TSR INC
10-K, 1998-08-26
COMPUTER PROGRAMMING SERVICES
Previous: TELTONE CORP, 5, 1998-08-26
Next: UNION TANK CAR CO, 8-K, 1998-08-26




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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                   ----------

                                    FORM 10-K

            [X]   Annual Report Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act Of 1934

                     For the fiscal year ended May 31, 1998


                                       or


            [ ]    Transition Report Under Section 13 or 15(d) of
                       The Securities Exchange Act Of 1934

             For the transition period from __________ to __________


                         Commission File Number: 0-8656


                                    TSR, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Delaware                                             13-2635899
- -------------------------------                              -------------------
(State or other jurisdiction of                               (I.R.S. Employer 
 incorporation or organization)                              Identification No.)


                      400 Oser Avenue, Hauppauge, NY 11788
                    ----------------------------------------
                    (Address of principal executive offices)


                  Registrant's telephone number: 516-231-0333


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

                                      None
                                ---------------
                                (Title of Class)


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


                     Common Stock, par value $0.01 per share
                     ---------------------------------------
                                (Title of Class)


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.  [X] Yes     [ ] No

Indicate by check mark if there is no disclosure of delinquent filers in
response to Item 405 of Regulation S-K contained in this form, and no disclosure
will be contained, to the best of Registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K.  [X]

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



<PAGE>


State the aggregate market value of the voting stock held by non-affiliates of
the Registrant. The aggregate market value shall be computed by reference to the
price at which the stock was sold, or the average bid and asked prices of such
stock, as of a specified date within 60 days prior to the date of filing. (See
definition of affiliate in Rule 12b-2 of the Exchange Act).

The aggregate market value was approximately $38,232,000 based on the market
price of the Registrant's Common Stock at July 31, 1998 of $11.38 and excluding
shares of common stock held by officers, directors and beneficial holders of 5%
of the outstanding common stock of the Registrant, many of which persons may not
be affiliates of the Registrant.

State the number of shares outstanding of each of the Registrant's classes of
common equity, as of the latest practicable date.

5,988,276 shares of Common Stock, par value $0.01 per share, as of July 31,
1998.

Documents incorporated by Reference:

The information required in Part III, Items 10, 11, 12 and 13 is incorporated by
reference to the Registrant's Proxy Statement in connection with the 1998 Annual
Meeting of Shareholders, which will be filed by the Registrant within 120 days
after the close of its fiscal year.


                                       -2-



<PAGE>


PART I

Item 1.  Business.

General

TSR, Inc. (the "Company") is primarily engaged in the business of providing
contract computer programming services to its clients. The Company provides
technical computer personnel to companies to supplement their in-house
information technology ("IT") capabilities. In addition, the Company has
developed Catch/21, a Year 2000 compliance software solution ("Catch/21") which
enables the Company to correct on a substantially automated basis problems which
may occur in computer software as a result of the century change in the year
2000. The Company's contract computer programming services business has been the
Company's primary focus and the Company believes that this business will be the
Company's primary source of growth in the future.

The Company's clients for its contract computer programming services consist
primarily of Fortune 1000 companies with significant technology budgets. These
clients are faced with the problem of maintaining and improving the service
level of increasingly complex information systems. Accelerating technological
changes make it increasingly difficult and expensive for IT managers to maintain
the necessary in-house capabilities. In addition, IT managers are often subject
to corporate pressures to downsize staff levels and reduce expenses relating to
IT personnel, which makes outsourcing of computer personnel requirements an
attractive alternative. In the year ended May 31, 1998 the Company provided IT
staffing services to approximately 115 clients.

The Company has developed a software solution, called Catch/21, which automates
to a significant extent the conversion process for applications which may not
properly interpret dates after the year 1999. Catch/21 utilizes a sliding
century approach, an internal modification technique, which dynamically adjusts
the dates in the software application using a separate subroutine and then
reinserts the information into the application without changing the program
logic or the form in which data is stored. Currently, Catch/21 can be used to
convert IBM mainframe, COBOL, RPG, PL/1, Assembler, CA-ADS, and CA- IDEAL
applications. Additionally, several of the languages are supported in AS/400 and
DEC/VAX environments. The Company has provided Year 2000 conversion services to
approximately 20 companies and is engaged in discussions with potential clients
concerning the Company's Year 2000 conversion services.

The Company was incorporated in Delaware in 1969. The Company's executive
offices are located at 400 Oser Avenue, Hauppauge, NY 11788, and its telephone
number is (516) 231-0333.

Contract Computer Programming Services

STAFFING SERVICES

The Company's contract computer programming services involve the provision of
technical staff to clients to meet the specialized requirements of their IT
operations. The technical personnel provided by the Company generally supplement
the in-house capabilities of the Company's clients. The Company's approach is to
make available to its clients a broad range of technical personnel to meet their
requirements rather than focusing on specific specialized areas. The Company has
staffing capabilities in the areas of main-frame and mid-range computer
operations, personal computers and client-server support, voice and data
communications (including local and wide area networks) and help desk support.
The Company's services provide clients with flexibility in staffing their
day-to-day operations, as well as special projects, on a short-term or long-term
basis.

The Company provides technical employees for projects which usually range from
three months to one year. Generally, clients may terminate projects at any time.
Staffing services are provided at the client's facility and are billed primarily
on an hourly basis based on the actual hours worked by technical personnel
provided by the Company and with reimbursement for out-of-pocket expenses. The
Company pays its technical personnel on a semi-monthly basis and invoices its
clients, not less frequently than monthly.


                                       -3-



<PAGE>


The Company's success is dependent upon its ability to attract and retain
qualified professional computer personnel. The Company believes that there is a
shortage of, and significant competition for, software professionals with the
skills and experience necessary to perform the services offered by the Company.
Although the Company generally has been successful in attracting employees with
the skills needed to fulfill customer engagements, demand for qualified
professionals conversant with certain technologies may outstrip supply as new
and additional skills are required to keep pace with evolving computer
technology or as competition for technical personnel increase. Increasing demand
for qualified personnel could also result in increased expenses to hire and
retain qualified technical personnel and could adversely affect the Company's
profit margins.

OPERATIONS

The Company provides contract computer programming services in the New York
metropolitan area, New England, and the Mid-Atlantic region. The Company
provides its services principally through an office located in New York, New
York and also maintains branch offices in Edison, New Jersey, Long Island, New
York and Farmington, Connecticut. The Company does not currently intend to open
additional offices, but will continue to seek to grow its business by adding
account executives and technical recruiters in its existing offices. At these
offices, as of May 31, 1998, the Company employed 19 persons who are responsible
for recruiting technical personnel and 14 persons who are account executives.

