GSE SYSTEMS INC
10-Q, 1997-08-14
PREPACKAGED SOFTWARE
Previous: NETSCAPE COMMUNICATIONS CORP, 10-Q, 1997-08-14
Next: POORE BROTHERS INC, 10QSB, 1997-08-14



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

[X]	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 for the Quarterly Period Ended June 30, 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:	       0-26494            


                             	GSE SYSTEMS, INC.
           	(Exact name of registrant as specified in its charter)

Delaware				                               52-1868008
(State or other jurisdiction of			         (I.R.S. Employer Identification No.)
incorporation or organization)

8930 Stanford Boulevard, Columbia, Maryland, 21045
(Address of principal executive office and zip code)

Registrant's telephone number,
including area code:			                    (410) 312-3700


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

                         					Yes   X    No      
                                  -----     -----

As of August 14, 1997, there were 5,065,688 shares of the Registrant's common
stock (par value $ .01 per share) outstanding.



                             	GSE SYSTEMS, INC.

                       	QUARTERLY REPORT ON FORM 10-Q

                                  	INDEX


                                                                     	PAGE
                                                                      ----

PART I.	 FINANCIAL INFORMATION

Item 1.		Financial Statements:

      			Consolidated Balance Sheets as of June 30, 1997
       		and December 31, 1996	                                         3

      			Consolidated Statements of Operations for the 
         Three and Six Months Ended June 30, 1997 and 1996       	      4 

      			Consolidated Statements of Cash Flows for the 
         Six Months Ended June 30, 1997 and 1996 	                      5

       		Notes to Condensed Consolidated Financial Statements           6

Item 2.		Management's Discussion and Analysis of Results of 
         Operations	and Financial Condition                             9


PART II.	OTHER INFORMATION

Item 3.		Legal Proceedings				                                         12

Item 4.		Submission of Matters to a Vote of Security Holders	 	        13

Item 5.		Other Information                                             13

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



PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

                    GSE SYSTEMS, INC. AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS
                     (in thousands, except share data) 
                                (Unaudited)
<TABLE>
<CAPTION>
                                  ASSETS							
					         
                                                    June 30,	    December 31, 
                                               					  1997 		        1996 
                                                      ----           ----

<S>                                                   <C>            <C> 
Current assets:							
     	Cash and cash equivalents................    $     852 	     $ 	 2,450 
	     Contract receivables	....................       26,217 		       27,457 
     	Inventories..............................  					 3,206 	         3,538 
     	Prepaid expenses and other current 
      assets...................................        2,304 	       	 2,701 
     	Deferred income taxes....................        1,560 		        1,454 
                                                    --------        --------
                  Total current assets.........		   	 34,139        	 37,600 
      Property and equipment, net..............   				 5,285 	       	 5,318 
      Software development costs, net  ........        7,083        		 5,176 
      Goodwill and other intangible 
      assets, net..............................        1,970 		        2,059 
      Deferred income taxes....................  					 1,764 	         	 569 
      Other assets.............................    					 453 		          284 
                                                    --------        --------
                  Total assets	................   	$  50,694 	     $ 	51,006 
                                                    ========        ========

<CAPTION>
                    LIABILITIES AND STOCKHOLDERS' EQUITY			
				
Current liabilities:						
	
	     Lines of credit..........................  		$ 	 7,708 	     $ 	 2,582 
     	Accounts payable.........................	   			 8,374 		        8,604 
     	Accrued expenses.........................      	 3,861        		 4,430 
     	Notes payable to related parties.........           17            	  -    
     	Obligations under capital lease..........      			 284           	 186 
     	Accrued severance costs..................      			 969 		            -    
     	Billings in excess of revenues earned....    			 5,258 		        5,358 
     	Accrued contract reserve.................        		 92 	         	 233 
     	Accrued warranty reserve.................      			 560 		        1,408 
     	Other current liabilities................     				 172 	         	 281 
     	Income taxes payable.....................      			 241 		          651 
                                                    --------        --------   
   		             Total current liabilities....       27,536        	 23,733 

Notes payable to related parties...............     				 176           	 202 
Obligations under capital lease................          300          		 420 
Billings in excess of revenues earned..........            -          		 803 
Accrued contract and warranty reserves.........		      	 797          		 687 
Other liabilities..............................     				 391          		 468 
                                                    --------        --------
                		Total liabilities............   			 29,200 		       26,313 
                                                    --------        --------

Stockholders' equity:						
	
