  of
litigation, the matter was settled by including 38,500 warrants in the Company's
then pending registration  statement,  with the balance of 11,500 warrants being
canceled.  The  registration  statement  became  effective  on August  9,  1996.
Although the Company  believes this matter has been resolved,  releases have not
yet been exchanged,  nor has a stipulation of dismissal been filed.  The Company
is unable to predict  the  ultimate  outcome of this suit and,  accordingly,  no
adjustment  has  been  made in the  consolidated  financial  statements  for any
potential losses.

     In July 1995, the Company and certain officers  received  notification that
they  had  been  named as  defendants  in a class  action  claim  in  regard  to
announcements  and  statements  regarding the  Company's  business and products.
Although  the  Company  denied  any  wrongdoing,  in an effort to avoid  further
expense and  resolve the  uncertainty  of  litigation,  in July 1997 the Company
agreed to a Stipulation and Agreement of Settlement ("Stipulation Agreement") of
this class action. In February,  1998, the Court entered a final order approving
the terms of the Stipulation Agreement.  The Company delivered 119,850 shares of
its  common  stock,  valued  at  $500,000.  Additionally,  the  Company  and its
insurance  carrier  each  paid  $350,000,  in full  settlement  of this  matter.
Accordingly,  the Company  recorded an  $850,000  Unusual  Charge to earnings in
1997.

     On June 11,  1996,  the  Company  received  notice  of  entry of a  default
judgement  against it for  $1,500,000  and  specific  performance  to effect the
registration of common stock held by Merit Technology, Inc. in a matter in which
the Company had not been served or  received  notice (In Re:  Merit  Technology,
Inc.,  Debtor,  U.S.  Bankruptcy  Court,  Eastern District of Texas).  On August
13,1996, the default judgement was set aside by the Court. During December 1996,
this matter was settled  with the Company  issuing  10,000  shares of its common
stock.

     During  March  1997,  the Company  received a  Complaint  filed in the U.S.
District Court for the Western District of Texas, by Dell Computer  Corporation.
The Second Amended  Complaint alleged that the Company failed to deliver product
as  contracted  for and  further  alleged  damages  in  excess of  $850,000.  In
February,  1998,  a cash  settlement  of $130,000  was agreed to and paid by the
Company's insurance carrier.

     In March 1995, an action was originally commenced against the Company and a
number of defendants  (Barbara Merkens v Aval Guarantee Ltd.,  Walter Mennel, J.
Forror, A.  Faehndreich-Braun,  T&M Consulting AG, M. Schmidt,  E.G. Baltruschat
and Computer Concepts Corp.;  United States District Court,  Eastern District of
New York). In early 1997, after a change in counsel,  the plaintiff  amended the
complaint for a second time, now naming as defendants only the Company and three
of its  officers.  The second  amended  complaint  alleges  that  certain  third
parties,  unrelated  to  the  Company,   transferred  certificates  representing
1,000,000 shares of the Company's  common stock to the plaintiff.  The complaint
further alleges that such shares were endorsed in blank by the third parties and
became  bearer  securities  which were  negotiated  to the plaintiff by physical
delivery.  The  certificates  had not been legally acquired from the Company and
the certificates had been reported to the Securities and Exchange  Commission by
the Company as stolen  certificates.  Plaintiff has requested  validation of the
transfer of the  certificates  and is seeking damages of an unspecified  amount,
consisting of alleged diminution in market value of the subject shares from 1994
through the date of any judgment in the  plaintiff's  favor.  Discovery has been
substantially completed and, unless a summary judgment is granted to one side or
the other,  this case is  expected  to go to trial.  The Company and its counsel
believe that the Company's position regarding the claim has substantial  factual
and legal support and are vigorously defending the matter.  However, the Company
is unable to predict the  ultimate  outcome of this claim and,  accordingly,  no
adjustments  have been made in the  consolidated  financial  statements  for any
potential losses or potential issuances of common stock.

<PAGE>

     In 1995,  Fletcher  Capital Corp.  filed a claim  against the Company,  its
president and several  unrelated  parties,  regarding a claim for an unspecified
amount of  commissions in the form of options from the Company and cash from the
other  parties.  This matter was settled in February,  1997 with the issuance of
36,000  options  exercisable  at $3.50 per share,  25,200 shares of common stock
(issued January, 1998) and cash payments totaling $31,000.

     During 1999, the Company and certain officers  received  notification  that
they had been named as defendants in a class action (case #CV991046, Kassouf, et
al. v. Computer Concepts Corp., Daniel DelGiorno, Sr. and Daniel DelGiorno, Jr.,
U.S.  District  Court,  Eastern  District of New York)  alleging  violations  of
certain  securities  laws  with  respect  to  the  content  of  certain  Company
announcements. The Company and its counsel are vigorously defending this matter.
However,  the  Company  is unable to  predict  the  outcome  of this  claim and,
accordingly,  no  adjustments  have  been  made  in the  consolidated  financial
statements for any potential losses or potential issuance of common stock.

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

     At the Company's annual shareholders'  meeting,  held on December 23, 1998,
the shareholders of the Company elected the individuals  identified below as the
Company's Board of Directors. Their terms expire at the next annual shareholders
meeting.

Daniel DelGiorno, Sr., Daniel DelGiorno, Jr., Russell Pellicano, 
Jack S. Beige, Esq., Augustin Medina.

The tabulation of the results of the shareholders' vote was:

<TABLE>
<CAPTION>
                                   For                    Withheld
                                   ---                    --------
<S>                             <C>                        <C>    
Daniel DelGiorno, Sr.           14,019,246                 542,127
Daniel DelGiorno, Jr.           14,019,246                 542,227
Russell Pellicano               14,067,145                 535,152
Jack S. Beige, Esq.             14,019,673                 534,695
Augustine Medina                14,019,246                 536,262
</TABLE>


     A proposal for the  appointment  by the Board of Directors of Hays & Co. as
the Company's  independent  certified public  accountants for calendar year 1998
was approved by a vote of:  14,067,145 - For; 436,675 - Against;  with 492,212 -
Abstained.

<PAGE>

Item 5.  MARKET FOR REGISTRANT'S COMMON STOCK

     The  Company's  Common Stock has been traded on NASDAQ since  September 23,
1992.  The  following  table  sets  forth the high and low sales  prices for the
Company s Common Stock by fiscal  quarters for the last three years, as restated
for the reverse stock split noted above.

     On March 18,  1998,  the Board of Directors  declared a reverse  split at a
ratio of 1 for 10 shares with a record date of March  27,1998,  and an effective
date of March  30,1998.  Par value and  authorized  shares  remain  unchanged at
$0.0001 and 150,000,000 shares respectively. All references to numbers of shares
and per share data have been restated for all years presented except where noted
so as to reflect the reverse stock split.

<TABLE>
<CAPTION>
                                                 High Bid           Low Bid
                                               -----------         -----------
<S>                                              <C>                 <C> 
1996:
    First  Quarter                               28  7/16            17  3/16
    Second Quarter                               20   5/8            10
    Third  Quarter                               13   1/8             5  5/16
    Fourth  Quarter                               7 13/16             3   1/8

1997:
    First Quarter                                10  5/16             5 15/16
    Second Quarter                                7  3/16             5
    Third Quarter                                 7 31/32             3   3/4   
    Fourth Quarter                                9  1/16             4 11/16

1998:
    First Quarter                                 5   5/8             3  7/16                
    Second Quarter                                7                   3  9/16
    Third Quarter                                 6    1/4            1 15/32
    Fourth Quarter                                3                   1   3/4 

1999:
    (Through March 26, 1999)                      2   3/16            1 13/32          

</TABLE>

     As of March 26, 1999,  the total number of  shareholders  of the  Company's
Common Stock was approximately  22,300, with 1,680 holders of record,  exclusive
of  shareholders  whose  shares  are held in the name of their  brokers or stock
depositories   which  are  estimated  to  be  approximately   20,620  additional
shareholders.

<PAGE>
Item 6.  SELECTED FINANCIAL DATA

     The  following  selected  consolidated  financial  data for the five fiscal
years ended  December 31, 1998,  1997,  1996,1995  and 1994 are derived from the
Company's  audited  financial  statements.  To better  understand  the following
financial information,  investors should also read the "Management's  Discussion
and Analysis of Operations."  This data should also be read in conjunction  with
the consolidated  financial statements of the Company,  related notes, and other
financial  information  included elsewhere in this form 10-K. All numbers are in
thousands, except per share amounts.

Consolidated Statements of Operations Data: 

<TABLE>
<CAPTION>
                                                   Year Ended December 31,
                                     1998       1997       1996       1995       1994
                                     ----       ----       ----       ----       ----          
<S>                                <C>         <C>        <C>       <C>        <C>          
Revenue                            $61,988     $29,738    $19,030   $16,302    $13,695      
                                   -------     -------    -------   -------    -------       
Costs of revenue                    21,018       3,663      2,043     7,074      5,537 
                                   -------     -------    -------   -------    -------       
Gross Margin                        40,970      26,075     16,987     9,228      8,158
Research and development            11,193       8,785      5,347     1,270        521           
Sales and marketing                 28,496      17,033     13,038     9,166      5,850          
General and administration          12,718       9,111      8,185     8,191      7,936         
Amortization and depreciation        4,207       2,386      3,550     4,104      2,452 
Unusual charges                        -           686      2,590     1,102      3,178
Reduction in carrying values 
   of long-lived assets                -           -          412     3,760        - 
                                   -------     -------    -------   -------    -------              
Total costs and expenses            56,614      38,001     33,122    34,667     25,474
                                   -------     -------    -------   -------    -------              
Operating loss                     (15,644)    (11,926)   (16,135)  (18,365)   (11,779)  
Gain on partial disposition 
   of subsidiary                    28,785         -          -         -          -
Gain on sale of net assets 
   of subsidiary                       -           813        -         -          -
Other income (expense), net           (485)         16        (8)       -         (428)
Interest charge pertaining to 
   discount on convertible 
   debentures                          -        (1,288)   (2,810)       -          -   
Minority interest in earnings of 
   subsidiary                        (1,361)       -           -        -          -     
                                   -------     -------    -------   -------    -------       
Income(loss) before provision
  for income taxes                  11,295     (12,385)  (18,953)   (18,365)   (12,207)
Provision for income tax            (1,748)        -           -        -          -    
                                   -------     -------    -------   -------    -------       
Net income (loss)                   $9,547    $(12,385) $(18,953)  $(18,365)  $(12,207)
                                   =======     =======    =======   =======    =======       
Basic net Income (loss) per share    $0.58      $(1.11)   $(2.66)    $(3.73)    $(5.06)
                                   =======     =======    =======   =======    =======       

Diluted net income (loss) per 
   share                             $0.56      $(1.11)   $(2.66)    $(3.73)    $(5.06)
                                   =======     =======    =======   =======    =======       

Basic weighted average common 
   shares outstanding               16,523      11,163     7,130      4,921      2,411
                                   =======     =======    =======   =======    =======       

Diluted weighted average 
   common shares outstanding        17,031      11,163     7,130      4,921      2,411
                                   =======     =======    =======   =======    =======       
                                                                                                                                    

                                                   Year Ended December 31,
                                     1998       1997       1996       1995       1994
                                     ----       ----       ----       ----       ----          

Consolidated Balance Sheet Data:
Cash and cash equivalents           $8,176    $   778     $5,675    $  579      $  501
Working capital (deficit)           27,569      1,412      2,809    (2,998)     (3,590)
Total assets                        91,902     39,298     27,671    16,081      21,609
Long term debt, less current 
   portion                           1,403      1,395        526       800         695
Minority interest                    8,503        -          -         -           -
Shareholders' equity                34,016      9,667      9,524     2,009       7,839
</TABLE>

<PAGE>

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

     Financial Condition and Liquidity 

     Prior to 1998, the Company  incurred  substantial  consolidated  losses and
used substantial amounts of cash in operating  activities,  which were primarily
financed through private placements of common stock and convertible  debentures.
During 1998, the Company's use of cash in its operations, was primarily financed
through  Softworks'  initial  public  offering  from which the Company  received
approximately $19,419,000. In December, 1998, the Company sold additional shares
of Softworks'  common stock for a $5,000,000  promissory  note,  which was fully
paid in  February,  1999.  In  addition,  the Company  received  net proceeds of
$5,228,000  from the sale of the parent  Company's  common stock and exercise of
options as well as  $1,925,000,  representing  the net proceeds of the sale of a
debenture (which was repaid on a timely basis, in August, 1998). At December 31,
1998, the Company had working  capital of $27,569,000  and as of March 26, 1999,
the  Company  had  cash and  cash  equivalents  of  approximately  $  12,300,000
(unaudited).

     Net Income for the year of $9,547,000 was offset by various non-cash items,
primarily  Company and Softworks common stock and options issued for services of
$9,014,000,  amortization and depreciation of $4,726,000,  the minority interest
in  Softworks  of  $1,361,000  and  the  gain  of  $28,785,000  on  the  partial
disposition  of  Softworks.  Increases in operating  assets and  liabilities  of
$13,343,000  was another primary factor which accounted for the net cash used in
operating activities of $17,871,000 .

     Net cash  provided by investing  activities of  $15,295,000  was offset by,
among other factors,  the  acquisition  of additional  property and equipment of
$2,721,000,  the  development  and / or  purchase of  software  technologies  of
$900,000, as well as additional  consideration for Softworks of $678,000.  These
uses of cash were  primarily  financed with the proceeds from the initial public
offering of Softworks, of $19,419,000.

     During  November,  1998,  the  parent  Company  entered  into  an  Accounts
Receivable Purchase  Agreement,  whereby the Company from time to time may, on a
full recourse  basis,  assign some of their accounts  receivable.  Upon specific
invoice approval,  an advance of 85% of the underlying receivable is provided to
the  Company.  The  remaining  balance  (15%),  less  an  administrative  fee of
approximately 1/2% plus interest at the rate of 1-1/2% per month, is paid to the
Company once the customer has paid. This agreement expires in November 1999. The
entire balance due was repaid in the first quarter of 1999. See Note 9.

     Management's strategic plan is focused on becoming a preeminent provider of
innovative software products,  which break down barriers between people and data
through sale of existing products and new technologies. The Company is currently
focusing on four general product categories:

     1. To continue  to exploit the  d.b.Express  technology  through  continued
        development  of several  vertical  markets;  
     2. To further  develop its Softworks product line; 
     3. Continue to develop its Professional  Services  division;  and 
     4. Capitalize  on the growth of the  Internet and  parents'  need to 
        monitor  their children's activities through the sale of Computer Cop.

     While  management  believes  that its plan will  ultimately  enable them to
achieve  positive cash flows from operations,  until such time,  additional cash
may be necessary to implement  such plan.  Although  there can be no assurances,
management has several  alternative sources to fund the development of its plan,
including  additional debt and equity  financing (if  necessary),  or additional
sales of its investment in Softworks  common stock,  which,  as a consequence of
Softworks initial public offering,  became a readily marketable asset. Since the
Company's  ownership  interest in Softworks is currently  50.2%,  any additional
sales of its investment would reduce the Company's  ownership  interest to below
50%.  Additionally,  the  financial  results  of  Softworks  would no  longer be
consolidated  with  the  Company,  and,  accordingly,  the  Company's  financial
presentation would be significantly altered.

<PAGE>

     Results of Operations

     Fiscal 1998 Compared to Fiscal 1997

     During 1998,  the Company more than doubled its total  revenue,  increasing
$32,250,000 to $61,988,000  from 1997's level of $29,738,000.  Record volume was
achieved  in  software  license  revenue,  increasing  $13,905,000  or 77.7 % to
$31,795,000 in 1998, from $17,890,000 in 1997. The increase was primarily due to
the increased sales of Softworks products resulting from continued  expansion of
its worldwide sales force,  the conversion from CPU-based  pricing to MIPS-based
pricing and the introduction of Resource  Availability  into the DataStor Arena.
During 1998, MIPS-based licenses accounted for 74% of new Softworks sales. Sales
in the DataStor  Arena  accounted for 59% of total software  license  revenue in
1998 and 1997. Software license revenue from the Performance Arena accounted for
32% of total software license revenue in 1998 and 1997. License revenue from the
Year 2000 Arena accounted for 5.3% of total software license revenue in 1998 and
3.5% in 1997.  International  revenue increased 85.9% to $8,798,000 in 1998 from
$4,732,000  in  1997.   This  increase  is   attributable   to  the   continuing
international  expansion of  Softworks.  Effective  June 30,  1998,  the Company
completed  the  acquisition  of certain  software,  known as Computer  Cop,  and
related sales and marketing  rights. In conjunction with the sales and marketing
efforts  also  obtained in the  acquisition,  the Company  released  the initial
version of this technology during November,  1998. According to the Statement of
Financial  Accounting Standards No 48, "Revenue Recognition When Right of Return
Exists",  ("SFAS  48"),  recognition  of revenue  for  products  of this  nature
require, among other factors, the elimination of rights of return.  Accordingly,
the  recognition of revenue has been delayed until all the  requirements of SFAS
48 are met.

     Maintenance  revenue  increased 5.2% to $10,503,000 in 1998 from $9,980,000
in 1997.  This increase is attributable to overall growth in license revenue and
renewals of maintenance contracts by the installed customer base.

     The Company commenced  operations of its Professional  services unit during
1997.   Professional   services  principally  offers  solutions,   support,  and
strategies  to  solve  various  business  crises  in  such  areas  as:  hardware
requirements,     network     determinations,     help    desk     applications,
programming/programmer     services,     wiring/cabling,     LAN    connections,
moves/adds/changes,   and  project   management,   as  well  as  overseeing  new
installations  and offering  on-site  component  repair.  This unit increased in
revenue more than  tenfold,  from  $1,868,000  in 1997 to  $19,690,000  in 1998.
Approximately $14,878,000 of Professional services 1998 revenue was attributable
to one  customer.  The overall  business line is extremely  competitive,  and as
such,  the gross  margin  for this  business  segment  is  approximately  10.4%.
Further, it is difficult to predict future revenue.

     Cost of software  license  revenue  includes  royalties  paid to  Softworks
employee  developers  and  to  a  third  party  under  a  licensing   agreement,
amortization of capitalized software development costs and costs of shipping and
fulfillment.  Cost of software  license  revenue for the year ended December 31,
1998 of $1,978,000 represents an increase of $812,000 over the prior year amount
of  $1,166,000.  Stated  as  a  percentage  of  software  license  revenue,  the
$1,978,000  is 6.2%,  a slight  decrease  from the prior  year of 6.5%.  Cost of
maintenance revenue, stated as a percentage of revenue, increased 4.3 percentage
points during 1998, from 9.0% in 1997 to 13.3% in 1998. The cost of professional
services,  as a percentage of revenue,  increased slightly from 85.5% in 1997 to
89.6% in 1998. When comparing the Company's  total cost of revenue  ($21,018,000
in 1998 to the  prior  year  amount of  $3,663,000),  as a  percentage  of total
revenue,  there is a  significant  increase - 33.9% as compared to 12.3% for the
prior year.  This is due  primarily  from the higher cost of revenue  associated
with the professional services segment.

