MANUGISTICS GROUP INC
10-Q, 1997-07-14
PREPACKAGED SOFTWARE
Previous: GLYKO BIOMEDICAL LTD, 10QSB/A, 1997-07-14
Next: MANUGISTICS GROUP INC, SC 13D/A, 1997-07-14



<PAGE>   1

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

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                --------------
                                   FORM 10-Q
(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934

     FOR THE QUARTERLY PERIOD ENDED MAY 31, 1997

                                       OR

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

     For the transition period from            to 
                                    ----------    ----------

                         Commission File Number 0-22154

                            MANUGISTICS GROUP, INC.
             (Exact name of registrant as specified in its charter)

                DELAWARE                                       52-1469385      
     (State or other jurisdiction of                        (I.R.S. Employer   
     incorporation or organization)                      Identification Number)
                                                                               
                                                                               
2115 EAST JEFFERSON STREET, ROCKVILLE, MARYLAND                   20852        
 (Address of principal executive offices)                       (Zip code)     

                               (301) 984-5000
            (Registrant's telephone number, including area code)

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

                        Yes       x          No
                           ---------------     ---------------

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: 21.9 million shares of common
stock, $.002 par value per share, as of July 7, 1997.

================================================================================
<PAGE>   2
                           MANUGISTICS GROUP, INC.



                              TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>           <C>                                                                                                <C>
PART I        FINANCIAL INFORMATION

Item 1.       Financial Statements (unaudited)

              Condensed Consolidated Balance Sheets -
               May 31, 1997 (unaudited) and February 28, 1997                                                    3

              Condensed Consolidated Statements of Income -
               Three months ended May 31, 1997 and 1996 (unaudited)                                              4

              Condensed Consolidated Statements of Cash Flows -
               Three months ended May 31, 1997 and 1996 (unaudited)                                              5

              Notes to Condensed Consolidated Financial Statements - May 31, 1997                                6

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

PART II       OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                                                                   16

              SIGNATURES                                                                                         16
</TABLE>





                                       2
<PAGE>   3

                         PART I - FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS

                    MANUGISTICS GROUP, INC. AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                                   May 31,                February 28,
                                                                                    1997                     1997             
                                                                                -------------            -------------
                                                                                 (Unaudited)
<S>                                                                             <C>                      <C>
ASSETS                                                                          
                                                                                
CURRENT ASSETS:                                                                 
   Cash and cash equivalents                                                      $    7,487               $    8,543
   Marketable securities                                                              11,262                   13,631
   Accounts receivable (net of allowance for returns and uncollectible                34,318                   37,093
       accounts - May 31, 1997, $1,182; February 28, 1997, $1,215)                                       
   Other current assets                                                                2,534                    2,275 
                                                                                -------------            -------------
           Total current assets                                                       55,601                   61,542
                                                                                                         
PROPERTY AND EQUIPMENT  -  NET                                                        12,408                   10,355
                                                                                                         
NONCURRENT ASSETS:                                                                                       
   Software development costs - net                                                   10,435                    9,932
   Intangibles - net                                                                   1,867                    2,130
   Other noncurrent assets                                                             2,128                      364 
                                                                                -------------            -------------
TOTAL                                                                             $   82,439               $   84,323 
                                                                                =============            =============
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                     
                                                                                                         
CURRENT LIABILITIES:                                                                                     
   Accounts payable                                                               $    3,677               $    4,244
   Accrued compensation                                                                3,364                    6,181
   Other accrued expenses                                                              5,952                    3,584
   Deferred revenue                                                                   11,039                   13,808
   Income taxes payable                                                                  719                    1,226 
                                                                                -------------            -------------
          Total current liabilities                                                   24,751                   29,043
                                                                                                         
LONG-TERM DEBT                                                                           188                      220
                                                                                                         
DEFERRED INCOME TAXES                                                                  1,028                    1,467
                                                                                                         
STOCKHOLDERS' EQUITY                                                                                     
   Preferred stock                                                                        --                       --
   Common stock, $.002 par value; 30,000,000 shares authorized;                                          
       shares issued, 22,607,520 at May 31, 1997; 22,429,414 at                                          
       February 28, 1997; shares outstanding, 21,855,010 at May 31,                                      
       1997; 21,676,904 at February 28, 1997                                              45                       44
   Additional paid-in capital                                                         39,635                   38,837
   Retained earnings                                                                  17,002                   14,970
   Translation adjustment                                                                507                      459
   Treasury stock - 752,510 shares, at cost                                             (717)                    (717)
                                                                                -------------            -------------
           Total stockholders' equity                                                 56,472                   53,593 
                                                                                -------------            -------------
TOTAL                                                                             $   82,439               $   84,323 
                                                                                =============            =============
</TABLE>

See accompanying notes to the financial statements.





                                       3
<PAGE>   4

                    MANUGISTICS GROUP, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                               Three months ended May 31,                    
                                                                          --------------------------------------
                                                                               1997                   1996             
                                                                          --------------         ---------------
                                                                                                 
<S>                                                                       <C>                    <C>
REVENUES:                                                                                        
   Software products                                                        $    19,840            $      8,732
   Consulting, maintenance                                                                       
       and other services                                                        14,340                   9,709
                                                                          --------------         ---------------
        Total revenues                                                           34,180                  18,441 
                                                                          --------------         ---------------
                                                                                                 
OPERATING EXPENSES:                                                                              
   Cost of software sold                                                          2,181                   1,344
   Cost of consulting, maintenance                                                               
      and other services                                                          6,571                   4,042
   Sales and marketing                                                           13,152                   6,134
   Product development                                                            6,225                   3,557
   General and administrative                                                     3,054                   1,737
   Purchased research and development                                                 -                   3,697
                                                                          --------------         ---------------
        Total operating expenses                                                 31,183                  20,511 
                                                                          --------------         ---------------
                                                                                                 
INCOME (LOSS) FROM OPERATIONS                                                     2,997                  (2,070)
                                                                                                 
OTHER INCOME - NET                                                                  324                     216 
                                                                          --------------         ---------------
                                                                                                 
INCOME (LOSS) BEFORE INCOME TAXES                                                 3,321                  (1,854)
                                                                                                 
PROVISION FOR INCOME TAXES                                                        1,281                     724 
                                                                          --------------         ---------------
                                                                                                 
NET INCOME (LOSS)                                                           $     2,040            $     (2,578)
                                                                          ==============         ===============
                                                                                                 
EARNINGS (LOSS) PER SHARE                                                   $      0.09            $      (0.12)
                                                                          ==============         ===============
                                                                                                 
WEIGHTED AVERAGE COMMON SHARES                                                                   
   AND EQUIVALENT SHARES OUTSTANDING                                             23,705                  20,980 
                                                                          ==============         ===============
</TABLE>

See accompanying notes to the financial statements.





                                       4
<PAGE>   5



                    MANUGISTICS GROUP, INC. AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                                 (In thousands)

<TABLE>
<CAPTION>
                                                                                    Three months ended May 31,                      
                                                                               ---------------------------------------
                                                                                   1997                      1996             
                                                                               -------------            --------------
                                                                                                        
<S>                                                                            <C>                      <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                   
Net income (loss)                                                               $     2,040              $     (2,578)
Adjustments to reconcile net income (loss) to net cash provided                                         
   by operating activities:                                                                             
   Depreciation and amortization                                                      2,936                     1,964
   Loss on property disposal                                                              3                        11
   Write-off of purchased research and development                                        -                     3,697
   Changes in assets and liabilities:                                                                   
     Accounts receivable                                                              2,775                      (324)
     Other current assets                                                              (276)                      172
     Other noncurrent assets                                                            (36)                       (9)
     Accounts payable and accrued expenses                                           (1,367)                   (2,572)
     Deferred revenue                                                                (2,769)                      241
     Deferred income taxes and income taxes payable                                    (658)                     (108)
                                                                               -------------            --------------
       Net cash provided by operating activities                                      2,648                       494 
                                                                               -------------            --------------

CASH FLOWS FROM INVESTING ACTIVITIES:                                                                   
   Acquisitions                                                                      (1,500)                   (3,582)
   Purchase of property and equipment                                                (2,986)                   (1,278)
   Capitalization of software development costs                                      (1,997)                   (1,504)
   Purchase of software licenses for resale                                            (120)                     (583)
   Purchase of marketable securities                                                 (1,600)                        -
   Sale of marketable securities                                                      3,969                     5,264 
                                                                               -------------            --------------
       Net cash used in investing activities                                         (4,234)                   (1,683)
                                                                               -------------            --------------
                                                                                                        
CASH FLOWS FROM FINANCING ACTIVITIES:                                                                   
   Borrowings under line of credit                                                    3,000                         -
   Payments under line of credit                                                     (3,000)                        -
   Payments on long-term debt and capital lease obligations                             (31)                      (49)
   Proceeds from exercises of stock options                                             511                       130 
                                                                               -------------            --------------
     Net cash provided by financing activities                                          480                        81 
                                                                               -------------            --------------
                                                                                                        
EFFECTS OF EXCHANGE RATES ON CASH  BALANCES                                              50                       106 
                                                                               -------------            --------------
                                                                                                        
NET DECREASE IN CASH                                                                 (1,056)                   (1,002)
                                                                                                        
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                        8,543                     4,921 
                                                                               -------------            --------------
                                                                                                        
CASH AND CASH EQUIVALENTS, END OF PERIOD                                        $     7,487              $      3,919 
                                                                               =============            ==============
</TABLE>

See accompanying notes to the financial statements.





                                       5
<PAGE>   6
                    MANUGISTICS GROUP, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

                                  MAY 31, 1997


1.          Basis of Presentation

            The accompanying unaudited financial statements have been prepared
            in accordance with generally accepted accounting principles for
            interim reporting and in accordance with the instructions to the
            Quarterly Report on Form 10-Q and Article 10 of Regulation S-X.
            Accordingly, they do not include all of the information and notes
            required by generally accepted accounting principles for complete
            financial statements.  In the opinion of management, all
            adjustments (consisting only of normal, recurring adjustments)
            which are necessary for a fair presentation of the unaudited
            results for the interim periods presented have been included.  The
            results of operations for the periods presented herein are not
            necessarily indicative of the results of operations for the entire
            fiscal year, which ends on February 28, 1998.

            These condensed consolidated financial statements should be read in
            conjunction with the financial statements and notes thereto for the
            fiscal year ended February 28, 1997, included in the Annual Report
            on Form 10-K of Manugistics Group, Inc. ("the Company") for that
            year.

2.          Acquisitions

            In March 1997, the Company entered into a reseller and marketing
            agreement with Information Resources, Inc. ("IRI"), of which the
            Company guarantees certain revenue levels to IRI in the amount of
            $16,500,000 over several years.  In the event that the activities
            performed by the Company through joint marketing arrangements with
            IRI do not meet the minimum amounts, the Company may be obligated
            to pay the difference.  The Company plans to meet the revenue
            levels and accordingly does not expect to be obligated to make such
            payments.

            In addition, the Company entered into a definitive agreement to
            acquire certain assets of IRI.  The total purchase price was
            approximately $1,900,000, primarily comprised of cash, assumed
            liabilities and acquisition costs.  The transaction is being
            accounted for under the purchase method.  Accordingly, the purchase
            price was preliminarily allocated to certain identifiable tangible
            assets and liabilities based on their respective fair market
            values.

            Consolidated pro forma revenues, income, and earnings per share
            would not have been materially different from the reported amounts
            for the three months ended May 31, 1997 and 1996.  Such pro forma
            amounts are not necessarily indicative of what the actual
            consolidated results of operations might have been if the
            acquisition had been effective at the beginning of fiscal 1997.

            The results of operations also would not have been materially
            different had the acquisition of Avyx, Inc., which was made during
            the three months ended May 31, 1996,





                                       6
<PAGE>   7
            occurred at the beginning of fiscal 1996.  (See further discussion
            in Note 4 of the Company's Form 10-K for the fiscal year ended
            February 28, 1997).

3.          Supplemental Information of Noncash Investing and Financing
            Activities

            During the three months ended May 31, 1997, the Company recorded an
            income tax benefit of $288,000 relating to the exercise of stock
            options.  The benefit was recorded as an increase to additional
            paid-in capital.

            Cash paid for income taxes amounted to approximately $1,935,000 and
            $820,000 for the quarters ended May 31, 1997 and 1996,
            respectively.

4.          Stock Split

            On May 9, 1997, the Board of Directors of the Company declared a
            two-for-one stock split on the Company's common stock, to be paid
            in the form of a 100% stock dividend effective June 11, 1997 to
            shareholders of record as of May 23, 1997.  The shares outstanding,
            weighted average shares, amounts per share, and all other
            references to shares of common stock reported have been restated to
            give effect to the stock dividend.

5.          New Accounting Pronouncements

            In February, 1997, Statement of Financial Accounting Standards No.
            128, "Earnings Per Share" ("SFAS 128"), was issued and will be
            effective for the Company's 1998 fiscal year.  The Company's
            computation of basic earnings per share under SFAS No. 128, which
            excludes the dilutive effect of stock options, would not have been
            materially different than those reported for the quarters ended May
            31, 1997 and 1996.

6.          Subsequent Event

            In June, 1997, the Company acquired Synchronology Group Limited, a
            closely held company which provides manufacturing planning and
            scheduling consulting services.  The Company paid approximately
            $2,900,000 in cash, and the transaction will be accounted for using
            the purchase method.

            Consolidated pro forma revenues, income, and earnings per share
            would not have been materially different from the reported amounts
            for the three months ended May 31, 1997 and 1996.  Such pro forma
            amounts are not necessarily indicative of what the actual
            consolidated results of operations might have been if the
            acquisition had been effective at the beginning of fiscal 1997.





                                       7
<PAGE>   8
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

OVERVIEW

         Manugistics Group, Inc. ("Manugistics" or the "Company") develops,
markets and supports software products for synchronized supply chain
management(TM) and provides related services. Synchronized supply chain
management refers to managing the complex interactions involved in the flows of
products through a supply chain, and involves forecasting product demand and
coordinating the timing of distribution, manufacturing, procurement and
transportation activities to meet this demand, not only across an entire
enterprise, but also among an enterprise and its suppliers and customers. The
Company believes it is the only provider of an integrated suite of strategic,
tactical and operational supply chain planning tools including a high level
optimizer and products that address the four key operational areas of supply
chain management: demand planning, supply planning, manufacturing scheduling
and transportation management.

RESULTS OF OPERATIONS

REVENUES:

         Software products. The Company's software products license revenues
increased because the Company increased the number of its supply chain sales
employees and the Company's sales productivity initiatives generated results,
as well as because of increased market acceptance of such products. Software
products revenues increased to approximately 58% of total revenues. This
increase occurred mainly because the Company increased its resources devoted to
generating software products revenues more rapidly than its resources for
producing services revenues. Although the percentage of total revenues
represented by software products revenues has varied in the past and is likely
to continue to vary, management of the Company anticipates that software
products revenues are likely to represent approximately 55% of total revenues
for fiscal 1998.  See "Forward Looking Statements."