     	Common stock $.01 par value, 8,000,000 
      shares authorized,	5,065,688 shares 
      issued and outstanding...................           50           		 50 
     	Additional paid-in capital...............   			 21,378 		       21,378 
     	Retained earnings (deficit) - at 
      formation...............................		      (5,112)		       (5,112)
     	Retained earnings - since formation.....       	 5,438        		 8,464 
     	Cumulative translation adjustment.......    				  (260)		          (87)
                                                    --------        --------  
                		Total stockholders' equity..     		 21,494 		       24,693 
                                                    --------        --------
                		Total liabilities & 
                  stockholders' equity........    	$  50,694 	     $	 51,006 
                                                    ========        ========
</TABLE>
The accompanying notes are an integral part of these condensed consolidated 
                            financial statements.					
		



                    GSE SYSTEMS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
              (in thousands, except share and per share data)
                               (Unaudited)
<TABLE>
<CAPTION>
				                                              Three months 	 Three months 	 
                                                				 ended 		       ended 		  
                                               				 June 30, 	     June 30, 	 
                                                 				1997           1996
                                                     ----           ----
<S>                                                  <C>            <C>
Contract revenue................................   $ 20,630 	     $ 26,168 	
Cost of revenue.................................		 	 14,535 	     	 17,898 	
                                                    -------        -------	 
      Gross profit..............................    	 6,095       		 8,270 	
								                                            -------        -------
		
Operating expenses:						
				
	  Selling, general and administrative..........      6,940 		       5,986 	
  	Depreciation and amortization................      	 632         		 511 	
  	Business combination costs...................       	  -       		 1,105 	 
  	Employee severance and termination costs.....       	  -    		  	 	   -
                                                    -------        -------
  	Total operating expenses.....................    	 7,572 		       7,602 	
                                                    -------        -------
    		Operating (loss) income...................     (1,477)        		 668 	
   Interest expense.............................    			 172         		 115 		 
   Other (income) expense.......................    			 (97)	       	 (103)	
                                                    -------        -------
    	(Loss) income before income taxes..........   	 (1,552)       	   656 	
  (Benefit from) provision for income taxes.....	      (515)	        	 230 	
	                                                   -------        -------
    		Net (loss) income.........................   $ (1,037)      $    426 	
                                                    =======        =======

  (Loss) earnings per common share..............		 $  (0.20)	     $   0.08 	
                                                    =======        =======	

   Weighted average common shares outstanding...  5,065,700      5,087,000 	  
                                                  =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                                  Six months 	  Six months 
                                               				 ended 		      ended 		 
                                                   June 30, 	    June 30, 
                                                   	1997		        1996
                                                    ----          ----
<S>                                                 <C>           <C>
Contract revenue................................   $ 39,957 	   	$ 48,471 
Cost of revenue.................................     28,298 		     32,597 
                                                    -------       -------
      Gross profit..............................   	 11,659 		     15,874 
								

Operating expenses:						
				
	  Selling, general and administrative..........	  	 13,189     		 11,450 
  	Depreciation and amortization................    	 1,200        		 990 
  	Business combination costs...................       	  -       	 1,105 
  	Employee severance and termination costs.....   		 1,349          	  -    
                                                    -------       -------
  	Total operating expenses.....................   	 15,738     		 13,545 
                                                    -------       -------
    		Operating (loss) income...................   	 (4,079)     		 2,329 
   Interest expense.............................        359        		 254 
   Other (income) expense.......................      	 113       		 (277)
                                                    -------       -------
    	(Loss) income before income taxe	..........   	 (4,551)        2,352 
  (Benefit from) provision for income taxes.....   	 (1,525)	       	 835 
                                                    -------       -------
    		Net (loss) income.........................   $ (3,026)     $	 1,517 
                                                    =======       =======

  (Loss) earnings per common share..............   $ 	(0.60)	    $ 	$0.30 
                                                    =======       =======

   Weighted average common shares outstanding...  5,065,700     5,082,000     
                                                  =========     =========
</TABLE>
The accompanying notes are an integral part of these condensed consolidated 
                         financial statements.					