     Research and development  expenses  include  salaries and related costs for
software developers,  quality assurance and documentation  personnel involved in
the  Company's  research  and  development  efforts.  Research  and  development
increased  27.4% to $11,193,000 in 1998 from $8,785,000 in 1997. The increase is
primarily  attributable  to an increase in  personnel  necessary  to support the
Company's research and development efforts.

     Sales  and  marketing   expenses   include   salaries  and  related  costs,
commissions,  travel, facilities,  communications costs and promotional expenses
for the Company's direct sales organization and marketing staff. As a percentage

<PAGE>

of revenue,  sales and marketing  expenses decreased to 46.0% in 1998 from 57.3%
in 1997. The actual costs  increased  $11,463,000  to $28,496,000 in 1998,  from
$17,033,000  for the  prior  year.  Approximately  $7,229,000  of this  increase
related to  Softworks.  This  increase was  attributable  primarily to increased
commission  expenses  resulting from increased  sales,  and increased  personnel
costs  resulting from growth in the Softworks sales  organization.  In addition,
the opening of the international  sales offices of Germany,  Australia and Spain
and one domestic sales office  contributed to an increase in certain fixed costs
over 1997.  Approximately  $2,892,000 of the total sales and marketing  increase
related to the marketing of d.b.Express and approximately  $1,760,000 related to
the  marketing of Computer Cop (which  commenced at the end of the third quarter
in 1998), offset by the elimination of $418,000 of 1997 MapLinx expenses.

     General and  administrative  expenses include  administrative  salaries and
related benefits,  management fees,  recruiting and relocation expenses, as well
as legal,  accounting and other  professional  fees.  General and administrative
expenses rose  $3,607,000  from  $9,111,000 in 1997 to  $12,718,000 in 1998. The
increase  in general  and  administrative  expenses  was  principally  due to an
increase  in finance  and  administrative  personnel  necessary  to support  the
Company's growth.

     Amortization and depreciation expense increased $1,821,000 to $4,207,000 in
1998. The amortization of the technology acquired during the year accounting for
approximately $1,450,000 of the increase.

     Gain on partial  disposition  of subsidiary of  $28,785,000  represents the
gain  associated  with the initial  public  offering of Softworks as well as the
sale and exchange of additional  Softworks common stock as further  described in
Note 3 to the Consolidated Financial Statements.

     Minority   interest   expense  of   $1,361,000   represents   the  earnings
attributable to the separate public  ownership of Softworks,  which was a wholly
owned subsidiary of the Company until June 30, 1998.

     Fiscal 1997 Compared to Fiscal 1996

     Revenue reached a record high for the Company,  rising $10,708,000 or 56.3%
to  $29,738,000  for the year ended  December  31,  1997,  over the prior year's
$19,030,000.  The primary factors  contributing  to this growth include:  (i) an
increase in Softworks'  revenue of $10,245,000,  due, in part, to an increase in
processor capabilities measured in Millions of Instructions per Second ("MIPS");
and (ii) a newly formed  business unit which is designed to provide a wide array
of information technology, support and services. This unit known as Professional
Services,   ("professional   services")   generated   revenue   of   $1,868,000.
Professional  services . A loss of revenue of $1,642,000  was due to the sale of
Maplinx subsidiary.

     Cost of Revenue - software  licenses of  $1,166,000,  represents a $157,000
decrease over last year.  Additionally,  when viewed as a percentage of revenue,
the decrease also represents a decrease of 5.4 percentage  points (6.5% for 1997
vs.  11.9% for 1996).  The Company  anticipates  this trend to continue  for the
foreseeable future.

     During  1997,  sales  and  marketing  expenses   increased   $3,995,000  to
$17,033,000 from $13,038,000 for the year ended December 31, 1996. This increase
was due, in part, to expanded global operations,  as well as increased marketing
efforts of the Company's  wide breadth of products,  (d.b.Express,  professional
services and  Softworks  suite of products,  known as Softwork  SavanTechnology,
which  includes the Year 2000 suite) of  $5,591,000.  These costs were offset by
the sale of Maplinx which generated savings of $1,025,000.

     General  and  administrative  expenses  increased  $926,000  or  11.3%,  to
$9,111,000  for the year ending  December 31, 1997 as compared to $8,185,000 for
the year ended December 31,1996.  The increase at Softworks was $645,000,  while
corporate overhead / d.b.Express increased $693,000 offset by savings associated
with the sale Maplinx of $390,000.

     Research and development costs increased  significantly during 1997, nearly
65%.  The  $8,785,000  represents a  $3,438,000  increase  over the prior year's
$5,347,000. This increase is primarily due to Softworks' evolving "Y2K" and

<PAGE>

multi-platform technology, as well as to the development of the d.b.Express Java
based internet applications software,  which is the underlying technology of the
Company's recently announced agreement with British Telecommunications, plc.

     See Note 13 to the  Consolidated  Financial  Statements for a discussion of
unusual  charges  incurred for the years ended December 31, 1998,  1997 and 1996
respectively.

     YEAR 2000 ISSUES

     Background.   Some  computers,   software,   and  other  equipment  include
programming  code in which calendar year data is abbreviated to only two digits.
As a result of this design decision, some of these systems could fail to operate
or fail to produce correct  results if "00" is interpreted to mean 1900,  rather
than 2000.  These  problems  are widely  expected to increase in  frequency  and
severity  as the year  2000  approaches,  and are  commonly  referred  to as the
"Millenium Bug"or "Year 2000 Problem".

     Assessment.  The Year 2000 Problem could affect  computers,  software,  and
other equipment used, operated, or maintained by the Company.  Accordingly,  the
Company is reviewing its internal  computer  programs and systems to ensure that
the  programs  and systems will be Year 2000  compliant.  The Company  presently
believes  that its  computer  systems  will be Year 2000  compliant  in a timely
manner. However, while the estimated cost of these efforts is not expected to be
material to the Company's overall financial  position,  or any year's results of
operations, there can be no assurance to this effect.

     The Company has obtained certification of its processes to assess Year 2000
Problems from the Information  Technology Association of America (ITAA). Because
the Company's business involves software development, the Company has not sought
further   verification  or  validation  by  independent  third  parties  of  its
corrections of Year 2000 Problems. However, the Company's Year 2000 project team
is reviewing the Company's  project plans and monitoring  progress against those
plans.

     Software Sold to Consumers.  The Company believes that it has substantially
identified  and  resolved  all  potential  Year  2000  Problems  with any of the
software  products it develops and markets.  However,  management  also believes
that it is not possible to determine with complete  certainty that all Year 2000
Problems  affecting the  Company's  software  products  have been  identified or
corrected due to complexity of these  products and the fact that these  products
interact with other third party vendor products and operate on computer  systems
which are not under the Company's control.

     Internal  Infrastructure.  The  Company  believes  that  it has  identified
substantially  all of the major computers,  software  applications,  and related
equipment used in connection with its internal operations that must be modified,
upgraded,  or replaced to minimize the  possibility of a material  disruption to
its business. The Company has commenced the process of modifying, upgrading, and
replacing  major systems that have been  identified as adversely  affected,  and
expects to complete this process before the end of June, 1999.

     Systems Other than Information Technology Systems. In addition to computers
and related systems, the operation of office and facilities  equipment,  such as
fax machines, photocopiers, telephone switches, security systems, elevators, and
other common  devices may be affected by the Year 2000  Problem.  The Company is
currently assessing the potential effect of, and costs of remediating,  the Year
2000 Problem on its office and facilities equipment and expects to complete such
assessment by the June, 1999.

     The  Company  estimates  the total cost to the  Company of  completing  any
required modifications, upgrades, or replacements of these internal systems will
not have a  material  adverse  effect on the  Company's  business  or results of
operations.  This estimate is being  monitored and will be revised as additional
information becomes available.
<PAGE>

     Suppliers.  The Company has initiated  communications,  including  surveys,
with third party suppliers of the major computers, software, and other equipment
used,  operated,  or  maintained  by the Company to identify  and, to the extent
possible,  to resolve  issues  involving  the Year 2000  Problem.  However,  the
Company  has  limited or no control  over  responses  to its  inquiries  and the
actions  of these  third  party  suppliers.  Thus,  while the  Company  does not
anticipate any significant  Year 2000 Problems with these systems,  there can be
no  assurance  that these  suppliers  will resolve any or all of their Year 2000
Problems with these systems  before the  occurrence of a material  disruption to
the business of the Company or any of its customers.  Any failure of these third
parties to resolve  Year 2000  problems  with their  systems in a timely  manner
could  have a  material  adverse  effect on the  Company's  business,  financial
condition, and results of operation.

     Most Likely  Consequences  of Year 2000  Problems.  The Company  expects to
identify  and resolve all Year 2000  Problems  that could  materially  adversely
affect its business  operations.  However,  management  believes  that it is not
possible  to  determine  with  complete  certainty  that all Year 2000  Problems
affecting the Company have been  identified or corrected.  The number of devices
that could be affected and the  interactions  among these devices are simply too
numerous.  In  addition,  one  cannot  accurately  predict  how many  Year  2000
Problem-related  failures  will occur or the  severity,  duration,  or financial
consequences  of these  perhaps  inevitable  failures.  As a result,  management
expects that the Company could likely suffer the following

A.      a significant  number of operational  inconveniences  and inefficiencies
for the  Company  and its  customers  that  may  divert  management's  time  and
attention  and  financial  and  human  resources  from  its  ordinary   business
activities; and

B.      a lesser number of serious system failures that may require  significant
efforts  by the  Company or its  customers  to  prevent  or  alleviate  material
business disruptions.

C.      the inability to determine with any degree of certainty,  the changes if
any,  in buying  habits of its  current  and  potential  customers  due to their
concerns over Year 2000 issues.

     Contingency Plans. The Company is currently developing contingency plans to
be implemented as part of its efforts to identify and correct Year 2000 Problems
affecting its internal systems.  The Company expects to complete its contingency
plans by the end of June 1999.  Depending on the systems  affected,  these plans
could include accelerated  replacement of affected equipment or software,  short
to medium-term  use of backup  equipment and software,  increased work hours for
Company  personnel  or use of contract  personnel  to correct on an  accelerated
schedule any Year 2000 Problems that arise or to provide manual  workarounds for
information  systems,  and  similar  approaches.  If the  Company is required to
implement  any of these  contingency  plans,  it could have a  material  adverse
effect on the Company's financial condition and results of operations.

     Disclaimer.  The  discussion of the  Company's  efforts,  and  management's
expectations,  relating to Year 2000 compliance are forward-looking  statements.
The  Company's  ability  to  achieve  Year  2000  compliance  and the  level  of
incremental costs associated  therewith,  could be adversely  impacted by, among
other things,  the availability  and cost of programming and testing  resources,
vendors' ability to modify  proprietary  software,  and  unanticipated  problems
identified in the ongoing compliance review.

ITEM 7a  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    Not applicable.

<PAGE>
     SAFE HARBOR STATEMENT

     Certain   information   contained  in  this  annual  report,   particularly
information  regarding  future  economic  performance  and  finances,  plans and
objectives  of  management,  is  forward-looking.  In  some  cases,  information
regarding  certain  important  factors that could cause actual results to differ
materially  from any such  forward-looking  statement  appear together with such
statement.  The following  factors,  in addition to other  possible  factors not
listed,  could  affect the  Company's  actual  results and cause such results to
differ  materially from those  expressed in  forward-looking  statements.  These
factors include competition within the computer software industry, which remains
extremely intense, both domestically and internationally,  with many competitors
pursuing price discounting;  changes in economic conditions;  the development of
new  technologies  and/or  changes in operating  systems which could obsolete or
diminish the value of existing  technologies  and  products;  personnel  related
costs; legal claims; risks inherent to rolling out new software and new software
technologies;  the current lack of adequate financial resources to carry out the
Company's  current  business plan in regard to the d.b.Express  technology;  the
potential cash and non-cash costs of raising  additional capital or the possible
failure to raise necessary capital;  changes in accounting principles applicable
to the Company's activities and other factors set forth in the Company's filings
with the Securities and Exchange Commission.

<PAGE>

Item 8.  FINANCIAL STATEMENTS

     The financial  statements and exhibits to Form 10-K are included  beginning
on Page F-1 and are indexed under Items 14(a), 14 (b) and 14(c), respectively.



Item 9.  CHANGES IN AND DISAGREEMENTS WITH  ACCOUNTANTS
         AND FINANCIAL DISCLOSURE

NONE

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

Directors and Executive Officers

     As of March 30, 1999,  the names,  ages and  positions of the directors and
executive officers of the Company are as follows:

Name                       Age            Position
- ----                       ---            --------

Daniel Del Giorno, Sr.     66             Chairman, Ass't. Sec. and Director
Daniel Del Giorno, Jr.     44             President, CEO, Treasurer, Director
Russell Pellicano          58             Secretary, Director
Jack S. Beige              54             Director
Augustin Medina            58             Director
Edward Warman              56             Exec. V. P.  of Products and Services
George Aronson             50             Chief Financial Officer 


     Daniel Del  Giorno,  Sr. has been  Chairman,  Chief  Executive  Officer (to
October,  1997),  Assistant  Secretary and a director of the Company since April
1989, and is the father of Daniel Del Giorno,  Jr., the Company's  President and
also a  director.  During the period 1987 to April  1989,  Mr. Del  Giorno,  Sr.
together  with Mr.  Pellicano  (director  of the  Company)  was  engaged  in the
research and development of d.b.Express.  Prior thereto,  during the period 1985
to May 1987,  Mr. Del Giorno,  Sr. was the Chief  Executive  Officer of Myotech,
Inc.  ("Myotech"),  a privately held  corporation  which  produced  computerized
muscle testing equipment for chiropractors and physical therapists.  Myotech was
sold to  Hemodynamics,  Inc. in May 1987 and later became a public  corporation.
Mr. Del Giorno, Sr. was a practicing chiropractor for many years and had founded
a chiropractic clinic employing 4 chiropractors and 6 technicians in addition to
administrative  personnel. He also successfully  collaborated with Mr. Pellicano
in  connection  with  the  design  and  development  of  medical  equipment  for
comparative  muscle testing.  A patent has been granted to Mr. Pellicano and Mr.
Del Giorno, Sr. in connection therewith. In addition, Mr. Del Giorno, Sr. is the
holder  of a patent  for a  digital  myograph  for the  testing  of  muscles  by
computer.  Mr. Del Giorno,  Sr. is also an officer,  director and shareholder of
Tech Marketing  Group Corp.  which is a holding company and a shareholder of the
Company.  See "Security  Ownership of Certain  Beneficial Owners and Management"
and "Certain Transactions".

     Daniel Del Giorno,  Jr., the  Company's  President,  CEO,  Treasurer  and a
director,  is the son of Daniel Del  Giorno,  Sr. and has been with the  Company
since  April  1989.  Prior to joining  the Company and during the period 1987 to
1989 Mr. Del Giorno,  Jr. was involved in providing the management and financial
support for and collaborated  with Mr. Del Giorno,  Sr. and Russell Pellicano in
connection with the  development of  d.b.Express.  During the period 1984 to May

<PAGE>

1987, he was the President of Myotech, a privately held Company producing muscle
testing  equipment.   He  is  also  the  President,  a  director  and  principal
shareholder  with  Daniel Del  Giorno,  Sr. of Tech  Marketing  Group  Corp.,  a
privately held corporation which is a shareholder of the Company.  See "Security
Ownership   of  Certain   Beneficial   Owners  and   Management"   and  "Certain
Transactions".

     Russell  Pellicano is a director and  Secretary of the Company since April,
1989 and served as Vice  President,  Secretary  and  Director  since  April 1989
through  February 1994. Mr.  Pellicano was the original founder and principal of
RAMP  Associates  Inc.  ("RAMP"),  which was  acquired by the Company in October
1990,  through  which he has engaged in  consulting  to major  corporations  and
others for the design of software and hardware for  computers.  A major customer
of RAMP since its inception has been Grumman Corporation. Mr. Pellicano, through
RAMP, has been  consulting for Grumman and other  corporations.  He is the chief
architect  and designer of  d.b.Express  and has been  involved in designing and
developing  computer  software and  hardware  for the past 30 years.  Among many
noteworthy  projects for which he was  responsible at Grumman was the design and
installation  of  the  Orbiting  Astronomical  Observatory  Space  Craft  Ground
Station,  and he was a member of the launch team at Cape Kennedy in  conjunction
therewith. He was also Senior Systems Analyst for Grumman in connection with the
test  instrumentation  for the forward  sweep wing (X29)  experimental  aircraft
on-board computer system,  and the F-14D and the A-6E production  aircraft.  Mr.
Pellicano  is a  graduate  of C. W.  Post  College  in  1973  with a  degree  in
Electrical Engineering.

     Jack S. Beige, D.C., J. D., was appointed a director in November, 1995, for
a term  beginning  January,  1996,  and was  appointed  as a member of the Audit
Committee and the  Compensation  Committee,  also effective  January,  1996. Mr.
Beige  received  his  Juris  Doctor  degree  in 1993 and has  been a  practicing
attorney, primarily in business related matters, on Long Island, New York, since
then. Prior thereto, Mr. Beige practiced chiropractic medicine, was President of
BSJ Realty Corporation,  President of All Travel, Ltd. and was President of Comp
Consulting,  Inc. During his practice as a chiropractic doctor, he was elected a
Fellow of the International College of Chiropractors,  was appointed as Chairman
of the  New  York  State  Worker's  Compensation  Board,  Chiropractic  Practice
Committee  and  was  elected  President  of  the  New  York  State  Chiropractic
Association  in 1987.  Mr.  Beige is admitted to the New York State Bar and is a
member of the New York State Bar Association,  the Nassau and Suffolk County Bar
Associations and is a member of the American Arbitration Association.

     Augustin  Medina was  appointed a director in  November,  1995,  for a term
beginning  January,  1996, and was appointed as a member of the Audit  Committee
and the Compensation  Committee,  also effective January,  1996. During the last
five years and  previously,  Mr. Medina has been an independent  business broker
associated with the Montecristi  Corporation,  Gallagher Associates and Anderson
Credit and Leasing,  on Long Island, New York. Mr. Medina's business  background
includes advising and assisting  businesses in computer and non-computer related
businesses in their development and structuring of sales and marketing programs.

     Edward  Warman  joined the Company in September  1993 as Vice  President of
Products and Services.  From 1989 to 1993, he served as Vice President,  Product
Development  for  Comdisco  Disaster  Recovery  Services,   Inc.  where  he  was
responsible for the design and  implementation of a new product line of disaster
recovery software.  From 1984 to 1989, Mr. Warman was Vice President of Research
and  Development  at  Intersolv,   Inc.,  with  responsibility  for  a  software
development  staff  exceeding  100 people.  Prior to 1984,  he served in various
software  development  management  positions at  organizations  including Cincom
Systems, Inc., Computer Resources, and Monsanto. Mr. Warman possesses degrees in
systems analysis, economics and chemical engineering.