<TABLE>
<CAPTION>
Software products revenues                                           Three months ended
                                                            ------------------------------------
                                                              May 31,                   May 31, 
                                                               1997        Change        1996      
                                                            ---------     --------    ----------
                                                                                                
<S>                                                         <C>           <C>         <C>     
Supply chain management                                      $19,143          138%      $ 8,060 
    Percentage of total revenues                                56.0%                      43.7%
Personal systems                                             $   697            4%      $   672 
    Percentage of total revenues                                 2.0%                       3.7%
                                                            ---------                 ----------    
Total software products revenues                             $19,840          127%      $ 8,732 
    Percentage of total revenues                                58.0%                      47.4%
</TABLE>

         Supply chain management. Software products license revenues increased
because of increases in both the number of licenses and the average license fee
per transaction. These increases occurred largely because the Company increased
the number of its sales and marketing employees and because the Company's sales
productivity initiatives generated results. In addition, revenues increased
because of increased market acceptance of the Company's products, including its
new product offerings and new versions released during the preceding quarter.
This increased acceptance resulted in part from the recognition by prospects and
customers that they could





                                      8
<PAGE>   9
rapidly realize significant benefits from effective supply chain management,
which led some companies to license more of the Company's products or for a
greater number of users.

         The Company derived the substantial majority of its software license
revenues from direct sales. However, the Company has embarked on a strategy of
expanding its product distribution through alliances with complementary
software vendors. Consequently, the Company anticipates that software products
revenues derived from indirect sales by these complementary vendors might
increase as a proportion of software license revenues. See "Forward Looking
Statements."

         Personal systems. Software products license revenues increased
primarily because the Company released a new version of Statgraphics during the
quarter. However, during the past two fiscal years, the Company has decreased
the resources dedicated to Statgraphics, and many customers and prospective
customers have selected competing products. Management of the Company believes
that demand for Statgraphics will continue to decrease.

         Consulting, maintenance and other services. Revenues from consulting,
maintenance and other services increased principally as a result of increased
demand for supply chain management consulting and maintenance services from a
growing base of customers that have licensed the Company's supply chain
management software.

<TABLE>
<CAPTION>
Consulting, maintenance and                                     Three months ended                        
   other services                              ----------------------------------------------------
                                                 May 31,                                  May 31,
                                                  1997               Change                 1996         
                                               ----------       -----------------       -----------
                                                             
<S>                                            <C>                   <C>                 <C>               
Supply chain management                           14,132                 49%                  9,482        
    Percentage of total revenues                    41.4%                                      51.4%       
Personal systems                                 $   208                (8)%                $   227        
    Percentage of total revenues                     0.6%                                       1.2%       
                                               ----------                                -----------       
Total consulting, maintenance                                                                               
         and other services                      $14,340                 48%                $ 9,709        
    Percentage of total revenues                    42.0%                                      52.6%       
</TABLE>

         Supply chain management. Revenues from consulting and other services
increased in both North America and Europe because of (1) increases in the
number of software license transactions and the number of products and users
per transaction by new clients, which generally involve implementation and
other consulting services, and (2) the purchase of additional consulting
services by established clients.

         Maintenance revenues have increased following the increase in the
installed base of customers that have licensed the Company's software products
and entered into maintenance contracts. Maintenance revenues tend to track
software products sold in prior periods. In the past three fiscal years,
approximately 90% to 95% of customers with maintenance contracts have renewed
these contracts.

         Personal systems. Consulting, maintenance and other services revenues
decreased because of declines in both consulting and maintenance revenues.
These declines followed the erosion of the installed base of Statgraphics
users, which resulted from the decreased demand for this product over the past
few fiscal years.





                                       9
<PAGE>   10
COSTS OF REVENUES AND OPERATING EXPENSES:

<TABLE>
<CAPTION>
                                                                   Three months ended                        
                                                 ----------------------------------------------------  
                                                      May 31,                             May 31,      
                                                       1997            Change              1996        
                                                 ---------------    ------------      ---------------  
                                                                                                       
<S>                                              <C>                     <C>          <C>             
Cost of software sold                               $    2,181              62%        $     1,344   
  Percentage of total revenues                             6.4%                                7.3%  
Cost of consulting, maintenance,                                                                     
       and other services                           $    6,571              63%        $     4,042   
  Percentage of total revenues                            19.2%                               21.9%  
Sales and marketing                                 $   13,152             114%        $     6,134   
  Percentage of total revenues                            38.5%                               33.3%  
Product development                                 $    6,225              75%        $     3,557   
  Percentage of total revenues                            18.2%                               19.3%  
General and administrative                          $    3,054              76%        $     1,737   
  Percentage of total revenues                             8.9%                                9.4%  
 Purchased research and development                 $        -             N/M         $     3,697   
  Percentage of total revenues                             0.0%                               20.0%  
                                                 --------------                      --------------  
Total operating expenses                            $   31,183              52%        $    20,511   
  Percentage of total revenues                            91.2%                              111.2%  
</TABLE>

         Cost of software sold. Cost of software sold includes 1) amortization
of capitalized software development costs and 2) cost of goods and other, which
includes royalty fees associated with third-party software included with
Manugistics software that is licensed to customers. The Company amortizes
capitalized software development costs over a product's estimated economic
life, generally two years, commencing when a product is available for general
commercial release.

<TABLE>
<CAPTION>
Cost of software sold                                                 Three months ended
                                                      ------------------------------------------------
                                                          May 31,                            May 31,
                                                           1997             Change            1996         
                                                      ---------------    ------------    -------------
                                                                                         
<S>                                                   <C>                      <C>       <C>
Amortization of capitalized software                       $   1,453            45%         $   1,002
  Percentage of software products revenues                       7.3%                            11.5%
Cost of goods and other                                    $     728           113%         $     342 
                                                         ------------                     ------------
  Percentage of software products revenues                       3.7%                             3.9%
                                                                                          
Cost of software sold                                      $   2,181            62%         $   1,344
  Percentage of software products revenues                      11.0%                            15.4%
</TABLE>

         The cost of software sold increased because amortization increased
following the general commercial release of additional supply chain management
software products, particularly Manugistics 5.0, the fifth version of the
Company's client/server software, which was released during the previous
quarter. The amount of capitalized software development costs has increased in
recent years as the Company has increased its gross product development
expenditures for supply chain management software. Royalty fees also increased
as the number of licenses to customers involving third party software
increased. The cost of software sold decreased as a percentage of software
products revenues largely because software products revenues increased more
rapidly than the cost of software sold.

         Cost of consulting, maintenance and other services. The cost of
consulting, maintenance and other services increased primarily because the
Company added personnel in both North America and Europe to provide the
consulting and maintenance services that generated the





                                       10
<PAGE>   11
corresponding increase in supply chain management revenues from consulting,
maintenance and other services.

         As a percentage of consulting, maintenance and other services
revenues, the cost of consulting, maintenance and other services increased
mainly because of the amount of expenses associated with new employees and
because of the timing delays between the dates that these employees began work
and the dates they first become productive after training.

         Sales and marketing. Sales and marketing expenses increased because
the Company increased its sales and marketing resources in North America,
Europe and the Asia/Pacific region, and increased its marketing expenses in
connection with expanded product offerings, such as Manugistics 5.0. The
Company also incurred increased commission expenses as a result of greater
software products license revenues. As a percentage of total revenues, sales
and marketing expenses increased principally because these expenses increased
at a more rapid rate than total revenues. The Company is continuing to hire and
train additional sales and marketing employees and to make other expenditures
as it pursues its strategy of expanding its business into new geographic
markets and new industries and expanding its distribution through alliances
with complementary software vendors and consulting firms. See "Forward Looking
Statements."

         Product development. The Company records product development expenses
net of capitalized software development costs.

<TABLE>
<CAPTION>
Product development expenses                                       Three months ended 
                                                      ------------------------------------------------
                                                         May 31,                           May 31,
                                                          1997            Change            1996         
                                                      -------------    ------------    ---------------
                                                                                       
<S>                                                   <C>                   <C>         <C>         
Gross product development costs                        $   8,222            62%         $     5,061 
  Percentage of total revenues                              24.1%                              27.4%
Less: Capitalized product development costs            $   1,997            33%         $     1,504 
  Percentage of gross prod. dev. costs                      24.3%                              29.7%
                                                      -----------                       ------------
                                                                                                    
Product development expenses                           $   6,225            75%         $     3,557 
  Percentage of total revenues                              18.2%                             19.3%
</TABLE>                                                 

         Gross product development costs increased primarily because the
Company employed more developers of supply chain management software. The
Company hired these developers to develop new software products and new
versions of existing products, and to incorporate new technologies into the
Company's product offerings. As a percentage of total revenues, net product
development expenses decreased largely because these expenses did not increase
as rapidly as total revenues. In fiscal 1998, the Company plans to continue to
incur significant product development expenditures as it pursues its strategy
of rapidly developing and delivering new products and new product features and
functions.  See "Forward Looking Statements."

         General and administrative. General and administrative expenses
increased primarily because of expenses associated with supporting an
organization with more employees and a greater geographic scope. As a
percentage of total revenues, general and administrative expenses decreased
because these expenses did not increase as rapidly as total revenues, in part
because the Company was able to leverage its base of administrative resources
to support a larger organizational structure.





                                      11
<PAGE>   12
OTHER INCOME:

<TABLE>
<CAPTION>
                                                         Three months ended
                                            ---------------------------------------------
                                               May 31,                          May 31,
                                                1997           Change            1996         
                                            ------------    ------------    -------------
                                                                            
<S>                                             <C>                 <C>          <C>
Other income                                    $   324              50%         $   216
  Percentage of total revenues                      0.9%                             1.2%
</TABLE>

     Other income (expense) includes income from short term investments,
interest income and expense, foreign currency exchange gains or losses, and
other gains or losses. Other income increased primarily because interest income
increased.

PROVISION FOR INCOME TAXES:

<TABLE>
<CAPTION>
                                                         Three months ended                       
                                            --------------------------------------------
                                               May 31,                        May 31,
                                                1997          Change           1996         
                                            ------------    ----------    --------------
                                                                          
<S>                                           <C>                 <C>       <C>
Income taxes                                  $   1,281            77%      $     724
  Percentage of income before taxes                38.6%                          N/M
  Percentage of total revenues                      3.7%                          N/M
</TABLE>

     The effective tax rate represented by the Company's provision for income
taxes was approximately 39%. The effective tax rate represented by the
Company's provision for income taxes in the quarter ended May 31, 1996 would
have been approximately 39%, disregarding a pre-tax loss, largely because the
expenses associated with the Company's write-off of purchased research and
development costs in connection with the Avyx, Inc. acquisition were not
deductible for tax purposes. Management of the Company believes that, in fiscal
1998, the effective tax rate of the Company on a consolidated basis is likely
to be approximately 39%, excluding one-time charges taken in connection with
acquisitions or other transactions. This estimate is based on current domestic
and foreign tax law and the actual effective tax rate may differ.

NET INCOME (LOSS) AND EARNINGS (LOSS) PER SHARE:

<TABLE>
<CAPTION>
                                                          Three months ended
                                            ------------------------------------------------
                                                 May 31,                          May 31,
                                                  1997           Change            1996           
                                            ---------------   -------------    -------------
                                                                               
<S>                                                <C>            <C>             <C>
Net income                                            2,040       N/M                (2,578)
  Percentage of total revenues                          6.0%                          (14.0)%
                                                                               
Earnings per share                                 $   0.09       N/M             $   (0.12)
                                                                               
Weighted average common shares                                                 
    and equivalent shares outstanding                23,705       13%                20,980
</TABLE>





                                      12
<PAGE>   13
LIQUIDITY AND CAPITAL RESOURCES

<TABLE>
<CAPTION>
                                                            As of                                    
                                            ---------------------------------------
                                                 May 31,             February 28,
                                                  1997                   1997            
                                            --------------         ----------------
                                                                   
<S>                                            <C>                      <C>
Working capital                                $   30,850               $32,499
Cash, cash equivalents                                               
      and marketable securities                $   18,749               $22,174
</TABLE>                                                             

         The Company has historically financed its growth primarily through
funds generated from operations and through proceeds from offerings of capital
stock. The decrease in working capital at May 31, 1997 from February 28, 1997
resulted principally from decreases in the Company's 1) cash and marketable
securities, as a result of acquisitions and purchases of equipment, and 2)
accounts receivable, mainly because of the timing of license transactions and
collections.

         The Company's operating activities provided cash of $2.6 million.
Operating cash flows increased largely because the cash flows resulting from
net income before depreciation and amortization, which were augmented by a
decrease in accounts receivable, were only partially offset by decreases in
deferred revenues and accounts payable and accrued expenses. At May 31, 1997,
accounts receivable were $34.3 million, compared to $37.1 million at February
28, 1997, primarily as a result of the timing of software license transactions
and collections. Deferred revenue decreased from $13.8 million at February 28,
1997 to $11.0 million at May 31, 1997 because a portion of the software license
component of the deferred revenue amount was recognized during the quarter.

         Investing activities used cash of $4.2 million. Net sales of
marketable securities provided cash, but the amounts provided were more than
offset by cash used for purchases of property and equipment, capitalization of
software development costs and acquisitions. As the Company has pursued its
strategies for expanding its business and for rapidly delivering new product
features and functions, the Company used cash to expand its facilities both in
the U.S. and in foreign regions, to acquire computer and other equipment, to
expand its product development efforts and in connection with the transaction
with Information Resources, Inc.  ("IRI").

         Financing activities provided cash of $0.5 million. In the quarter
ended May 31, 1997, cash from financing activities was derived primarily from
the exercise of stock options.

         The Company has an unsecured committed revolving credit facility with a
commercial bank. Under the terms of the facility, the Company may request
advances in the aggregate amount of up to $10 million. The Company may make
borrowings under the facility for short-term working capital purposes or for
acquisitions. (Acquisition-related borrowings are limited to $7.5 million per
acquisition.) The facility contains certain financial covenants that the
Company believes are typical for a facility of this nature and amount. This
facility succeeds a similar facility that the Company had maintained with two
commercial banks, one of which is the lender under the current facility, and
will expire in September 1997, unless renewed. However, if the existing 
facility is not renewed, the Company believes it is likely that credit 
arrangements containing similar amounts and terms would be available. There 
were no amounts outstanding under this facility at May 31, 1997.

     During the first quarter of fiscal 1998, the Company and IRI entered into
agreements relating to the Company's development of a supply chain planning
solution that will incorporate





                                       13
<PAGE>   14
IRI's point-of-sale scanner data into the Company's supply chain management
software. Under the agreements, the Company paid $1.5 million to IRI and was
granted the right, for a 10-year term, to market IRI's point-of-sale data
exclusively for use with the Company's supply chain management software in most
geographic markets.  In addition, the Company and IRI will resell certain of
each other's products, and the Company might acquire certain other products of
IRI (subject to the satisfaction of certain contingencies).

         As part of these agreements, the Company has committed that it will
generate a minimum of $16.5 million in revenues for IRI from specified products
over periods of approximately one to three years, beginning after the
occurrence of certain events.  This commitment is subject to the satisfaction
of significant contingencies specified in the agreements. Although the Company
currently anticipates that it will be able to produce a sufficient amount of
qualifying revenues to satisfy its commitment, if the Company is unable to
generate the minimum annual revenues set forth in the agreements, it will be
obligated to pay to IRI from its own funds an amount equal to the difference
between the qualifying revenues generated and the required minimum, which could
result in a decrease in working capital.

         In June 1997, the Company acquired by merger all of the outstanding
capital stock of Synchronology Group Limited ("SGL"), a closely-held firm that
provides manufacturing planning and scheduling consulting services. SGL
maintains offices at its headquarters in the United Kingdom and in Belgium.
Pursuant to the merger agreement, the Company paid approximately $2.9 million
cash. This firm will provide the Company with additional domain knowledge about
manufacturing planning and scheduling and additional resources to serve clients
in Europe and other regions.