                      GSE SYSTEMS, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (in thousands)
                                 (Unaudited)
<TABLE>
<CAPTION>
                                              				Six months		     Six months
                                                				Ended		          Ended
                                              				 June 30,       		 June 30, 
                                                 			1997             1996
                                                    ----             ----
<S>                                                 <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income............................. 		$	 (3,026)       $   1,517 
Adjustments to reconcile net (loss) income 
to net cash (used in) operating activities:					
		  Depreciation and amortization.............    		 1,369            1,313
   	Accrued facility costs....................       		  -    		       (163)	
   	Accrued severance.........................      		 969            		  -    	
   	Provision for doubtful contract 
    receivables...............................         (71)           		  -    
   	Non-cash stock compensation...............         	 -           		 175 	
	   Deferred income taxes.....................      (1,567)             272 		
		 	Changes in assets and liabilities:				
	    	Contract receivables....................       	 822 	          	 858 	
    		Inventories.............................      		 324          		 (285)
    		Prepaid expenses and other current 
      assets..................................	        261 		           (94)	
    		Other assets............................      	 (187)		           (81)	
    		Accounts payable and accrued expenses...      	 (620)	         	 (871)	
    		Billings in excess of revenue earned....      	 (905)	         (5,207)
    		Accrued contract and warranty reserves..      	 (876)	         	 (322)	
    		Other current liabilities...............       	 (23)         		 (174)	
    		Income taxes payable....................      		 (74)		           164 
    		Other liabilities.......................       		 (1)          		 (72)
                                                   -------          -------
Net cash (used in) operating activities		           (3,605)          (2,970)
						                                             -------          -------

CASH FLOWS FROM INVESTING ACTIVITIES:		
	   Capital expenditures......................    			 (715)		          (883)
   	Capitalization of software development 
    costs.....................................      (2,084)          (1,995)
                                                   -------          -------
Net cash used in investing activities.........      (2,799)          (2,878)
                                                   -------          -------
						
CASH FLOWS FROM FINANCING ACTIVITIES:
		 	Increase in lines of credit with bank.....       5,126             (212)	
  	(Repayments) borrowings under capital 
    lease obligations.........................     		 (373)           		 29 
   	Principal payments under term-note........      		 (77)	           	  -    	
   	Decrease in notes payable to related 
    parties...................................       		 (8)	         	 (196)	
                                                   -------          -------
Net cash provided by (used in) financing 
activities....................................       4,668             (379)	
Effect of exchange rate changes on cash.......     			 138 	          	 (39)
                                                   -------          -------	
Net decrease in cash and cash equivalents.....      (1,598)          (6,266)
Cash and cash equivalents at beginning of 
period........................................       2,450            9,016 
                                                   -------          -------
Cash and cash equivalents at end of period....    $			 852 	        $ 2,750
                                                   =======          ======= 
</TABLE>
The accompanying notes are an integral part of these condensed consolidated 
                           financial statements.



                     GSE SYSTEMS, INC. AND SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               June 30, 1997
                                (Unaudited)

1.	Basis of Presentation

The condensed consolidated financial statements included herein have been 
prepared by the Company without independent audit. In the opinion of the 
Company's management, all adjustments and reclassifications of a normal and 
recurring nature necessary to present fairly the financial position, results 
of operations and cash flows for the periods presented have been made. 
Certain information and footnote disclosures normally included in financial 
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted. It is suggested that these condensed 
consolidated financial statements be read in conjunction with the 
consolidated financial statements and notes thereto included in the Company's
Annual Report on Form 10-K for the period ended December 31, 1996 filed with 
Securities and Exchange Commission on March 31, 1997. The results of 
operations for the period ended June 30, 1997 are not necessarily indicative 
of what the operating results for the full year will be.

2.	Pooling of Interests

On May 22, 1996, the Company acquired all of the outstanding shares of 
capital stock of Erudite Software & Consulting, Inc. ("Erudite Software"), a 
leading supplier of cost-effective client/server technology providing 
consulting services, custom applications, software development, training 
services, and hardware-software sales.  Erudite Software is headquartered in 
Salt Lake City, Utah, with a primary development facility in Provo, Utah.

This acquisition was accomplished through the issuance of approximately 
840,700 shares of the Company's Common Stock in exchange for all outstanding 
shares of capital stock of Erudite Software. The acquisition was accounted 
for under the pooling-of-interests method of accounting.

The accompanying condensed consolidated financial statements of the Company 
have been prepared giving retroactive effect to the acquisition of Erudite 
Software. All prior period historical consolidated financial statements 
presented herein have been restated to include the financial position, 
results of operations, and cash flows of Erudite Software.

3.	Earnings Per Share

Net income per common share is based on the weighted average number of shares
of Common Stock outstanding during the period and the assumed issuance of 
approximately 840,700 shares of Common Stock, at the beginning of each period
presented, in connection with the acquisition of Erudite Software. The 
difference between primary and fully-diluted per share amounts is 
insignificant.