     George Aronson,  CPA, has been the Chief  Financial  Officer of the Company
since August,  1995. From March 1989 to August, 1995, he was the Chief Financial
Officer  of Hayim & Co.,  an  importer/distribution  organization.  Mr.  Aronson
graduated  from  Long  Island  University  with a major  in  accounting  in 1972
receiving a Bachelor of Science degree and is a Certified Public Accountant.
<PAGE>
Item 11. EXECUTIVE COMPENSATION

     The following table sets forth the annual and long-term  compensation  with
respect  to the  Chairman  and  Chief  Executive  Officer  and each of the other
executive  officers of the Company who earned more than  $100,000  for  services
rendered for the years ended December 31, 1998,  1997,  and 1996.  Directors are
not compensated for their services,  however,  the outside directors  received a
formula grant of stock pursuant to the 1995 Outside Directors Stock Plan.

<TABLE>
<CAPTION>
                                                 Summary Compensation Table
                                 Annual Compensation                          Long-Term Compensation
                             -----------------------------      --------------------------------------------------
                                                                                             Securities    All
                                                                Other        Restricted      Underlying   Other
Name and                     Fiscal                             Annual          Stock          Options/    Compen-
Principal Position            Year     Salary     Bonus      Compensation       Awards          SARS       sation
                                           (2)(5)                                        (6)
- -------------------------------------------------------------------------------------------------------------------
<S>                          <C>       <C>      <C>            <C>               <C>           <C>            <C>
Dan DelGiorno,Sr., (1)(7)    1998      $260,000 $1,030,000     $     -             -           190,000         -
Director                     1997       260,000    327,000           -             -               -           -
                             1996       259,000    232,000           -             -               -           -

Dan DelGiorno, Jr.(1)(7)     1998          -     1,291,000           -             -           350,000         -
President, C.E.O.            1997          -       753,000           -             -               -           -
Director                     1996          -       232,000           -             -               -           -

Russell Pellicano (8)        1998          -        76,000           -             -            25,000         -
Secretary                    1997          -       199,000           -             -               -           - 
Director                     1996          -       195,000           -             -               -           -

Ed Warman (3)                1998      151,000        -              -             -            25,000         -
Vice President of Products   1997      148,000        -              -             -               -           -
& Services                   1996      116,000      53,000           -             -               -           -

George Aronson (4)(7)        1998      157,000     456,000           -             -           150,000         -
Chief Financial Officer      1997      157,000     233,000           -             -               -           -
                             1996      144,000     187,000           -             -               -           -

All Officers as a Group      1998     $568,000  $2,853,000           -             -           740,000         -
                             1997      565,000   1,512,000           -             -               -           -
                             1996      519,000     899,000           -             -               -           -
<FN>
Footnotes 

(1)  In June,  1997, D. DelGiorno,  Sr and D. DelGiorno Jr each had 60,000 stock
     options  (originally  granted in 1995)  repriced from $15.00 to $.10 (since
     exercised). In October, 1998, D. DelGiorno Sr and D. DelGiorno, Jr each had
     68,100 stock options ( originally  granted in 1995)  repriced from $5.00 to
     $2.00 (see note 6).
(2)  In April,  1998, Mssrs. Del Giorno, Sr, DelGiorno,  Jr, Aronson,  Pellicano
     and Warman  were each  granted  securities  subject  to vesting  conditions
     (since met) expiring December 31, 2000 and/or options during 1998 reflected
     in the Bonus  and/or  Securities  underlying  options/SARs  columns,  which
     include  the  following  option  grants  which were  exercisable  at prices
     ranging from $4.00 to $6.00 per share: 190,000, 350,000, 150,000, 25,000and
     25,000 respectively. These options were repriced to $2.00 in October, 1998.
(3)  Mr.  Warman was granted the right to 8,000  options in 1994 which  vested @
     2,000 per year in 1994,1995,1996,  and 1997,  exercisable at $15.00; 20,000
     options in 1995, exercisable at $5.00; and 20,000 shares of common stock in
     November,  1996. All of Mr Warman's options were repriced to $2.00 in 1998,
     when the market price was $1.75 per share (see note 6).
(4)  Mr.  Aronson was granted  2,500 options at $5.00 in November,  1995,  which
     were repriced to $0.10 in June, 1997. (Since exercised).
(5)  Bonus  amounts  reflected  above for the years ended  December 31, 1997 and
     1996,  were in the form of stock  options and the  Company's  common stock,
     which were subject to forfeiture  and /or  restrictions,  except for shares
     valued at  $172,000  and  $28,000  issued to Dan  DelGiorno,  Sr and George
     Aronson in 1996, respectively.
(6)  This column  includes the number of options  granted,  in the year of grant
     and excludes options  repricings.  Certain options were repriced in 1997and
     all employee options were repriced to $2.00 per share in 1998.  (Except for
     any options which have an exercise price below $2.00)
(7)  Bonus'  granted  in 1998 for  Messrs.  DelGiorno,  Sr.,  DelGiorno,  Jr and
     Aronson were in the form of restricted shares of Softworks common stock.
(8)  In October,  1998, Mr. Pellicano had 10,000 options  (originally granted in
     1995) repriced from $15.00 to $2.00.
</FN>
</TABLE>

<PAGE>
Option/SAR Grants in Last Fiscal Year 

THE FOLLOWING  TABLE SETS FORTH  INFORMATION  WITH RESPECT TO STOCK  OPTION/SARs
GRANTED TO EXECUTIVE OFFICERS DURING THE FISCAL YEAR ENDED DECEMBER 31, 1998.
<TABLE>
<CAPTION>
                   NUMBER OF SECURITIES     % OF TOTAL OPTIONS/                                        GRANT DATE  
                    UNDERLYING OPTIONS/       SARS GRANTED TO           EXERCISE        EXPIRATION    PRESENT VALUE
      NAME              SARS GRANTED       EMPLOYEES IN FISCAL YEAR  PRICE ($ PER SH)      DATE       ($ PER SH)(3)
- ------------------ --------------------    ------------------------  ---------------    ----------   ----------------
<S>                      <C>                        <C>                  <C>             <C>              <C>             
Dan DelGiorno, Sr.       184,000                     3.72 %               $4.00(1)        12/31/00         $0.86
                           6,000                     0.12 %               $6.00(1)        12/31/00         $0.56
                         258,100                     5.22 %               $2.00(2)        12/31/02         $0.90

Dan DelGiorno, Jr.       337,500                     6.82 %               $4.00(1)        12/31/00         $0.86
                          12,500                     0.25 %               $6.00(1)        12/31/00         $0.56
                         418,100                     8.45 %               $2.00(2)        12/31/02         $0.90

Russell Pellicano         25,000                     0.51 %               $4.00(1)        12/31/00         $0.86
                          35,000                     0.71 %               $2.00(2)        12/31/02         $0.90

Ed Warman                 25,100                     0.51 %               $4.00(1)        12/31/00         $0.86
                          53,100                     1.07 %               $2.00(2)        12/31/02         $0.90
                             500                     0.01 %               $1.75           12/31/02         $0.40

George Aronson           145,000                     2.93 %               $4.00(1)        12/31/00         $0.86
                           5,000                     0.10 %               $6.00(1)        12/31/00         $0.56
                         150,000                     3.03 %               $2.00(2)        12/31/02         $0.90
<FN>
(1)  Option granted in April 1998 and subsequently cancelled in October 1998 when employee options were repriced, see (2).

(2)  All employee options with an exercise price greater than $2 were repriced to $2 on October 8, 1998.  Repriced options 
     are to expire on December 31, 2002, unless the original expiration date was due to expire at a later date.

(3)  The present value of the option was valued using the Black-Scholes pricing model.
     The Black-Scholes option-pricing model used the following assumptions
       (A)  expected volatility ranging from 61% to 105%
       (B)  risk-free interest rates of 4.18% to 5.56%
       (C)  expected lives ranging from 2.72 to 4.23   
</FN>
</TABLE>

     In 1998,  Mssrs.  Del Giorno,  Sr,  DelGiorno,  Jr, Aronson,  Pellicano and
Warman were each granted  securities  subject to vesting  conditions (since met)
expiring  December 31, 2000, which are exercisable at $2.00 per share:  190,000,
350,000, 150,000, 25,000and 25,000 respectively.

Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End Option Value

     The  following  table set forth certain  information  with respect to stock
option  exercises by the named  Executive  Officers during the fiscal year ended
December 31, 1998, and the value of  unexercised  options held by them at fiscal
year-end.

<TABLE>
<CAPTION>
                                                                  Number of                              Value of
                                                                 Unexercised                            Unexercised
                                                                  Options at                            In-the-Money
                                                                  Fiscal Year                           Options at
                                                                    End                             Fiscal Year End (1)
                                                             -----------------------             -------------------------  
  
                      Shares Acquired      Value
  Name                 on Exercise (#)   Realized ($)     Exercisable     Unexercisable       Exercisable     Unexercisable
  ----                ----------------   ------------     -----------     -------------       -----------     -------------
<S>                       <C>            <C>               <C>                 <C>             <C>               <C> 
Daniel Del Giorno, Sr.    60,000         115,000           258,100               -             $ 7,743            -
Daniel Del Giorno, Jr.    60,000         115,000           418,100               -              12,540            -
Russell Pellicano            -                 -            35,000               -               1,050            -
Ed Warman                    -                 -            53,600               -               1,733            -
George Aronson            2,500            4,825           150,000               -               4,500            -

<FN>
Footnotes 

(1)  Market  Value of the  underlying  securities  at fiscal  year end ($2.03) minus the exercise price.  
</FN>
</TABLE>

<PAGE>

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT

     The following  table sets forth certain  information  as of March 26, 1999,
with respect to the  beneficial  ownership of the Company's  Common Stock by all
persons known by the Company to be the beneficial  owners of more than 5% of its
outstanding  shares of Common  Stock,  by directors who own Common Stock and all
officers and directors as a group:

<TABLE>
<CAPTION>
                                                Parent Company             Subsidiary  - Softworks
                                           Common Stock      % of         Common Stock     % of
                                          Beneficially   Outstanding     Beneficially   Outstanding
Name of Beneficial Owner                      Owned       Shares (2)         Owned      Shares(11)
- ------------------------                  -------------   -----------     ------------   -----------

<S>                                         <C>              <C>             <C>            <C> 
Daniel Del Giorno, Sr. (1)(3)(4)            353,100          1.7%            328,000        2.0%
Daniel Del Giorno, Jr. (1)(3)(5)(6)         740,509          3.5             778,500        4.8
Russell Pellicano (1)(7)                     71,500           *                 *            *
Jack S. Beige (1) (8)                        67,694           *                 *            *
Augustin Medina (1)                          49,764           *                 *            *      
George Aronson (1)(10)                      253,000          1.2             126,100         *
Ed Warman(1)(9)                             158,600           *                 *            *
Internet Tracking & Sec.Vent, LLC (12)    2,220,000         10.4             250,000        1.5      
All Officers and Directors as a
    Group (7 persons)                     1,694,167          8.0%          1,232,600        7.6%

- -------
   * =  Less than 1% 
<FN>

Footnotes 

(1)  The address of the holder is 80 Orville Drive, Suite 200, Bohemia, New York
     11716.
(2)  Based  upon  21,286,387  shares  deemed  outstanding  as of  March  26,1999
     (includes  outstanding  options  exercisable  within 60 days owned by above
     named parties).
(3)  Includes shares held by his spouse. 
(4)  Includes 258,100 options in the Company (exercisable at $2.00 per share). 
(5)  Includes 418,100 options in the Company (exercisable at $2.00 per share). 
(6)  Daniel  DelGiorno,  Jr. has majority  control of Tech Marketing Group which
     owns 17,405  shares of the Company.  (The Company has no business  dealings
     with Tech Marketing Group)
(7)  Includes 35,000 options in the Company (exercisable at $2.00 per share).
(8)  Includes 250 and 500 options in the Company (exercisable at $2.00 and $1.75
     per share, respectively).
(9)  Includes  53,100 and 500 options in the Company  (exercisable  at $2.00 and
     $1.75 per share respectively).
(10) Includes 150,000 options in the Company (exercisable at $2.00 per share).
(11) Based upon 16,139,500 Softworks, Inc. shares deemed outstanding as of March
     26,1999 (includes  outstanding  options exercisable within 60 days owned by
     above named parties).
(12) Includes 320,000 shares of the Company's common stock and 250,000 shares of
     Softworks,  Inc.  common  stock  which  are  owned by a party  which  has a
     financial interest in Internet Tracking & Security Ventures, LLC.
</FN>
</TABLE>


<PAGE>

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The Company has, from time to time advanced funds to Messrs. Dan DelGiorno,
Sr and Dan  DelGiorno,  Jr. with such  advances  being  payable  upon demand and
bearing no interest.  Effective  January 1, 1997, these advances became interest
bearing at the rate of 7% per annum.  At December 31, 1998, the loan balance due
from these two officers was approximately  $895,000.  Additionally,  at December
31, 1998, a loan balance of  approximiately  $106,000 was due from Mr.  Aronson.
During the first  quarter of 1999,  repayments  of $450,000 were made by Messrs.
Dan DelGiorno Sr. and Dan DelGiorno, Jr and $45,000 by Mr. Aronson. See Item 11.
Executive  Compensation  and Item 12. Security  Ownership of Certain  Beneficial
Owners and Management.

     During the years ended  December 31, 1998,  1997 and 1996, the Company paid
an outside Director fees for legal and consulting services aggregating $149,000,
$165,000 and $127,000, respectively.

     The Company paid an outside Director  consulting fees of $52,000 in each of
the years ended December 31, 1998, 1997 and 1996, respectively.

     In 1998,  the  Company's  general  counsel  received cash  compensation  of
$207,000 and 180,000  Company stock options (which were  subsequently  canceled)
valued at $171,000.  In addition to the shares of Softworks  and Company  common
stock (as discussed in Notes 3 and 11), related entities received 266,000 shares
of  Softworks  common  stock,  valued at $541,000,  for  business and  financial
consulting services rendered.

     In 1998, a consultant (who also has a financial  interest in ITSV) received
cash  compensation  of $185,000 and 300,000  Company stock  options  (which were
subsequently canceled) valued at $254,000 in addition to the shares of Softworks
and Company common stock (as discussed in Notes 3 and 11).  

     In June 1996 and July 1998,  the Company  entered into  various  agreements
with S.J. & Associates, Inc. (including its affiliates are collectively referred
to as "SJ") for various services which provide for the following compensation:

     -    SJ receives minimum annual compensation pursuant to several agreements
          aggregating $227,000 per annum.  The agreements expire at various 
          times through May 2001.

     -    A bonus of $200,000 is payable to SJ should the Company achieve
          $5,000,000 of net d.b.Express revenue, which expires May 2001.

     -    During 1998, SJ was granted 425,000 options to purchase the Company's
          common stock at exercise prices ranging from $4.00 to $6.00 per share,
          resulting in a charge to operations of $365,000; 275,000 of these 
          options were exercised and the remaining 150,000 options were
          cancelled.

     -    As discussed in notes 3 and 11, SJ also received shares of the
          Company's and Softworks' common stock during 1998.

     -    SJ also received 190,000 shares of Softworks common stock (issued
          directly from Softworks) in conjunction with their initial public
          offering. 

<PAGE>



PART IV

Item 14. (a) 1.   FINANCIAL STATEMENTS
                                                                      Page
                                                                      ----

Report of Independent Certified Public Accountants                     F-1

Consolidated Balance Sheets
December 31, 1998 and 1997                                             F-2

Consolidated Statements of Operations 
Years Ended December 31, 1998, 1997 and 1996                           F-3

Consolidated  Statement of Shareholders'  Equity
Years Ended December 31, 1996, 1997 and 1998                           F-4

Consolidated Statements of Cash Flows
Years Ended December 31, 1998, 1997 and 1996                           F-5

Notes To Consolidated Financial Statements                             F-6 


14. (a). 2.   -   SCHEDULES   -   NONE

14. (a). 3.    -   EXHIBITS

2.1  Reorganization  Agreement dated April 22, 1989.  (Incorporated by reference
     to Exhibit 2(a) to the Company's Form S-1 Registration Statement) (1)

2.2  Merger  agreement  between  Computer  Concepts  Investment  Corp.  and RAMP
     Associates  Inc.  dated  October 31,  1990.  (Incorporated  by reference to
     Exhibit 2(b) to the Company's Form S-1 Registration Statement)(1)

2.3  Merger  agreement  between  Computer  Concepts Corp.  and  Softworks,  Inc.
     (Incorporated  by reference to Exhibit 2(a) to the Company's Form 8-K filed
     on October 29, 1993)

2.4  Merger Agreement dated December 31, 1994,  between the Company,  its wholly
     owned   subsidiary,   CCC/MapLinx   Corp.,  and  MapLinx  Corp.  and  Merit
     Technology,   Inc.(Incorporated  by  reference  to  Exhibit  10(a)  to  the
     Company's  Annual  Report on Form  10-K/A for the year ended  December  31,
     1994.)

3.1(i)(a) Certificate of Incorporation,  as amended.  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement.)(1)
                               
     (b)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement.)(1)
                                        
     (c)  Certificate of Amendment  (Change in Name)  (Incorporated by reference
          to Exhibit 3(a) of Form S-1 Registration Statement.)(1)

     (d)  Certificate  of  Amendment  (Authorizing  Increase in Shares of Common
          Stock)  (Incorporated  by  reference to Exhibit 3 (i) (d) to Form 10-K
          for the year ended 1995

     (e)  Certificate of Amendment  (Authorizing one for ten reverse stock split
          as of March 30, 1998).

3.2(ii)   By-Laws.  (Incorporated  by reference to Exhibit 3(d) to the Company's
          Form S-1 Registration Statement.)(1)

4.1  Form of Common Stock  Certificate.  (Incorporated by reference to Exhibit 4
     to the Company's Form S-1 Registration Statement.)(1)

4.2  Computer  Concepts  Directors,  Officers and Consultants  1993 Stock Option
     Plan   (Incorporated   by  reference  to  Exhibit  4.1  to  the   Company's
     Registration Statement on Form S-8 filed on June 28, 1995)

4.3  Computer Concepts Employees 1993 Stock Option Plan (Incorp. by reference to
     Exhibit 4.2 to the  Company's  Registration  Statement on Form S-8 filed on
     June 28, 1995)

4.4  Computer  Concepts 1995 Incentive Stock Plan  (Incorporated by reference to
     Exhibit 5 to the Company's Proxy Statement filed on January 29, 1996.)
<PAGE>

9    Voting Trust Agreement among Computer Concepts Corp.,  Softworks,  Inc. and
     Trustees  dated August 4, 1998  (Incorporated  by  reference to  subsidiary
     Softworks,  Inc.  Registration  Statement  filed on Form S-1,  SEC File No.
     333-53939 declared effective August 4, 1998)

10.1 Lease Extension  Agreement  between Atrium Executive Center and the Company
     (Incorp. by reference to Exhibit 10 (g) (ii) to the Company's Annual Report
     on Form 10-K for the year ended December 31, 1993.)