MARKETING AND CLIENTS

The Company focuses its marketing efforts on large businesses and institutions
with significant IT budgets and recurring staffing and software development
needs. The Company provided services to approximately 115 clients during the
year ended May 31, 1998 as compared to 85 in the prior fiscal year. The Company
has historically derived a significant percentage of its total revenues from a
relatively small number of clients. However, in the fiscal year ended May 31,
1998, the Company did not have any clients which constituted more than 10% of
consolidated revenues. Additionally, the Company's top ten clients accounted for
only 40% of consolidated revenues in fiscal 1998 as compared to 50% in fiscal
1997. While continuing its efforts to expand further its client base, the
Company's marketing efforts are focused primarily on increasing business from
its existing accounts. To this end, the Company expects to expand its sales
force by 40%. This will give the account executives more time to spend with each
account, as they will have fewer accounts to cover.

The Company's marketing is conducted through account executives who are
responsible for customers in an assigned territory. Account executives call on
potential new customers and are also responsible for maintaining existing client
contacts within an assigned territory. Instead of utilizing technical managers
to oversee the services provided by technical personnel to each client, the
account executives are responsible for this role. As a result of the cost
savings due to the combined functions of the account executives, the Company is
able to provide its account executives with significantly higher incentive-
based compensation. In addition, the Company generally pairs each account
executive with a recruiter of technical personnel, who also receives
incentive-based compensation. The Company believes that this approach allows the
Company to more effectively serve its clients' needs for technical personnel, as
well as providing its account executives and recruiters with incentives to
maximize revenues in their territories.

In accordance with industry practice, most of the Company's contracts for
contract computer programming services are terminable by either the client or
the Company on short notice. The Company does not believe that backlog is
material to its business.

PROFESSIONAL STAFF AND RECRUITMENT

The Company maintains a database of over 35,000 technical personnel with a wide
range of skills. The Company uses a sophisticated proprietary computer system to
match a potential employee's skills and experience with client requirements. The
Company periodically contacts personnel in its database to update their
availability, skills, employment interests and other matters and continually
updates its database. This database is made available to the account executives
and recruiters at each of the Company's offices. The Company considers its
database to be a valuable asset.

The Company employs technical personnel on an hourly basis, as required in order
to meet the staffing requirements under particular contracts or for particular
projects. The Company recruits technical personnel by publishing weekly
advertisements in local newspapers and attending job fairs on a periodic basis.
The Company devotes significant resources to recruiting technical personnel,
maintaining 19 recruiters. Potential applicants are generally interviewed and
tested by the Company's recruiting personnel or by third parties who have the
required technical backgrounds to review the qualifications of the applicants.


                                       -4-


<PAGE>


Year 2000 Compliance Solution Services

The Company commenced in fiscal 1997 providing services to correct problems in
software applications which occur as a result of the inability of software
applications to correctly interpret date information after 1999. The Company
uses an innovative approach through its proprietary Catch/21 Year 2000
compliance software solution. The Company's Catch/21 software solution does not
modify the software application. Instead of expanding the date, changing the
date format or otherwise modifying the program logic, the Catch/21 software uses
a separate subroutine that dynamically adjusts the date information within the
application. A command which calls up the separate subroutine is inserted into
the source code by the Catch/21 software each time a date is required to be
calculated. The subroutine shifts the dates in the application by designated
number of years, referred to as the base year. The shifted dates are then used
to calculate the date-related information and after such calculations are
completed, the dates are restored to their original value and restored to the
program. In those instances where dates used in calculations span more than one
century, those specific date fields are manually expanded.

The Company believes that, due to the extent of the automation of its conversion
process and the fact that the program logic is not modified, both the conversion
time and testing time are reduced significantly. As a result, the Company
believes that its approach reduces the time and cost of converting applications
to be Year 2000 compliant. The Company believes that its cost structure for
providing conversion services using Catch/21 permits it to charge less than
other parties providing similar conversion services. As of May 31, 1998 the
Company charges a fixed price of $0.30 and up per line of code. Currently, the
Company's Catch/21 conversion software is designed for conversion of IBM
mainframe COBOL, RPG, PL/1, Assembler, CA-ADS, and CA-IDEAL programs.

The Company uses a team of three analysts and an employee responsible for
quality assurance on each conversion project. The Company estimates that
presently each such team can analyze and convert approximately 300,000 lines of
code per week, although there can be no assurance that the Company will be able
to continue to achieve these levels. As of July 31, 1998, the Company has 48
employees directly involved in its Year 2000 business. The Company had
previously hired analysts in anticipation of significant growth in its Year 2000
business. Due to slower than anticipated growth in its Year 2000 business, the
Company reduced the number of employees in its Year 2000 business subsequent to
its fiscal year end.

The Company has converted an aggregate of 27,000,000 lines of code pursuant to
agreements with twenty companies. Revenue growth and contracts with new
customers have been below Company expectations. In addition, the Company is
experiencing more intense competition. Because of these factors it is difficult
to accurately predict near term Year 2000 compliance solution revenues and the
Company expects revenues may decline in its Year 2000 business. However, the
Company is in the process of reducing expenses to appropriate levels to match
its revenue stream.

The Company's agreements relating to Year 2000 conversion projects generally do
not provide for a minimum number of lines of code or applications to be
converted by the Company. The agreements generally provide that the Company will
convert applications that are agreed to by the Company and the client. In
addition, the agreements are generally terminable by the client after short
notice periods. The Company's revenues under these agreements with respect to
each application are subject to satisfactory acceptance testing of such
converted application. In addition, the Company has agreed to refund any amounts
paid if the converted application does not perform in accordance with mutually
agreed upon acceptance criteria.


                                       -5-


<PAGE>


Competition

The technical staffing industry is highly competitive and fragmented and has low
barriers to entry. The Company competes for potential clients with providers of
outsourcing services, systems integrators, computer systems consultants, other
providers of technical staffing services and, to a lesser extent, temporary
personnel agencies. The Company competes for technical personnel with other
providers of technical staffing services, systems integrators, providers of
outsourcing services, computer systems consultants, clients and temporary
personnel agencies. Many of the Company's competitors are significantly larger
and have greater financial resources than the Company. The Company believes that
the principal competitive factors in obtaining and retaining clients are
accurate assessment of clients' requirements, timely assignment of technical
employees with appropriate skills and the price of services. The principal
competitive factors in attracting qualified technical personnel are
compensation, availability, quality and variety of projects and schedule
flexibility. The Company believes that many of the technical personnel included
in its database may also be pursuing other reemployment opportunities.
Therefore, the Company believes that its responsiveness to the needs of
technical personnel is an important factor in the Company's ability to fill
projects. Although the Company believes it competes favorably with respect to
these factors, it expects competition to increase and there can be no assurance
that the Company will remain competitive.