In February 1997, the Financial Accounting Standards Board issued Statement 
of Financial Accounting Standards No. 128, "Earnings Per Share" (FAS 128).  
FAS 128 simplifies the existing earnings per share (EPS) computations under 
Accounting Principles Board Opinion No. 15, "Earnings Per Share" (APB 15), 
revises disclosure requirements, and increases the comparability of EPS data 
on an international basis.  In simplifying the EPS computations, the 
presentation of primary EPS is replaced with basic EPS, with the principal 
difference being that common stock equivalents are not considered in 
computing basic EPS.  In addition, FAS 128 requires dual presentation of 
basic and diluted EPS.  FAS 128 is effective for financial statements issued 
for periods ending after December 15, 1997.  The Company does not expect the 
EPS amounts calculated under FAS 128 to be materially different from the 
amounts presented in the financial statements under APB 15.

4.	Inventories

Inventories are stated at the lower of cost, as determined by the average cost 
method, or market. Obsolete or unsaleable inventory is reflected at its 
estimated net realizable value.

Inventories, net, consist of the following at:
<TABLE>
<CAPTION>
                                                   June 30,      December 31,
                                                     1997           1996     
                                                     ----           ----
<S>                                                  <C>            <C>
                                                       (in thousands) 
Raw materials...................................   $ 1,811        $ 2,115
Service parts...................................     1,395          1,423
                                                    ------         ------    
		                 Total........................   $ 3,206        $ 3,538
                                                    ======         ======
</TABLE>

5.	Software Development Costs

Certain computer software development costs are capitalized in the accompanying
consolidated balance sheets. Capitalization of computer software development 
costs begins upon the establishment of technological feasibility. 
Capitalization ceases and amortization of capitalized costs begins when the 
software product is commercially available for general release to customers. 
Amortization of capitalized computer software development costs is included 
in cost of revenues and is provided at the greater of the amount computed 
using (a) the ratio of current gross revenues for a product to the total of 
current and anticipated future gross revenues or (b) the straight-line method
over the remaining estimated economic life of the product, not to exceed five
years. Software development costs capitalized were $1,091,000, and $697,000 
for the three months ended June 30, 1997 and 1996, respectively, and $2,084,000
and $1,995,000 for the six months ended June 30, 1997 and 1996, respectively. 
Total amortization expense was $33,000 and $161,000 for the three months 
ended June 30, 1997 and 1996, respectively, and $177,000 and $323,000 for the
six months ended June 30, 1997 and 1996, respectively.

6.	Financing Arrangements

The Company maintains, through it subsidiaries, two lines of credit that 
provide for borrowings up to $14.0 million to support foreign letters of 
credit, margin requirements on foreign exchange contracts and working capital
needs. The lines of credit expire January 1, 1998.

At June 30, 1997, there were $7,707,200 of borrowings under the lines of 
credit, and letters of credit issued in the ordinary course of business 
amounted to approximately $214,000. Although the Company was not in 
compliance with its cash flow coverage ratio or minimum tangible net worth 
ratio covenants at June 30, 1997, the Company has received a waiver of such 
covenants from its bank.

7.	Contract Receivables

The components of contract receivables are as follows (in thousands):

<TABLE>
<CAPTION>
                                                   June 30,      December 31,
                                                     1997            1996    
                                                     ----            ----
<S>                                                  <C>             <C>
Billed receivables..............................   $ 16,411       $ 18,041
Recoverable costs and accrued profit 
not billed......................................     10,033          9,714
Allowance for doubtful accounts.................       (227)          (298)
                                                    -------        -------
Total contract receivables......................   $ 26,217       $ 27,457

</TABLE>

Recoverable costs and accrued profit not billed represent costs incurred and 
profit accrued on contracts that will become billable upon future milestones or
completion of contracts.

Revisions in estimated contract costs at completion are reflected in the period
during which facts and circumstances necessitating such a change first become 
known. Revenue under long-term, fixed-price contracts generally is accounted 
for on the percentage-of-completion method, based on contract costs incurred 
to date and estimated costs to complete. The effect of changes in estimates 
of contract profits for 1997 is immaterial.  However, in 1996 the effect of 
changes in estimates increased gross profit by $1,100,000 and $1,324,000 for 
the three and six months ended June 30, 1996, from that which would have been
reported had the revised estimates been used as the basis of recognition of 
contract profits in the preceding periods.