10.2 Agreement between Software  Publishing Corp. and the Company dated June 14,
     1994.  (Incorp.  by reference to Exhibit  10(a) to the  Company's  Form 8-K
     filed on July 1, 1994.)

10.3 Asset  Purchase  Agreement  dated June 30,  1998,  between  the Company and
     Internet Tracking and Security Ventures, LLC. (Incorporated by reference to
     Form 8-K dated July 15, 1998)

16.1 Dismissal of Independent  Auditors.  (Incorporated by reference to Form 8-K
     dated May 29, 1997.)

16.2 Engagement of New Independent Auditors.  (Incorporated by reference to Form
     8-K dated June 03, 1997.)

(1)  Filed with Form S-1,  Registration  Statement of Computer Concepts Corp. 
     Reg. No 3-47322 and are incorporated herein by reference
     
14. (b)       Reports on Form 8-K

               June 30, 1998  Item 2 - Acquisition of Assets


14. (c)  The following Exhibits are filed herewith:  

        (21)           Subsidiaries of the Company.
        (23) (a)       Consent of Daniel B. Kinsey, P.C.
             (b)       Consent of Hays & Company

<PAGE>

                             COMPUTER CONCEPTS CORP.

                                    FORM 10-K

                                DECEMBER 31, 1998


EXHIBIT 21 - SUBSIDIARIES OF THE COMPANY

          Softworks, Inc. (Maryland)

          Superbase, Inc. (Delaware) (Inactive)

          MapLinx Inc. (Delaware) (Inactive)

          Computer Concepts Europe Ltd.(UK) (Inactive)

          Ramp Inc.(Delaware) (Inactive)

The subsidiaries listed below are those of Softworks, Inc.

SOFTWORKS INTERNATIONAL LTD.          99%*   United Kiindom        Jan-95

SOFTWORKS-S.A.                        99%*   France                Mar-97

SOFTWORKS SAVANTECHNOLOGY DO BRASIL  100%    Brasil                May-97   

SOFTWORKS INTERNATIONAL PTY. LTD.    100%    Australia             Oct-97

SOFTWORKS SAVANTECHNOLOGY INT'L SA   100%    Spain                 Apr-98

SOFTWORKS ITALIA S.r.l.              100%    Italy                 Apr-98

SOFTWORKS SERVICES CORP.             100%    Texas                 May-98

SOFTWORKS SAVANTECHNOLOGY PTE., LTD. 100%    Singapore             Jul-98

SOFTWORKS DEUTSCHLAND GmbH           100%    Germany               Sep-98

SOFTWORKS FSC, INC.                  100%    U.S. Vergin Islands   Sep-98

SOFTWORKS IRELAND, LTD.              100%    Republic of Ireland   In formation

SOFTWORKS JAPAN                      100%    Japan                 In formation

*Foreign law of the host country requires that an individual with European
citizenship be a shareholder.

Softworks presently uses its Managing Director to fulfill this requirement.

<PAGE>

  Board of Directors and Shareholders
  Computer Concepts Corp.
  Bohemia, New York
  
  
                          INDEPENDENT AUDITOR'S REPORT
  
We have  audited  the  accompanying  consolidated  balance  sheets  of  Computer
Concepts  Corp.  and  subsidiaries  (the  "Company") as of December 31, 1998 and
1997,  and the related  consolidated  statements  of  operations,  shareholders'
equity and cash flows for each of the three years in the period  ended  December
31, 1998.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.
  
We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
  
In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of Computer Concepts
Corp. and  subsidiaries  as of December 31, 1998 and 1997, and the  consolidated
results of their  operations and their  consolidated  cash flows for each of the
three years in the period ended  December 31, 1998 in conformity  with generally
accepted accounting principles.
    
  
   
  /s/ Hays & Company
  
  
  March 4, 1999
  New York, New York
  

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                       (in thousands, except share data)
<TABLE>
<CAPTION>
                                                              December 31,                 
                                                           1998           1997 
                                                           ----           ----  
<S>                                                       <C>         <C>          
 ASSETS         
 Current assets                                                
   Cash and cash equivalents                              $ 8,176     $    778     
   Accounts receivable, net of allowance for sales 
     returns and doubtful accounts of $1,350 
     and $252 in 1998 and 1997, respectively               27,412       11,718
   Installment receivables                                 16,406        6,148
   Inventories                                                419          -     
   Prepaid expenses and other current assets               10,128        1,987
   Advances to officers                                       895        1,070 
   Deferred tax assets, current                               306         -   
                                                          -------      -------
       Total current assets                                63,742       21,701      
       
  Installment accounts receivable, due after one year       7,908        6,480 
  Property and equipment, net                               3,564        2,069 
  Software costs, net                                       5,594        3,730 
  Excess of cost over fair value of net assets acquired,                                              
   net of accumulated amortization of $4,239 and $2,477 
   in 1998 and 1997, respectively                           8,610        4,611
  Other assets                                              2,000          707
  Deferred tax assets, noncurrent                             484         -         
                                                          -------      -------     
                                                          $91,902      $39,298
                                                          =======      =======     
 LIABILITIES AND SHAREHOLDERS' EQUITY                                            
 Current liabilities                                                        
   Accounts payable and accrued expenses                  $11,428      $ 7,225
   Current portion of long-term debt                        6,117        1,291
   Deferred installment revenue                             7,314        5,506
   Deferred maintenance revenue                             9,107        6,267
   Income taxes payable                                     2,207         -         
                                                          -------      -------     
       Total current liabilities                           36,173       20,289 
         
  Deferred installment revenue, earned after one year       7,883        7,122
  Deferred maintenance revenue, earned after one year       3,924          825
  Long-term debt, net of current portion                    1,403        1,395
                                                          -------      -------     
       Total liabilities                                   49,383       29,631
                                                          -------      ------- 
  Minority interest                                         8,503         -         
                                                          -------      -------      
  Commitments and contingencies                                                   
   Shareholders' equity                                 
   Common stock, $ .0001 par value; 150,000,000 
     shares authorized; issued and outstanding - 
     19,324,839 shares in 1998                           
     and 12,744,751 shares in 1997                              2            1
   Additional paid-in capital                             106,515       91,641
   Accumulated deficit                                    (72,194)     (81,741)
   Accumulated other comprehensive loss                      (307)        (234)
                                                          -------      -------              
       Total shareholders' equity                          34,016        9,667
                                                          -------      -------
                                                          $91,902      $39,298
                                                          =======      =======        
  The accompanying notes are an integral part of
    these consolidated financial statements.                     
</TABLE>

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF OPERATIONS
                       (in thousands, except share data)
 
<TABLE>
<CAPTION>
                                                      Year ended December 31,            
                                                1998           1997           1996             
                                                ----           ----           ----    
<S>                                          <C>             <C>           <C>     
Revenue                                                            
  Software licenses, net                     $ 31,795        $ 17,890      $ 11,116
  Maintenance                                  10,503           9,980         7,914
  Professional services                        19,690           1,868          -     
                                             --------        --------      --------
                                               61,988          29,738        19,030
                                             --------        --------      --------
Cost of revenue                                                            
  Software licenses                             1,978           1,166         1,323
  Maintenance                                   1,392             900           720
  Professional services                        17,648           1,597          -     
                                             --------        --------      --------
                                               21,018           3,663         2,043              
                                             --------        --------      -------- 
Gross margin                                   40,970          26,075        16,987
                                             --------        --------      --------
                                                      
Operating expenses                                                                  
  Research and development                     11,193           8,785         5,347
  Sales and marketing                          28,496          17,033        13,038
  General and administrative                   12,718           9,111         8,185
  Amortization and depreciation                 4,207           2,386         3,550
  Unusual charges, net                           -                686         2,590
  Reduction in carrying values of 
    long-lived assets                            -                -             412
                                             --------        --------      -------- 
                                               56,614          38,001        33,122
                                             --------        --------      --------   
Operating loss                                (15,644)        (11,926)      (16,135)
                                      
Other income (expense)                                                              
  Gain on partial disposition of subsidiary    28,785            -              -    
  Gain on sale of net assets of subsidiary       -                813           -    
  Interest income (expense), net                 (485)             16            (8)
  Interest charge pertaining to the discount
     on convertible debentures                   -             (1,288)       (2,810)
  Minority interest in earnings of subsidiary  (1,361)           -              -     
                                              --------        --------     -------- 
Income (loss) before provision for income 
     taxes                                      11,295        (12,385)      (18,953) 
  
Provision for income taxes                      (1,748)          -              -     
                                              ---------       --------      --------  
Net income (loss)                             $  9,547       $(12,385)     $(18,953)
                                              =========       ========      ======== 
Basic net income (loss) per share             $   0.58       $  (1.11)     $  (2.66)
                                              =========       ========      ======== 

Diluted net income (loss) per share           $   0.56       $  (1.11)     $  (2.66)
                                              =========       ========      ======== 
Basic weighted average common shares 
   outstanding                                  16,523         11,163         7,130
                                              =========       ========      ======== 

Diluted weighted average common shares 
   outstanding                                  17,031         11,163         7,130
                                              =========       ========      ======== 

The accompanying notes are an integral part of
  these consolidated financial statements.

<PAGE>

</TABLE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1997 AND 1998
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                       Accumulated              
                                                             Additional                   other          Total 
                                         Common stock        paid-in      Accumulated  comprehensive  shareholders'   Comprehensive 
                                     Shares       Amount     capital        deficit        loss          equity       income (loss) 
                                     ------       ------     ----------   -----------  -------------  -------------   -------------
                                                         
<S>                                  <C>          <C>        <C>           <C>          <C>             <C>            <C>
Balance, January 1, 1996             57,475       $   6      $  52,406     $(50,403)    $ -             $ 2,009           
                                                
Net proceeds from sales of                                                                
  common stock and options                                                               
  exercised                           6,365           1          1,996         -          -               1,997           
Common stock and options issued                                                               
  for services                        7,680           1          3,445         -          -               3,446           
Common stock issued formerly                                                              
  subject to forfeiture               5,075           -          1,508         -          -               1,508          
Conversion of common stock                                                                
  formerly subject to                                                               
  redemption                          4,490           -          4,000         -          -               4,000          
Conversion of convertible                                                            
  Debentures                         16,632           2         12,739         -          -              12,741           
Common stock issued for                                                              
  settlements                         3,618           -          2,776         -          -               2,776          
Net loss and comprehensive loss        -              -           -         (18,953)      -             (18,953)        $(18,953)
                                    -------       -------      -------      --------  --------          --------        ========= 
Balance, December 31, 1996          101,335          10         78,870      (69,356)      -               9,524           
                               
Net proceeds from sales of                                                                
  common stock and options                                                               
  exercised                           5,390           1          2,741         -          -               2,742          
Common stock and options issued                                                               
  for services                        9,042           1          5,514         -          -               5,515           
Conversion of convertible                                                            
  debentures                         11,982           1          4,668         -          -               4,669          
Common stock adjustment related                                                                
  to settlement                        (302)          -           (164)        -          -                (164)          
Currency translation                                                                 
  Adjustment                           -              -            -           -             (54)           (54)       $     (54)
 Marketable securities                                                               
  valuation adjustment                 -              -            -           -            (180)           (180)           (180)
Net loss                               -              -            -        (12,385)       -             (12,385)        (12,385)
One-for-ten reverse stock split *  (114,702)        (12)            12         -           -                -               -     
                                   ---------      -------      -------      --------      --------      --------       ----------
Total comprehensive loss                                                                                                $(12,619)
                                                                                                                       ==========
Balance, December 31, 1997           12,745           1         91,641      (81,741)        (234)          9,667    
Net proceeds from sales of                                                                
  common stock and options                                                               
  exercised                           2,403           -          5,228         -            -              5,228          
Common stock and options issued                                                               
  for services                        2,090           1          3,462         -            -              3,463           
Common stock issued for                                                              
  settlements                           187           -            484         -            -                484          
Common stock issued for                                                              
  asset acquisition                   1,900           -          5,700         -            -              5,700           
Currency translation                                                                 
  adjustment                           -              -           -            -              (13)           (13)         $ (13)
 Marketable securities                                                               
  valuation adjustment                 -              -           -            -              (60)           (60)           (60)
Net income                             -              -           -           9,547          -             9,547           9,547
                                   ---------      -------     --------      --------      --------      --------        ---------
Total comprehensive income                                                                                               $ 9,474
                                                                                                                        =========
Balance, December 31, 1998           19,325         $ 2       $106,515     $(72,194)       $ (307)       $34,016          
                                   =========      =======     ========     =========      ========      ========        
               
<FN>
* The Board of Directors  declared a one-for-ten  reverse stock split  effective
for shareholders of record as of the close of business on March 27, 1998. Common
stock and additional  paid-in capital as of December 31, 1997 have been restated
to reflect this reverse stock split (Notes 2 and 11).

The accompanying notes are an integral part of
  these consolidated financial statements.
</FN>
</TABLE>
   

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                Year ended December 31,            
                                                          1998           1997           1996             
                                                          ----           ----           ----    
<S>                                                    <C>             <C>           <C>     

  
  INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                         
                                                      
  Cash flows from operating activities                                                           
    Net income (loss)                                    $ 9,547       $(12,385)     $ (18,953)
    Adjustments to reconcile net income (loss) to 
       net cash used in operating activities                                           
       Amortization and depreciation:                                        
         Property and equipment                            1,226             965           806
         Software costs                                    1,736             832         1,910
         Excess of cost over fair value of net 
           assets acquired                                 1,762             749           959
         Other                                                 2               4             9
       Provision for doubtful accounts                       324             136           154     
         Common stock and options issued for services      3,463           5,515         3,446     
       Softworks common stock exchanged for services       5,551            -             -    
       Common stock issued subject to forfeiture            -               -            1,508
       Non-cash unusual charges                             -                336         2,415
       Non-cash interest charge pertaining to the discount
         on convertible debentures                          -              1,288         2,810
       Reduction in carrying values of long-lived assets    -                -             412
       Gain on partial disposition of subsidiary         (28,785)            -            -    
       Minority interest in earnings of subsidiary         1,361             -            -    
       Gain on sale of net assets of subsidiary             -               (813)         -    
       Deferred income tax benefit                          (790)   
       Other                                                  75             -            -    
    Changes in operating assets and liabilities                                             
       Accounts receivable                               (26,276)         (9,070)       (4,723)
       Inventories                                          (419)             10            94
       Prepaid expenses and other current assets             947            (967)         (637)
       Installment accounts receivable                    (1,428)         (2,766)       (3,714)
       Other assets                                       (1,293)           (457)         (129)
       Accounts payable and accrued expenses               4,411           2,884           569
       Deferred revenue                                    8,508           6,802         8,070
       Income taxes payable                                2,207                          -   
                                                         --------        --------      --------  
          Net cash used in operating activities          (17,871)         (6,937)       (4,994)
                                                         --------        --------      --------  
  
  Cash flows from investing activities                                                           
    Expenditures for property and equipment               (2,721)         (1,455)         (832)
    Software development and technology purchases           (900)         (1,559)         (526)
    Proceeds from the sale of technology                                                   450
    Proceeds from the sale of net assets of subsidiary, 
      net                                                   -                230          -    
    Advances from (to) officers, net                         175            (388)         (297)
    Additional consideration for Softworks and MapLinx 
      acquisitions                                          (678)           (523)         (459)
    Proceeds from the initial public offering of 
      Softworks                                           19,419            -             -         
                                                         --------        --------      --------  
         Net cash provided by (used in) investing 
           activities                                     15,295          (3,695)       (1,664)
                                                         --------        --------      --------  
  Cash flows from financing activities                                                           
    Net proceeds from sales of common stock and 
      options exercised                                    5,228           2,742         1,997
    Net proceeds from sale of debenture                    1,925           3,381         9,931
    Repayment of debenture                                (2,000)           -             -    
    Advances from (repayments of) long-term debt           4,834            (344)         (174)
                                                         --------        --------      --------  
         Net cash provided by financing activities         9,987           5,779        11,754     
                                                         --------        --------      --------  
  Effect of exchange rate changes on cash and cash 
     equivalents                                             (13)            (44)         -         
                                                         --------        --------      --------  
  Net increase (decrease) in cash and cash equivalents     7,398          (4,897)        5,096
                                                      
  Cash and cash equivalents, beginning of year               778           5,675           579     
                                                         --------        --------      --------  
  Cash and cash equivalents, end of year                 $ 8,176         $   778       $ 5,675 
                                                         ========        ========      ========  
  The accompanying notes are an integral part of
    these consolidated financial statements.
</TABLE>

<PAGE>
 
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


  1  The Company

     Computer Concepts Corp. and subsidiaries (the "Company")  design,  develop,
     market  and  support  information  delivery  software  products,  including
     end-user data access tools for use in personal  computer and  client/server
     environments  and  systems  management   software  products  for  corporate
     mainframe  data  centers.  The Company  created a  "professional  services"
     division in 1997 that resells computer  hardware and for a fee, the Company
     will assist in the design,  construction  and  installation  of  technology
     systems.  The Company's  professional  services  organization also provides
     systems management services, including training, implementation of software
     and staff augmentation.  Additionally,  effective June 30,1998, the Company
     completed an acquisition of software and related sales and marketing rights
     which is designed to provide non computer  literate  owners (e.g.  parents)
     the ability to identify threats as well as objectionable material which may
     be viewed by users of the computer on the Internet (e.g. children).
       
2    Significant accounting policies
     Common stock split

     At the Company's  annual  shareholders'  meeting on November 26, 1997,  the
     Company's shareholders granted the Board of Directors authority to effect a
     reverse   stock  split  in  a  ratio  ranging  from  one-for-  two  through
     one-for-ten.  On  March  18,  1998,  the  Board  of  Directors  declared  a
     one-for-ten  reverse stock split effective for shareholders of record as of
     the  close of  business  on March 27,  1998.  Common  stock and  additional
     paid-in  capital as of December 31, 1997 have been restated to reflect this
     split.  Par value and  authorized  shares  remain  unchanged  at $.0001 and
     150,000,000 shares, respectively.
  
     The  effect  of the  stock  split has been  retroactively  reflected  as of
     December  31,  1997 in the  consolidated  balance  sheet and  statement  of
     changes in shareholders'  equity,  but activity in the statement of changes
     in  shareholders'  equity for 1997 and prior periods was not restated.  All
     references to the number of common  shares and per share amounts  elsewhere
     in the consolidated  financial  statements and related  footnotes have been
     restated to reflect the effect of the split for all periods presented.
       
     Principles of consolidation

     The  consolidated  financial  statements  include the  accounts of Computer
     Concepts  Corp.  and  its   subsidiaries.   All  significant   intercompany
     transactions  and  balances  have been  eliminated  in  consolidation.  The
     separate public  ownership of Softworks,  Inc.  ("Softworks"-  see Note 3),
     which was a wholly owned  subsidiary of the Company until June 30, 1998, is
     reflected in the  consolidated  balance  sheet and results of operations as
     minority interest.
       