         The Company investigates potential candidates for acquisition, joint
venture opportunities or other relationships on an ongoing basis. Depending on
certain factors, including the amount, nature, method and timing of the
consideration to be paid by the Company, any such acquisitions, transactions or
relationships might result in a decrease in working capital.

         Since the beginning of the fiscal year, the Company has continued the
pursuit of its strategies for expanding its business into new geographic
markets and rapidly developing and delivering new product features and
functions. Specifically, the Company has added offices in Japan and Brazil, it
has been adding facilities space in Rockville, Maryland and it has entered into
acquisition transactions with IRI and SGL, much of which has been funded with
cash. The Company believes that existing cash balances, marketable securities,
funds generated from operations and amounts available under the revolving
credit facility will be sufficient to meet its anticipated liquidity and
working capital requirements for the next 6 to 12 months. If the Company
decides to expand its operations more rapidly, to broaden or enhance its
products more rapidly, to acquire businesses or technologies or to make other
significant expenditures to respond to market opportunities or competitive
pressures, then the Company may need additional funds at an earlier time.

FORWARD LOOKING STATEMENTS

         This "Management's Discussion and Analysis of Financial Condition and
Results of Operations" section of this Quarterly Report on Form 10-Q contains
certain forward looking statements that are subject to a number of risks and
uncertainties. In addition, the Company may publish forward looking statements
from time to time relating to such matters as anticipated financial
performance, business prospects and strategies, technological developments, new





                                       14
<PAGE>   15
products, research and development activities and similar matters. The Private
Securities Litigation Reform Act of 1995 provides a safe harbor for forward
looking statements. In order to comply with the terms of the safe harbor, the
Company notes that a variety of factors could cause the Company's actual
results and experience to differ materially from the anticipated results or
other expectations expressed in the Company's forward looking statements in
this Quarterly Report or elsewhere in the future. The risks and uncertainties
that may affect the business, operating results or financial condition of the
Company include those set forth in the Company's Annual Report on Form 10-K for
the year ended February 28, 1997 and the following:

         The Company believes that the market for supply chain management
software is expanding rapidly. If market demand for the Company's products does
not continue to grow rapidly, because of such factors as adverse changes in
domestic or international business and economic conditions, the timely
availability and acceptance of the Company's products, technological change or
the effect of competitive products and pricing, software license revenue growth
could be adversely affected.

         Revenues for any period depend on the volume, timing and size of
license agreements. The Company typically ships software products shortly after
license agreements are signed, and, therefore, does not maintain any material
contract backlog. The timing of license agreements is difficult to forecast
because software sales cycles are affected by the size of transactions and
other external factors such as general business or economic conditions or
competitors' actions. A small variation in the timing of software licensing
transactions, particularly near the end of any quarter or year, can cause
significant variations in software products license revenues in any period.

         There can be no assurance that the Company will be able to attract
complementary software vendors, consulting firms or other organizations that
will be able to market the Company's products effectively or that will be
qualified to provide timely and cost-effective customer support and service. In
addition, there can be no assurance that any organization will continue its
involvement with the Company and its products, and the loss of important
organizations could materially adversely affect the Company's results of
operations.

         The timing of releases of the Company's software products can be
affected by client needs, marketplace demands and technological advances.
Development plans frequently change, and it is difficult to predict with
accuracy the release dates for products in development.

         In March 1997, the Company entered into agreements with IRI pursuant 
to which several employees joined the Company and pursuant to which the Company
might acquire certain products of IRI (subject to the satisfaction of certain
contingencies). In June 1997, the Company acquired by merger all of the
outstanding capital stock of Synchronology Group Limited, a closely-held firm
based in the United Kingdom that provides manufacturing planning and scheduling
consulting services. Management of the Company must integrate the employees or
operations that were the subject of these transactions into Manugistics. There
can be no assurance that the Company will be able to integrate these employees
or operations effectively or that the Company will realize the expected
benefits of these transactions. In addition, there can be no assurance that the
Company will not experience the loss of key employees of these operations.  The
process of integrating the acquired employees and operations into the Company
might result in unanticipated operational difficulties and expenditures. In
addition, there can be no assurance that the anticipated benefits of any
specific acquisition will be realized.





                                       15
<PAGE>   16
PART II  OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)     Exhibits

                 10.26    Sale and Purchase Agreement dated 7th June 1997
                          between M.C. Harrison and J.E. Harrison, Manugistics
                          U.K. Limited and Manugistics Group, Inc.

                 11       Statements Regarding Computation of Per Share
                          Earnings

                 27       Financial Data Schedule

         (b)     Reports on Form 8-K

                 On May 12, 1997, the Company filed a Current Report on Form
8-K following its issuance of a press release announcing that the Board of
Directors had approved a two-for-one stock split, to be paid in the form of a
100% stock dividend.  The Company paid the stock dividend on June 11, 1997 to
stockholders of record on May 23, 1997.

                                  SIGNATURES

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

                                 MANUGISTICS GROUP, INC.
                                 (Registrant)
                                 
                                 
Date:  July 11, 1997             By: /s/ William M. Gibson
                                     -------------------------------------------
                                     William M. Gibson
                                     President, Chief Executive Officer and
                                     Chairman of the Board of Directors
                                 
                                 
Date:  July 11, 1997             By: /s/ Peter Q. Repetti
                                     -------------------------------------------
                                     Peter Q. Repetti
                                     Vice President, Finance and Administration,
                                     and Chief Financial Officer
                                     (Principal Financial Officer and Chief
                                     Accounting Officer)





                                       16

<PAGE>   1
                                                                   EXHIBIT 10.26

DATED                                              7th June 1997




(1) M.C. HARRISON AND J. E. HARRISON
(2) MANUGISTICS U.K. LIMITED
(3) MANUGISTICS GROUP, INC.




AGREEMENT
FOR THE ACQUISITION OF SHARES IN
SYNCHRONOLOGY GROUP LIMITED
<PAGE>   2

CONTENTS

CLAUSE

<TABLE>
<S>                                                            <C>
1 INTERPRETATION  . . . . . . . . . . . . . . . . . . . . . . . 1
2 SALE OF THE SHARES  . . . . . . . . . . . . . . . . . . . . . 6
3 CONSIDERATION . . . . . . . . . . . . . . . . . . . . . . . . 7
4 COMPLETION  . . . . . . . . . . . . . . . . . . . . . . . . . 7
5 WARRANTIES  . . . . . . . . . . . . . . . . . . . . . . . . . 8
6 COMPETITION . . . . . . . . . . . . . . . . . . . . . . . . . 9
7 PENSIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . 9
8 RETENTION AND JOINT ACCOUNT AND SET-OFF . . . . . . . . . .  10
9 GUARANTEE . . . . . . . . . . . . . . . . . . . . . . . . .  13
10 NOTICES  . . . . . . . . . . . . . . . . . . . . . . . . .  15
11 GENERAL  . . . . . . . . . . . . . . . . . . . . . . . . .  16
</TABLE>                                          


SCHEDULE

1  THE VENDORS

2  THE COMPANY

3  THE IMMOVABLE PROPERTY

4  THE INTELLECTUAL PROPERTY

5  MATTERS TO BE DONE BY THE VENDORS ON COMPLETION

6  THE WARRANTIES

7  PROVISIONS CONCERNING THE WARRANTIES

8  COMPETITION
<PAGE>   3
AGREEMENT dated                                                         1997

BETWEEN:

(1)      THE PERSONS named in column (1) of Schedule 1 ('THE VENDORS')

(2)      MANUGISTICS U.K. LIMITED of Manugistics House, Bracknell Beeches,
         Bracknell, Berkshire RG12 7BW ('THE PURCHASER')

(3)      MANUGISTICS GROUP, INC. of 2115 East Jefferson Street, Rockville,
         Maryland 20852, USA ('THE GUARANTOR')

1        INTERPRETATION

1.1      In this Agreement, unless the context otherwise requires -

         'THE ACCOUNTING DATE' means 30 April 1997;

         'THE ACCOUNTS' means, in relation to each Group Company, its audited
         balance sheet as at the Accounting Date and its audited profit and
         loss account and audited cash flow statement for the year ended on the
         Accounting Date (including the notes), together with the reports and
         other documents required by law to be annexed or attached to them;

         'BUSINESS DAY' means a day, except Saturday and Sunday, on which banks
         in the City of London and in the United States of America are
         generally open for business;

         'THE COMPANIES ACT' means the Companies Act 1985;

         'THE COMPANY' means Synchronology Group Limited, particulars of which
         are set out in Part 1 of Schedule 2;
<PAGE>   4
         'COMPETENT AUTHORITY' includes any national or supra-national court,
         the European Commission and any governmental or local authority or
         other body exercising powers pursuant to any Act of Parliament or
         Royal Charter;

         'COMPLETION' means the completion of the sale and purchase of the
         Shares in accordance with the provisions of clause 4;

         'CONFIDENTIALITY LETTER' means a letter in the agreed form relating to
         the maintenance of confidentiality of software owned or used by
         customers of any Group Company;

         'CONNECTED PERSON' means, in relation to any other person, a person
         who is connected with that other person within the meaning of section
         839 of the Income and Corporation Taxes Act 1988;


         'CONSENT' includes any licence, approval, authorisation, permission,
         waiver, order or exemption;

         'THE DEED OF VARIATION' means a deed of variation of the same date as
         this Agreement between (1) M.C. Harrison and J.E. Harrison as the
         Managing Trustees of  Synchronized Manufacturing Limited Retirement
         Benefit Scheme and (2) Synchronized Manufacturing Limited varying the
         Lease;

         'THE DIRECTORS' PENSION SCHEME' means the Synchronized Manufacturing
         Limited Retirement Benefits Scheme created by a Trust Deed dated 24th
         April 1989 between Synchronized Manufacturing Limited, M.C. Harrison
         and J.E. Harrison as amended from time to time;

         'THE DISCLOSURE LETTER' means a letter of the same date as this
         Agreement addressed by the Vendor's Solicitors to the Purchaser's
         Solicitors for the
<PAGE>   5
         purpose of Schedule 7 and is accepted as such by the Purchaser's
         Solicitors, and includes any document which is stated in that letter
         to be deemed to be included in or to be attached to it;

         'GROUP COMPANY' means each member of the group of companies consisting
         of the Company and each of its subsidiary undertakings, particulars of
         which are set out in Part 2 of Schedule 2;

         'THE IMMOVABLE PROPERTY' means the leasehold property known as
         Merchant House, 14-20 (even numbers), Oxford Road, Newbury, Berkshire
         RG14 1PA as the same is demised by and more particularly described in
         the Lease;

         'THE INTELLECTUAL PROPERTY' means the intellectual property described
         in Schedule 4;

         'THE JOINT ACCOUNT' means the joint account to be opened pursuant to
         clause 8.1 at Lloyds Bank plc of 39 Threadneedle Street, London, EC2;

         'LEASE' means a lease dated 14th June 1996 of the Immovable Property
         made between (1) M.C. Harrison and J.E. Harrison as Managing Trustees
         of Synchronized Manufacturing Limited Retirement Benefit Scheme and
         (2) Synchronized Manufacturing Limited;

         'LEGISLATION' includes all Acts of Parliament, Laws of Belgium, all
         applicable provisions of the Treaties constituting the European
         Community, the European Union and the European Economic Area and all
         orders and regulations made pursuant to such an Act, Law or Treaty or
         otherwise having the force of law; and a reference to a provision of
         any Legislation -
<PAGE>   6
         -     is a reference to that provision as amended or modified on the
               date of this Agreement;

         -     includes a reference to any previous Legislation which was
               re-enacted or replaced by that provision and any future
               Legislation which re-enacts or replaces that provision; and

         -     in the case of a reference to a statutory provision, includes a
               reference to any statutory instrument or order made prior to the
               date of this Agreement pursuant to that provision;

         -     in the case of Synchronized Manufacturing S.A., one of the Group
               Companies, includes a reference to any  provision of Legislation
               in Belgium which corresponds or is of similar effect thereto;

         'MR. HARRISON' means Michael Harrison, one of the Vendors;

         'PAYMENT DATE' means the date which is 12 months after the date of
         Completion;

         'THE PURCHASER'S SOLICITORS' means Richards Butler of Beaufort House,
         15 St. Botolph Street, London EC3A 7EE

         'THE PURCHASER'S ACCOUNTANTS' means Deloitte & Touche;

         'RETENTION' means the sum referred to in clause 3.1(b) as reduced from
         time to time by payments made in accordance with this Agreement;

         'SERVICE AGREEMENT' means an agreement in the agreed form between Mr.
         Harrison and the Purchaser;
<PAGE>   7
         'THE SHARES' means all the issued shares in the Company;

         'TAX' has the same meaning as in the Tax Indemnity;

         'THE TAX INDEMNITY' means a deed of covenant against liability to Tax
         in the agreed form;

         'THE VENDORS' SOLICITORS' means Manches & Co. of 3 Worcester Street,
         Oxford OX1 2PZ; 

         'THE WARRANTIES' means the representations and warranties contained 
         in Schedule 6;

         'THE WARRANTOR' means Mr. Harrison; and

         'WARRANTY CLAIM' means any claim made by the Purchaser for breach of
         any of the Warranties or any claim made by the Purchaser or any Group
         Company under the Tax Indemnity.

1.2      In this Agreement, unless the context otherwise requires -

         (a)   an expression which is defined in or to which a meaning is
               assigned for the purpose of the Companies Act (excluding its
               Schedules) has the same meaning unless it is otherwise defined
               in this Agreement;

         (b)   a reference to a document 'IN THE AGREED FORM' is a reference to
               a document in the form of the draft which, for identification,
               is endorsed with a statement (signed on behalf of the parties)
               to the effect that it is such a document for the purpose of this
               Agreement;
<PAGE>   8
         (c)   a reference to a clause or a Schedule is a reference to a clause
               of or a Schedule to this Agreement and a reference to this
               Agreement includes a reference to each Schedule; and

         (d)   references to the masculine shall include a reference to the
               feminine and/or neuter and vice versa and references to the
               singular shall include the plural and vice versa.

1.3      The headings in this Agreement are for convenience only and shall not
         affect its interpretation.

1.4      Where any Warranties are qualified by the expression 'so far as the
         Warrantor is aware' or 'to the best of the knowledge of the Warrantor'
         or any similar expression, that expression shall be deemed to include
         an additional statement that it has been made after such due and
         careful inquiry as was reasonable and practicable in the circumstances
         and the Warrantor shall be deemed to have knowledge of anything of
         which he ought reasonably to have knowledge had such inquiries been
         made.

2        SALE OF THE SHARES

2.1      Each of the Vendors shall sell and the Purchaser shall buy the number
         of Shares set opposite his name in column (2) of Schedule 1, subject
         to the terms and conditions of this Agreement.

2.2      The Shares shall be sold free from all rights of pre-emption, options,
         liens, charges and encumbrances and with all rights now or hereafter
         becoming attached thereto.

2.3      The Purchaser shall not be bound to complete its purchase of any of
         the Shares unless the Vendors complete the sale of all the Shares
         simultaneously.
<PAGE>   9
2.4      Each of the Vendors hereby waives any rights which he may have whether
         under the Articles of Association of the Company or otherwise to have
         any of the Shares offered to him for purchase prior to or in
         consequence of the sale or transfer of the Shares to the Purchaser or
         its  nominees pursuant to this Agreement.