8.	Income Taxes

The Company's effective tax rate is based on the best current estimate of its 
expected annual effective tax rate.  The difference between the statutory U.S.
tax rate and the Company's effective tax rate for the three and six months 
ended June 30, 1997 and 1996 is primarily the results of the effects of foreign
operations at different tax rates and state income taxes.

9.	Employee Severance and Termination Costs

During the six months ended June 30, 1997, the Company approved a charge for 
severance and other employee obligations of $1,349,000 corresponding to a 
reduction in its workforce of approximately 5%.  As of June 30, 1997, a 
total of $380,000 has been expended.



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

Results of Operations
- ---------------------

The following table sets forth the results of operations for the periods 
presented expressed as a percentage of revenues.

<TABLE>
<CAPTION>
                                          			 Three months 			 Three months
                                                  ended         		 ended 
                                              		 June 30,      		 June 30, 
                                              				1997             1996	
                                                  ----             ----			 			 
<S>                                               <C>              <C>		
Contract revenue........................... 	    100.0%	         	100.0%
Cost of revenue............................  	 		 70.6          		 68.4 		     
                                                 -----            -----
        Gross profit.......................     	 29.4          		 31.6 		 
								
Operating expenses:
				 Selling, general and administrative...     	 33.5          		 22.9 	
    	Depreciation and amortization.........      	 3.1           		 2.0 	
    	Business combination costs............        	 -           		 4.2 	
    	Employee severance and termination 
     costs.................................        	 -                -
                                                 -----            -----
    	Total operating expenses..............    		 36.6          		 29.1
                                                 -----            ----- 	
    	   Operating (loss) income............    		 (7.2)          		 2.5 	
Interest expense...........................     		 0.8 	          	 0.4 	
Other (income) expense.....................   			 (0.5)         		 (0.4)	
                                                 -----            -----  
	   (Loss) income before income taxes......       (7.5)          		 2.5 	
(Benefit from) provision for income taxes..     	 (2.5)          		 0.9 	
                                                 -----            ----- 
   		Net (loss) income.....................     		(5.0)%		          1.6%	
                                                 =====            =====

</TABLE>

<TABLE>
<CAPTION>
                                             		 Six months   		 Six months 
                                                  ended 	       	 ended 
                                            				 June 30,     		 June 30, 		 
                                               			1997           	1996
                                                  ----            ----				 			 	
<S>                                               <C>             <C>		
Contract revenue...........................  		 	100.0%	   	     100.0%	
Cost of revenue............................       70.8 	        	 67.3 
                                                 -----           -----
        Gross profit.......................       29.2 	        	 32.7 
								
Operating expenses:
   		Selling, general and administrative...       33.0 		         23.6 
    	Depreciation and amortization.........      	 3.0          		 2.0 
    	Business combination costs............      	   -          		 2.3 
    	Employee severance and termination 
     costs.................................     		 3.4          		   -       
                                                 -----           -----
    	Total operating expenses..............       39.4         		 27.9 
                                                 -----           -----
    	   Operating (loss) income............    	 (10.2)         		 4.8 
Interest expense...........................   				 0.9          		 0.5 
Other (income) expense.....................      	 0.3 	        	 (0.6)
                                                 -----           -----
   	   (Loss) income before income taxes...    	 (11.4)	         	 4.9 
(Benefit from) provision for income taxes..     	 (3.8)         		 1.7 
                                                 -----           -----
      		Net (loss) income..................       (7.6)%         		3.2%
                                                 =====           =====
</TABLE>
______________________________________			 
							


Revenues.  Revenues for the three and six months ended June 30, 1997 amounted
to $20.6 million and $40.0 million, respectively, as compared with revenues 
of $26.2 million and $48.5 million in the three and six months ended June 30,
1996, respectively.  This decrease was mainly due to a decrease in nuclear 
simulation revenues of approximately 47% for both the three and six months 
ended June 30, 1997, respectively, compared to the corresponding periods in 
1996, which was also partially offset by changes in the other businesses.

Gross Profit.  Gross profit decreased to $6.1 million, a gross margin of 
29.4%, in the three months ended June 30, 1997 from $8.3 million, a gross 
margin of 31.6%, in the corresponding period of 1996. Gross profit decreased
to $11.7 million, a gross margin of 29.2%, in the six months ended June 30, 
1997 from $15.9 million, a gross margin of 32.7%, in the corresponding 
period of 1996.  The decrease in the gross profit amount is primarily 
attributable to lower revenues;  the decrease in the gross profit percentage 
was also affected by lower utilization and training start-up costs associated 
with the Business Systems business unit, as well as a higher percentage of 
government contract-related revenues in the power simulation business.