     Revenue recognition

     The Company  records revenue in accordance with Statement of Position 97-2,
     "Software  Revenue  Recognition"  ("SOP  97-2"),  issued  by  the  American
     Institute  of  Certified  Public  Accountants  (as modified by Statement of
     Position  98-9),   which  was  adopted  in  1998.  The  adoption  of  these
     pronouncements was not material to the Company's revenue recognition policy
     for software  transactions.  Revenue  from the sale of  perpetual  and term
     software  licenses are  recognized,  net of provisions for returns,  at the
     time of delivery and acceptance of software products by the customer,  when
     collectibility is probable.  The Company provides customers with the option
     
       
  

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 2   Significant accounting policies (continued) 
     Revenue recognition (continued) 

     to pay for  license  fees in one lump  sum or  generally  in  equal  annual
     installments over extended periods of time,  generally three to five years.
     In such  instances,  the Company does not  consider  sales  contracts  with
     amounts  due for periods  greater  than one year from  delivery,  fixed and
     determinable,  and accordingly recognizes such amounts as revenue when they
     become due. Maintenance revenue that is bundled with an initial license fee
     is deferred and recognized  ratably over the  maintenance  period.  Amounts
     deferred  for  maintenance  are  based  on the  fair  value  of  equivalent
     maintenance services sold separately. 

     Revenue  from  professional  services,  such as the  reselling  of computer
     hardware, systems management services, training and staff augmentation,  is
     recognized  as the  units  are  shipped  or  the  services  are  performed.
     Construction  revenue is  recognized  using the  percentage  of  completion
     method based on the cost incurred relative to total estimated costs.

     Cost of revenue

     Cost of revenue in the consolidated  financial  statements of operations is
     presented exclusive of amortization and depreciation shown separately.

     Reporting of  comprehensive  income  (loss)

     In January,  1998, the Company began reporting  comprehensive income (loss)
     in accordance  with Statement of Financial  Accounting  Standards No. 130 -
     "Reporting   Comprehensive  Income"  ("SFAS  130").  SFAS  130  establishes
     additional disclosure requirements,  but does not effect the measurement of
     results of  operations.  Accordingly,  the Company  displays other items of
     comprehensive income (loss) in the accompanying  consolidated  statement of
     shareholders' equity.
       
     Installment accounts receivable
  
     Perpetual  license  agreements  may be executed under  installment  payment
     plans  generally with annual payment terms of three to five years.  Revenue
     and related  sales  commissions  are  deferred and  recognized  as payments
     become due.
       
     Property and equipment

     Property  and   equipment  are  stated  at  cost  and   depreciated   on  a
     straight-line  basis over the estimated useful lives of the related assets.
     Leasehold  improvements  are  amortized  over the  lives of the  respective
     leases or the service  lives of the related  assets,  whichever is shorter.
     Capitalized  lease assets are amortized  over the shorter of the lease term
     or the service life of the related assets.
       
     Software costs 

     Costs  associated with the  development of software  products are generally
     capitalized  once  technological  feasibility  is  established.   Purchased
     software  technologies  are  recorded  at cost  and  software  technologies
     acquired in purchase business  transactions are recorded at their estimated
     fair value.  Software costs  associated  with  technology  development  and
     purchased  software  technologies  are  amortized  using the greater of the
     ratio of current  revenue to total  projected  revenue for a product or the
     straight-line  method  over its  estimated  useful  life.  Amortization  of
     software costs begins when products become  available for general  customer
     release. Costs incurred prior to establishment of technological feasibility
     are expensed as incurred and reflected as research and development costs in
     the accompanying consolidated statements of operations.
  

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


 2    Significant accounting policies (continued)

     Excess of cost over fair value of net assets acquired
      
     The excess of cost over the fair value of net assets  acquired in purchased
     business  transactions is amortized on a  straight-line  basis over periods
     ranging from three to ten years.
  
     Impairment of long-lived assets
     
     The Company reviews its long-lived  assets,  including  goodwill  resulting
     from business  acquisitions,  capitalized  software  costs and property and
     equipment,  for  impairment  whenever  events or changes  in  circumstances
     indicate  that  the  carrying  amount  of  the  assets  may  not  be  fully
     recoverable.  To determine if impairment  exists,  the Company compares the
     estimated future undiscounted cash flows from the related long-lived assets
     to the net carrying amount of such assets. Once it has been determined that
     an impairment  exists,  the carrying value of the asset is adjusted to fair
     value.  Factors  considered  in the  determination  of fair  value  include
     current  operating  results,  trends  and the  present  value of  estimated
     expected future cash flows.
       
     Income taxes

     The Company  accounts  for income  taxes using the  liability  method.  The
     liability  method  requires  the  determination  of deferred tax assets and
     liabilities  based on the differences  between the financial  statement and
     income  tax bases of assets  and  liabilities,  using  enacted  tax  rates.
     Additionally,   net  deferred  tax  assets  are  adjusted  by  a  valuation
     allowance, if, based on the weight of available evidence, it is more likely
     than not that some  portion or all of the net  deferred tax assets will not
     be realized.
       
     Basic and diluted net income (loss) per share

     The Company  displays  earnings per share in accordance  with  Statement of
     Financial  Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128").
     SFAS 128  requires  dual  presentation  of basic and diluted  earnings  per
     share.  Basic  earnings  per share  includes no dilution and is computed by
     dividing net income (loss) available to common shareholders by the weighted
     average  number  of  common  shares  outstanding  for the  period.  Diluted
     earnings per share  includes  the  potential  dilution  that could occur if
     securities  or other  contracts  to issue  common  stock were  exercised or
     converted into common stock.
       
     Cash and cash equivalents

     The Company  considers all  investments  with original  maturities of three
     months  or  less  to  be  cash  equivalents.  Included  in  cash  and  cash
     equivalents  at December  31, 1998 is a $1,000,000  certificate  of deposit
     that is being used to collateralize a stand by letter of credit in favor of
     one of the Company's professional services vendors.
       
     Foreign currency

     The functional  currency for all of the Company's foreign operations is the
     subsidiary's local currency. Assets and liabilities of foreign subsidiaries
     are translated into U.S. dollars at year-end exchange rates and revenue and
     expense  accounts and cash flows are  translated at average  exchange rates
     during the period. Gains and losses resulting from translation are recorded

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 2   Significant accounting policies (continued) 
     Foreign currency (continued) 

     as  accumulated  other  comprehensive   income  in  shareholders'   equity.
     Transaction gains and losses are recognized in the consolidated  statements
     of operations as incurred.
  
     Included in cash and cash  equivalents  at December  31, 1998 and 1997,  is
     approximately $464,000 and $278,000,  respectively,  of cash denominated in
     various foreign currencies.
       
     Marketable securities
    
     Marketable  securities,  which are all  classified as "available for sale",
     are valued at fair market  value.  Unrealized  gains or losses are recorded
     net  of  income  taxes  as  accumulated  other   comprehensive   income  in
     shareholders'  equity,  whereas realized gains and losses are recognized in
     the  Company's  statements  of  operations  using the  first-in,  first-out
     method. Net book value of marketable  securities  approximates  $10,000 and
     $40,000 at  December  31, 1998 and 1997,  respectively,  and is included in
     "Prepaid expenses and other current assets."
       
     Advertising and promotional costs
  
     Advertising  and  promotional  costs are reported in "Sales and  marketing"
     expense in the consolidated  statements of operations and are expensed when
     incurred.  Prepaid  advertising  costs,  which  are  included  in  "Prepaid
     expenses and other current assets" in the consolidated  balance sheets (see
     Note 5), consist of prepayments  for personal  appearances and promotion of
     one of the  Company's  new  software  products,  Computer Cop (see Note 3).
     These assets are expensed as the related services are performed.
  
     Pre-opening expenses

     During 1998, the Company adopted Statement of Position 98-5,  "Reporting on
     the Cost of  Start-Up  Activities,"  issued by the  American  Institute  of
     Public  Accountants.  The adoption of this statement requires the expensing
     of  pre-opening  costs as  incurred.  The  Company  expensed  approximately
     $300,000 for 1998 start-up  activities  associated with  Softworks'  German
     subsidiary. The adoption had no impact on prior years.
  
     Reclassifications

     Certain  reclassifications  have  been made to the  consolidated  financial
     statements  shown for the prior years in order to have them  conform to the
     current year's classifications.
       
     Concentrations and fair value of financial instruments

     Financial   instruments   that   potentially   subject   the   Company   to
     concentrations  of credit risk consist  principally of cash investments and
     trade and  installment  accounts  receivables.  At December 31,  1998,  the
     Company has cash investments of approximately  $2,062,000 and $4,062,000 at
     two  separate  banking  institutions.  The  balance of the  Company's  cash
     investments are held at various  financial  institutions,  which limits the
     amount of credit exposure to any one financial institution. At December 31,
     1998,  the  Company  has  one  customer  that  accounts  for  approximately
     $11,234,000 of its trade accounts  receivable  (related to its professional
     services  division);  this  receivable was  substantially  collected in the
     first  quarter of 1999.  Concentrations  of credit risk with respect to the

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



 2    Significant accounting policies (continued) 


     remaining trade and installment accounts receivables are limited due to the
     large number of customers  comprising the Company's  revenue base and their
     dispersion  across different  industries and geographic  areas. The Company
     performs ongoing credit evaluations of its customers'  financial  condition
     and, generally, requires no collateral from its customers. Unless otherwise
     disclosed,  the fair  value of  financial  instruments  approximates  their
     recorded  value.  

     Use of estimates 

     In preparing consolidated financial statements in conformity with generally
     accepted accounting principles,  management makes estimates and assumptions
     that affect the reported  amounts of assets and liabilities and disclosures
     of  contingent  assets  and  liabilities  at the  date of the  consolidated
     financial  statements,  as well as the  reported  amounts  of  revenue  and
     expenses  during the  reporting  period.  Actual  results could differ from
     those estimates.
       
3    Acquisitions and dispositions
 
     Internet Tracking & Security Ventures, LLC

     On June 30, 1998,  pursuant to an Asset  Purchase and Sale  Agreement,  the
     Company  acquired  certain  software and related sales and marketing rights
     from Internet  Tracking & Security  Ventures,  LLC ("ITSV") in exchange for
     1,900,000  restricted  shares of the  Company's  common stock and 1,000,000
     restricted  shares of  common  stock of the  Company's  then  wholly  owned
     subsidiary,  Softworks.  The acquired software program,  known as "Computer
     Cop," is designed to inform non computer  literate  parents,  guardians and
     alike,  what  materials,  or possible  threats to the safety and well being
     their  children or others have been  accessing  over the internet,  such as
     objectionable web sites, text, pictures, screens, electronic mail, etc. The
     Agreement  also includes the rights to the use of Richard "Bo" Dietl's name
     in conjunction  with the promotion and  endorsement of the software as well
     as  appearances  by Mr.  Dietl in support of the  software in regional  and
     national marketing campaigns. Orders for the initial version of the product
     began shipping in November, 1998.
       
     The acquisition  has been valued at an aggregate of $12,210,000  determined
     as follows:  1,900,000 restricted shares of the Company have been valued at
     $5,700,000 and the 1,000,000  restricted  shares of Softworks' common stock
     have been valued at $6,510,000 (based upon the ultimate net proceeds to the
     selling  shareholders  in Softworks'  initial public  offering which became
     effective  August  4,  1998).  The  $12,210,000  purchase  price  has  been
     allocated to the fair value of the assets acquired at June 30, 1998,  based
     upon a written  valuation  from an  independent  investment  banking  firm.
     Accordingly,  $2,700,000 has been allocated to "Software costs", $4,150,000
     has been  recorded  as  "Prepaid  expenses  and other  current  assets" and
     $5,360,000  has been  recorded  as  "Excess  of cost over fair value of net
     assets acquired".
       
     The  software  costs will be  amortized  using the  greater of the ratio of
     current  revenue to the total  projected  revenue  for the  software or the
     straight-line  method  using an  estimated  useful  life of 30 months.  The
     prepaid  expenses  will be expensed as the related  services are  performed
     (including,  but not limited to,  appearances,  promotion and endorsement).
     The excess of cost over fair value of net assets acquired,  which primarily
     relate  to the use of the name  "Bo  Dietl"  will be  amortized  using  the
     straight-line method over 36 months. However, as a product that the Company
     has only recently commenced  marketing,  it is reasonably possible that the
     estimates of anticipated future gross revenue,  the remaining economic life
     of the product, or both will be reduced  significantly in the near term due
     to the  unpredictability of the product's market acceptance and competitive
     pressures (including technological obsolescence). As a result, the carrying
     amount of the assets  acquired from ITSV  ($9,462,000 at December 31, 1998)
     may be reduced materially in the near term.
       
<PAGE>
  
 3   Acquisitions and dispositions (continued)
     Softworks, Inc.

     In October 1993, the Company completed the acquisition of all of the common
     stock of  Softworks,  a privately  held Maryland  company  founded in 1977.
     Softworks provides systems management  software products for mainframe data
     centers.
          
     The purchase price approximated  $5,700,000,  which included  $2,000,000 in
     cash and 100,000  shares of the  Company's  restricted  common  stock.  The
     acquisition has been accounted for using the purchase method of accounting.
     Accordingly,  assets and liabilities  were recorded at their fair values as
     of  September  1, 1993,  the  effective  date of the  acquisition,  and the
     operations of Softworks  have been  included in the Company's  consolidated
     statements of operations  since that date. The excess of cost over the fair
     value of net assets acquired, which originally approximated $5,484,000,  is
     being amortized over ten years.  The agreement also requires the Company to
     make  additional  contingent  purchase  consideration  payments  to  two of
     Softworks' former  shareholders  based upon certain product revenue for the
     years  1995  through  1998,  up to a maximum  of  $1,000,000  each,  for an
     aggregate  maximum of $2,000,000.  As of December 31, 1998, the Company has
     paid the maximum of $2,000,000  to the  non-employee  former  shareholders,
     which has been treated as additional  consideration  in connection with the
     acquisition and, accordingly,  included in the excess of cost over the fair
     value of net assets acquired,  as these individuals did not continue in the
     employment of the Company subsequent to the acquisition.
       
     Prior to June 30,  1998,  Softworks  was a wholly owned  subsidiary  of the
     Company with 14,083,000  shares of common stock  outstanding.  On August 4,
     1998,  Softworks  completed a public  offering of  4,200,000  shares of its
     common  stock at a price of $7.00 per  share  (less  underwriting  fees and
     commissions  of $0.49 per  share) as  follows:  1,700,000  shares of common
     stock  were  sold by  Softworks;  1,000,000  shares  were  sold by ITSV and
     1,500,000  shares  were  sold by the  Company.  Additionally,  in the third
     quarter  of 1998,  options to acquire  approximately  3,600,000  restricted
     shares of Softworks common stock were granted to Softworks officers and key
     employees.  At  December  31,  1998,  approximately  1,600,000  options are
     currently  exercisable (into restricted shares of Softworks' common stock).
     The balance vests over various periods through December 31, 2003, and could
     vest earlier,  should Softworks achieve certain financial  thresholds.  All
     options are  exercisable at the initial public  offering price of $7.00 per
     share. Softworks common stock is traded on the NASDAQ National Market under
     the symbol "SWRX."
       
     In conjunction with the Softworks public offering,  the remaining shares of
     Softworks  common  stock owned by the Company  have been placed in a voting
     trust.  The  voting  power of the trust is held by three  trustees  who are
     members of the Board of Directors of  Softworks.  One trustee is the C.E.O.
     and  President of the Company.  The  remaining  two trustees are  Softworks
     directors who do not have a significant  financial interest in the Company,
     one of which is the Chairman of Softworks. The agreement provides that upon
     a  change  in  either  of  the  remaining  two  trustees,  the  non-Company
     shareholders   have   control   of   the   selection   of   the   successor
     director/trustee.  This agreement  remains in effect as long as the Company
     continues to own at least 25% of Softworks.
          

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 3 Acquisitions and dispositions (continued)
   Softworks, Inc. (continued) 

   In  addition  to  the  public  offering   discussed  above,  the  following
   transactions,  with respect to Softworks common stock owned by the Company,
   were recorded in 1998:
  
   - On July 1, 1998, the Company exchanged 100,000 restricted shares of 
     Softworks common stock to a member of its Internet Strategy Committee, 
     (who now also serves as Chairman of the Board of Softworks) for services 
     rendered, resulting in a charge to operations of $525,000.
   - The Company exchanged 136,000 restricted shares of Softworks common 
     stock to the Company's general counsel for services rendered, resulting 
     in a charge to operations of $276,000.
   - The Company exchanged 768,100 restricted shares of Softworks common 
     stock to three of the Company's executive officers for services rendered,
     resulting in a charge to operations of $2,777,000.
   - The Company exchanged 133,000 restricted shares of Softworks common 
     stock to a consultant (who also has a financial interest in ITSV) for 
     business advisory services rendered, resulting in a charge to operations
     of $270,000.
   - The Company exchanged 471,000 restricted shares of Softworks common 
     stock to various consultants and employees for services rendered, 
     resulting in a charge to operations of $1,068,000.
   - The Company exchanged 269,600 restricted shares of Softworks common 
     stock to two consultants (including 167,300 shares to S.J. & Associates, 
     Inc., "SJ" see Note 14) related to separate contracts for services to
     be rendered over twelve months commencing In October 1998. The $635,000 
     value of these shares will be expensed over the terms of the contracts.
   - In December 1998, the Company sold 1,000,000 restricted shares of 
     Softworks common stock in a private placement in exchange for a 
     $5,000,000 full recourse promissory note. The note, which is included in
     "prepaid expenses and other current assets" at December 31, 1998,
     was timely paid in full in the first quarter of 1999.
  
     The total value of the Softworks  common stock exchanged by the Company for
     the  above-described  services in 1998 was  $5,551,000.  As a result of the
     ITSV asset  acquisition,  the  Softworks  public  offering  and the various
     transactions described above, the Company's ownership interest in Softworks
     was reduced from 100% to 54.5%. Accordingly,  the Company recognized a gain
     of $28,785,000  representing  the difference  between the fair value of the
     Softworks common stock exchanged or sold, and the related adjusted carrying
     value  of  the  Company's   investment  in  Softworks  (pursuant  to  Staff
     Accounting Bulletins 51 and 84).
  
     In  January  1999,  the  Company  entered  into  the  following  additional
     transactions  that  further  reduced the  Company's  ownership  interest in
     Softworks from 54.5% to 50.2%:
  
  -  The Company exchanged an additional 298,000 restricted shares of 
     Softworks common stock to two of the Company's executive officers for 
     services to be rendered in 1999. These shares will be valued at $1,077,000.
            
<PAGE>

 3   Acquisitions and dispositions (continued)
     Softworks, Inc. (continued)

 -   The Company exchanged 389,600 restricted shares of Softworks common stock 
     to three consultants (including 117,000 shares to a consultant with a 
     financial  interest in ITSV) related to separate  contracts for services to
     be rendered. Two of these contracts relate to assistance with the Company's
     professional  services division and one contract relates to assistance with
     the design and marketing of  d.b.Express  telecommunications  applications.
     One contract has a  twenty-four  month term and two of the  contracts  have
     terms of twelve  months,  all  commencing in January 1999.  The  $1,409,000
     value of these  shares  will be  expensed  over  the  terms of the  related
     contracts.
  