The market for IT services addressing the Year 2000 problem is highly
competitive and is expected to become more competitive as others enter this
segment of the business. The Company's competitors include systems consulting
and implementation firms, application software firms, service groups of computer
equipment companies, general management consulting firms and programming
companies. Many of these competitors have significantly greater financial,
technical and marketing resources and greater name recognition than the Company.
In addition, the Company competes with its clients' internal IT personnel. Such
competition may impose additional pricing pressures on the Company. The
principal competitive factors involve speed and reliability in the conversion
process and the price charged for the services. There can be no assurance that
the Company can compete successfully with its existing competitors or with any
new competitors.

Intellectual Property Rights

The Company's success in the Year 2000 compliance solution services business is
dependent upon its Catch/21 Year 2000 software solution and other proprietary
intellectual property rights. The Company has filed a patent application
covering certain aspects of Catch/21. There can be no assurance that this patent
application will result in patents being issued. Even if the Company obtains
patent rights, the Company believes that the protection of its rights will
depend primarily on its proprietary technology and techniques which constitute
"trade secrets." There can be no assurance that any patents which may be issued
to the Company will afford adequate protection to the Company or not be
challenged, invalidated, infringed or circumvented. The Company is aware of
other patent applications that have been filed with respect to Year 2000
compliance software programs. It is possible that others may have or be granted
patents claiming products or processes that are necessary for or useful to the
development or continued use of Catch/21 and that legal actions could be brought
against the Company claiming infringement. In the event that the Company is
unsuccessful against such a claim, it may be required to obtain licenses to such
patents or to other patents or proprietary technology in order to continue to
utilize Catch/21. There can be no assurance the Company will be able to obtain
such licenses on commercially reasonable terms, if at all.

The Company relies primarily upon a combination of trade secret, nondisclosure
and other contractual arrangements, technical measures and copyright and
trademark laws to protect its proprietary rights. The Company generally enters
into confidentiality agreements with its employees, consultants, clients and
potential clients and limits access to and distribution of its proprietary
information. There can be no assurance that the steps taken by the Company in
this regard will be adequate to deter misappropriation of its proprietary
information or that the Company will be able to detect unauthorized use and take
appropriate steps to enforce its intellectual property rights.

Personnel

As of July 31, 1998, the Company employs 387 people including its 3 executive
officers. Of such employees 20 are engaged in sales, 19 are recruiters for
programmers, 320 are technical and programming consultants, and 25 are in
administration and clerical functions. Of the 387 employees, approximately 326
are employed in the contract computer programming business, 48 in the Year 2000
business and 13 are employed directly by the Company.


                                       -6-


<PAGE>


Item 2.  Properties.

The Company leases 8,000 square feet of space in Hauppauge, New York for a term
expiring December 31, 1998, with annual rentals of approximately $70,000. This
space is used as executive and administrative offices as well as by the
Registrant's operating subsidiaries.

The Company leases an additional 8,000 square feet of space in Hauppauge, New
York for a term expiring July, 2000 with annual rentals of approximately 
$84,000. This space is used for its Year 2000 compliance solution business.

The Company also leases sales and technical recruiting offices in New York City
(lease expires July, 2002), Edison, New Jersey (lease expires August, 2000), and
Farmington, Connecticut (lease expires November, 1999), with aggregate monthly
rentals of approximately $17,000.

The Company believes the present locations are adequate for its current needs as
well as for the future expansion of its existing business.

Item 3.  Legal Proceedings.

None

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

Not Applicable


                                       -7-


<PAGE>

PART II

Item 5.  Market for Common Equity and Related Stockholder Matters.

The Company's shares of Common Stock trade on the NASDAQ National Market System
under the symbol TSRI. The following are the high and low sales prices for each
quarter during the fiscal years ended May 31, 1998 and 1997:

                                             JUNE 1, 1997 - MAY 31, 1998
                                     -------------------------------------------
                                       1ST         2ND         3RD         4TH
                                     QUARTER     QUARTER     QUARTER     QUARTER
                                     -------     -------     -------     -------
High Sales Price...............      19-1/8      16-1/2      28-3/8      27
Low Sales Price................       8-3/8       9-1/4      13-3/4      10-1/4


                                             JUNE 1, 1996 - MAY 31, 1997
                                     -------------------------------------------
                                       1ST         2ND         3RD         4TH
                                     QUARTER     QUARTER     QUARTER     QUARTER
                                     -------     -------     -------     -------
High Sales Price...............       3-3/8       5-5/8      25-1/8      14-3/16
Low Sales Price................       1-15/16     2-1/16      4-3/4       6-1/2

There were 220 holders of record of the Company's Common Stock as of July 31,
1998. Additionally, the Company estimates that there were approximately 3,000
beneficial holders as of that date. On October 22, 1997, the Company declared a
stock split in the form of a 100% stock dividend on the shares of common stock
payables November 17, 1997 to shareholders of record on November 3, 1997.
Additionally, on October 10, 1996, the Company declared a stock split in the
form of a 100% stock dividend on the shares of Common Stock payable November 14,
1996 to shareholders of record on October 28, 1996. All share prices and cash
dividends have been adjusted for these splits. Historically, no cash dividends
have been paid by the Company on its Common Stock except that on July 18, 1995,
the Board of Directors declared a special cash dividend of $0.10 per share on
its Common Stock payable on August 28, 1995 to shareholders of record as of July
31, 1995. The Company has not adopted a policy of paying cash dividends on a
regular periodic basis and does not intend to declare a cash dividend for fiscal
1998.