Selling, General and Administrative Expenses.  Selling, general and 
administrative expenses increased to $7.0 million, or 33.5% of revenues, 
during the three months ended June 30, 1997 from $6.0 million, or 22.9% of 
revenues, during the corresponding period in 1996. Selling, general and 
administrative expenses increased to $13.1 million, or 33.0% of revenues, 
during the six months ended June 30, 1997 from $11.5 million, or 23.6% of 
revenues, during the corresponding period in 1996. The increase in selling, 
general and administrative expenses is primarily attributable to increased 
sales force, bid and proposal activities, and business expansion efforts. 

Gross research and product development expenditures were $1.5 million and 
$1.1 million in the three months ended June 30, 1997 and 1996, respectively, 
and $2.8 million and $2.7 million in the six months ended June 30, 1997 and 
1996, respectively.  Capitalized software development costs totaled $1.1 
million and $697,000 during the quarters ended June 30, 1997 and 1996 and 
$2.1 million and 2.0 million during the six months ended June 30, 1997 and 
1996, respectively. Net research and development costs expensed and included 
within selling, general and administrative expenses were $392,000 and $429,000 
during the quarters ended June 30, 1997 and 1996, respectively, and $752,000 
and $680,000 during the six months ended June 30, 1997 and 1996, 
respectively. The Company continued investing in the conversion of its DCS 
product to the Windows NT platform, SCADA system enhancements to the Windows 
NT platform and the productization of its SimSuite software tools.

Employee Severance and Termination Costs.  For the six months ending June 30,
1997, there was a charge for severance and other employee obligations of 
$1,349,000 in connection with cost reduction efforts initiated to offset the 
impact of a decrease in project revenues.  As of June 30, 1997, $380,000 of 
this charge has been expended.

Depreciation and Amortization.   Depreciation expense amounted to $530,000 
and $465,000 during the three months ended June 30, 1997 and 1996, 
respectively. Depreciation expense amounted to $1,044,000 and $901,000 during
the six months ended June 30, 1997 and 1996, respectively. This increase was 
attributable to higher levels of capital expenditures.

Amortization of goodwill and intangibles was $102,000 and $46,000 during the 
three months ended June 30, 1997 and 1996, respectively, and $156,000 and 
$89,000 during the six months ended June 30, 1997 and 1996, respectively. 
This increase was attributable to the commencement of amortization of certain 
intangible costs.

Business Combination Costs.  During the three and six months ended June 30, 
1996, the Company incurred business combination costs related to the 
acquisition of Erudite Software, of $1,105,000.  These consisted primarily of
investment bank fees, legal and accounting expenses, and compensation expense
for the shares issued to employees by the owners of Erudite Software pursuant
to Stock Transfer Agreements.

Operating (Loss) Income.  Operating (loss) income decreased $2.1 million to 
($1.5) million, or (7.2%) of revenues, during the three months ended June 30,
1997 from $668,000, or 2.5 % of revenues, during the corresponding period of 
1996.  Operating (loss) income decreased $6.4 million to ($4.1) million, or  
(10.2%) of revenues, during the six months ended June 30, 1997 from $2.3 
million, or 4.8 % of revenues, during the corresponding period of 1996. This 
decrease in operating income is attributable to the decline in simulation 
revenues, lower gross margins and higher expenses relating to selling and 
marketing efforts and the employee severance and termination costs.

Interest Expense.  Interest expense increased to $172,000 and $359,000 during 
the three and six months ended June 30, 1997, respectively, from $115,000 and 
$254,000 during the three and six months ended June 30, 1996, respectively. 
This increase is attributable to a higher level of borrowings during the 
period.

Other (Income) Expense.  Other (income) expense decreased significantly to 
($97,000) and $113,000 during the three and six months ended June 30, 1997, 
respectively, from ($103,000) and ($277,000) during the corresponding periods
in 1996, primarily due to the effect of foreign currency exchange and a 
decrease in the interest earned on short-term investments.

Liquidity and Capital Resources
- -------------------------------

During the six months ended June 30, 1997, the Company's operations used $3.6
million of net cash, primarily resulting from the net loss adjusted for the 
non-cash deferred tax benefit which were offset by an increase in payments of
accounts payable and accrued expense payments and reductions in contract 
receivables and in customer advances. At June 30, 1996, net cash used by 
operations was $3.0 million.