 -   In exchange for services to be rendered by several consultants in 1999, the
     Company  granted options to acquire 80,000  restricted  shares of Softworks
     common stock owned by the Company that are  exercisable  at $1.00 per share
     and expire December 31, 1999.

     Superbase

     In June 1994, the Company  completed the purchase of the Superbase  product
     technology and certain related assets from Software Publishing  Corporation
     ("SPC") in exchange for shares of the Company's restricted common stock and
     cash totaling $4,075,000.  However, as a result of the Company's subsequent
     decision  not to invest in the further  development  and  marketing  of the
     Superbase software technology,  the Company sold the technology in 1996 for
     $450,000 in cash. A charge to operations was recorded in 1995 to reduce the
     carrying value of the asset to its net realizable value.
       
     The purchase  agreement  included a provision  stating that the  restricted
     shares were to be included in an effective  registration  statement and any
     violation  would  result in the  payment of a penalty to SPC.  The  Company
     failed to meet  several  of the agreed  upon  filing  requirements  and was
     required to  compensate  SPC a total of  $1,713,000  (an unusual  charge of
     $515,000  was  recorded  in 1996 and  unusual  charges of  $1,198,000  were
     recorded in prior years),  payable in a combination  of cash and additional
     shares of the  Company's  common  stock.  During  1997,  based upon  mutual
     agreement and a final settlement, SPC returned approximately 30,000 penalty
     shares.  As a result,  the Company  recorded a  corresponding  reduction to
     unusual charges in the fourth quarter of 1997 totaling $164,000 (Note 13).
       
     MapLinx, Inc. 
    
     During December 1994, the Company completed the acquisition of MapLinx Inc.
     ("MapLinx"),  a  developer  and  provider  of  personal  computer  database
     geographic  utilities used with Windows database and spreadsheet  products.
     In connection  with the  acquisition,  the Company  issued  167,248  shares
     having a fair value of $900,000 at the  acquisition  date. The  acquisition
     was  accounted  for as a purchase  and,  accordingly,  assets  acquired and
     liabilities  assumed were  recorded at their fair values as of December 31,
     1994  and  the  operations  of  MapLinx  were  included  in  the  Company's
     consolidated  statements  of  operations  since that date.  The cost of the
     acquisition  exceeded the fair value of net assets acquired by $904,000 and
     had been  classified  as the  "excess of cost over fair value of net assets
     acquired" and was being amortized on a straight-line basis over a period of
     three years.
       
<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

       
 3   Acquisitions and dispositions (continued)
     MapLinx, Inc. (continued)
  
     Since its acquisition,  MapLinx' revenue had diminished and it had incurred
     continuing losses. As a result, the Company evaluated the carrying value of
     the unamortized  portion of the MapLinx  goodwill and unamortized  software
     development  costs,  aggregating  $412,000 at December  31,  1996,  and had
     determined that its recoverability was doubtful.  Accordingly,  the Company
     wrote-off such long-lived assets in the fourth quarter of 1996. However, in
     July 1997, the Company  completed a transaction in which it sold all rights
     to the underlying software technologies of MapLinx. Further, as part of the
     transaction,  the  purchaser  acquired all of MapLinx'  current  assets and
     assumed  certain  of its  liabilities.  The  sales  price of  approximately
     $850,000  was  adjusted   (reduced)  by  the  excess  of  MapLinx'  current
     liabilities over current assets  (approximately  $380,000),  resulting in a
     net sales price of approximately $470,000.  Approximately $235,000 was paid
     at closing and a $235,000 note  receivable  was issued for the balance (the
     note  receivable  was  subsequently  collected).  As a result,  in 1997 the
     Company  recognized  an  $813,000  gain on the  sale of the net  assets  of
     MapLinx.
  
     Financial  information  pertaining to MapLinx  (excluding the $235,000 note
     receivable)  as of and for the years ended  December 31, 1997 and 1996,  is
     summarized below (in thousands):
    
<TABLE>
<CAPTION>
                                               1997             1996   
                                               ----             ----
  
        <S>                                   <C>             <C>    
         Current assets                       $   -           $   366
            
         Total assets                             -               429     
         
         Current liabilities                      -               517
       
         Total liabilities                        -               520
       
         Net revenue                             578            2,220
       
         Net loss, (1997 amount prior to
           gain on sale of $813)                (323)          (1,497)
  
</TABLE>

 4   Installment accounts receivable

     During 1996, the Company began  offering  customers  extended  payment term
     alternatives  to purchase  software.  The payment  schedule for installment
     accounts  receivable,  due after  one  year,  at  December  31,  1998 is as
     follows:
     
<TABLE>
<CAPTION>
         Installment accounts receivable (in thousands)
            <S>                                  <C>

            Due in 2000                          $  5,249
            Due in 2001                             1,852
            Due in 2002                               756
            Due in 2003                                51
                                                 $  7,908 
</TABLE>
  
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


  4  Installment accounts receivable (continued) 

     Long-term  deferred  revenue,  earned after one year, at December 31, 1998,
     which relates to the  installment  accounts  receivable  above,  as well as
     certain maintenance revenue billed in advance of the maintenance period, is
     scheduled to be earned as follows:

<TABLE>
<CAPTION>
                                                                      Software              
                                          Total       Licenses      Maintenance    
                                          -----       --------      -----------  
       
         <S>                            <C>           <C>            <C>         
         Earned in 2000                 $  5,225      $  3,988       $ 1,237     
         Earned in 2001                    1,852         1,428           424     
         Earned in 2002                      756           534           222     
         Earned in 2003                       50            38            12     
                                        --------      --------       -------   
                                        $  7,883      $  5,988       $ 1,895
                                        ========      ========       =======
</TABLE>
       
       
  5  Prepaid expense and other current assets
  
     Prepaid expenses and other current assets consist of the following:
  
<TABLE>
<CAPTION>
                                                      December 31,                
                                                   1998           1997
                                                   ----           ----
                                                      (in thousands)
  
         <S>                                     <C>             <C>    
         Prepaid expenses                        $  1,135        $   466
         Prepaid advertising                        2,767          -       
         Deferred commissions                         839            511
         Notes and loans receivable                   375            582       
         Note receivable   sale of Softworks
           common stock (Note 3)                    5,000          -  
         Other current assets                          12            428
                                                 --------       -------- 
                                                 $ 10,128        $ 1,987
                                                 ========       ========  
</TABLE>

     Additionally,  included in other assets are noncurrent deferred commissions
     of $878,000 and $538,000 at December 31, 1998 and 1997, respectively.
  
<PAGE>
                      COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

  6    Property and equipment
   
       Property and equipment consist of the following:
  
<TABLE>
<CAPTION>
                                                                        December 31,  
                                               Useful life
                                                in years            1998          1997
                                               ------------         ----          ----   
                                                                      (in thousands)

  
         <S>                                     <C>               <C>          <C>         
         Computer equipment and software         3 to 7            $ 6,485      $ 4,009   
         Furniture and fixtures                  5 to 7                532          347     
         Leasehold improvements                       7                554          500     
                                                                   -------      -------   
                                                                     7,571        4,856     
         Less accumulated depreciation                                     
           and amortization                                         (4,007)      (2,787)     
                                                                   -------      -------
                                                                   
         Property and equipment, net                               $ 3,564      $ 2,069
                                                                   =======      =======
  
</TABLE>

    7    Software costs

         Software costs consist of the following: 
   
<TABLE>
<CAPTION>
                                                                       December 31,                
       
                                                                     1998          1997
                                                                     ----          ----   
                                                                       (in thousands)
  
         <S>                                                      <C>            <C>    
         Capitalized software development costs                   $  5,873       $ 4,817
         Purchased and acquired software technologies                7,219         4,228
                                                                  --------       -------
                                                                    13,092         9,045
         Less accumulated amortization                              (7,498)       (5,315)
                                                                  --------       -------      
         Software costs, net                                      $  5,594       $ 3,730
                                                                  ========       =======
</TABLE>
  
     In July  1997,  Softworks  acquired  from  Cognizant  Technology  Solutions
     Corporation  ("CTS") the rights to two technologies (the "Technology") that
     complement Softworks' existing Year 2000 product solutions. Pursuant to the
     software  distribution  agreement,  in exchange for the Technology  rights,
     Softworks  is required to pay CTS a royalty on sales of the  Technology  at
     defined rates subject to minimum annual  royalties as follows:  $100,000 in
     1997,  $900,000 in 1998,  $1,400,000 in 1999 and $400,000 in 2000. An asset
     equal to the present  value of the minimum  annual  royalties of $2,160,000
     has been recorded as purchased and acquired  software  technologies  and is
     being  amortized  over the five year  term of the  agreement.  The  payment
     obligation is recorded as long-term debt.
  
  

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

  8    Accounts payable and accrued expenses
   
       Accounts payable and accrued expenses consist of the following:
  
<TABLE>
<CAPTION>
                                                          December 31,                 
                                                       1998         1997
                                                       ----         ----
                                                         (in thousands)
  
         <S>                                         <C>          <C>    
         Trade accounts payable                      $ 4,901      $ 2,424
         Class action settlement (Note 15)               -          1,200     
         Accrued payroll and benefits                    888          628     
         Commissions payable                           2,373        1,368     
         Other accrued expenses                        3,266        1,605
                                                     -------      -------  
                                                     $11,428      $ 7,225
                                                     =======      =======
</TABLE>
       
  9    Long-term debt
   
       Long-term debt consists of the following:
       
<TABLE>
<CAPTION>
                                                                December 31,                     
                                                            1998          1997
                                                            ----          ----
                                                              (in thousands)
       
          <S>                                             <C>           <C>           
          Notes payable   factor (a)                      $ 4,167       $   -         
          Purchased software (see Note 7)                   2,462         2,054
          Capitalized lease obligation (b)                    771           107
          Notes payable   other                               120           525
                                                          -------       -------  
                                                            7,520         2,686
          Less current portion of long-term debt           (6,117)       (1,291)
                                                          -------       -------        
          Long-term debt, net of current portion          $ 1,403       $ 1,395
                                                          =======       =======          
</TABLE>
          
     (a) During  November 1998 the Company  entered into an Accounts  Receivable
     Purchase  Agreement with Silicon Valley Financial  Services,  a division of
     Silicon  Valley Bank ("Silicon  Valley"),  whereby the Company from time to
     time may,  on a full  recourse  basis,  assign  some of their  professional
     services  accounts  receivable to Silicon  Valley.  Upon  specific  invoice
     approval by Silicon Valley, an advance of 85% of the underlying  receivable
     is  provided  to  the  Company.   The  remaining  balance  (15%),  less  an
     administrative  fee of  approximately  1/2%  plus  interest  at the rate of
     1-1/2% per month, is paid to the Company once the customer has paid Silicon
     Valley.  This  agreement  expires in November  1999. The entire balance due
     Silicon Valley was repaid in the first quarter of 1999.
            
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 9   Long-term debt (continued) 

     (b)  The  Company  leases  certain   computer   equipment  under  long-term
     non-cancelable  leases,  which are  classified  as  capital  leases and are
     included in  property  and  equipment.  At December  31,  1998,  the future
     minimum lease  payments  under capital leases are summarized as follows (in
     thousands):

<TABLE>
            <S>                                    <C>
            Year ending December 31,
               1999                                 $  289
               2000                                    274
               2001                                    268
                                                    ------     
                                                       831
               Amounts representing interest           (60)
                                                    ------   
               Net                                  $  771
                                                    ======
</TABLE>
   
     (c)  Additionally,   in  May  1998,  the  Company  obtained   approximately
     $1,925,000 (net of fees and commissions of approximately  $75,000) from the
     sale of a debenture.  The debenture  would have matured on August 28, 1998,
     and was convertible  into Company common stock upon a payment  default.  In
     August  1998,  prior to maturity,  the Company  repaid the  debenture  plus
     interest aggregating approximately $2,460,000.
       
10   Earnings per share
 
     For 1997 and 1996, outstanding stock options,  warrants and other potential
     stock  issuances  have not been  considered in the  computation  of diluted
     earnings per share  amounts  since the effect of their  inclusion  would be
     antidilutive.  For 1998,  the Company's  dilutive  instruments  are "in the
     money"  stock  options with  various  exercise  dates and prices as well as
     certain  contingent  stock  issuances.  The Company uses the treasury stock
     method to calculate  the effect that the  conversion  of the stock  options
     would have on earnings per share  ("EPS").  The following  table sets forth
     the computation of basic and diluted EPS:
  
<TABLE>
<CAPTION>
                                                          Year ended December 31,               
                                                    1998         1997          1996 
                                                    ----         ----          ----    
                                                             (in thousands)
                                       
         <S>                                     <C>         <C>           <C>
         Numerator:
            Net income (loss)                    $   9,547    $(12,385)     $(18,953)
         Denominator:
            Weighted average shares outstanding
            (Denominator for basic EPS)             16,523      11,163         7,130
         
            Effect of dilutive securities
               Stock options                           477        N/A          N/A
               Contingent stock issuances               31        N/A          N/A
                                                 ---------    --------     ---------
         Denominator for diluted EPS                17,031      11,163        7,130
                                                ==========   =========     ========  
       
         Basic net income (loss) per share      $     0.58   $   (1.11)    $  (2.66)
                                                ==========   ==========    =========  
         Diluted net income (loss) per share    $     0.56   $   (1.11)    $  (2.66)
                                                ==========   ==========    =========  
</TABLE>
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

                                
 11  Shareholders' equity

     Common stock and convertible debt securities
     Year ended December 31, 1998
       
     In January 1998,  the Company  consummated  the sale of  restricted  common
     stock  under a  private  placement  to  accredited  investors  pursuant  to
     Regulation  D.  Proceeds  from  this  sale  totaled   $1,978,000,   net  of
     commissions and fees of approximately $162,000.  Originally, 496,232 shares
     were sold at a price of $4.3125  per share.  The  closing  bid price of the
     Company's  common  stock,  as stated on the NASDAQ Small Cap Market did not
     exceed an average of $5.28 for any five consecutive trading days during the
     thirty days  immediately  following the effective date of the  Registration
     Statement  (effective  February 6, 1998).  Accordingly,  under the terms of
     this  transaction,  the Company  issued  approximately  281,000  additional
     shares in April 1998.
  
     Year ended December 31, 1997
  
     During 1997, the Company consummated sales of restricted common stock under
     various  private  placement   agreements   pursuant  to  Regulation  D  and
     Regulation S, including  sales of  convertible  debt  securities.  Proceeds
     raised from these  sales  aggregated  $6,123,000,  net of  commissions  and
     expenses  of   approximately   $769,000  and  the  discount  of  $1,288,000
     pertaining to the convertible  debt. A total of 1,659,773  shares were sold
     (including  1,198,234  shares  related to the  convertible  debentures)  at
     prices  ranging  from  $3.00 to $6.50 and a total of 105,696  options  were
     exercised at prices ranging from $.10 to $5.00. Additionally, 28,265 shares
     were returned to the Company,  pursuant to adjustments related to valuation
     guarantees for stock transactions  occurring in prior years. Details of the
     Regulation D and Regulation S private placements are as follows:
       
     -    The private placements  pursuant to Regulation D contained a valuation
          guarantee based on the closing bid price of the Company's common stock
          following  the  effective  date  of  a  Registration  Statement.   The
          Registration  Statement  became  effective in January  1998,  and as a
          result, the Company issued approximately 500,000 additional shares.
            
     -    Pursuant  to  Regulation  S, the  Company  received  net  proceeds  of
          approximately  $3,381,000  (net of  commissions  and fees of $484,000)
          through the sale of non-interest bearing convertible debentures. These
          debentures were convertible,  at the option of the holder,  commencing
          45 days from the date of issuance into restricted  common stock of the
          Company.  The  convertible  debentures had an assured  discount of 25%
          from the  prices of the  Company's  common  stock at  various  defined
          periods. In connection with this discount, the Company recorded a non-
          cash  interest  charge  of  $1,288,000.   All  of  these   convertible
          debentures were converted into an aggregate of 1,198,234 shares of the
          Company's common stock in 1997.
    
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
        
 11   Shareholders' equity (continued) 

       Common stock and convertible debt securities (continued) 
       Year ended December 31, 1996
       
     During 1996, the Company consummated sales of restricted common stock under
     various private placement  agreements,  including sales of convertible debt
     securities. Proceeds raised from these sales aggregated $11,928,000, net of
     offering  commissions  and  expenses of  approximately  $1,664,000  and the
     discount of  $2,810,000  pertaining  to the  convertible  debt.  A total of
     1,928,600  shares  were sold  (including  1,663,200  shares  related to the
     convertible  debentures)  at prices ranging from $2.00 to $20.00 per share.
     Approximately 910,400 shares were also issued in 1996 pursuant to valuation
     guarantees  under stock  transactions  during the years ended  December 31,
     1994 and 1995 (371,100 shares) and pursuant to valuation guarantees and the
     settlement of the SPC transaction described in Note 3 (539,300 shares).
       
     Sales of the aforementioned  convertible debt securities were made pursuant
     to Regulation S, resulting in net proceeds to the Company of  approximately
     $9,931,000 (net of commissions and fees of  $1,371,000).  These  debentures
     were convertible,  at the option of the holder, commencing 45 days from the
     date  of  issuance  into  restricted  common  stock  of  the  Company.  The
     convertible debentures had assured discounts ranging from 20% to 32.5% from
     the  market  price on the  date of  conversion.  In  connection  with  this
     discount,  the Company  recorded a non-cash  interest charge of $2,810,000.
     All of these  convertible  debentures  were  converted into an aggregate of
     1,663,200 shares of the Company's common stock in 1996.
       
     Transactions with officers, employees and consultants
 
     During 1998, the Company issued 2,090,000 restricted shares of common stock
     to various  officers,  employees  and  consultants  and recorded a non-cash
     charge to operations of $2,208,000 as follows:
  
     -    The  Company  issued  501,000  shares to SJ  (Note  14) for  services
          rendered in connection  with the initial public offering of Softworks,
          resulting  in  a  $478,000   charge   against  the  "Gain  on  partial
          disposition of subsidiary." SJ also received 224,000 shares for other
          services rendered,  resulting in a charge to operations of $378,000. 

     -    The Company issued 182,000 shares to a member of its Internet Strategy
          Committee  (who  now  also  serves  as the  Chairman  of the  Board of
          Softworks) for services rendered,  resulting in a charge to operations
          of $237,000.

     -    The Company issued 181,000 shares to its general  counsel for services
          rendered, resulting in a charge to operations of $146,000.

     -    The Company issued 80,000 shares to a consultant for services rendered
          to the  Company,  resulting  in a charge  to  operations  of  $63,000.
          Subsequently,  the  consultant  was elected to the Softworks  Board of
          Directors.

     -    The Company  issued  320,000  shares to a  consultant  (who also has a
          financial  interest in ITSV) for business advisory services  rendered,
          resulting in a charge to operations of $266,000.