<TABLE>

Item 6.  Selected Financial Data.
(Amounts in Thousands, Except Per Share Data)

<CAPTION>
                                              MAY 31,     May 31,     May 31,     May 31,     May 31,
                                               1998        1997        1996        1995        1994
                                             --------    --------    --------    --------    --------
<S>                                          <C>         <C>         <C>         <C>         <C>     
Revenues..................................   $ 70,435    $ 49,704    $ 31,810    $ 26,674    $ 21,926

Income From Operations....................      6,064       2,970       1,456       1,264         799

Net Income................................      3,430       1,796         964         802         500

Diluted Net Income Per Common Share.......       0.57        0.31        0.16        0.13        0.08

Working Capital...........................     14,994       9,884       8,358       8,337       7,525

Total Assets..............................     20,516      14,044      11,167      10,629       9,191

Shareholders' Equity......................     16,167      10,431       8,635       8,609       7,808

Book Value Per Common Share...............       2.70        1.79        1.48        1.42        1.29

Cash Dividends Declared
  Per Common Share........................       --          --          0.10        --           --

- ----------

Note:   Net Income, Book Value and Cash Dividends Per Common Share have been
        adjusted for stock splits in the form of 100% stock dividends paid in
        November 1996 and November 1997.

</TABLE>

                                       -8-


<PAGE>


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

The following discussion and analysis should be read in conjunction with the
financial statements and the notes to the consolidated financial statements
presented elsewhere in this report.

Overview

The Company is primarily engaged in the business of providing contract computer
programming services to its clients. The Company provides technical computer
personnel to companies to supplement their in-house IT capabilities. In
addition, the Company has developed Catch/21, a Year 2000 compliance software
solution, which enables the Company to correct on a substantially automated
basis problems which may occur in computer software as a result of the century
change in the year 2000. In its fiscal year ended May 31, 1997 the Company
commenced providing services to customers to make applications Year 2000
compliant. The Company's contract computer programming services business has
been the Company's primary focus and the Company believes that this business
will be the Company's primary source of growth in the future.

In the year ended May 31, 1998, the Company provided IT staffing services to
approximately 115 clients as compared to 85 in the prior fiscal year. The
Company has historically derived a significant percentage of its total revenues
from a relatively small number of clients. However, in the fiscal year ended May
31, 1998, the Company did not have any clients who constituted more than 10% of
consolidated revenues. Additionally, the Company's top ten clients accounted for
only 40% of consolidated revenues in fiscal 1998 as compared to 50% in fiscal
1997. While continuing its efforts to expand further its client base, the
Company's marketing efforts are focused primarily on increasing business from
its existing accounts.

The Company's Year 2000 compliance solution business represented approximately
10% of consolidated revenues in fiscal 1998. The Company has converted an
aggregate of 27,000,000 lines of code pursuant to agreements with twenty
companies. Revenue growth and contracts with new customers have been below
Company expectations. In addition, the Company is experiencing more intense
competition. Because of these factors it is difficult to accurately predict near
term Year 2000 compliance solution revenues. However, the Company is in the
process of reducing expenses to appropriate levels to match its revenue stream.
While the Company initially experienced growth in its Year 2000 business during
its 1998 fiscal year and anticipated that such growth would continue, the
Company experienced a slow-down in obtaining contracts with new customers during
the latter part of the 1998 fiscal year. The Company does not presently
anticipate significant growth in its Year 2000 business in the near term.

The Company's agreements relating to Year 2000 conversion projects generally do
not provide for a minimum number of lines of code or applications to be
converted by the Company. The Company's revenues for applications converted
under these agreements are subject to satisfactory acceptance testing of such
converted applications and the Company agrees to refund any amounts paid if the
converted application does not perform in accordance with mutually agreed upon
acceptance criteria.


                                       -9-


<PAGE>


Results of Operations

The following table sets forth for the periods indicated certain financial
information derived from the Company's consolidated statement of operations.
There can be no assurance that trends in sales growth or operating results will
continue in the future:

<TABLE>
<CAPTION>
                                                                          YEAR ENDED MAY 31,  
                                                  ----------------------------------------------------------------
                                                         1998                   1997                  1996
                                                  ------------------     ------------------     ------------------
                                                              % OF                   % of                   % of
                                                  AMOUNT     REVENUE      Amount    Revenue     Amount     Revenue
                                                  -------    -------     -------    -------     -------    -------
                                                                       (Amounts in Thousands)          

<S>                                               <C>         <C>        <C>         <C>        <C>         <C>  
Revenues ......................................   $70,435     100.0      $49,704     100.0      $31,810     100.0
Cost of Sales .................................    51,332      72.9       37,485      75.4       23,317      73.3
                                                  -------     -----      -------     -----      -------     -----
Gross Profit ..................................    19,103      27.1       12,219      24.6        8,493      26.7
                                                                                             
Selling, General, and Administrative expenses..    12,208      17.3        8,924      18.0        7,037      22.1
Research and Development expenses .............       831       1.2          325       0.6          --        --
                                                  -------     -----      -------     -----      -------     -----
Income from Operations ........................     6,064       8.6        2,970       6.0        1,456       4.6
                                                                                             
Other Income ..................................       164       0.3          297       0.6          250       0.8
                                                  -------     -----      -------     -----      -------     -----
Income Before Income Taxes.....................     6,228       8.9        3,267       6.6        1,706       5.4
                                                                                             
Provision for Income Taxes ....................     2,798       4.0        1,471       3.0          742       2.4
                                                  -------     -----      -------     -----      -------     -----
Net Income ....................................   $ 3,430       4.9      $ 1,796       3.6      $   964       3.0
                                                  =======     =====      =======     =====      =======     =====
</TABLE>


Revenues

Revenues consist primarily of revenues from contract computer programming
services. In addition, the Company's revenues included revenues from its Year
2000 software solution business which was commenced in 1997, and the
construction specifications business and health care services business which
were terminated in fiscal 1996. Revenues for fiscal 1998 increased $20,731,000
or 41.7% over fiscal 1997. For fiscal 1998 89.6% of revenues were from contract
computer programming services and 10.3% of revenues were from the Year 2000
business.

Contract computer programming services revenues increased $13,757,000 from
$49,361,000 in fiscal 1997 to $63,118,000 in fiscal 1998. This increase resulted
from an increase in technical personnel on billing from several new accounts and
an overall increase in the number of programmers on billing with clients in
fiscal 1998. The Company's contract computer programming services revenues for
fiscal 1998 increased by 27.9% over fiscal 1997, as compared to an increase of
65.0% from fiscal 1997 over fiscal 1996. The growth in revenues in the contract
computer programming services business in fiscal 1997 resulted, to a significant
extent, from several large projects with the Company's largest customer, which
were discontinued by such customer at the end of fiscal 1997 and during the
first half of fiscal 1998. The rate of growth of the Company's contract computer
programming services business from fiscal 1998 over fiscal 1997, would have been
significantly higher if the effects of such large projects were eliminated. Such
increased growth in the remaining contract computer programming services
business resulted from an increase in accounts from 85 to 115, including several
new significant accounts and further penetration at existing accounts. The
number of programmers on billing with clients increased from 450 at May 31, 1997
to 460 at May 31, 1998. The number of programmers on billing with clients at May
31, 1997 included approximately 50 programmers involved in the larger projects
which were discontinued as discussed above. The Company expects to continue to
broaden its account base by adding additional sales executives and pursuing new
accounts.