3        CONSIDERATION

3.1      The total consideration for the Shares shall be the sum of pound
         sterling 1,766,666 payable in the proportions set out in column 3 of
         Schedule 1 which shall be satisfied by -

         (a)   the sum of pound sterling 1,406,666 being paid at Completion to
               the Vendors in cash;

         (b)   the sum of pound sterling 360,000 which shall be dealt with in
               the manner provided in clause 8.1.

3.2      Any payment made by either of the Vendors under the Warranties or
         under the Tax Indemnity shall be treated as a reduction in the
         consideration for the Shares sold by him.

4        COMPLETION

4.1      The sale and purchase of the Shares shall be completed at the offices
         of the Purchaser's Solicitors or such other place as the parties agree
         forthwith upon the execution of this Agreement.

4.2      The Vendors shall on Completion do, or procure to be done, the things
         specified in Schedule 5 (in so far as they have not already been
         done).

4.3      Following the performance of the Vendors' obligations under clause
         4.2, the Purchaser shall on Completion -
<PAGE>   10
         (a)   pay to the Vendors by telegraphic transfer to the bank account
               of the Vendors' Solicitors at Lloyds Bank Plc, 222 The Strand,
               WC2 (Sort Code 30-00-04, account number 816400) the sum payable
               in cash under clause 3.1;  

         (b)   procure repayment of all monies owing at Completion by each 
               Group Company to either of the Vendors or any Connected Person;

         (c)   deliver to the Vendors a counterpart of the Tax Indemnity duly
               executed by the Purchaser as a deed;

         (d)   deliver to the Vendors the Confidentiality Letter duly executed
               by the Guarantor; and

         (e)   deliver to Mr.Harrison the Service Agreement duly executed by
               the Purchaser;

         (g)   deliver to Mrs. Harrison a Service Agreement duly executed by
               the Company; and

         (h)   pay the Retention into the Joint Account.

         The Purchaser may deliver the items specified in paragraphs (b) to (g)
         (inclusive) of this clause 4.3 to the Vendors' Solicitors, whose
         receipt shall be a sufficient discharge to the Purchaser.

5        WARRANTIES

5.1      The Warrantor represents and warrants to the Purchaser in the terms
         contained in Schedule 6, subject to the provisions of Schedule 7, and,
         in so far as the Warranties relate in whole or in part to matters of
         fact, they shall constitute the
<PAGE>   11
         sole representations upon the faith of which the Purchaser has entered
         into this Agreement.

5.2      The Purchaser hereby confirms that it has not been induced to enter
         into this Agreement by any statement or statements of fact or opinion
         other than such (if any) as are contained in the Warranties such
         statements being subject to all matters disclosed in the Disclosure
         Letter.

5.3      The Purchaser warrants and represents that it is not aware of any
         facts or circumstances which at the date hereof give rise to a breach
         of warranty.

6        COMPETITION

6.1      In consideration of the purchase of the Shares each of the Vendors
         undertakes with the Purchaser that he will, and will procure that
         every Connected Person of his will, comply with the provisions of
         Schedule 8.

6.2      Each of the Vendors acknowledges that he considers the restrictions
         contained in Schedule 8 are reasonable in the interests of both the
         Vendors and the Purchaser, do not and would not deprive either of them
         of their livelihood and are necessary for the protection of the
         goodwill and confidential information of each Group Company.

7        PENSIONS

7.1      The Purchaser undertakes that, in the event that the Company  or any
         of its subsidiaries shall at any time in the future become entitled to
         any surplus of assets (whether in cash or in specie) arising in the
         Directors' Pension Scheme, the Purchaser shall transfer to the Vendors
         the surplus received out of such Scheme promptly following the receipt
         thereof.
<PAGE>   12
7.2      The Vendors undertake that, if at any time in the future a shortfall
         of assets (whether in cash or in specie) arises in the Directors'
         Pension Scheme, the Vendors shall indemnify and keep indemnified the
         Purchaser and the Company in respect of any liability resulting from
         the shortfall.

7.3      The Vendors shall indemnify and keep indemnified the Purchaser and the
         Company against:

         (a)   any liability which the Purchaser or the Company may incur
               arising in consequence of any failure on the part of the
               Trustees of the Director's Pension Scheme to comply fully with
               such conditions of the Inland Revenue for exempt approval of the
               Directors' Pension Scheme under Chapter I Part XIV of the Income
               and Corporation Taxes Act 1988 as were applicable or relevant to
               the granting by such trustees of the lease in respect of the
               Company's premises and all costs, charges and expenses arising
               in connection therewith; and

         (b)   any costs and expenses incurred by the Purchaser and the Company
               in connection with the making of such amendments to the Trust
               Deed and Rules of the Directors' Pension Scheme as may be
               necessary to remedy any such failure on the part of the trustees
               as mentioned in (a) above.

8        RETENTION AND JOINT ACCOUNT AND SET-OFF

8.1      The Retention shall on Completion be paid into the Joint Account,
         which shall be opened in the names of the Vendors' Solicitors and the
         Purchaser's Solicitors.

8.2      Subject to clauses 8.3 and 8.4, the Vendors' Solicitors and the
         Purchaser's Solicitors shall pay the amount standing to the credit of
         the Joint Account, plus any accrued interest, to the Warrantor on the
         Payment Date.
<PAGE>   13
8.3      If, before the Payment Date, the Purchaser makes any Warranty Claim in
         good faith in accordance with the terms of this Agreement or the Tax
         Indemnity, the Vendors' Solicitors and the Purchaser's Solicitors
         shall retain in the Joint Account whichever is the lesser of -

         (a)   the amount standing to the credit of the Joint Account (plus
               accrued interest); and

         (b)   the amount of the Warranty Claim.

         Any balance of the Retention shall be paid to the Warrantor subject to
         and in accordance with clause 8.2.

8.4      If any sum is retained in the Joint Account after the Payment Date in
         accordance with clause 8.3, the Vendors' Solicitors and the
         Purchaser's Solicitors shall continue to hold it in the Joint Account
         pending the settlement or resolution or withdrawal or deemed
         withdrawal of the Warranty Claim.  When the Warranty Claim is settled
         or resolved and the amount payable to the Purchaser or to the relevant
         Group Company determined, the Vendors' Solicitors and the Purchaser's
         Solicitors shall within 2 Business Days of the determination pay the
         appropriate amount to the Purchaser or to the relevant Group Company
         out of the Joint Account (insofar as there is sufficient standing to
         the credit of the Joint Account), save that where a Warranty Claim
         comprises a claim under the Tax Indemnity the time for payment shall
         be governed by clause 7 of the Tax Indemnity and the Consideration
         shall be reduced by that amount.  Any amount standing to the credit of
         the Joint Account after settlement or resolution or withdrawal or
         deemed withdrawal of all Warranty Claims made prior to the Payment
         Date shall be paid to the Warrantor subject to and in accordance with
         clause 8.2.
<PAGE>   14
8.5      The payment of any sum to the Purchaser or to the relevant Group
         Company in accordance with clause 8.4 in or towards satisfaction of
         any Warranty Claim shall reduce the liability in respect of such
         Warranty Claim pro tanto accordingly and subject thereto such Claim
         shall not in any way prejudice or affect any other rights or remedies
         of the Purchaser or the relevant Group Company for the purpose of
         recovering any additional amount due from the Warrantor.

8.6      The interest accrued on the Retention shall belong to the Vendors and
         the Purchaser in proportion to the respective amounts of the Retention
         released to each of them from time to time.

8.7      The Warrantor and the Purchaser shall at Completion give irrevocable
         instructions to the Vendors' Solicitors and the Purchaser's Solicitors
         respectively in the agreed form to procure compliance with clauses
         8.2, 8.3 and 8.4.  The Vendors' Solicitors and the Purchaser's
         Solicitors shall not be required to take any action with respect to
         the Joint Account except on the written instructions of the Warrantor
         and the Purchaser.

8.8      Any payment out of the Joint Account to the Warrantor shall be made to
         the Warrantor in accordance with the written instructions of the
         Vendors' Solicitors and, failing instructions, to the Warrantor.

8.9      If any Warranty Claim is made in good faith in accordance with the
         terms of this Agreement or at any time under the Tax Indemnity, and
         for so long as any sum is retained in the Joint Account such Warranty
         Claim is in excess of any sum so retained, then the Purchaser shall be
         entitled to withhold from remuneration or other payments (if any) due
         to the Warrantor under the Service Agreement the amount by which any
         such remuneration or other payments would otherwise exceed pound
         sterling 80,000 per annum.
<PAGE>   15
8.10     If any sum is retained at any time by the Purchaser in accordance with
         clause 8.9 the Purchaser shall continue to retain the same pending
         settlement, resolution, withdrawal or deemed withdrawal of the
         Warranty Claim.  When the Warranty Claim is settled or resolved, the
         Purchaser shall within two Business Days of the determination pay to
         the Warrantor the amount, if any, by which the amount so retained when
         added to any  amount which may then be due and payable to the
         Purchaser or relevant Group Company from the Joint Account exceeds the
         amount due to the Purchaser or relevant Group Company in respect of
         the Warranty Claim and the Purchaser shall retain or account to the
         relevant Group Company for the remainder of the amount so retained in
         or towards satisfaction of the amount due in respect of the Warranty
         Claim.

8.11     The payment of any sum under clause 8.10 in or towards satisfaction of
         any Warranty Claim shall reduce the liability of the Warrantor in
         respect of such Warranty Claim pro tanto accordingly and subject
         thereto shall not in any way prejudice or affect any other rights or
         remedies of the Purchaser or relevant Group Company for the purpose of
         recovering any additional amounts due from the Warrantor.

8.12     The Purchaser shall pay to the Warrantor interest calculated at two
         per cent per annum above the base rate from time to time of Lloyds
         Bank plc on any sum paid to the Warrantor under clause 8.10 in respect
         of the period from the date on which the sum was payable under the
         Service Agreement by the Purchaser to the date on which payment was
         made under clause 8.10.

9        GUARANTEE

9.1      In consideration of the Vendors entering into and performing their
         respective obligations under this Agreement, and subject to the
         following terms and conditions of this clause, the Guarantor
         unconditionally and irrevocably guarantees to the Vendors -
<PAGE>   16
         (a)   the due and punctual payment by the Purchaser and every
               subsidiary of the Guarantor ('TOGETHER THE OBLIGORS') of all
               sums due to the Vendors by the Obligors hereunder under this
               Agreement or any other agreement to be entered into by any of
               the Obligors with any of the Vendors pursuant to this Agreement
               including without limitation the Service Agreement; and

         (b)   the due and punctual performance by the Obligors of all other
               obligations of the Obligors whether  under this Agreement or any
               other agreement to be entered into by any of the Obligors with
               any of the Vendors pursuant to this Agreement, including without
               limitation the Service Agreement.

9.2      The guarantee in this clause is a continuing guarantee and  shall
         remain in force so long as the any of the Obligors has or may have any
         obligation to the Vendors under this Agreement or any other agreement
         to be entered into by any of the Obligors with any of the Vendors
         pursuant to this Agreement, including without limitation the Service
         Agreement.

9.3      The guarantee in this clause shall not be affected and the Guarantor
         shall not be exonerated in any way by -

         (a)   any time, indulgence or concession being granted to any of the
               Obligors;

         (b)   any modification to this Agreement or any other agreement to be
               entered into by any of the Obligors with any of the Vendors
               pursuant to this Agreement, including without limitation the
               Service Agreement or any variation, compromise or release of any
               of the Obligors' obligations under this Agreement or any other
               agreement to be entered into by any of the Obligors with any of
               the Vendors pursuant to this Agreement, including without
               limitation the Service Agreement.;
<PAGE>   17
         (c)   the availability to the Vendors of any other surety with respect
               to the Obligors' obligations to the Vendors under this Agreement
               or any other agreement to be entered into by any of the
               Obligators with any of the Vendors pursuant to this Agreement,
               including without limitation the Service Agreement;

         (d)   the insolvency, receivership, administration, liquidation or
               dissolution or any change in the composition of any of the
               Obligors;

         (e)   any failure, defect, illegality or unenforceability of or in any
               of the Obligors' obligations under the Agreement or any other
               agreement to be entered into by any of the Obligors with any of
               the Vendors pursuant to this Agreement, including without
               limitation the Service Agreement; or

         (f)   anything which the Vendors may do or omit to do, or any other
               dealing, thing or circumstance which but for this provision
               would or might operate to affect the guarantee in this clause or
               exonerate the Guarantor.

10       NOTICES

10.1     Any notice or other communication to be given under this Agreement to
         either party may be given by delivering it by hand or sending it by
         facsimile transmission or by prepaid first class (airmail in the case
         of the  Guarantor) post -

         (a)   in the case of either of the Vendors, to his address shown in
               the register of members of the Company on the date of this
               Agreement with a copy to the Vendors' Solicitors (Ref: RFJ);

         (b)   in the case of the Purchaser, to its address set out at the
               beginning of this Agreement with a copy to Manugistics Group,
               Inc., Legal Department, 2115 E Jefferson Street, Rockville, MD
               20852 USA; and
<PAGE>   18
         (c)   in the case of the Guarantor, to its Legal Department as
               aforesaid with a copy to the Purchaser's Solicitors.

               or, in the case of any party, to such other address as that
               party may have notified to the other party in writing from time
               to time; and any notice or other communication so given to
               either of the Vendors shall be deemed to have been given to both
               of them.

10.2     A notice or other communication delivered by hand or sent by facsimile
         transmission shall be deemed to be given -

         (a)   at the time of delivery or transmission if it is delivered or
               transmitted before 6.00 p.m. on a Business Day; and

         (b)   in any other case at 9.00 a.m. on the next following Business
               Day.

10.3     A notice or other communication sent by post in the manner provided by
         clause 10.1 shall be deemed to be given on the expiry of 72 hours
         after the envelope containing it was posted; and proof that the
         envelope was properly addressed, prepaid and posted shall be
         sufficient evidence that the notice or other document was duly given.

11       GENERAL

11.1     The parties shall pay their own respective costs and  expenses in
         connection with and incidental to this Agreement.

11.2     Except as required by law no announcement of the terms of this
         Agreement shall be made by either party without the consent of the
         other and pending any announcement each party shall use its best
         endeavours to keep the existence of this Agreement and its terms
         confidential.
<PAGE>   19
11.3     Time shall not be of the essence of this Agreement.

11.4     The provisions of this Agreement, insofar as they have not been
         performed at Completion, shall remain in full force and effect
         notwithstanding Completion.

11.5     This Agreement together with the documents referred to herein
         constitutes the whole agreement of the parties in relation to its
         subject matter and supersedes any previous agreement between them in
         relation to that matter; and no modification of this Agreement shall
         be effective unless it is made in writing.

11.6     The exercise, or partial exercise, of or any delay or omission in
         exercising any right conferred by this Agreement on either party shall
         not constitute a waiver of that or any other right or remedy available
         to that party.

11.7     If any provision of this Agreement is held by a Competent Authority to
         be invalid or unenforceable in whole or in part, this Agreement shall
         continue to be valid as to its other provisions and the remainder of
         the affected provision.

11.8     Every liability expressed to be that of the Vendors under this
         Agreement shall be their several liability.

11.9     This Agreement may be executed in more than one counterpart and shall
         come into force once each party has executed such a counterpart in
         identical form and exchanged it with the other parties.