     -    The Company  issued  602,000  shares to various  other  employees  and
          consultants for services rendered, resulting in a charge to operations
          of $640,000.
            
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 11   Shareholders' equity (continued) 
      Transactions with officers, employees and consultants (continued) 

     During 1997, the Company  issued 904,234 shares of common stock  (including
     the  114,765  shares  to  HPS  discussed  below),   811,000  of  which  are
     restricted, to officers,  employees and outside consultants.  Additionally,
     in 1997, in lieu of cash  compensation to various  officers,  employees and
     consultants,  the Company's Board of Directors  granted 138,000 new options
     and  authorized a reduction of the  exercise  price of 391,500  outstanding
     options.  The repriced options  originally had exercise prices ranging from
     $5.00 to $15.00 per share and were reduced to prices  ranging from $0.10 to
     $10.00 per share.  Accordingly,  the Company  recorded  non-cash charges of
     approximately  $5,515,000  relating to shares and options,  as adjusted for
     the value of 210,000 canceled options.
       
     During October,  1997, the Company issued 114,765 restricted shares of
     common stock (included in the above amounts) to HPS America,  Inc.  ("HPS")
     for settlement of product development costs of approximately  $600,000 owed
     to HPS and its affiliates.  These shares had a valuation guarantee based on
     the Company's  stock price during the first 30 days  immediately  following
     the  effective  date of a  registration  statement  (January 6, 1998).  The
     shares were sold at a value less than the guaranteed amount and the Company
     settled the shortfall with a cash payment of approximately  $170,000 in the
     first quarter of 1998.
       
     In  November  1996,  the  Company  issued  230,000  restricted  and 277,500
     unrestricted  shares of the  Company's  common  stock to various  officers,
     employees and  consultants.  These shares were subject to forfeiture if the
     Company did not ultimately  sign  contracts  valued in excess of $3,000,000
     during 1997; this provision was met and the shares are no longer subject to
     forfeiture.  Such  shares  had a fair  value  at the  date of  issuance  of
     $1,508,000,  which has been recorded as a non-cash  charge in the Company's
     statement of operations  for the year ended  December 31, 1996. In addition
     to the shares  identified  above,  the Company  issued  768,  000 shares of
     common stock in 1996 to officers,  employees and consultants  that were not
     subject to forfeiture. These additional shares had a fair value at the date
     of issuance of  $3,446,000,  which is included as a non-cash  charge in the
     Company's statement of operations for the year ended December 31, 1996.
       
     Stock option plans
     
     On March 20, 1996, the Company's  shareholders approved the adoption of the
     1995  Stock   Incentive  Plan  (the  "1995   Incentive   Plan").   Eligible
     participants  in the 1995  Incentive Plan are officers and employees of the
     Company and  consultants  to the  Company.  Pursuant to the 1995  Incentive
     Plan,  the  Board of  Directors  or a  committee  thereof  may  also  grant
     restricted stock,  stock  appreciation  rights,  performance grants or such
     other  types of awards  as it may  determine.  The  total  number of common
     shares  issuable  upon the  exercise  of all stock  options  under the 1995
     Incentive Plan may not exceed 1,000,000 shares, subject to adjustments upon
     the  occurrence of certain  events,  as defined.  The 1995  Incentive  Plan
     provides  for  the  granting  of (i)  incentive  options  to  purchase  the
     Company's  common  stock at the fair market  value on the date of grant and
     (ii)  non-qualified  options to purchase the Company's  common stock at not
     less than the fair market value on the date of grant.
  
<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 11  Shareholders' equity (continued) 
     Stock option plans (continued) 
       
     On March 20, 1996,  the  Company's  shareholders  also approved the Outside
     Director Stock Option Plan (the "Director Plan").  Directors of the Company
     who are not full-time  employees of the Company are eligible to participate
     in the Director Plan.  The total number of common shares  issuable upon the
     exercise of all stock options under the Director Plan may not exceed 50,000
     shares,  subject to adjustments  upon the occurrence of certain events,  as
     defined.  Pursuant to the Director Plan, each non-employee director will be
     granted options with five year terms  commencing  March 1, 1996, and on the
     first day of each March  thereafter,  to purchase  that number of shares of
     common stock having a market value of $50,000.  Options  granted shall vest
     in one year.
       
     On February 19, 1998,  the  Company's  Board of  Directors  authorized  and
     adopted a plan for  compensation,  referred  to as the 98  Incentive  Stock
     Option Plan,  which provides for the grant of non- qualified stock options,
     to officers and  employees of the Company and  consultants  to the Company,
     exercisable at or above the market price on the date of grant.  All grants,
     which have varying  expiration  dates,  shall be subject to various vesting
     conditions including specific performance goals.
       
     The Company has adopted the disclosure provisions of Statement of Financial
     Accounting  Standards No. 123,  "Accounting for  Stock-Based  Compensation"
     ("SFAS 123"). The Company applies APB Opinion No. 25, "Accounting for Stock
     Issued to  Employees,"  and related  interpretations  in accounting for its
     plans and recognizes non cash compensation charges related to the intrinsic
     value of stock options granted to employees.  If the Company had elected to
     recognize  compensation  expense  based  upon the fair value at the date of
     grant for awards under these plans and for  Softworks  common stock options
     granted  to  its  employees  (Note  3),  consistent  with  the  methodology
     prescribed  by SFAS 123, the effect on the  Company's net income (loss) and
     net income (loss) per share would be as follows (in  thousands,  except per
     share data):

<TABLE>
<CAPTION>
     
                                                             Year ended December 31,               
  
                                                         1998          1997          1996             
                                                         ----          ----          ---- 
        <S>                                           <C>          <C>             <C>
         Net income (loss)
            As reported                               $  9,547      $(12,385)      $(18,953)
            Pro forma                                 $  2,968      $(12,704)      $(19,363)
       
         Net income (loss) per share
            As reported
               Basic net loss per share               $    .58      $  (1.11)      $  (2.66)
               Diluted net loss per share             $    .56      $  (1.11)      $  (2.66)
       
         Pro forma              
               Basic net income (loss) per share      $    .18      $  (1.14)      $  (2.72)
               Diluted net income (loss) per share    $    .17      $  (1.14)      $  (2.72)
  
</TABLE>
  

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 11  Shareholders' equity (continued) 
     Stock option plans (continued) 

     The fair value of Company common stock options granted to employees  during
     1998,  1997  and  1996,  approximated  $4,243,000,  $319,000  and  $410,000
     respectively,  are  estimated on the date of grant using the  Black-Scholes
     option-pricing   model  with  the  following   assumptions:   (1)  expected
     volatility  ranging from 61% to 116% in 1998,  104% to 144% in 1997 and 79%
     to 157% in 1996,  (2) risk-free  interest  rates of 4.09% to 5.56% in 1998,
     5.8% in 1997 and 5.12% to 6.37% in 1996,  and (3)  expected  lives  ranging
     from .28 to 4.23 years in 1998,  .44 to 2.15  years in 1997,  and 1 to 4.25
     years in 1996.
       
     The fair value charged to the  consolidated  financial  statements  (net of
     minority  interest)  related to Softworks  common stock options  granted to
     employees during 1998, approximated  $2,336,000,  are estimated on the date
     of grant using the  Black-Scholes  option-pricing  model with the following
     assumptions:  (1)  expected  volatility  ranging  from  72%  to  130%,  (2)
     risk-free  interest  rates of 5.4% to 6.3%,  and (3) expected lives ranging
     from 1.1 to 4.4 years.
       
     The Company grants options under multiple  stock-based  compensation  plans
     that do not differ  substantially in the characteristics of the awards. The
     following  is a summary of stock option  activity for 1998,  1997 and 1996,
     relating  to  all  of the  Company's  common  stock  plans  (shares  are in
     thousands):
       
<TABLE>
<CAPTION>
                                                                        Weighted
                                                                        average
                                                                        exercise
                                                          Shares        price             
                                                          ------        --------  
       
         <S>                                              <C>           <C>   
         Outstanding at January 1, 1996                   2,045         $ 8.20
       
            Granted                                         454         $ 9.10
            Exercised                                     (164)         $ 9.40
            Forfeited                                      (54)         $12.20
                                                        -------
         Outstanding at December 31, 1996                 2,281         $ 8.20
         
            Granted                                         529         $ 2.19
            Exercised                                     (106)         $ 2.48
            Forfeited                                   (1,390)         $11.77
                                                        -------    
         Outstanding at December 31, 1997                 1,314         $ 7.83
       
            Granted                                       6,369         $ 3.24
            Exercised                                   (1,103)         $ 2.93
            Forfeited                                   (3,741)         $ 4.68
                                                        -------
         
         Outstanding at December 31, 1998                 2,839         $ 3.58
                                                        =======
</TABLE>
<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
       

 11  Shareholders' equity (continued) 
     Stock option plans (continued)
      
     At December  31,  1998, a total of  2,771,000  options are  exercisable  at
     various  exercise  prices:  2,358,000  options  are  exercisable  at prices
     ranging from $1.75 to $2.00 per share,  196,000  options at $2.50 to $5.00,
     and  217,000  options at $5.92 to $46.30.  The  weighted-average  remaining
     contractual life of options outstanding at December 31, 1998 is 3.79 years.
     A total of 2,839,000  shares of the Company's common stock are reserved for
     options, warrants and contingencies at December 31, 1998.
       
     At December  31,  1997, a total of  1,302,000  options are  exercisable  at
     various exercise prices:  882,000 options are exercisable at prices ranging
     from $.10 to $5.00  per  share,  290,000  options  at $6.00 to  $15.00  and
     130,000  options  at  $20.00  to  $46.30.  The  weighted-average  remaining
     contractual life of options outstanding at December 31, 1997 is 1.30 years.
     A total of 1,545,000  shares of the Company's common stock are reserved for
     options, warrants and contingencies at December 31, 1997
       
     At  December  31,  1996 there were  1,796,000  options  exercisable.  These
     options were exercisable at various prices ranging from $.10 to $46.30.
       
     Total  compensation  costs  recognized for stock option awards  amounted to
     $1,255,000,  $1,326,000 and $621,000 for the years ended December 31, 1998,
     1997 and 1996, respectively. Compensation cost represents the fair value of
     options granted to non-employees and the intrinsic value of options granted
     to employees.
       
     During  October  1998,  the  Company's  Board  of  Directors  authorized  a
     reduction  of the  exercise  price  of  2,234,235  outstanding  options  to
     purchase  common  stock  (issued to  employees)  to $2.00 per share  ($0.25
     higher than the fair market value at the date of the Board action), with an
     expiration  date of December 31,  2002.  The  substantial  majority of such
     options were  previously  issued at exercise  prices  ranging from $4.00 to
     $5.00 per share.
       
     Registration statements/restricted securities
    
     The Company has used  restricted  common  stock for the purchase of certain
     companies  (Note  3) and  has  sold  restricted  common  stock  in  private
     placements.  At  December  31,  1998,  approximately  4,910,000  shares  of
     restricted common stock were issued and outstanding.
  
     On February 11, 1999 the Company filed a registration statement on Form S-8
     (No. 333-72203) for 2,262,235 options and 2,230,084 shares of the Company's
     common stock which was effective upon filing.  The primary  purpose of this
     registration  statement  was to register  options,  which were  repriced in
     October 1998, and shares issued to employees and certain consultants.
       
     On May 15, 1998 the Company filed a registration statement on Form S-8 (No.
     333-52875) for 779,148  options and 122,500 shares of the Company's  common
     stock  which  was  effective  upon  filing.  The  primary  purpose  of this
     registration statement was to register shares issued to certain consultants
     and non-officer employees.

<PAGE>
                      COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 11  Shareholders' equity (continued) 

     Registration  statements/restricted securities (continued)

     Additionally,  on January 22, 1998, the Company filed another  registration
     statement  on Form S-1 (No.  333-44683,  effective  February 6, 1998).  The
     primary  purpose of this  registration  statement  was to  register  shares
     issued in January 1998 pursuant to a private placement (Note 11).
       
     In late December 1997, the Company filed three registration statements: (i)
     an amended  registration  statement  on Form S-1 (No.  33-97560,  effective
     January 6, 1998) which amended a registration statement that was originally
     effective on August 9, 1996, (ii) a registration statement on Form S-8 (No.
     333-42795,   effective  upon  filing,  December  19,  1997),  and  (iii)  a
     registration  statement on Form S-1 (No.  333-42919,  effective  January 6,
     1998). The primary purpose of these registration statements was to register
     outstanding  restricted  common stock and shares  issuable upon exercise of
     outstanding options.
       
12   Income taxes

     Through  August 4, 1998,  the  results  of the  Company's  U.S.  operations
     conducted  through  its  Softworks  subsidiary  have been  included  in the
     Company's  consolidated  Federal  income  tax  returns.  However,  separate
     provisions  for income taxes have been  determined  for  Softworks'  wholly
     owned foreign subsidiaries that are not eligible to be included in the U.S.
     Federal income tax returns.  As a result of the initial public  offering of
     Softworks,  the  Company's  ownership of Softworks is reduced below 80% and
     Softworks  is  no  longer   eligible  to  be  included  in  the   Company's
     consolidated  Federal  income tax  returns.  Accordingly,  since the future
     realization of the Softworks' component of the deferred tax asset ($902,000
     as of  August  4,  1998) is no  longer  uncertain,  the  related  valuation
     allowance  (with respect to Softworks  domestic  operations  only) has been
     eliminated. As a result of consolidated net losses, the Company did not pay
     Federal income taxes prior to 1998.
       
     The following table summarizes  components of the provision for current and
     deferred income taxes for the year ended December 31, 1998:

<TABLE>
<CAPTION>
                                     
       <S>                                             <C> 
       Provision for income taxes
       
         Current
            United States                               $   2,196
            Foreign                                            32
            State and other                                   306     
                                                        ---------
              Total                                     $   2,534
                                                        =========
         Deferred
            United States                               $    (632)
            Foreign                                             0
            State and other                                  (154)
                                                        ---------
                     Total  
                                                             (786)
                                                        ---------
                                                        $   1,748
                                                        =========
</TABLE>

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
  
 12  Income taxes (continued)

     The following table summarizes the significant differences between the U.S.
     Federal  statutory  tax  rate  and the  Company's  effective  tax  rate for
     financial statement purposes for the year ended December 31, 1998:
       
<TABLE>
                                                         
         <S>                                                    <C>  
         U.S. Federal statutory tax rate                        34.0%
         State and local taxes, net of U.S. Federal
           tax effect                                            6.5             
         Non taxable portion of gain related to
           Softworks initial public offering                   (12.4)
         Reduction of deferred tax asset valuation reserve      (7.4)
         Utilization of net operating loss carryforward         (7.1)
         Other                                                   1.9             
                                                               ------
         
            Effective tax rate                                  15.5%
                                                               ======  
</TABLE>
       
     The tax effects of  temporary  differences  that give rise to deferred  tax
     assets and liabilities are summarized as follows:
    
<TABLE>
<CAPTION>
                                                               December 31,                
                                                          1998            1997            
                                                          ----            ----                                           
                                                             (in thousands)
         <S>                                            <C>           <C> 
         Deferred tax assets
            Net operating loss carryforwards            $ 23,063       $ 24,903     
            Tax credit carryforward                          430            430     
            Compensation                                     731          3,804     
            Fixed and intangible assets                      419            467     
            Capitalized software development costs           664            677     
            Other                                          1,153            707
                                                        --------       --------
                                                          26,460         30,988     
            Valuation allowance                           25,670        (30,988)
                                                        --------       --------     
                                                        $    790       $   -         
                                                        ========       ========
</TABLE>       
  
     During 1998,  $4,700,000 of net operating loss carry forwards were utilized
     to  substantially  reduce the  taxable  income  resulting  from the gain on
     partial disposition of Softworks. At December 31, 1998, the Company has net
     operating  loss  carryforwards   remaining  of  approximately   $54,000,000
     available to reduce  future  taxable  income.  These  losses,  which expire
     through 2012,  are subject to  substantial  limitations  as a result of IRC
     Section 382 rules governing changes in control.
       
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
  
 13  Unusual charges

     Included  in unusual  charges for the year ended  December  31,  1997,  are
     charges aggregating  $686,000,  of which $850,000 relates to the settlement
     of certain  litigation  ($500,000  was settled with the issuance of 119,850
     shares of common stock in the first  quarter of 1998,  see Note 15), net of
     $164,000  which  relates  to the return of 30,215  shares of the  Company's
     common stock related to the SPC settlement (Note 3).
       
     Included  in unusual  charges for the year ended  December  31,  1996,  are
     charges  aggregating  $2,590,000  including the following:  $2,075,000,  of
     which  $2,000,000  (representing  261,400  shares of the  Company's  common
     stock) is non-cash,  for costs  associated  with the  settlement of certain
     litigation (Note 15), and $515,000 of which $415,000  (representing  75,000
     shares of the  Company's  common  stock) is non-cash  relating to the final
     settlement of SPC (Note 3).
       
 14  Related party and other transactions 
    
     Three executive officers of the Company have received advances from time to
     time, with such advances being payable upon demand and bearing no interest.
     Effective  January 1, 1997,  these advances became interest  bearing at the
     rate of 7% per annum.  In the first  quarter of 1999,  the officers  repaid
     $495,000 of these advances.
       
     During the years ended  December 31, 1998,  1997 and 1996, the Company paid
     an outside  Director  fees for legal and  consulting  services  aggregating
     $149,000, $165,000 and $127,000, respectively.
       
     The Company paid an outside Director  consulting fees of $52,000 in each of
     the years ended December 31, 1998, 1997 and 1996, respectively.
       
     In 1998,  the  Company's  general  counsel  received cash  compensation  of
     $207,000  and  180,000  Company  stock  options  (which  were  subsequently
     cancelled)  valued at $171,000.  In addition to the shares of Softworks and
     Company  common stock (as  discussed in Notes 3 and 11),  related  entities
     received 266,000 shares of Softworks common stock, valued at $541,000,  for
     business and financial consulting services rendered.
       
     In 1998, a consultant (who also has a financial  interest in ITSV) received
     cash compensation of $185,000 and 300,000 Company stock options (which were
     subsequently  cancelled)  valued at  $254,000  in addition to the shares of
     Softworks and Company common stock (as discussed in Notes 3 and 11).
  
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
  
 14  Related party and other transactions (continued) 

     S.J. & Associates, Inc.

     In June 1996 and July 1998,  the Company  entered into  various  agreements
     with S.J. & Associates,  Inc.  (including its  affiliates are  collectively
     referred to as "SJ") for various  services which provide for the following
     compensation:
  
     -    SJ  receives   minimum  annual   compensation   pursuant  to  several
          agreements  aggregating  $227,000 per annum. The agreements  expire at
          various times through May 2001.
             
     -    A bonus of  $200,000  is payable to SJ  should  the  Company  achieve
          $5,000,000 of net d.b.Express revenue, which expires May 2001.
  
     -    During 1998, SJ was granted 425,000 options to purchase the Company's
          common stock at exercise prices ranging from $4.00 to $6.00 per share,
          resulting  in a charge to  operations  of  $365,000;  275,000 of these
          options  were  exercised  and  the  remaining   150,000  options  were
          cancelled.
  