Revenues from the Company's Catch/21 Year 2000 compliance business, which was
commenced in fiscal 1997, were $7,268,000 for the year versus $171,000 in fiscal
1997. These revenues consisted mainly of line of code charges for the
remediation of approximately 27,000,000 lines of code for approximately 20
customers. The Company's Year 2000 revenues during the fourth quarter of fiscal
1998 were approximately the same as the third quarter revenues and the Company
expects these revenues may decline. Quarterly revenues from the Company's Year
2000 business can be significantly impacted by the timing of releases of code by
the Company's customers to the Company's conversion facility, as well as the
timing of entering into agreements with new customers. At the present time, the
Company has received less code from customers than it had expected based on
customer's original estimates. In addition, the Company is experiencing more
intense competition which has impacted obtaining new customers. While the
Company believes that its customers have been satisfied with the Company's Year
2000 conversion services and the performance of its Catch/21 software, the above
factors and conditions of the Year 2000 industry generally make it difficult to
predict near term revenues.


                                      -10-


<PAGE>


Revenues for fiscal 1997 increased $17,894,000 or 56.3% over fiscal 1996.
Contract computer programming services revenues contributed an increase of
$19,452,000 which was offset by decreases in construction specifications and
health care services of $1,729,000 which businesses were terminated during the
1996 fiscal year. In fiscal 1997, the Company had its first revenues from its
Year 2000 compliance business of $171,000. The increase in revenues in contract
computer programming services resulted primarily from several larger projects
with the Company's largest account during fiscal 1997.

Cost of Sales

Cost of sales increased by $13,847,000 or 36.9% in fiscal 1998 over fiscal 1997.
This increase included an increase in cost of sales in contract computer
programming of $11,171,000 from $37,348,000 in fiscal 1997 to $48,519,000 for
fiscal 1998. The increase in costs resulted primarily from the increase in
amounts paid to technical personnel resulting primarily from the increase in
technical personnel assigned to client projects and was related to the
above-mentioned revenue increase. The Year 2000 business incurred cost of sales
of $2,813,000 in fiscal 1998 versus $137,000 in fiscal 1997. These costs
consisted primarily of salaries of analysts and quality assurance personnel.

Cost of sales as a percentage of revenues decreased to 72.9% in fiscal 1998 from
75.4% in fiscal 1997. This decrease is primarily attributable to the cost of
sales as a percentage of revenue in the Year 2000 business being less than the
contract computer programming business. Costs of sales in the contract computer
programming business as a percentage of revenue increased to 76.9% in fiscal
1998 from 75.7% in fiscal 1997. This resulted primarily from increased amounts
paid to programmers outpacing the Company's ability to pass increases on to
customers.

The cost of sales for the Company's contract computer programming business are
variable because technical personnel are generally hired on a per diem basis to
staff particular projects for clients. However, the cost of sales for the
Catch/21 solution business are fixed. A substantial portion of these cost of
sales consist of technical personnel hired to perform the conversion services.
The technical personnel are hired and trained in advance of the time the Company
has conversion projects and these expenses are incurred by the Company whether
or not the Company is generating anticipated revenues from the Year 2000
solutions business. Due to slower than anticipated growth in its Year 2000
business, the Company reduced the number of employees in its Year 2000 business
subsequent to its fiscal year end.

Fiscal 1997 cost of sales increased $14,168,000 or 60.8% over fiscal 1996. The
increase included additional costs of $14,520,000 from contract computer
programming which primarily resulted from the above mentioned revenue increase.
Construction specifications and health care services costs decreased by $489,000
due to the termination of these businesses during fiscal year 1996. The Year
2000 business incurred costs of $137,000, for fiscal 1997.

Selling, General and Administrative Expenses

Selling, general and administrative expenses consist primarily of expenses
relating to account executives, technical recruiters, facilities costs,
management and corporate overhead. These expenses increased $3,284,000 or 36.8%
from $8,924,000 in fiscal 1997 to $12,208,000 in fiscal 1998. Contract computer
programming services expenses increased $1,056,000 over the prior year to
$9,467,000. The increase was primarily attributable to additional
commission-based compensation due to the increased revenues. Also, these
expenses increased as a result of the expenses relating to the hiring of
additional account executives and technical recruiting professionals to broaden
the Company's client base in connection with the continuation of the Company's
planned expansion. In fiscal 1998 approximately $2,741,000 in selling, general
and administrative expenses were attributable to the Catch/21 solution business
which commenced operations in fiscal 1997. These expenses consisted primarily of
marketing, advertising, management and facilities expenses.

In fiscal 1997, selling, general and administrative expenses increased
$1,887,000 or 26.8% over the prior year. The contract computer programming
business incurred increases amounting to $2,406,000 which resulted primarily
from increased personnel in recruiting and sales, including those hired to staff
a new office in Connecticut. The increase also included additional
commission-based compensation due to the increased revenues. Expenses decreased
in construction specifications and health care by $815,000 due to the
termination of those businesses.


                                      -11-


<PAGE>


Research and Development

Research and development costs of $831,000 in the current year represent amounts
expended to expand Catch/21, the Company's Year 2000 compliance solution,
product offerings into additional computer platforms and languages such as PL/1,
Assembler and several fourth generation languages. Fiscal 1997 expenditures of
$325,000 primarily related to the development of the Catch/21 solution. Research
and development costs are expected to decline in fiscal 1999 as the millennium
approaches.

Other Income

Fiscal 1998 other income resulted primarily from interest and dividend income of
$158,000. The Company also sustained a net loss of $3,000 from marketable
securities due to mark to market adjustments of its equity portfolio.

Fiscal 1997 other income also resulted primarily from interest and dividend
income which decreased by $68,000 to $159,000 due to a lower average investable
base. During fiscal 1997 the Company recorded other income of $77,000 in
connection with the termination agreement for its construction specifications
subsidiary. Gains from marketable securities of $59,000 in fiscal 1997 resulted
from the purchase and sale of marketable equity securities during the period.