At June 30, 1997, the Company had cash and cash equivalents totaling 
approximately $852,000.

The Company continues to maintain its lines of credit amounting to $14.0 
million. At June 30, 1997, there were $7,707,200 in borrowings under these 
lines of credit, and letters of credit issued in the ordinary course of 
business amounted to $214,000.  The lines of credit expire January 1, 1998;  
however, the Company anticipates that these lines will be extended.  For 
further discussion, see Note 6 of "Notes to Condensed Consolidated Financial 
Statements".  Although the Company was not in compliance with its cash flow 
coverage ratio or minimum tangible net worth ratio covenants as of June 30, 
1997, the Company has received a waiver of such covenants from its bank. 

Management believes the Company has sufficient liquidity and working capital 
resources necessary for planned business operations, debt service 
requirements, planned investments, and capital expenditures.



PART II - OTHER INFORMATION

Item 3.	Legal Proceedings

In January 1997, GSE Power Systems, Inc. ("Power Systems") filed a lawsuit in
the U.S. District Court for the District of Maryland in Baltimore against J.L. 
Ryan, Inc., of Columbia, Maryland ("Ryan"), Yankee Atomic Electric Co., of 
Bolton, Massachusetts, and North Coast Software Inc., of Oswego, New York, 
among others.  Power Systems suit asserts causes of action for copywright 
infringement, misappropriation of trade secrets, false designation of origin 
under the Lanham Act, breach of contract and unfair competition.  The subject 
matter of the suit is the defendants' distribution and sale of a simulation 
executive system which Power Systems believes to be an infringement of its 
simulation executive product. Subsequent to the filing of the suit, Power 
Systems reached separate settlements with Yankee Atomic Electric Co. and 
North Coast Software, Inc., respectively, and has dismissed claims against 
these parties.  As of this date, Power Systems continues to pursue its claims
against Ryan and the other remaining defendants.  A trial date has been set for
January 1998.  The Company cannot reasonably predict the likely outcome of this
suit at this time.

In August 1997, Ryan filed a counterclaim against Power Systems in connection
with the aforementioned lawsuit.  In its counterclaim, Ryan alleges that 
Power Systems has engaged in activity which constitutes: violation(s) of the 
Lanham Act; violation(s) of Maryland's Unfair or Deceptive Trade Practices 
Act; unfair competition; tortious interference with prospective advantage; 
and commercial disparagement.  The subject matter of the counterclaim involves
certain communications between Power Systems and power plant operating 
companies occurring after the filing of Power Systems' lawsuit against Ryan. 
The Company cannot reasonably predict the outcome of this counterclaim at 
this time.  

Various other actions and proceedings are presently pending to which the 
Company is a party.  In the opinion of management, the aggregate liabilities, 
if any, arising from such actions are not expected to have a material adverse
effect on the financial position of the Company.

Item 4.	Submission of Matters to a Vote of Security Holders

The Annual Meeting of Stockholders was held on May 29, 1997.  At the meeting 
the following actions were taken:

<TABLE>
<CAPTION>

                                                         Votes       Broker
Proposal                    For       Against  Abstain  Withheld    Non-Votes
- --------                    ---       -------  -------  --------    ---------
<S>                         <C>       <C>      <C>      <C>         <C>
1)Election of Directors
  Michael J. Cromwell, III  4,415,055    -        -        1,390        -
  Martin M. Pollak          4,415,605    -        -          840        -
  Sylvan Schefler           4,275,330    -        -      141,115        -

2)Ratification of Coopers 
  & Lybrand L.L.P. as 
  Independent Auditors      4,415,605   840       -          -          -