11.10    English law shall apply to the whole of this Agreement and the parties
         submit to the non-exclusive jurisdiction of the English courts and the
         Guarantor hereby irrevocably appoints the Purchaser's Solicitors as
         its agents for the purpose of accepting service of court proceedings.
<PAGE>   20
                                   SCHEDULE 1


                                  THE VENDORS


<TABLE>
<CAPTION>
         (1)                                   (2)                                   (3)
 NAMES OF THE VENDORS               NUMBER OF SHARES TO BE SOLD          APPORTIONMENT OF CONSIDERATION
 <S>                                 <C>                                      <C>
 M.C. Harrison                        17,820 'A' Ordinary Shares               pound sterling 20,460
                                    
                                     1,728,540 'B' Ordinary Shares            pound sterling 1,728,540

 J.E. Harrison                          180 'A' Ordinary Shares                  pound sterling 206
                                    
                                      17,460 'B' Ordinary Shares               pound sterling 17,460
</TABLE>
<PAGE>   21
                                   SCHEDULE 2

                                     PART 1

                                  THE COMPANY

<TABLE>
 <S>                                               <C> 
 1    NAME                                         :   Synchronology Group Limited
                                             
 2    REGISTERED NUMBER                            :   311085
     
 3    REGISTERED OFFICE                            :   Brooklands
                                                       48 Newbury Street
                                                       Wantage
                                                       Oxfordshire OX12 8DF
                                             
 4    DATE AND PLACE OF INCORPORATION              :   12.10.95, England
                                             
 5    AUTHORISED SHARE CAPITAL                     :   900,000 'A' Ordinary Shares of pound sterling 1
                                                       each
                                             
                                                       10,000,000 'B' Ordinary Shares of 1p each
     
 6    ISSUED SHARE CAPITAL                         :   18,000 'A' Ordinary Shares
                                             
                                                       1,746,000 'B' Ordinary Shares
                                             
     
 7    DIRECTORS                                    :   J E Harrison
                                                       M C Harrison

     
 8    SECRETARY                                    :   J E Harrison
</TABLE>
<PAGE>   22
<TABLE>
 <S>                                               <C> 
 9    AUDITORS                                     :   James & Cowper
                                   
 10   ACCOUNTING REFERENCE DATE                    :   30 April
                                   
 11   TAX DISTRICT AND REFERENCE                   :   LP34 225/S2980
                                   
 12   VAT NUMBER                                   :   641923246
</TABLE>
<PAGE>   23
                                   SCHEDULE 2

                                     PART 2

                     THE COMPANY'S SUBSIDIARY UNDERTAKINGS

<TABLE>
 <S>                                               <C>
 1    NAME                                         :  Synchronized Manufacturing Limited
                                              
 2    REGISTERED NUMBER                            :  2216834
                                              
 3    REGISTERED OFFICE                            :  Brooklands
                                                      48 Newbury Street
                                                      Wantage
                                                      Oxfordshire OX12 8DF
                                              
 4    DATE AND PLACE OF INCORPORATION              :  3.2.88, England
                                              
 5    AUTHORISED SHARE CAPITAL                     :  1,000,000 shares of pound sterling 1 each
                                              
 6    ISSUED SHARE CAPITAL                         :  18,000 shares of pound sterling 1 each
                                              
 7    DIRECTORS                                    :  J E Harrison
                                                      M C Harrison
                                              
 8    SECRETARY                                    :  J E Harrison
                                              
 9    AUDITORS                                     :  James & Cowper
                                              
 10   ACCOUNTING REFERENCE DATE                    :  30 April
                                              
 11   TAX DISTRICT AND REFERENCE                   :  LP34 225/S868
                                              
 12   VAT NUMBER                                   :  491463628
</TABLE>
<PAGE>   24
<TABLE>
 <S>                                               <C>
 1    NAME                                         :  Synchronized Manufacturing SA
                                                
 2    REGISTERED NUMBER                            :  81365

 3    REGISTERED OFFICE                            :  Rue Edmond Laffineur
                                                      1300 Wavre
                                                      BL
                                                
 4    DATE AND PLACE OF INCORPORATION              :  8.3.96 Belgium
                                                
 5    AUTHORISED SHARE CAPITAL                     :  2,500 shares of BF 1000 each

 6    ISSUED SHARE CAPITAL                         :  2,500 shares of BF 1000 each
                                                
 7    DIRECTORS                                    :  J E Harrison
                                                      M C Harrison
                                                      M. Gamper
                                                
 8    ACCOUNTING REFERENCE DATE                    :  30 April
                                                
 9    VAT NUMBER                                   :  BE 457,460,516
</TABLE>
<PAGE>   25
<TABLE>
 <S>                                               <C>
 1    NAME                                         :  Synchronology Limited
                                                 
 2    REGISTERED NUMBER                            :  2283670
                                                 
 3    REGISTERED OFFICE                            :  Brooklands
                                                      48 Newbury Street
                                                      Wantage
                                                      Oxfordshire OX12 8DF
                                                 
 4    DATE AND PLACE OF INCORPORATION              :  3.8.88, England
                                                 
 5    AUTHORISED SHARE CAPITAL                     :  1000 Ordinary Shares of pound sterling 1 each
                                                 
 6    ISSUED SHARE CAPITAL                         :  100 Ordinary Shares of pound sterling 1 each
                                                 
 7    DIRECTORS                                    :  M. C. Harrison
                                                      J. E. Harrison

 8    SECRETARY                                    :  J. E. Harrison
                                                 
 9    AUDITORS                                     :  James & Cowper
                                                 
 10   ACCOUNTING REFERENCE DATE                    :  30 April
</TABLE>
<PAGE>   26
                                   SCHEDULE 3

                             THE IMMOVABLE PROPERTY

<TABLE>
<CAPTION>
                      (1)                             (2)                         (3)
    DESCRIPTION OF THE PROPERTY                    ESTATE OR              USE OF THE PROPERTY
     AND OWNING GROUP COMPANY                      INTEREST
 <S>                                               <C>                          <C>
 Lease dated 14th June 1996 of Merchant            Leasehold                    Offices
 House, 14-20 (even numbers) Oxford Road,
 Newbury, Berkshire, RG14 1PA made between
 (1) Michael Clear Harrison and Julie
 Elizabeth Harrison as Managing Trustees of
 Synchronized Manufacturing Limited
 Retirement Benefit Scheme and (2)
 Synchronized Manufacturing Limited
</TABLE>
<PAGE>   27
                                   SCHEDULE 4

                           THE INTELLECTUAL PROPERTY

Synchronized 'arrow' Trade Mark registered in Part A of the Trade Mark Register
under no. 1427702 as of 6.6.1990 in Class 35 in the name of Synchronology Group
Limited.
<PAGE>   28
                                   SCHEDULE 5

                MATTERS TO BE DONE BY THE VENDORS ON COMPLETION

1        Such alterations by each Group Company to its memorandum and articles
         as the Purchaser may require or the adoption by each Group Company of
         new articles in such form as the Purchaser may require.

2        Such changes (by way of resignation or appointment) in the offices of
         directors, secretary and auditor of each Group Company as the
         Purchaser may require, and the delivery to the Purchaser (as agent for
         the relevant Group Company) of -

         (a)   in the case of every director or secretary resigning, an
               acknowledgement by deed in the agreed form that he has no claim
               against a Group Company for compensation for loss of office or
               for the termination of his employment or otherwise; and

         (b)   in the case of every auditor resigning, a written notice of
               resignation containing a negative statement under section 394(1)
               of the Companies Act and an acknowledgement that he has no claim
               against a Group Company for compensation for loss of office or
               for professional fees or otherwise.

3        Such changes to the mandates for the operation of each bank account of
         each Group Company as the Purchaser may require.

4        The repayment of all moneys owing at Completion to a Group Company by -

         (a)   either of the Vendors or any Connected Person of his; or

         (b)   any director or employee of a Group Company.
<PAGE>   29
5        The approval (subject to properly stamped transfers being lodged for
         registration) of the registration of the Purchaser or its nominee as
         the holder of the Shares.

6        The delivery to the Purchaser of -

         (a)   the Accounts;

         (b)   such Consent (if any) as may be required to vest in the
               Purchaser the full beneficial ownership of the Shares or to
               enable it or its nominee to be registered as the holder of the
               Shares;

         (c)   duly executed transfers in favour of the Purchaser or such other
               person as it may nominate and the certificates in respect of the
               Shares;

         (d)   the Tax Indemnity duly executed by the Vendors as a deed;

         (e)   the Service Agreement duly executed by Mr. Harrison;

         (f)   a service agreement with the Company duly executed by Mrs
               Harrison;

         (g)   the Deed of Variation;

         (h)   a letter of the same date as this Agreement addressed by M.C.
               Harrison and J.E. Harrison as the Managing Trustees of
               Synchronized Manufacturing Limited Retirement Benefit Scheme to
               Synchronized Manufacturing Limited confirming their awareness of
               and consent to the existence of an agreement dated 22nd October
               1996 between Synchronized Manufacturing Limited and Harvard
               Managed Offices Limited relating to office space at the
               Immovable Property; and
<PAGE>   30
         (i)   any power of attorney under which any of the documents to be so
               delivered has been executed.

7        The delivery to the Purchaser (as agent for the relevant Group
         Company) of -

         (a)   the certificate of incorporation and common seal (if any) of
               each Group Company and equivalent documents in respect of
               Synchronized Manufacturing SA;

         (b)   the statutory books of each Group Company duly made up to date
               (including signed minutes in the agreed form recording the
               implementation where applicable of the matters specified in
               paragraphs 1 to 5 of this Schedule);

         (c)   all such deeds, certificates and other documents of title to the
               assets of each Group Company as the Purchaser shall have
               notified the Vendors prior to completion that it shall require;

         (d)   a duly executed transfer in favour of such person as the
               Purchaser may nominate of any share in a subsidiary of the
               Company which is not registered in the sole name of the Company
               or another subsidiary;

         (e)   the Consents (if any) mentioned in paragraph 6.3 of Schedule 6;

         (f)   a copy of each bank statement showing the balance standing to
               the credit or debit of each bank account maintained by each
               Group Company at the close of business on the last practicable
               day before Completion.
<PAGE>   31
                                   SCHEDULE 6

                                 THE WARRANTIES

                                PART 1 - GENERAL

1        THE GROUP COMPANIES

1.1      Each Group Company is incorporated as a private company limited by
         shares.

1.2      The copy of the memorandum and articles of each Group Company which
         has been delivered to the Purchaser is an accurate copy of that
         document in force on the date of this Agreement and has annexed to it
         a copy of every resolution or agreement to which section 380 of the
         Companies Act applies.

1.3      No elective resolution of a Group Company remains in force.

1.4      No Group Company has any subsidiary undertaking, except the subsidiary
         undertakings named in part 2 of Schedule 1.

2        THE ACCOUNTS

2.1      The Accounts of each Group Company comply with the provisions of the
         Companies Act or, in the case of Synchronized Manufacturing SA, all
         applicable Belgian legislation and have been prepared in accordance
         with accounting principles generally accepted in the United Kingdom
         (including all applicable Statements of Standard Accounting Practice,
         Financial Reporting Standards and pronouncements of Urgent Issues Task
         Force or, in the case of Synchronized Manufacturing SA, the Belgian
         equivalent) under the historical cost convention and on bases
         consistent with those on which the audited accounts of that Group
         Company for the immediately preceding five financial years have been
         prepared.

2.2      The audited profit and loss account of each Group Company for each of
         the three consecutive financial years ended on the Accounting Date and
         its audited
<PAGE>   32
         balance sheet as at the end of each of those years respectively give a
         true and fair view of its results for that year and of its financial
         position at the end of that year.

3        ASSETS

3.1      Save for current assets disposed of in the ordinary course  of
         trading, the assets included in the Accounts of each Group Company and
         any assets acquired or agreed to be acquired by it since the
         Accounting Date, together with the Immovable Property and the
         Intellectual Property -

         (a)   are the absolute and sole property of that Group Company free
               from any lien (otherwise than a lien arising by operation of law
               in the ordinary course of business), option, mortgage, charge,
               lease, licence, covenant, condition, agreement or other
               encumbrance;

         (b)   where purchased on terms that property does not pass until full
               payment has been made, have been paid for in full;

         (c)   comprise all the assets, property and rights which that Group
               Company owns or which it uses for the purpose of carrying on its
               business at the date of this Agreement; and

         (d)   in the case of tangible assets, are in the possession or under
               the exclusive control of that Group Company.

3.2.     All buildings, plant, machinery, equipment and vehicles owned or used
         by each Group Company are in a proper state of repair and in good
         working order and condition (fair wear and tear excepted), and have
         been regularly and properly maintained.
<PAGE>   33
3.3      So far as the Warrantor is aware the amount of all debts owing to each
         Group Company as at the Accounting Date (less the amount of any
         provision or reserve for bad and doubtful debts included in the
         Accounts) will be fully recoverable in the ordinary course and no
         known bad debts have arisen since the Accounting Date and no debt is
         owing to a Group Company by the Vendors or any of its subsidiary
         undertakings (except another Group Company).

3.4      No Group Company is a party to any agreement for the hire, rent, hire
         purchase or purchase on deferred terms of any asset.

3.5      No Group Company owns, or has agreed to acquire, any shares or
         debentures in any other undertaking (other than shares in another
         Group Company) or any other securities.

3.6      All records or other documents (as defined in section 10 of the Civil
         Evidence Act 1968) recording or evidencing  any contract, licence,
         consent or other right of any group company or required for the
         exercise of any such right are in the possession or under the
         exclusive control of that group company.

4        LIABILITIES

4.1      No Group Company has any liability (present or future or ascertained
         or contingent) in respect of -

         (a)   any guarantee, indemnity, bond or similar obligation created or
               given, or agreed to be created or given, by it;

         (b)   any warranty or representation given by it, except a warranty or
               representation implied by law in respect of a transaction
               entered into by it in the ordinary course of its trading;
<PAGE>   34
         (c)   any claim against it by the Vendors or any or its subsidiary
               undertakings;

         (d)   any property or any interest in property (including without
               limitation leasehold property) now or formerly owned or occupied
               by it; or

         (e)   any shares, debentures or other securities of which it is or has
               been the registered proprietor or beneficial owner.

4.2      There are not outstanding any debts in excess of pound sterling 1,000
         in aggregate owing by a Group Company which ought in the ordinary
         course to have been paid.

5        SHARES AND DEBENTURES

5.1      The Shares comprise the whole of the issued share capital of the
         Company and are beneficially owned by the Vendors.

5.2      All the shares and debentures of each Group Company are fully paid up
         (or credited as fully paid up) and are free from any right of
         pre-emption, option, lien, charge or any other encumbrance.

5.3      No person has the right (whether exercisable presently or in the
         future and whether contingently or not) to call for the allotment of
         any share or debenture of a Group Company or to convert any securities
         (whether of a Group Company or another undertaking) into shares or
         debentures, or shares or debentures of a different class, of that
         Group Company.

5.4      No Group Company has since the Accounting Date -

         (a)   allotted, issued, repaid, redeemed or purchased any of its
               shares or debentures or agreed so to do; or
<PAGE>   35
         (b)   declared or made any distribution of profits on any share or
               made or agreed to make any payment or incurred any expenses
               treated as a distribution.

6        BUSINESS

6.1      Each Group Company carries on its business intra vires, solely under
         its corporate name and without infringement of any proprietary right
         or interest of any other person and without liability to pay any
         royalty or similar sum.