Income Taxes

The effective income tax rate decreased slightly from 45.0% in fiscal 1997 to
44.9% in fiscal 1998 because non-deductible expenses did not grow as rapidly as
taxable income.

The effective income tax rate increased to 45.0% in fiscal 1997 from 43.5% in
fiscal 1996 because the losses incurred by the Year 2000 code conversion
business were not available to offset state and local income taxes other than
for New York State.

Liquidity, Capital Resources and Changes in Financial Condition

The Company expects that cash flow generated from operations together with its
cash and marketable securities and available credit facilities will be
sufficient to provide the Company with adequate resources to meet its cash
requirements.

At May 31, 1998, the Company had working capital of $14,994,000 and cash and
cash equivalents of $2,425,000 as compared to working capital of $9,884,000 and
cash and cash equivalents of $2,931,000 at May 31, 1997. Working capital
increased due to the Company's net income in the 1998 fiscal year and $2,306,400
of proceeds from the sale of common stock. Cash and equivalents declined from
May 31, 1997 to May 31, 1998 due to the cash used in operations, as discussed
below, and cash used to purchase marketable securities and fixed assets,
partially offset by the cash generated from the sale of common stock.


                                      -12-

<PAGE>


Net cash flow of $308,000 was used in operations during fiscal 1998 as compared
to $1,405,000 of net cash flow used by operations in fiscal 1997. While the
Company had net income of $3,430,000, in fiscal 1998 the Company had cash flow
used in operations as a result of an increase in accounts receivable of
$4,629,000 from $10,409,000 at May 31, 1997 to $15,038,000 at May 31, 1998. The
increase in accounts receivable occurred primarily because of the substantial
revenue increase. The cash used in operations as a result of the increase in
accounts receivable was offset to some extent by the increase in the Company's
accounts payable and accrued expenses of $536,000 from $2,694,000 at May 31,
1997 to $3,229,000 at May 31, 1998. The increase in accounts payable and accrued
expenses resulted primarily from the increase in cost of sales.

Cash flow used by investing activities resulted primarily from the Company's
purchase of United States Treasury Bills and fixed assets. The increase in the
purchase of fixed assets from $425,000 in fiscal 1997 to $960,000 in 1998
related primarily to the ramping up of the Year 2000 compliance solution
business. The significant increase was required for equipment to emulate client
computer environments to enable sufficient testing and quality assurance of the
Catch/21 software solution.

Cash flow from financing activities of $2,306,400 resulted primarily from the
sale of 160,000 shares of common stock at $16 per share, less expenses, in a
private placement on January 30, 1998.

The Company's capital resource commitments at May 31, 1998 consisted of lease
obligations on its branch and corporate facilities amounting to $844,000 over
the next five years. The Company intends to finance these commitments from cash
flow provided by operations, available cash and short-term marketable
securities.

Although the Company's cash and marketable securities were sufficient to enable
it to meet its cash requirements during fiscal 1998, the Company may require a
credit facility to finance its accounts receivable if its accounts receivable
continue to grow as a result of a continued significant increase in revenues.
The Company has available a revolving line of credit of $5,000,000 from a major
money center bank. As of May 31, 1998 there were no amounts outstanding under
this line of credit.

Year 2000 Information

The Company is in the process of reviewing the potential impact of the Year 2000
on its computer systems. The Company uses computer systems throughout its entire
operations. The Company has not completed its assessment, but currently believes
that its computer systems are substantially Year 2000 compliant and that any
costs of addressing this issue will not have a material adverse impact on the
Company's financial position. However, if the Company, or third parties upon
which the Company relies, are unable to address the Year 2000 issue in a timely
manner, it could result in a material financial risk to the Company.

Forward-Looking Statements

Certain statements contained in "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Business", including
statements concerning the development of the Company's Catch/21 solution, future
prospects and the Company's future cash flow requirements are forward looking
statements, as defined in the Private Securities Litigation Reform Act of 1995.
Actual results may differ materially from those projections in the forward
looking statements which statements involve risks and uncertainties, including
but not limited to the following: risks relating to the competitive nature of
the markets for contract computer programming services and the Year 2000
compliance solution market, concentration of the Company's business with certain
customers and uncertainty as to the Company's ability to bring in new customers
and the risk that the Catch/21 software solution will not achieve increased
commercial acceptance.


                                      -13-


<PAGE>



Item 8. Financial Statements.


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----

Independent Auditors' Report .............................................   15

Financial Statements:

Consolidated Balance Sheets as of May 31, 1998 and 1997 ..................   16

Consolidated Statements of Earnings for the
     years ended May 31, 1998, 1997 and 1996 .............................   18

Consolidated Statements of Shareholders' Equity
     for the years ended May 31, 1998, 1997 and 1996 .....................   19

Consolidated Statements of Cash Flows for the
     years ended May 31, 1998, 1997 and 1996 .............................   20

Notes to Consolidated Financial Statements ...............................   21


                                      -14-


<PAGE>


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
TSR, Inc.:

We have audited the accompanying consolidated balance sheets of TSR, Inc. and
subsidiaries as of May 31, 1998 and 1997, and the related consolidated
statements of earnings, shareholders' equity and cash flows for each of the
years in the three-year period ended May 31, 1998. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of TSR, Inc. and
subsidiaries as of May 31, 1998 and 1997, and the results of their operations
and their cash flows for each of the years in the three-year period ended May
31, 1998, in conformity with generally accepted accounting principles.


                                          KPMG PEAT MARWICK LLP


Jericho, New York
July 15, 1998

                                      -15-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                              MAY 31, 1998 AND 1997


                                     ASSETS
                                                           1998          1997
                                                       -----------   -----------
CURRENT ASSETS:
  Cash and cash equivalents (note 1(e)) ............   $ 2,425,122   $ 2,931,180
  Marketable securities (note 1(f)) ................     1,575,945        26,175
  Accounts receivable:
     Trade (net of allowance for doubtful accounts
       of $173,000 in 1998 and 1997) ...............    15,037,995    10,408,542
     Other .........................................        86,772        57,333
                                                       -----------   -----------
                                                        15,124,767    10,465,875
  Prepaid expenses .................................        67,449         3,860
  Prepaid and recoverable income taxes .............        90,823        11,095
  Deferred income taxes ............................        59,000        59,000
                                                       -----------   -----------
            TOTAL CURRENT ASSETS ...................    19,343,106    13,497,185
                                                       -----------   -----------

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, AT COST:
  Equipment ........................................     1,297,551       641,862
  Furniture and fixtures ...........................       222,709       169,330
  Automobiles ......................................       252,553       252,553
  Leasehold improvements ...........................       188,006        82,804
                                                       -----------   -----------
                                                         1,960,819     1,146,549
  Less accumulated depreciation and amortization ...       952,043       686,647
                                                       -----------   -----------
                                                         1,008,776       459,902
OTHER ASSETS .......................................        90,995        57,782
DEFERRED INCOME TAXES (NOTE 2) .....................        73,000        29,000
                                                       -----------   -----------
                                                       $20,515,877   $14,043,869
                                                       ===========   ===========


See accompanying notes to consolidated financial statements.