</TABLE>

Item 5.	Other Information

        Forward-Looking Statements

This Form 10-Q contains certain "forward-looking statements," within the 
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended, which are subject to 
the safe harbors created by those Acts.  These statements include the plans 
and objectives of management for future operations, including plans and 
objectives relating to the development of the Company's business in the 
domestic and international marketplace.  All forward-looking statements 
involve risks and uncertainties, including, without limitation, risks 
relating to the Company's ability to enhance existing software products and 
to introduce new products in a timely and cost-effective manner, reduced 
development of nuclear power plants that may utilize the Company's products, 
a long pay-back cycle from the investment in software development, 
uncertainties regarding the ability of the Company to grow its revenues and 
successfully integrate operations through expansion of its existing business 
and strategic acquisitions, the ability of the Company to respond adequately 
to rapid technological changes in the markets for process control, data 
acquisition and simulation software and systems, significant quarter-to-quarter
volatility in revenues and earnings as a result of customer purchasing cycles 
and other factors, dependence upon key personnel, and general market conditions
and competition.  The forward-looking statements included herein are based on
current expectations that involve numerous risks and uncertainties as set 
forth herein, the failure of any one of which could materially adversely 
affect the operations of the Company.  The Company's plans and objectives are
also based on the assumptions that market conditions and competitive 
conditions within the Company's business areas will not change materially or 
adversely and that there will be no material adverse change in the Company's 
operations or business.  Assumptions relating to the foregoing involve 
judgments with respect, among other things, to future economic, competitive and
market conditions and future business decisions, all of which are difficult or 
impossible to predict accurately and many of which are beyond the control of 
the Company.  Although the Company believes that the assumptions underlying 
the forward-looking statements are reasonable, any of the assumptions could 
be inaccurate and there can, therefore, be no assurance that the 
forward-looking statements included in this Form 10-Q will prove to be 
accurate.  In light of the significant uncertainties inherent in the 
forward-looking statements included herein, the inclusion of such information
should not be regarded as a representation by the Company or any other person
that the objectives and plans of the Company will be achieved.

Item 6.	Exhibits and Reports on Form 8-K

    			(a)	Exhibit Index

       				Exhibit 11.1   Statement Regarding Computation of Earnings per Share

       (b) Reports on Form 8-K

       				None



                                   SIGNATURES


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




Date:  August 14, 1997	                           GSE SYSTEMS, INC.


                                   	           /S/ Jerome I. Feldman           
                                           -------------------------------
                                                  	Jerome I. Feldman
                                                	Chairman of the Board
                                            	(Principal Executive Officer)





                                     	        /S/ Michael J. Cromwell III     
                                           -------------------------------
                                                 	Michael J. Cromwell III
                                               	Vice Chairman of the Board
                                               	 (Principal Financial and 
                                                    Accounting Officer)




	

                                                              EXHIBIT 11.1

                      	GSE SYSTEMS, INC. AND SUBSIDIARIES
                     	(in thousands, except per share data)


             	STATEMENT REGARDING COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                               Three Months      Three Months
                                                   Ended             Ended
                                                  June 30,          June 30,
                                                   1996              1997
                                                   ----              ----
<S>                                                <C>               <C>
Net (loss) income available to common
shares.....................................	     $ (1,037)         $    426
                                                  =======           ======= 
Weighted average common shares 
outstanding................................         5,066             5,066
Dilutive effect of common stock 
equivalents	- stock options................             -                21
                                                  -------           -------
Total shares used for earnings per share...         5,066             5,087   
                                                  =======           =======
(Loss)earnings per share...................      $  (0.20)         $   0.08
                                                  =======           ======= 
 

                                                Six Months        Six Months
                                                  Ended             Ended
                                                 June 30,          June 30,
                                                  1997              1996
                                                  ----              ----
<S>                                               <C>               <C>
Net (loss) income available to common 
shares.....................................      $ (3,026)         $ 1,517
                                                  =======           ======
Weighted average common shares 
outstanding................................         5,066            5,066
Dilutive effect of common stock 
equivalents	- stock options................             -               16
                                                  -------           ------
Total shares used for earnings per share...     	   5,066            5,082
                                                  =======           ======
(Loss)earnings per share...................      $  (0.60)         $  0.43
                                                  =======           ======

</TABLE>

<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                             852
<SECURITIES>                                         0
<RECEIVABLES>                                   26,444
<ALLOWANCES>                                       227
<INVENTORY>                                      3,206
<CURRENT-ASSETS>                                34,139
<PP&E>                                           5,285
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  50,694
<CURRENT-LIABILITIES>                           27,536
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                      21,444
<TOTAL-LIABILITY-AND-EQUITY>                    50,694
<SALES>                                         39,957
<TOTAL-REVENUES>                                39,957
<CGS>                                           28,298
<TOTAL-COSTS>                                   28,298
<OTHER-EXPENSES>                                15,738
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 359
<INCOME-PRETAX>                                 (4,551)
<INCOME-TAX>                                    (1,525)
<INCOME-CONTINUING>                             (3,026)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3,026)
<EPS-PRIMARY>                                    (0.60)
<EPS-DILUTED>                                    (0.60)
        


</TABLE>


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