6.2      No Group Company requires, or has received any notification that it
         may require, in order to use any information, process or computer
         program or sales or promotional materials or any other item used or
         required to be used for the purpose of its business any proprietary
         right or interest belonging to a third party except those to which it
         is entitled by virtue of its ownership of the Intellectual Property.

6.3      So far as the Warrantor is aware, (a) each Group Company has such
         Consents as may properly be required to carry on its business as
         conducted at the date of this Agreement, (b) no Group Company is in
         breach of the terms of any such Consent and (c) there are no
         circumstances (including the sale of the Shares) which might
         invalidate any such Consent or render it liable to forfeiture or
         modification or (in the case of a renewable Consent) affect its
         renewal.

6.4      So far as the Warrantor is aware no Group Company has manufactured,
         sold or supplied any product or service in the course of its business
         which does not in all material respects comply with all applicable
         laws, regulations and standards, or which is defective or dangerous or
         not in accordance with any representation, warranty or other term
         (whether express or implied) given in respect of it; and it has no
         outstanding liability in respect of any such product or its repair or
         maintenance or any service of which the Warrantor is aware. No client
         of any
<PAGE>   36
         Group Company has made any claim against a Group Company alleging any
         of the foregoing.

6.5      No Group Company has (except for the purpose of carrying on its
         business in the ordinary course and subject to an obligation of
         confidentiality) disclosed, or authorised the disclosure of, any of
         its lists of suppliers or customers, trade secrets or technological or
         confidential information concerning its business.

6.6      All computer software required for the business of each Group Company
         is in the possession of that Group Company and has been properly
         maintained and updated, and its performance is adequate for the
         purposes of the business of that Group Company.

6.7      No Group Company has written, developed or licensed to any  third
         party any software or computer operating system and nor has any Group
         Company adapted in any way any software or computer operating system
         belonging to a third party.

6.8      Since the Accounting Date each Group Company has carried on its
         business in the ordinary course so as to maintain the same as a going
         concern and has not -

         (a)   suffered any material adverse change in its financial position
               or prospects;

         (b)   except in the ordinary course of its trading, made or agreed to
               make any payment or entered into or incurred any transaction or
               liability;

         (c)   undertaken or authorised any capital commitment in excess of
               pound sterling 7,500 in aggregate; or
<PAGE>   37
         (d)   altered or agreed to alter the terms on which it gives credit to
               its customers generally.

6.9      During the period of twelve months immediately preceding the date of
         this Agreement -

         (a)   not more than 20 per cent of any description of goods or
               services supplied to a Group Company in that period were
               supplied by any one person or group of Connected Persons;

         (b)   not more than 20 per cent of any description of goods or
               services supplied by a Group Company in that period were
               supplied to any one person or group of Connected Persons; and

         (c)   no substantial or critical supplier to or customer of a Group
               Company has ceased or substantially reduced its business with
               that Group Company or notified it of any intention of doing so;

6.10     The business of each Group Company is managed exclusively by its
         officers and employees; and no person has authority to bind a Group
         Company other than its officers and employees acting in the ordinary
         and ostensible course of their duties.

6.11     No Group Company is a member of any partnership, consortium, trade
         association or any other association of persons (whether incorporated
         or not incorporated).

6.12     No Group Company carries on business through any branch, agency or
         permanent establishment outside the United Kingdom.
<PAGE>   38
7        FINANCIAL ARRANGEMENTS

7.1      Complete and accurate particulars have been given in writing to the
         Purchaser of all facilities for overdrafts, loans, acceptance credits
         and other finance available to each Group Company; and no Group
         Company has been notified of any breach of the terms of those
         facilities.

7.2      The borrowings of each Group Company are within its powers and do not
         exceed any limit imposed by its articles or otherwise.

7.3      Since the Accounting Date no Group Company has -

         (a)   borrowed any money;

         (b)   lent any money which has not been repaid in full; or

         (c)   factored any of its debts or engaged in any financing
               arrangement of a kind not required to be shown in the accounts.

8        FAIR TRADING

8.1      No Group Company is a party to any agreement or arrangement or engaged
         in any practice which -

         (a)   has been or is registrable under the Restrictive Trade Practices
               Act 1976;

         (b)   is of the description mentioned in article 85 or 86 of the
               Treaty of Rome;

         (c)   is a consumer trade practice within the meaning of the Fair
               Trading Act 1973 or an anti-competitive practice within the
               meaning of the Competition Act 1980;
<PAGE>   39
         (d)   infringes any legislation of a jurisdiction outside the United
               Kingdom for the control or prevention of anti-competitive
               practices; or

         (e)   is or has been the subject of any enquiry, investigation or
               proceeding under any legislation mentioned in sub-paragraphs (a)
               to (d) above.

8.2.     No Group Company is bound by any undertaking given by it to the
         Restrictive Practices Court, the Director General of Fair Trading, the
         Secretary of State for Trade and Industry, the European Commission or
         the European Court of Justice (including the Court of First Instance)
         or any other regulatory body, whether in connection with any
         legislation mentioned in paragraph 8.1 or otherwise.

9        CONTRACTUAL OBLIGATIONS

9.1      There is not outstanding -

         (a)   any contract to which a Group Company is a party and which has
               been entered into by it otherwise than in the ordinary course of
               its business;

         (b)   any contract to which a Group Company is a party and which is of
               a loss making nature;

         (c)   any contract to which a Group Company is a party and which
               cannot be terminated by it without payment of compensation by
               less than 120 days' notice, or imposes on a Group Company any
               obligation to be performed by it more than 180 days from the
               date of the contract;

         (d)   any contract to which a Group Company is a party and which is or
               may be unenforceable by it by reason of the contract being
               voidable at the instance of any other party or void;
<PAGE>   40
         (e)   any offer, tender or quotation made or given by a Group Company
               capable by the unilateral act of any other person of giving rise
               to any contract otherwise than in the ordinary course of
               trading;

         (f)   any contract or arrangement under which any person has the right
               to supply any description of goods or services to or for a Group
               Company or, as its agent or distributor, to supply any
               description of goods or services within any geographical area;

         (g)   any contract or arrangement to which a Group Company is a party
               for the sharing of profits with any other person or for the
               payment to any other person of any sum dependent on the profits
               of a Group Company;

         (h)   any contract or arrangement to which a Group Company is a party
               and in which either of the Vendors or any Connected Person of
               his has a direct or indirect interest;

         (i)   any contract to which a Group Company is a party and which may
               restrict its activities or the use or disclosure by it of any
               information; or

         (j)   any breach by any party of the terms of any contract to which a
               Group Company is a party.

10       PREMATURE TERMINATION OF CONTRACTUAL RIGHTS

         No default or event (including the sale of the Shares to the
         Purchaser) has occurred or, so far as the Warrantor is aware, is about
         to occur as a result of which -
<PAGE>   41
         (a)   any agreement or arrangement to which a Group Company is a
               party or any right which a Group Company enjoys will or may be
               varied as to its terms or conditions or be terminated;

         (b)   any borrowed moneys or other indebtedness of a Group Company
               will become payable or any security given by it will become
               enforceable;

         (c)   any financial facilities available to a Group Company will be
               varied as to its terms or conditions or be withdrawn; or

         (d)   any grant made to a Group Company by the Government or by any
               other authority will become repayable in whole or in part.

11       OFFICERS AND EMPLOYEES

11.1     Complete and accurate particulars have been given in writing to the
         Purchaser of the terms of employment by each Group Company of its
         employees (including terms implied by custom or usage of that Group
         Company or of the trade) and the terms of engagement under which the
         services of any other individual are provided for any Group Company;
         and, except as provided by legislation, all contracts of employment or
         for the provision of such services to which a Group Company is a party
         can be terminated by it, without payment of compensation, by not more
         than 30 days' notice.

11.2     No Group Company is a party to -

         (a)   any agreement, arrangement or scheme (whether or not legally
               enforceable) for profit sharing or for the payment to its
               officers or employees, or other individuals whose services are
               provided for that Group Company, of bonuses or incentive
               payments or the like; or
<PAGE>   42
         (b)   any collective bargaining or procedural or other agreement with
               any trades union or similar association.

11.3     No Group Company has since the Accounting Date -

         (a)   changed, or agreed to change, the terms of its employment
               (including terms relating to pension benefits) of (or contract
               with or for the services of) any person who was on the
               Accounting Date entitled to remuneration or fee at a rate in
               excess of pound sterling 20,000 per annum;

         (b)   paid or given, or agreed to pay or give, to any of its officers,
               employees or consultants any remuneration or benefit, except the
               salary, wage or fee to which he is contractually entitled under
               the terms of his employment or consultancy; or

         (c)   been notified of any wage or fee claim or agreed any general
               increase in wages, wage rates or fees.

11.4     No salaries, wages or fees payable to the officers, employees and
         consultants to of each Group Company for any period before the date of
         this Agreement are overdue.

11.5     Save as contemplated by this Agreement, no present employee of or
         consultant to a Group Company, or other individuals whose services are
         provided for that Group Company, has given or received notice of
         termination of his employment or engagement.

11.6     No former employee of a Group Company has the right under any
         Legislation to be reinstated or re-engaged.
<PAGE>   43
12       PENSIONS

12.1     For the purposes of this paragraph 12 -

         'Approved' means approved by the Inland Revenue for the purposes of
         Chapter I of Part XIV to the Taxes Act and a reference to 'Approval'
         is to be construed accordingly.

         'Disclosed Scheme' means the Synchronized Manufacturing Limited
         Retirement Benefits Scheme.

         'Employee' means a person who is on Completion in the employment of a
         Group Company.

         'Member Employees' means Employees who are members of the Disclosed 
         Scheme.

12.2     Save for the Disclosed Scheme, a Group Company is not at the date of
         this Agreement a party to and no proposal has been announced to enter
         into or establish any Agreement, arrangement custom or practice
         (whether legally enforceable against a Group Company or not and
         whether Approved or not) for the payment of, any pension, allowance
         gratuity, lump sum or like benefit on retirement or death or benefit,
         or deferred benefit arising on termination of employment (whether
         voluntary or not) to any of the Employees or any persons who are
         dependant on any of the Employees, nor has there prior to the date of
         this Agreement been any such agreement, arrangement, custom ,practice
         or scheme under or in respect of which a Group Company has or may have
         a liability (whether contingent or otherwise).
<PAGE>   44
12.3     The details of the Disclosed Scheme which have been given to the
         Purchaser or the Purchaser's solicitors are complete and accurate and
         include a copy of each deed and all rules governing the Disclosed
         Scheme and particulars of all Member Employees.

12.4     The Disclosed Scheme is not a contracted-out scheme for the purposes
         of the Pension Schemes Act 1993.

12.5     There is no civil, criminal, arbitration, administrative or other
         proceeding or dispute, action, suit or claim in relation to any Member
         Employee and the Disclosed Scheme and none is pending or threatened.

12.6     The Company has in relation to the Member Employees duly complied with
         all its obligations under the Disclosed Scheme and paid all amounts
         due to the Trustees of the Disclosed Scheme which have fallen due for
         payment to them prior to the date hereof.

12.7     Neither the Company nor the Trustees of the Disclosed Scheme, has done
         or permitted anything to be done in consequence of which the Disclosed
         Scheme is liable to lose Approval.

12.8     Each benefit (except for a refund or contributions payable under this
         Disclosed Scheme) on the death of an employee member is fully insured
         under a policy effected with a reputable insurance company.  Each
         Member Employee has been covered for that insurance by that insurance
         company and all relevant premiums have been paid.

12.9     So far as the Warrantor is aware the Disclosed Scheme has been
         administered in accordance with all applicable legal and
         administrative requirements including,
<PAGE>   45
         without prejudice as to the generality of the foregoing, Article 119
         of the Treaty of Rome as it applies to the eligibility contributions
         and benefits.

12.10    Since the Accounting Date the rate of the pension paid by a Group
         Company to any person has not been changed or  agreed to be changed.

13       INSURANCE

13.1     The Disclosure Letter contains an accurate summary of all policies of
         insurance to which each Group Company is insured.

13.2     The policies of insurance to which each Group Company is a party are
         valid and in force and all premiums due have been paid and so far as
         the Warrantor is aware there are no circumstances which are known, or
         would on reasonable enquiry be known, to the Warrantor and which might
         invalidate or affect the renewal of any of the policies or might
         entitle a Group Company to make, or oblige it to notify the insurers
         of, any claim under any of the policies.

14       LEGAL PROCEEDINGS

14.1     No Group Company is engaged or involved in or threatened with -

         (a)   any litigation, prosecution, arbitration or other legal
               proceedings (whether as plaintiff, defendant or third party),
               except for normal debt collection;

         (b)   any proceedings or enquiries before any tribunal, board of
               enquiry, commission or any other administrative body, whether
               judicial or quasi-judicial;

         (c)   any dispute with the Commissioners of Inland Revenue, the
               Commissioners of Customs and Excise or any other authority or
               person; or
<PAGE>   46
         (d)   any industrial dispute or action, whether official or
         unofficial;

         and so far as the Warrantor is aware there are no circumstances which
         in his reasonable opinion might give rise to the same.

14.2     No application for the rectification of the register of members of a
         Group Company is outstanding or threatened.

14.3     There is no judgment or order of the court against a Group Company
         which has not been satisfied or discharged.

14.4     No Group Company has committed any breach of or failed to perform or
         observe any provision of its memorandum or articles or of any
         Legislation (including, without limitation, the Companies Act) or any
         order or judgment of a court of competent jurisdiction, covenant or
         agreement or the terms or conditions of any Consent by which it is
         bound or to which it is a party.

15       INSOLVENCY

15.1     No order has been made or resolution passed for the winding up of a
         Group Company and there is not outstanding -

         (a)   any petition or order for the winding up of a Group Company;

         (b)   any receivership of the whole or any part of the undertaking or
               assets of a Group Company;

         (c)   any petition or order for the administration of a Group Company;

         (d)   any voluntary arrangement between a Group Company and any of its
               creditors; or
<PAGE>   47
         (e)   in the case of Synchronized Manufacturing SA any equivalent
               process under Belgian law.

15.2     So far as the Warrantor is aware there are no circumstances which
         would entitle any person to present a petition for the winding up or
         administration of a Group Company or to appoint a receiver of the
         whole or any part of its undertaking or assets.

15.3     No Group Company is deemed unable to pay its debts within the meaning
         of section 123 of the Insolvency Act 1986.

16       RECORDS

16.1     The accounting records and all registers, books including registers
         and books required to be kept under the Companies Act and equivalent
         Belgian legislation and other records of each Group Company are
         properly maintained by it or under its direct control, are kept in its
         possession or under its exclusive control, and contain a complete and
         accurate and up to date record of the matters which they ought to
         record as at the date specified in such records.

16.2     All the deeds, certificates and other documents of title to each Group
         Company's assets and all the Consents and policies of insurance
         mentioned in paragraphs 6.3 and 13.2 respectively of this Schedule
         which have been granted to each Group Company, or to which it is a
         party, are held by or to the order of that Group Company or the holder
         of any mortgage or charge disclosed in the Disclosure Letter.
<PAGE>   48
17       COMPLETENESS AND ACCURACY OF WARRANTIES

17.1     All information concerning each Group Company which has been disclosed
         in writing by or on behalf of the Vendors to the Purchaser or its
         agent, including (without limitation) -

         (a)   the particulars contained in Schedules 1, 2 and 3;

         (b)   the information contained in the Disclosure Letter;

         (c)   the particulars of any policies of insurance or of any agreement
               or arrangement to which a Group Company is a party; and

         (d)   the replies given to any enquiries made by the Purchaser's
               Solicitors in respect of a Group Company or its property,
               business or affairs

         are as far as the Warrantor is aware complete and accurate and are not
         misleading

17.2     No representation for which a Group Company may be liable (vicariously
         or otherwise) has been made by it or any of its officers or servants
         to the Warrantor or his agent in connection with this Agreement, the
         Disclosure Letter or the Tax Indemnity.