                                                                     (Continued)

                                      -16-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS, CONTINUED

                              MAY 31, 1998 AND 1997


                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                          1998           1997
                                                      -----------    -----------
CURRENT LIABILITIES:
  Accounts and other payables ....................    $   278,410    $   207,074
  Accrued and other liabilities:
     Salaries, wages and commissions .............      2,481,964      2,204,254
     Legal and professional fees .................         79,578         97,570
     Other .......................................        389,444        184,964
                                                      -----------    -----------
                                                        2,950,986      2,486,788
  Advances from customers ........................        946,257        783,892
  Income taxes payable ...........................        173,377        135,173
                                                      -----------    -----------
            TOTAL CURRENT LIABILITIES ............      4,349,030      3,612,927
                                                      -----------    -----------

COMMITMENTS AND CONTINGENCIES (NOTES 6 AND 7)

SHAREHOLDERS' EQUITY (NOTES 4, 8, 9 AND 10):
  Preferred stock, $1.00 par value,
     authorized 1,000,000 shares; none issued ....           --             --
  Common stock, $.01 par value, authorized
     25,000,000 shares; issued 5,988,276 and
     5,828,276 shares ............................         59,883         58,283
  Additional paid-in capital .....................      3,183,246        878,446
  Retained earnings ..............................     12,923,718      9,494,213
                                                      -----------    -----------
               TOTAL SHAREHOLDERS' EQUITY ........     16,166,847     10,430,942
                                                      -----------    -----------
                                                      $20,515,877    $14,043,869
                                                      ===========    ===========


See accompanying notes to consolidated financial statements.



                                      -17-


<PAGE>


<TABLE>
                                     TSR, INC. AND SUBSIDIARIES

                                 CONSOLIDATED STATEMENTS OF EARNINGS

                               YEARS ENDED MAY 31, 1998, 1997 AND 1996

<CAPTION>

                                                             1998            1997            1996
                                                          -----------     -----------     -----------
<S>                                                       <C>             <C>             <C>        
REVENUES .............................................    $70,434,925     $49,704,325     $31,810,163

COST OF SALES ........................................     51,332,267      37,485,148      23,317,141
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES .........     12,208,090       8,924,027       7,037,025
RESEARCH AND DEVELOPMENT EXPENSES ....................        830,441         324,768            --
                                                          -----------     -----------     -----------
                                                           64,370,798      46,733,943      30,354,166
                                                          -----------     -----------     -----------
INCOME FROM OPERATIONS ...............................      6,064,127       2,970,382       1,455,997
                                                          -----------     -----------     -----------
OTHER INCOME:
     Interest and dividend income ....................        158,155         159,324         227,184
     Gain (loss) from marketable securities, net .....         (3,377)         59,439          23,508
     Gain (loss) from sales of assets ................          8,600          77,650            (424)
                                                          -----------     -----------     -----------
                                                              163,378         296,413         250,268
                                                          -----------     -----------     -----------

INCOME BEFORE INCOME TAXES ...........................      6,227,505       3,266,795       1,706,265
PROVISION FOR INCOME TAXES (NOTE 2) ..................      2,798,000       1,471,000         742,000
                                                          -----------     -----------     -----------
     NET INCOME ......................................    $ 3,429,505     $ 1,795,795     $   964,265
                                                          ===========     ===========     ===========
BASIC NET INCOME PER COMMON SHARE ....................    $      0.58     $      0.31     $      0.16
                                                          ===========     ===========     ===========
WEIGHTED AVERAGE NUMBER OF
  BASIC COMMON SHARES OUTSTANDING * ..................      5,881,609       5,828,276       5,993,028
                                                          ===========     ===========     ===========
DILUTED NET INCOME PER COMMON SHARE ..................    $      0.57     $      0.31     $      0.16
                                                          ===========     ===========     ===========
WEIGHTED AVERAGE NUMBER OF
  DILUTED COMMON SHARES OUTSTANDING * ................      6,035,038       5,831,226       5,993,028
                                                          ===========     ===========     ===========
- ----------

* Adjusted for stock splits in the form of 100% stock dividends on November 14, 1996 
  and November 17, 1997.

See accompanying notes to consolidated financial statements.

</TABLE>

                                      -18-


<PAGE>


<TABLE>
                                                 TSR, INC. AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                                           YEARS ENDED MAY 31, 1998, 1997 AND 1996
<CAPTION>
                                                                                    
                                                             ADDITIONAL                                           TOTAL
                                                COMMON        PAID-IN         RETAINED         TREASURY        SHAREHOLDERS'
                                                STOCK*        CAPITAL*        EARNINGS           STOCK            EQUITY
                                               --------      ----------      -----------      -----------      -----------
<S>                                            <C>           <C>             <C>              <C>              <C>        
BALANCE AT MAY 31, 1995 ..................     $ 98,784      $1,488,885      $ 9,975,840      $(2,954,043)     $ 8,609,466

CASH DIVIDENDS ($0.10 PER SHARE) .........         --              --           (605,828)            --           (605,828)
PURCHASE OF TREASURY STOCK ...............         --              --               --           (332,756)        (332,756)
NET INCOME ...............................         --              --            964,265             --            964,265
                                               --------      ----------      -----------      -----------      -----------
BALANCE AT MAY 31, 1996 ..................       98,784       1,488,885       10,334,277       (3,286,799)       8,635,147

NET INCOME ...............................         --              --          1,795,795             --          1,795,795
RETIRED TREASURY STOCK ...................      (40,501)       (610,439)      (2,635,859)       3,286,799             --
                                               --------      ----------      -----------      -----------      -----------
BALANCE AT MAY 31, 1997 ..................       58,283         878,446        9,494,213             --         10,430,942

SALE OF COMMON STOCK .....................        1,600       2,304,800             --               --          2,306,400
NET INCOME ...............................         --              --          3,429,505             --          3,429,505
                                               --------      ----------      -----------      -----------      -----------
BALANCE AT MAY 31, 1998 ..................     $ 59,883      $3,183,246      $12,923,718      $      --        $16,166,847
                                               ========      ==========      ===========      ===========      ===========
- ---------------

*  Amounts adjusted for stock splits in the form of 100% stock dividends on November 14, 1996 and November 17, 1997.