     -    As  discussed  in Notes 3 and 11,  SJ  also  received  shares  of the
          Company's and Softworks common stock during 1998.
  
     -    SJ also  received  190,000  shares of Softworks  common stock (issued
          directly from  Softworks)  in  conjunction  with their initial  public
          offering.
  
 15  Commitments and contingencies

     Employment agreements
  
     During 1998, the Company  entered into six employment  agreements  with key
     Softworks  employees.  The  agreements  terminate at various  times through
     December 31, 2002. Five of the agreements  automatically renew for one-year
     periods  unless  Softworks or the employee  notifies the other party ninety
     days prior to the end of any renewal term. The last agreement is "at-will".
     One  agreement  provides for the issuance of a $500,000  full recourse loan
     (issued in 1999),  interest bearing at the rate of  approximately  6.0% per
     annum,  unsecured,  and  payable on  December  1, 2000,  subject to certain
     acceleration  provisions.  The six  employment  agreements  provide  for an
     aggregate  annual base  compensation  of  approximately  $800,000.  All are
     eligible for incentive  bonuses subject to Softworks  achieving various net
     income levels.
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
       
 15   Commitments and contingencies (continued) 
      Operating leases
       
     Operating leases are primarily for office space, equipment and automobiles.
     At December 31, 1998, the future  minimum lease  payments  under  operating
     leases are summarized as follows (in thousands):
       
<TABLE>
<CAPTION>
  
         <S>                                        <C>
         Year ending December 31,
            1999                                    $1,502
            2000                                     1,371
            2001                                     1,013
            2002                                       261
            2003                                       101
            Thereafter                                 -         
                                                    ------  
              Total                                 $4,248
                                                    ======   
</TABLE>

     Rent expense  approximated  $1,285,000,  $1,198,000  and $850,000,  for the
     years ended December 31, 1998, 1997 and 1996, respectively.
       
     Defined contribution plan

     The Company  provides  pension  benefits to  eligible  employees  through a
     401(k)  plan.   Employer   matching   contributions  to  this  401(k)  plan
     approximated $106,000, $66,000 and $36,000 for the years ended December 31,
     1998, 1997 and 1996, respectively.
       
     Legal matters

     During May 1994,  the Company and certain  officers  received  notification
     that  they  had  been  named  as  defendants  in a  class  action  alleging
     violations  of certain  securities  laws with respect to  disclosures  made
     regarding the Company's  acquisition of Softworks during 1993. On September
     12,  1996,  the  settlement  of this class action claim was approved by the
     United States  District  Court,  Eastern  District of New York. The Company
     recorded a charge to earnings in the first quarter of 1996 of $2,075,000 to
     reflect this  settlement  consisting of $75,000 plus 261,400  shares of the
     Company's common stock.
       
     In September 1994, the Company received notice of an action alleging breach
     of contract regarding an acquisition  transaction initiated during 1993. In
     July 1995,  a  settlement  agreement  was  reached  whereby the Company was
     required to pay $75,000 and agreed to an  amendment  of a software  license
     contract to acquire the license for additional  software.  Pursuant to such
     amendment, the Company issued a non-interest bearing promissory note in the
     amount of $389,000  payable in 36 monthly  installments.  The final payment
     related to this promissory note was made in August 1998.

<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

 15  Commitments and contingencies (continued) 
     Legal matters (continued)
       
     In July 1995, the Company received notice of an action alleging the Company
     had not used its best  efforts to  register  warrants  to  purchase  50,000
     shares of the Company's  common stock within 30 days from written notice to
     the Company,  pursuant to a financial consulting agreement. The Company has
     maintained  that  it  has  always  used  its  best  efforts  to  cause  the
     registration of those warrants to occur.  However, to avoid the expense and
     resolve  the  uncertainties  of  litigation,  the  matter  was  settled  by
     including  38,500  warrants  in the  Company's  then  pending  registration
     statement,  with  the  balance  of  11,500  warrants  being  canceled.  The
     registration  statement  became  effective on August 9, 1996.  Although the
     Company believes this matter has been resolved,  releases have not yet been
     exchanged,  nor has a stipulation of dismissal  been filed.  The Company is
     unable to predict the ultimate  outcome of this suit and,  accordingly,  no
     adjustment has been made in the consolidated  financial  statements for any
     potential losses.
       
     In July 1995, the Company and certain officers  received  notification that
     they had been  named as  defendants  in a class  action  claim in regard to
     announcements and statements regarding the Company's business and products.
     Although the Company denied any  wrongdoing,  in an effort to avoid further
     expense and resolve the uncertainty of litigation, in July 1997 the Company
     agreed  to  a  Stipulation   and  Agreement  of  Settlement   ("Stipulation
     Agreement")  of this class action.  In February,  1998, the Court entered a
     final order approving the terms of the Stipulation  Agreement.  The Company
     delivered  119,850  shares  of  its  common  stock,   valued  at  $500,000;
     additionally,  the Company and its insurance carrier each paid $350,000, in
     full settlement of the matter.  Based upon the Stipulation  Agreement,  the
     Company recorded an $850,000 Unusual Charge to earnings in 1997.
       
     On June 11,  1996,  the  Company  received  notice  of  entry of a  default
     judgement against it for $1,500,000 and specific  performance to effect the
     registration of common stock held by Merit Technology,  Inc. in a matter in
     which  the  Company  had not been  served  or  received  notice.  On August
     13,1996,  the default judgement was set aside by the Court. During December
     1996, this matter was settled with the Company issuing 10,000 shares of its
     common stock.
       
     During  March  1997,  the Company  received a  Complaint  filed in the U.S.
     District  Court  for the  Western  District  of  Texas,  by  Dell  Computer
     Corporation.  The Second Amended  Complaint alleged that the Company failed
     to deliver  product as contracted for and further alleged damages in excess
     of $850,000. In February, 1998, a cash settlement of $130,000 was agreed to
     and paid by the Company's insurance carrier.
       
     In March 1995, an action was originally commenced against the Company and a
     number  of  defendants.  In early  1997,  after a change  in  counsel,  the
     plaintiff amended the complaint for a second time, now naming as defendants
     only the Company and three of its officers.  The second  amended  complaint
     alleges that certain third parties,  unrelated to the Company,  transferred
     certificates representing 1,000,000 shares of the Company's common stock to
     the plaintiff. The complaint further alleges that such shares were endorsed
     in blank by the third  parties  and became  bearer  securities,  which were
     negotiated to the plaintiff by physical delivery.  The certificates had not
     been legally acquired from the Company and the  certificates  were reported
     to the  Securities  and  Exchange  Commission  by  the  Company  as  stolen
     certificates.  Plaintiff  has  requested  validation of the transfer of the
     certificates and is seeking damages of an unspecified amount, consisting of
     alleged  diminution in market value of the subject shares from 1994 through
     the date of any  judgment  in the  plaintiff's  favor.  Discovery  has been
     substantially completed
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
       
       
 15  Commitments and contingencies (continued) 
     Legal matters (continued) 
     
     and,  unless a summary  judgment is granted to one side or the other,  this
     case is expected to go to trial later.  The Company and its counsel believe
     that the Company's position regarding the claim has substantial factual and
     legal support and are vigorously defending the matter. However, the Company
     is unable to predict the ultimate  outcome of this claim and,  accordingly,
     no adjustments have been made in the consolidated  financial statements for
     any potential losses or potential issuance of common stock.
       
     In 1995,  Fletcher  Capital Corp.  filed a claim  against the Company,  its
     president  and  several  unrelated  parties,   regarding  a  claim  for  an
     unspecified  amount of  commissions in the form of options from the Company
     and cash from the other  parties.  This matter was settled in February 1997
     with the issuance of 36,000 options  exercisable at $3.50 per share, 25,200
     shares of common stock (issued  January  1998) and cash  payments  totaling
     $31,000.
       
     During   February   1999,  the  Company  and  certain   officers   received
     notification  that  they had been  named as  defendants  in a class  action
     alleging  violations of certain securities laws with respect to the content
     of  certain  Company  announcements.   The  Company  and  its  counsel  are
     vigorously defending the matter.  However, the Company is unable to predict
     the ultimate  outcome of this claim and,  accordingly,  no adjustments have
     been made in the consolidated financial statements for any potential losses
     or potential issuance of common stock.
       
16   Management's plans
 
     Prior to 1998, the Company incurred substantial consolidated net losses and
     used  substantial  amounts  of cash in  operating  activities,  which  were
     primarily   financed  through  private   placements  of  common  stock  and
     convertible   debentures.   During  1998,  the  Company  continued  to  use
     substantial amounts of cash in its operations,  however,  cash requirements
     were primarily  financed  through  Softworks  initial  public  offering and
     additional sales of Softworks common stock.  Management's strategic plan is
     focused on becoming a preeminent  provider of innovative software products,
     which break down barriers  between people and data through sale of existing
     products and new  technologies.  The Company is currently  focusing on four
     general product categories:
  
     1.   To continue to exploit the d.b.Express technology through continued 
          development of several vertical markets;
     2.   To further develop its Softworks product line;
     3.   Continue to develop its Professional Services division; and
     4.   Capitalize on the growth of the Internet and parents' need to monitor
          their children's activities through the sale of Computer Cop.
  
     While  management  believes  that its plan will  ultimately  enable them to
     achieve  positive cash flows from operations,  until such time,  additional
     cash may be  necessary  to implement  such plan.  Although  there can be no
     assurances,   management  has  several  alternative  sources  to  fund  the
     development of its plan, including additional debt and equity financing (if
     necessary),  or  additional  sales of its  investment  in Softworks  common
     stock, which, as a consequence of Softworks initial public offering, became
     a readily  marketable  asset.  Since the  Company's  ownership  interest in
     Softworks is currently  50.2%, any additional sales of its investment would
     reduce the Company's  ownership  interest to below 50%.  Additionally,  the
     financial  results of Softworks  would no longer be  consolidated  with the
     Company,  and, accordingly,  the Company's financial  presentation would be
     significantly altered.
     
<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
  
       
  17  Consolidated Statements of Cash Flows

     Supplemental  disclosure  of cash  flow  information  for the  years  ended
     December 31, 1998, 1997 and 1996 are summarized as follows:
       
<TABLE>
<CAPTION>
                                                  Year ended December 31,              
         
                                                1998          1997         1996
                                                ----          ----         ----  
                                                         (in thousands)
  
         <S>                                   <C>           <C>          <C>        
         Interest paid                         $  541        $   153      $   53     
                                               ======        =======      =======       
         Net taxes paid (refunds received)     $   23        $   (74)     $   40     
                                               ======        =======      =======        
</TABLE>
       
     Non-cash  investing and financing  activities  for the years ended December
     31, 1998, 1997 and 1996 are summarized as follows:
       
<TABLE>
<CAPTION>
                                                  Year ended December 31,              
         
                                               1998          1997          1996
                                               ----          ----          ----
                                                       (in thousands)
  
<S>                                           <C>          <C>          <C>  
    Exchange of the Company's and Softworks
      common stock to ITSV (Note 3):
       
            Prepaid advertising              $ 4,150       $   -        $    -         
            Goodwill                           5,360           -             -         
            Software development costs         2,700           -             -   
                                            --------       --------     --------        
       
                                             $12,210       $   -        $    -  
                                            ========       ========     ========  
              
         Capitalized software technology 
            (Note 7)                         $  -          $ 2,160      $    -  
                                            =========      ========     ========          
       
         Note receivable for the sale 
            of Softworks common stock 
            by the Company                   $ 5,000       $   -        $    -         
                                            ========       ========     ========  

</TABLE>

<PAGE>
                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
       
18    Segment information

     The  Financial   Accounting   Standards  Board  issued  Statement  No.  131
     "Disclosures  about  Segments of an  Enterprise  and Related  Information,"
     which became effective for the Company in 1998 and has been implemented for
     all periods  presented.  The Company  and its  subsidiaries  operate in two
     separate business  segments,  computer software and professional  services.
     The  computer  software  segment,  which  operates  both  domestically  and
     internationally, is primarily engaged in the design, development, marketing
     and support of information  delivery software products,  including end-user
     data  access  tools  for  use  in  personal   computer  and   client/server
     environments  and  systems  management   software  products  for  corporate
     mainframe   data  centers.   International   operations   include   foreign
     subsidiaries  located in the United  Kingdom,  France,  Brazil,  Australia,
     Spain, Italy and Germany and several international  distributors  primarily
     in Europe and Asia.  The  professional  services  segment,  which  operates
     domestically,  is engaged in the design,  construction  and installation of
     technology  systems,  including  the  reselling of computer  hardware.  The
     Company's  professional  services segment also provides systems  management
     services,  including  training,   implementation  of  software,  and  staff
     augmentation.
       
     Business information
       
<TABLE>
<CAPTION>
                                                  Year ended December 31,              
         
                                               1998          1997          1996
                                               ----          ----          ----
                                                       (in thousands)
  
<S>                                           <C>          <C>           <C>  
         Revenue
            Computer Software                 $ 42,298     $ 27,870        $ 19,030
            Professional Services               19,690        1,868            -  
                                              --------     --------        --------        
       
              Total                           $ 61,988     $ 29,738        $ 19,030
                                              ========     ========        ========               
         Operating income (loss)
            Computer Software                 $(17,193)    $(11,976)       $(16,135)
            Professional Services                1,549           50             -         
                                              --------     --------        --------        
              Total                           $(15,644)     $(11,926)      $(16,135)
                                              ========     ========        ========               
       
         Identifiable assets
            Computer Software                 $ 76,950      $ 38,827       $ 27,671
            Professional Services               14,952           471           -         
                                              --------     --------        --------               
              Total                           $ 91,902      $ 39,298       $ 27,671
                                              ========     ========        ========               
</TABLE>
  
     In classifying business information into segments, the Company specifically
     identifies  revenue,  expenses and identifiable  assets of the professional
     services  segment;  items not  specifically  identified are included in the
     computer software segment.
         
<PAGE>

                    COMPUTER CONCEPTS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
  
 18      Segment information (continued) 
         Geographical information
       
<TABLE>
<CAPTION>
                                                  Year ended December 31,              
         
                                               1998          1997          1996
                                               ----          ----          ----
                                                       (in thousands)
  
<S>                                           <C>          <C>           <C>  
         Revenue
            Domestic                         $ 53,190      $ 25,006      $ 14,148
            International                       8,798         4,732         4,882     
                                             --------      --------      -------- 
              Total                          $ 61,988      $ 29,738      $ 19,030
                                             ========      ========      ========        
         Operating income (loss)
            Domestic                         $(14,870)     $(11,386)     $(17,041)
            International                        (774)         (540)          906     
                                             --------      --------      --------      
              Total                          $(15,644)     $(11,926)     $(16,135)
                                             ========      ========      ========              
         Identifiable assets
            Domestic                         $ 82,377      $ 36,630      $ 26,400
            International                       9,525         2,668         1,271     
                                             --------      --------      --------        
              Total                          $ 91,902      $ 39,298      $ 27,671
                                             ========      ========      ========               
</TABLE>
  
     Major customer

     For the year ended  December 31, 1998,  the Company had one major  customer
     with revenue of $14,878,000 (24% of total revenue). This amount is included
     in the Professional Services and Domestic categories.

<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements  of the 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.

                                          COMPUTER CONCEPTS CORP.

                                          /s/ March 31, 1999
                                          ----------------------
                                          Daniel DelGiorno, Jr., 
                                          Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.

       NAME                       TITLE                           DATE

  /s/ Daniel DelGiorno
  ______________________      President, Treasurer,          March 31, 1999
  Daniel DelGiorno, Jr.      Chief Executive Officer,                     
                             Director

  /s/ Daniel DelGiorno
  ______________________     Director,                      March 31, 1999
  Daniel DelGiorno, Sr.      Assistant Secretary

  /s/ Jack S. Beige
  ______________________     Director                       March 31, 1999
  Jack S. Beige          

  /s/ George Aronson
  ______________________     Chief Financial Officer        March 31, 1999
  George Aronson



March 31, 1999

COMPUTER CONCEPTS CORP.
80 Orville Drive
Bohemia, New York  11716

Re:  Computer Concepts Corp.

Dear Sirs:

In  conjunction  with the  filing of Form 10-K for the year ended  December  31,
1998, for Computer  Concepts  Corp., I hereby  consent to the  incorporation  by
reference  to the opinion of the Daniel B.  Kinsey,  P.C.  firm  included in the
Registration  Statements of Computer  Concepts Corp. on Forms S-8 filed with the
Securities and Exchange  Commission by Computer  Concepts Corp. and effective on
December 30, 1994 (File No.  33-88260),  on June 28, 1995 (File No. 33-94058) on
April 25, 1996 (File No. 333-4070), on January 6, 1998 (File No. 333-42795),  on
May 15, 1998 (File No.  333-52875) and on February 11, 1999 (File No. 333-72203)
and on Form S-1  declared  effective  on August 9, 1996,  and as amended on Form
S-1/A on  January 6, 1998  (File No.  33-97560),  on Form S-1 on January 6, 1998
(File No. 333-42919) and on Form S-1 on February 6, 1998 (File No. 333-44683).


Very truly yours,

DANIEL B. KINSEY, P.C.

/s/ Daniel B. Kinsey
Daniel B. Kinsey
     






                                                            

                         INDEPENDENT AUDITOR'S CONSENT


We consent to the incorporation by reference in the Registration Statements
of Computer Concepts Corp. on Forms S-8 (File No. 33-88260,  effective  December
30,  1994,  File No.  33-94058,  effective  June 28,  1995,  File No.  333-4070,
effective April 25, 1996, File No. 333-42795,  effective December 19, 1997, File
No. 333-52875, effective May 15, 1998 and File No. 333-72203, effective February
11, 1999) of our report dated March 4, 1999,  appearing in the Annual  Report on
Form 10-K of Computer Concepts Corp. for the year ended December 31, 1998.
       
/s/ Hays & Company
Hays & Company
March 30, 1999
New York, New York


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
financial statements for the year ended December 31, 1998 and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                           8,176
<SECURITIES>                                        17
<RECEIVABLES>                                   27,412
<ALLOWANCES>                                     1,350
<INVENTORY>                                        419
<CURRENT-ASSETS>                                63,742
<PP&E>                                           3,564
<DEPRECIATION>                                   1,226
<TOTAL-ASSETS>                                  91,902
<CURRENT-LIABILITIES>                           36,173
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             2
<OTHER-SE>                                      34,014
<TOTAL-LIABILITY-AND-EQUITY>                    91,902
<SALES>                                         61,988
<TOTAL-REVENUES>                                61,988
<CGS>                                           21,018
<TOTAL-COSTS>                                   56,614
<OTHER-EXPENSES>                                27,424
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 485
<INCOME-PRETAX>                                 11,295
<INCOME-TAX>                                     1,748
<INCOME-CONTINUING>                              9,547
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     9,547
<EPS-PRIMARY>                                     0.58
<EPS-DILUTED>                                     0.56
        

</TABLE>


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