                        PART 2 - THE IMMOVABLE PROPERTY

18       INTERPRETATION

         In this Part 'BUILDING' includes any fixed structure, fixed plant and
         machinery or any other fixture attached to land or buildings.
<PAGE>   49
19       TITLE

19.1     No person other than a Group Company is in occupation of or in receipt
         of any rents or profits from the Immovable Property (save for the
         rents received by the Trustees of the Directors' Pension Scheme as
         Landlords pursuant to the Lease).

19.2     The Immovable Property and the property which is the subject  of the
         Belgian Lease comprise the only property owned, used or occupied by a
         Group Company.

19.3     There is no subsisting agreement on the part of any Group Company to
         acquire or dispose of any immovable property, including the Immovable
         Property.

19.4     So far as the Warrantor is aware the written replies from the Vendor's
         solicitors to the written enquiries concerning the Immovable Property
         made by the Purchaser's solicitors are true and accurate.

19.5     So far as the Warrantor is aware no notices have been served or given
         in relation to the Immovable Property or the Lease.

19.6     Save for the Agreement dated 22nd October 1996 made between
         Synchronized Manufacturing Limited (1) and Harvard Managed Offices
         Limited (2), the Group Company has not sublet, shared occupation or in
         any other way disposed of the whole of any part of the Immovable
         Property.

20       USER

20.1     The use of the Immovable Property for the purpose stated in column (3)
         of Schedule 3 corresponds with the use to which it is put or (where it
         is not presently in use) with the use to which it was last put.
<PAGE>   50
20.2     Neither the Group Company nor the Warrantor have received notice of
         any subsisting breach of any obligation relating to the Immovable
         Property or its present use under any Legislation, agreement,
         covenant, condition or Consent and, so far as the Warrantor is aware
         or ought reasonably be aware, there are no subsisting allegations of
         such a breach by any Competent Authority or other person, or any
         circumstances which might give rise to such a breach.

20.3     None of the following matters constitutes or, if permitted to
         continue, will constitute a breach of any obligation under any
         existing legislation or any existing agreement, covenant, condition or
         Consent -

         (a)   the construction of, or any alteration previously carried out
               to, or the existence of any Building on the Immovable Property;
               and

         (b)   the retention in its present state of any Building on the
               Immovable Property.

21       MATTERS AFFECTING THE IMMOVABLE PROPERTY

21.1     Neither the Group Company nor the Warrantor have received notice of
         any matter which affects the Immovable Property and which is
         registrable by any Competent Authority pursuant to any Legislation or
         any  requirement of any Competent Authority or by any other matter
         which would be or might reasonably be expected to be disclosed by any
         search or enquiry which a prudent prospective purchaser of the
         Immovable Property might reasonably be expected to make.

21.2     Neither the Group Company nor the Warrantor have received notice of
         any subsisting resolution or proposal of any Competent Authority for
         the making of any requirement relating to the Immovable Property or
         its use or the activities
<PAGE>   51
         carried on thereat and there are no circumstances which are known to
         either of the Vendors and which might give rise to the making of any
         such requirement.

22       LEASES

         So far as the Warrantor is aware the Group Company is not in breach of
         any of the terms covenants and conditions set out in the Lease under
         which it holds an interest in the Immovable Property and all payments
         and sums of money due under  the Lease have been paid.

23       BELGIAN LEASE

23.1     For the purposes of paragraphs 19.2 and this paragraph 23 'the Belgian
         Lease' means the Convention de Brail Grie dated 16th November 1995
         between S A Dimensions Nouvelles, Rue de Bois-Seigneur-Issac 40, 1421
         Braine-L'Attend and Synchronized Manufacturing Limited.

23.2     The Belgian Lease has been validly concluded and registered at the
         appropriate Belgian registries, is validly in force and has been
         validly transferred from Synchronized Manufacturing Limited to
         Synchronized  Manufacturing SA.  The Belgian Lease is for a term of
         nine years commencing on 1st January 1996.

23.3     Synchronized Manufacturing Limited and Synchronized Manufacturing SA -

         (a)   are not in breach of any of the provisions of the Belgian Lease
               and all payments due under the Belgian Lease have been paid; and

         (b)   have not made transformation works to the premises the subject
               of the Belgian Lease which would entail expenses at the expiry
               or termination of the Belgian Lease.
<PAGE>   52
23.4     So far as the Warrantor is aware the Landlord is not in breach of any
         of the provisions of the Belgian Lease.

                         PART 3 - INTELLECTUAL PROPERTY

24       OWNERSHIP AND VALIDITY

24.1     Schedule 4 contains complete and accurate particulars of -

         (a)   all patents, trade marks and designs (whether registered or
               unregistered) and of any other intellectual or industrial
               property rights (whether registered or capable of registration
               anywhere in the world) which are owned or used by a Group
               Company in connection with its business or have been so used at
               any time within six years before the date of this Agreement; and

         (b)   all pending applications for the registration or grant of any
               right of the foregoing description have been made in the name
               of, or on behalf of, a Group Company in connection with its
               business within that period.

24.2     The Intellectual Property is subsisting and enforceable and (if it is
         registered) valid; or if it is the subject of an application for
         registration or grant, the application has been duly made and is
         subsisting and the Intellectual Property is capable of registration or
         grant.

24.3     All renewal fees payable in respect of any of the Intellectual
         Property have been paid up to date.

25       INFRINGEMENT

         So far as the Warrantor is aware none of the Intellectual Property -

         (a)   is used by any person except a Group Company;
<PAGE>   53
         (b)   is being infringed, opposed or attacked by any person; or

         (c)   is the subject of any outstanding application for  rectification
               in whole or in part;

         and so far as the  Warrantor is aware there are no circumstances which
         might give rise to any of the things mentioned in sub-paragraph (b) or
         (c) being done.

26       TRADE MARKS ETC.

26.1     No Group Company has granted any third party the right to use, any
         trade mark, business name or get up which is the same as, or is
         confusingly similar to, any trade mark listed in Schedule 4 or any
         business name used in connection with, or the get up of any of the
         products or services supplied by a Group Company in the course of, its
         business at any time within six years before the date of this
         Agreement -

         (a)   on or in relation to any goods or services which are similar to
               those of any description so supplied by a Group Company; and

         (b)   in any country in which that description of goods or services
               has been so supplied by a Group Company or by any of its agents
               or distributors.

                                  PART 4 - TAX

27       INTERPRETATION

         In this Part -

         'ICTA 1988' means the Income and Corporation Taxes Act 1988;

         'TCGA 1992' means the Taxation of Chargeable Gains Act 1992;
<PAGE>   54
         'VATA 1994' means the Value Added Tax Act 1994;

         'BASE COST' means, in relation to any asset, the amount which would be
         available as a deduction under any Legislation relating to chargeable
         gains in computing  the amount of any chargeable gain arising on a
         disposal of that asset; and

         any expression or word which is defined in or to which a meaning is
         assigned for the purpose of ICTA 1988 or TCGA 1992 has the same
         meaning.

28       COMPLIANCE - GENERAL

28.1     Each Group Company has, within the relevant time limits, correctly
         made all returns and payments required to be made by it for any Tax
         purposes, and has kept all records and other documents required to be
         kept by any Legislation relating to Tax.

28.2     There is no existing dispute between a Group Company and any Tax
         authority and neither of the Vendors is aware of any circumstances
         likely to give rise to such a dispute.

28.3     No Group Company has been the subject of an investigation by any Tax
         authority or become liable to pay any interest, fine or penalty to any
         Tax authority.

28.4     Each Group Company has properly operated the Pay As You Earn system
         (including its application to National Insurance Contributions) or its
         Belgian equivalent (if any) and has complied with all its reporting
         obligations to the Inland Revenue or Belgian Revenue authority or
         other relevant agency or
<PAGE>   55
         department of government or local government in connection with all
         benefits provided for employees.

29       CHARGEABLE GAINS

29.1     The value at which any asset of a Group Company is included in the
         Accounts does not exceed the asset's Base Cost.

29.2     No Group Company owns any asset of which the Base Cost is less than,
         or is liable to be reduced to less than, the sum of the amounts
         referred to in section 38(1)(a) and (b) of TCGA 1992.

30       ALLOWANCES

30.1     All rents, interest, annual payments and other sums of an income
         nature which have been paid or became payable since the Accounting
         Date by a Group Company or which it is under an existing obligation to
         pay in the future are, or will be, wholly allowable as deductions or
         charges against profits or in computing profits for the purposes of
         Tax.

30.2     Each Group Company was entitled to claim all capital allowances
         claimed in respect of all expenditure incurred by it on industrial
         buildings, scientific research, know-how and plant and machinery used
         in any trade carried on by it.

30.3     The Disclosure Letter contains full details of all expenditure in
         respect of which each Group Company has claimed, or is entitled to
         claim, capital allowances.

31       GROUPS

         Valid elections under section 247 of ICTA 1988 are in force between
         each Group Company and its immediate holding company.
<PAGE>   56
32       CLOSE COMPANY

         No Group Company is, or has at any time been, a close company for the
         purposes of Tax.

33       VALUE ADDED TAX

33.1     Each Group Company -

         (a)   is registered as a taxable person for the purpose of value added
               tax;

         (b)   has maintained and obtained full, complete, correct and
               up-to-date records, invoices and other documents appropriate or
               requisite for that purpose; and

         (c)   has fully complied with all provisions of any Legislation
               relating to value added tax and all directions and conditions
               made or imposed pursuant to any of those provisions.

33.2     No Group Company or any of its relevant associates (as that term is
         defined by paragraph 3(7) of Schedule 10 to VATA 1994) has made an
         election to waive exemption available pursuant to paragraph 2 of that
         Schedule in relation to any of that Group Company's land.

33.3     No Group Company is, or can be treated as, a developer in relation to
         any building or civil engineering work for the purposes of paragraphs
         5 and 6 of Schedule 10 to VATA 1994.

33.4     No Group Company has acquired any asset in circumstances falling
         within section 44 of VATA 1994.
<PAGE>   57
34       STAMP DUTY AND CAPITAL DUTY

34.1     All instruments executed by each Group Company and in respect of which
         it would be usual for such Group Company to bear the Stamp Duty
         thereon (as opposed to another party to the instrument) have been
         properly stamped.

34.2     No Group Company has executed and retained outside the United Kingdom
         any instrument relating to any property situated, or to any matter or
         thing done or to be done, in any part of the United Kingdom.

35       OVERSEAS

35.1     Each Group Company is, and has always been, resident in the United
         Kingdom for United Kingdom Tax purposes.

35.2     No Group Company has traded or carried on any activity or owns any
         asset outside the United Kingdom.

36       MISCELLANEOUS

36.1     The Disclosure Letter sets out the details of any clearance
         applications made and clearances received in respect of sections 135
         and 136 of the TCGA 1992 and section 703 ICTA 1988.

36.2     All intra-group transactions have been carried out on an arm's length
         basis and each of the Companies has sufficient and adequate
         documentation to prove this to the Inland Revenue or to the Belgian
         tax authorities.

36.3     All claims and elections assumed to have been made for the purposes of
         the Accounts have been made.
<PAGE>   58
36.4     The Accounts will make full provision for all amounts of Tax arising
         in the Company on or before the Accounting Date.

36.5     No liability to Taxation for non-trading deficits will arise if
         amounts shown in the Accounts are paid or repaid.

36.6     The Company has not operated as a branch or agency outside the United
         Kingdom.

36.7     The Company has not been a party to any transaction which may be taxed
         by reference to or to which the following sections may apply -

         -     section 776 ICTA 1988 (transactions in land);

         -     section 786 ICTA 1988 (lending of money);

         -     section 787 ICTA 1988 (interest relief limitation);

         -     section 703 ICTA (transactions in securities).

36.8     No Company has received any direction under section 747 ICTA 1988
         (controlled foreign companies).

36.9     No transactions have been undertaken falling with section 765 or 765A
         ICTA 1988.
<PAGE>   59
                                  SCHEDULE  7

                      PROVISIONS CONCERNING THE WARRANTIES

INTERPRETATION

1        In this Schedule 'Claim' means a claim for breach of any of the
         Warranties.

BASIS ON WHICH WARRANTIES GIVEN

2        In so far as the Warranties relate to matters of fact, they shall
         constitute representations upon the faith of which the Purchaser has
         entered into this Agreement.

3        Each of the Warranties shall be construed as a separate
         representation, warranty, covenant or undertaking (as the case may be)
         and shall not be limited by, nor shall the extent or application be
         governed by the terms of any other of the Warranties or by any other
         term of this Agreement.

TIME LIMIT FOR MAKING CLAIMS

4        The Warrantor shall not (subject to paragraph 8) be liable for a Claim
         and the covenants in Clause 2 of the Tax Indemnity shall not give rise
         to a claim under the Tax Indemnity unless -

         (a)   the Purchaser gives written notification of the particulars of
               the Claim or claim under the Tax Indemnity -

               (i)    in the case of a Claim relating to Tax or claim under the
                      Tax Indemnity or to paragraph 6.7 of Schedule 6, within
                      six years of the end of the accounting period in which
                      Completion occurs , and

               (ii)   in any other case, before 31st August 1999;
<PAGE>   60
         (b)   in the case of a Claim or claim under the Tax Indemnity,
               liability for such claim is accepted by the Warrantor in writing
               or a writ in respect of the Claim or claim under the Tax
               Indemnity is duly served in either case within 180 days from the
               last day for notification of the Claim or claim under the Tax
               Indemnity under sub-paragraph (a), failing which such claim
               shall be deemed to have been withdrawn.

EXCLUSION OF SMALL CLAIMS

5        The Warrantor shall not (subject to paragraph (8)) be liable for a
         Claim or claim under the Tax Indemnity unless the amount payable in
         respect of such claim -

         (a)   individually exceeds pound sterling 1,000; and

         (b)   in aggregate exceeds pound sterling 50,000 when added to the
               amount which is payable (or but for sub-paragraph (a) would be
               payable) in respect of every other Claim or claim under the Tax
               Indemnity and for the avoidance of doubt the whole amount of
               such Claim or claim under the Tax Indemnity and not only the
               excess shall be payable.

6        For the purpose of paragraph 5 two or more Claims or claims under the
         Tax Indemnity arising from the same circumstance, or from the same set
         of circumstances, shall be treated as a single Claim or claim under
         the Tax Indemnity.

MAXIMUM LIABILITY

7        The total liability of the Warrantor in respect of Claims and claims
         under the Tax Indemnity shall not (subject to paragraph 8) exceed an
         amount of pound sterling 1,300,000.
<PAGE>   61
FRAUDULENT MISREPRESENTATION ETC.

8        The provisions of paragraph(s) 4, 5 and 7 shall not apply to any Claim
         or claim under the Tax Indemnity where such Claim or claim under the
         Tax Indemnity or the circumstances giving rise to such Claim or claim
         under the Tax Indemnity or the delay in discovery of those
         circumstances arise from fraud or deceit on the part of the Warrantor.

OTHER LIMITATIONS OF LIABILITY

9        The Warrantor shall not be liable for a Claim to the extent that the
         circumstances, facts or events giving rise to such Claim have been
         fairly disclosed or referred to in -

         (a)   the Disclosure Letter (provided that no letter, document or
               other communication shall be deemed to constitute a disclosure
               for purposes of the Warranties unless the same is expressly
               referred to or attached to the Disclosure Letter); or;

         (b)   the Accounts.

10       The Warrantor shall not be liable for any Claim -

         (a)   to the extent that allowance, provision or reserve is made in
               the Accounts for the liability giving rise to the Claim;

         (b)   to the extent that the Claim would arise or the amount of the
               Claim would be increased after the date of this Agreement as a
               result of -

               (i)    the enactment of any Legislation;
<PAGE>   62
               (ii)   a judgment or change in the interpretation or application
                      of any law or of any ruling or practice of any
                      administrative authority (including taxing authorities);

               (iii)  a change in the basis or method of calculation of Tax
                      made after the date of this Agreement;

               (iv)   the amendment, modification or withdrawal of any
                      extra-statutory concession previously made available by
                      the Inland Revenue.

11       The amount of the Warrantor's liability for any Claim shall be reduced
         by any sum which is recovered (whether by way of insurance,
         indemnification or otherwise) by the Purchaser or a subsidiary of the
         Purchaser (otherwise than from another of those companies) in respect
         of the loss or damage suffered by reason of the relevant breach, less
         the amount of any reasonable costs and expenses incurred in obtaining
         payment of that sum and of any Tax for which the Purchaser or a
         subsidiary of the Purchaser may be liable by reason of its receipt of
         that sum (after taking account of the aforementioned expenses).

         If the Warrantor has paid to the Purchaser any amount  in respect of
         the Claim before the recovery of that sum, the Purchaser shall repay
         to him, or procure the repayment to him of, the amount by which his
         liability is so reduced.

         There shall be no liability in respect of any Claim to the extent that
         it results from a disallowance of any bonus payment made after
         Completion by the Purchaser to the Warrantor in respect of the Service
         Agreement.

12       No liability shall attach to the Warrantor in respect of any Claim
         hereunder to the extent that it could reasonably have been expected to
         be reduced or mitigated as a consequence of any action or inaction
         which it would have been reasonable
<PAGE>   63
         for the Purchaser and/or any Group Company to undertake upon becoming
         aware of any such potential claim.

13       The Warrantor (or the Covenantor, as the case may be) shall have no
         liability hereunder or under the Tax Indemnity in respect of any Tax
         which would not have arisen but for some voluntary act or transaction
         carried out by or on behalf of the Purchaser or any Group Company
         after the date hereof outside the ordinary course of business of the
         Company and which the Purchaser or any Group Company knew would give
         rise to such Tax liability other than an act or transaction carried
         out pursuant to a legally binding obligation entered into prior to
         Completion.

14       Where a Claim shall be made hereunder in respect of a matter where any
         Group Company shall be insured against any loss or damage arising
         therefrom the Purchaser shall not make any such Claim against the
         Warrantor without first procuring that the relevant Group Company
         shall make a claim against their insurers for compensation for the
         loss or damage suffered and thereafter any Claim against the Warrantor
         shall be limited (in addition to the limitation on the Warrantor's
         liability elsewhere referred to herein) to the amount by which the
         loss or damage suffered by the Purchaser as a result of such breach
         shall exceed the compensation paid by the said insurers to the
         relevant Group Company or (if greater) the amount of compensation
         which would have been paid by insurers if all the policies in force at
         Completion had been maintained in full force thereafter.

16       No Claim shall lie hereunder to the extent that the same is capable of
         remedy by the Warrantor unless the Purchaser shall first afford to the
         Warrantor such opportunity as is reasonable to remedy the breach
         complained of and the
<PAGE>   64
         Warrantor shall have failed to do so within a reasonable time after
         being notified of the complaint.

17       If the Purchaser shall claim that any debt due to any Group Company
         shall not comply with any representations or warranties given
         hereunder the Purchaser shall procure that if and when the Warrantor
         shall so elect the relevant Group Company shall offer to assign such
         debt to the Warrantor for a consideration equal to the book value of
         such debt (less any provision made therefor in the Accounts).

18       At the Warrantor's expense (adequate security therefor being lodged
         with the Purchaser by the Warrantor if the Purchaser reasonably so
         requires) the Purchaser shall take and shall procure that the relevant
         Group Company shall take such action as the Warrantor may reasonably
         request to avoid, dispute, resist, compromise or defend any claim,
         threat or demand which may give rise to any Claim against the
         Warrantor or any or them hereunder.

19       The Purchaser hereby relinquishes and waives and shall procure that
         each Group Company shall relinquish and waive any rights of set-off or
         retention save in respect of the Retention as provided in clause 8.2
         of this Agreement which the Purchaser or any Group Company might
         otherwise have in respect of any Claim against or out of any payments
         whatsoever which the Purchaser or a Group Company is or may be obliged
         to make or procure to be made to the Warrantor pursuant to this
         Agreement or otherwise.

20       The Purchaser shall not be entitled to recover damages or obtain
         reimbursement, restitution or indemnity more than once in respect of
         any one shortfall, damage, deficiency or breach.
<PAGE>   65
21       If the Purchaser is entitled to make a claim in respect of any act,
         event or default, both under any of the Warranties and also under the
         Tax Indemnity, such claim shall first be made under the Tax Indemnity
         and any amount payable under the Warranties to the Purchaser shall be
         reduced to the extent of the amount payable under the Tax Indemnity.

22       The Warrantor is not liable in respect of any Claim (which expression
         shall for the purposes of this  paragraph 22 only include claims
         arising under the Tax Indemnity)

         (a)   to the extent that the matter giving rise to such Claim arises
               from an event before or after Completion at the request or
               direction of, or with the written consent of, the Purchaser, any
               holding company of the Purchaser or any subsidiary (including
               any Group Company after Completion) of such holding company or
               an authorised agent or adviser of any such company provided that
               this paragraph 22(a) shall not apply to any Tax Liability
               arising from the stock dividend approved by the Company's
               directors and shareholders on 6th June 1997;

         (b)   to the extent that the matter giving rise to the Claim is a Tax
               liability which arises in consequence of any Event occurring
               since the Accounting Date in any Group Company's ordinary course
               of business;

         (c)   to the extent that the matter giving rise to such Claim would
               have not arisen but for -

               (i)    a claim, election, surrender or disclaimer  made, or
                      notice of consent given, or another thing done, after
                      Completion (other than one the making, giving or doing of
                      which was taken into account in computing a provision for
                      Tax in the Accounts) under, or in
<PAGE>   66
                      connection with, a provision of an enactment or
                      regulation relating to Tax by the Purchaser, or any Group
                      Company after Completion and the claims, elections,
                      surrenders or disclaimers taken into account in the
                      Accounts are expressly set out in the Disclosure Letter;
                      or

               (ii)   any Group Company's failure or omission to make a claim,
                      election, surrender or disclaimer, or give a notice, or
                      consent to do another thing under, or in connection with,
                      a provision or an enactment or regulation relating to Tax
                      after Completion, the anticipated making, giving or doing
                      of which was taken into account in computing the
                      provision for Tax in the Accounts and which are expressly
                      set out in the Disclosure Letter; or

               (iii)  to the extent that the matter giving rise to such Claim
                      is a Tax liability against which a Relief as defined in
                      the Tax Indemnity arising on or before Completion and not
                      shown as an asset in the Accounts is available for set
                      off.

         (d)   to the extent that the claim is a Tax liability which is
               increased because the small companies rate is no longer
               available due to an increase in the number of companies
               associated with the Company (as set out and defined in section
               13 of the Income and Corporation Taxes Act 1988).

23       Nothing in this Agreement restricts or limits the Purchaser's general
         obligation at law to mitigate any loss or damage which it may incur in
         consequence of a matter giving rise to a Claim.
<PAGE>   67
PROCEDURE FOR MAKING A CLAIM

24       If any matter which will or might give rise to a Claim comes to the
         notice of the Purchaser or a Group Company, the following provisions
         shall apply -

         (a)   the Purchaser shall as soon as reasonably possible (and in any
               event within the following 21 days) notify the Warrantor in
               writing of the matter and, at their expense, make available to
               him all information and documents in the possession or under the
               control of the Purchaser or a Group Company in so far as they
               relate to that matter;

         (b)   thereafter the Purchaser shall keep the Warrantor informed of
               all material developments relating thereto;

         (c)   neither the Purchaser nor a Group Company shall make any
               admission of liability or take any other action in connection
               with the matter without  the previous written consent of the
               Warrantor (which shall not be unreasonably delayed or withheld);
               and

         (d)   subject to it being indemnified to its reasonable satisfaction
               against all costs and expenses (including additional Tax) which
               might be incurred by it, the Purchaser and each Group Company
               shall take all such steps as the Warrantor may reasonably
               request to mitigate his liability under the Claim.

         The Purchaser shall procure that each Group Company complies with the
         provisions of this paragraph expressed to be binding on it.

GENERAL

25       No information relating to the Shares or to a Group Company of which
         the Purchaser has actual or constructive knowledge (other than that
         disclosed by the
<PAGE>   68
         Disclosure Letter) and no investigation by or on behalf of the
         Purchaser shall prejudice any claim by the Purchaser under the
         Warranties or operate to reduce any amount recoverable thereunder
         subject to clause 5.3 of the Agreement.
<PAGE>   69
                                  SCHEDULE  8

                                  COMPETITION

1        The Vendors will not and every Connected Person of his will not -

         (a)   for a period of two years from the date of Completion directly
               or indirectly solicit or entice, or endeavour to solicit or
               entice, away from a Group Company any of its directors or
               employees;

         (b)   for a period of two years from the date of Completion solicit,
               or endeavour to solicit, from any person who at any time within
               18 months before the date of Completion was a customer of a
               Group Company any business of a nature carried on by a Group
               Company at the date of Completion or at any time within two
               years before that date;

         (c)   at any time after Completion disclose or directly or indirectly
               use, or attempt so to use, for any purpose any Confidential
               Information concerning a Group Company or its business or
               affairs of any Group Company, except -

               (i)    to the extent required by law or any Competent Authority;

               (ii)   to its professional advisers under circumstances of
                      confidentiality and only to the extent necessary for any
                      lawful purpose of the Vendors or any of its subsidiaries;
                      or

               (iii)  to the extent that the information is on the date of this
                      Agreement or after that date becomes public knowledge
                      otherwise than through improper disclosure by any person;
                      or
<PAGE>   70
               and for the purposes of this sub-clause 2(c), Confidential
               Information shall mean written information prepared by or
               received by the Vendors prior to the date of this Agreement in
               connection with the business of a Group Company other than any
               books or articles or information prepared or received by the
               Vendors or any know-how acquired by the Vendors before the date
               of this Agreement howsoever received or acquired regarding
               scheduling and capacity planning in so far as such books or
               articles or information were not prepared specifically for
               clients of any Group Company.

               (d)    at any time after Completion directly or indirectly use,
               or attempt to use, for any purpose -

               (i)    any name which is identical to or confusingly or
                      deceptively similar to any name at present used by a
                      Group Company as its corporate name or as a name under
                      which it carries on business; or

               (ii)   any trade mark or logogram (whether or not forming part
                      of the Intellectual Property) which is identical to or
                      confusingly or deceptively similar to any trade mark or
                      logogram used by a Group Company at any time within
                      twelve months  before the date of Completion.

2        Nothing contained in Part 2 of this Schedule shall prevent either of
         the Vendors or any Connected Person of his from owning or acquiring
         for the purposes of investment not more than 5 per cent. of any class
         of shares or other securities of any undertaking listed on a
         recognised stock exchange.
<PAGE>   71

SIGNED                                     )
by MICHAEL CLEAR HARRISON in the           )     /s/ M.C. Harrison
presence of -                              )     -----------------
                                                 M. C. Harrison




SIGNED                                     )
by JULIE ELIZABETH HARRISON in the         )     /s/ J.E. Harrison
presence of -                              )     -----------------
                                                 J. E. Harrison





SIGNED for and on behalf of                )
Manugistics UK Limited                     )     /s/ J.E. Broderick
                                                 ------------------
                                                 J. E. Broderick  (Director)



SIGNED and DELIVERED by                    )
HELEN A. NASTASIA and JOSEPH E BRODERICK   )     /s/ Helen A. Nastasia
on behalf of Manugistics Group, Inc. and   )     ---------------------
thereby executed by it as its Deed         )     H. A. Nastasia (General Counsel
                                                 and Secretary)


                                                 /s/ J.E. Broderick
                                                 ------------------
                                                 J. E. Broderick (Executive
                                                                 Vice-President)

<PAGE>   1
                                                                      EXHIBIT 11



                  MANUGISTICS GROUP, INC. AND SUBSIDIARIES
           STATEMENTS REGARDING COMPUTATION OF PER SHARE EARNINGS

                                      


<TABLE>
<CAPTION>
                                                                                     Three Months Ended May 31,
                                                                          --------------------------------------------------
                                                                                   1997                         1996
                                                                          ----------------------       ---------------------
                                                                                (In thousands, except per share data)
                                                                                                       
<S>                                                                       <C>                         <C>
Weighted Average Number of Shares of Common Stock                                                      
   Oustanding                                                                        21,753                      20,980
                                                                                                   
Net Effect of Dilutive Stock Options Based on Treasury                                             
   Stock Method                                                                       1,952                           -
                                                                                                   
                                                                          ------------------            ----------------
Weighted Average Shares Outstanding                                                  23,705                       20,980
                                                                          ==================            ================
                                                                                                       
Net Income (Loss)                                                         $           2,040              $        (2,578)
                                                                          ==================            ================
                                                                                                       
Earnings (Loss) Per Share                                                 $            0.09              $         (0.12)
                                                                          ==================            ================
                                                                                                       
Fully-diluted Earnings (Loss) Per Share                                   $            0.09              $         (0.12)
                                                                          ==================            ================
</TABLE>


Amounts have been adjusted to reflect the two-for-one stock split.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE BALANCE SHEET
AND INCOME STATEMENT FOR THE PERIOD ENDED MAY 31, 1997 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          FEB-28-1998
<PERIOD-END>                               MAY-31-1997
<CASH>                                           7,487
<SECURITIES>                                    11,262
<RECEIVABLES>                                   35,500
<ALLOWANCES>                                     1,182
<INVENTORY>                                        314
<CURRENT-ASSETS>                                55,601
<PP&E>                                          21,447
<DEPRECIATION>                                   9,039
<TOTAL-ASSETS>                                  82,439
<CURRENT-LIABILITIES>                           24,751
<BONDS>                                            188
                                0
                                          0
<COMMON>                                            45
<OTHER-SE>                                      56,427
<TOTAL-LIABILITY-AND-EQUITY>                    82,439
<SALES>                                         19,840
<TOTAL-REVENUES>                                34,180
<CGS>                                            2,181
<TOTAL-COSTS>                                   19,723
<OTHER-EXPENSES>                                 9,279 
<LOSS-PROVISION>                                   433
<INTEREST-EXPENSE>                                  36
<INCOME-PRETAX>                                  3,321
<INCOME-TAX>                                     1,281
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,040
<EPS-PRIMARY>                                     0.09
<EPS-DILUTED>                                     0.09
        

</TABLE>


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