See accompanying notes to consolidated financial statements.

</TABLE>

                                                              -19-


<PAGE>


<TABLE>
                                                TSR, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS

                                          YEARS ENDED MAY 31, 1998, 1997 AND 1996

<CAPTION>

                                                                               1998              1997             1996
                                                                           -----------       -----------       -----------
<S>                                                                        <C>               <C>               <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income ........................................................    $ 3,429,505       $ 1,795,795       $   964,265
                                                                           -----------       -----------       -----------
    Adjustments to reconcile net income to
      net cash provided by operating activities:
        Depreciation and amortization .................................        436,519           185,455           141,708
        Provision for losses on accounts receivable ...................           --                --              10,000
        Loss (gain) from marketable securities, net ...................          3,377           (59,439)          (23,508)
        Loss (gain) on sale of fixed assets ...........................         (8,600)          (77,650)              424
        Deferred income taxes .........................................        (44,000)           52,000            16,000
        Changes in assets and liabilities:
           Accounts receivable-trade ..................................     (4,629,453)       (4,386,278)         (987,153)
           Other accounts receivable ..................................        (29,439)          (22,018)           82,220
           Prepaid expenses ...........................................        (63,589)           30,179            (3,979)
           Prepaid and recoverable income taxes .......................        (79,728)           18,780             9,817
           Other assets ...............................................        (58,213)          (23,691)          (10,770)
           Accounts payable and accrued expenses ......................        535,534           692,958           315,212
           Advances from customers ....................................        162,365           383,947           161,354
           Income taxes payable .......................................         38,204             4,478            35,583
                                                                           -----------       -----------       -----------
        Total adjustments .............................................     (3,737,023)       (3,201,279)         (253,092)
                                                                           -----------       -----------       -----------
    Net cash provided by (used in) operating activities ...............       (307,518)       (1,405,484)          711,173
                                                                           -----------       -----------       -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
        Proceeds from maturity and sale of marketable securities ......           --           4,846,275         8,079,734
        Purchase of marketable securities .............................     (1,553,147)       (3,121,549)       (5,393,507)
        Proceeds from sale of fixed assets ............................          8,600            77,650            15,756
        Purchase of fixed assets ......................................       (960,393)         (424,634)         (149,306)
                                                                           -----------       -----------       -----------
    Net cash provided by (used in) investing activities ...............     (2,504,940)        1,377,742         2,552,677
                                                                           -----------       -----------       -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from sale of common stock ............................      2,306,400              --                --
        Cash dividends paid ...........................................           --                --            (605,828)
        Purchase of treasury stock ....................................           --                --            (332,756)
                                                                           -----------       -----------       -----------
    Net cash provided by (used in) financing activities ...............      2,306,400              --            (938,584)
                                                                           -----------       -----------       -----------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS ..................       (506,058)          (27,742)        2,325,266
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR ........................      2,931,180         2,958,922           663,656
                                                                           -----------       -----------       -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR ..............................    $ 2,425,122       $ 2,931,180       $ 2,958,922
                                                                           ===========       ===========       ===========

SUPPLEMENTAL DISCLOSURE:

    Income taxes paid .................................................    $ 2,884,000       $ 1,396,000       $   681,000
                                                                           ===========       ===========       ===========

    Interest paid .....................................................    $      --         $      --         $      --
                                                                           ===========       ===========       ===========


See accompanying notes to consolidated financial statements.

</TABLE>

                                                           -20-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1998, 1997 AND 1996


(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)  BUSINESS

           The Company is primarily engaged in the business of providing
           contract computer programming services. The Company provides
           technical computer personnel to companies to supplement their
           in-house information technology capabilities. In addition, during
           fiscal 1997, the Company developed Catch/21, a Year 2000 compliance
           software solution which enables the Company to correct, on a
           substantially automated basis, problems which may occur in computer
           software as a result of the century change in the year 2000. Toward
           the end of fiscal 1997 the Company commenced providing services to
           customers to make applications Year 2000 compliant. Previously, until
           March 1, 1996, the Company provided construction specifications
           databases on magnetic media, primarily to architectural and
           engineering firms, and, until October 8, 1995, provided temporary
           nurses and nurses' aides to health care facilities and home care
           patients.

           On October 8, 1995, the Company discontinued its health care services
           business by transferring the existing caseload to another licensed
           home care agency, which did not result in a gain or loss to the
           Company. Based on the agreement, the purchasing agency pays the
           Company 50% of the gross profit generated from the transferred
           accounts for a period of two years, which amounted to $48,000,
           $132,000 and $46,000 included in revenues in fiscal 1998, 1997 and
           1996, respectively.

           The Company's exclusive license to market construction specifications
           databases expired March 1, 1996. In June 1996, in accordance with the
           terms of the termination agreement of its licensing contract, the
           Company sold its customer database for $76,850 which was recorded as
           non-operating income in fiscal 1997.

      (b)  PRINCIPLES OF CONSOLIDATION

           The consolidated financial statements include the accounts of TSR,
           Inc. and its wholly-owned subsidiaries. All significant intercompany
           balances and transactions have been eliminated in consolidation.

      (c)  REVENUE RECOGNITION POLICY

           The Company recognizes contract computer programming services
           revenues as services are provided. Revenues from the maintenance and
           support of the Company's proprietary software are recognized monthly
           as services are rendered. Provided that acceptance is probable,
           revenue from Catch/21 code conversion is recognized when the
           converted code is delivered.

      (d)  RESEARCH AND DEVELOPMENT

           In fiscal 1997 the Company commenced efforts to develop an automated
           solution to the Year 2000 compliance problem. The resultant software,
           Catch/21, has been used successfully to convert legacy IBM mainframe
           applications to attain Year 2000 compliance. These expenditures,
           which are expensed as incurred, increased in fiscal 1998 as the
           Company expanded its product offerings into additional computer
           platforms and languages.

      (e)  CASH AND CASH EQUIVALENTS

           The Company considers short-term highly liquid investments with
           maturities of three months or less at the time of purchase to be cash
           equivalents. Cash and cash equivalents were comprised of the
           following as of May 31, 1998 and 1997:

                                                      1998            1997
                                                   ----------      ----------
                Cash in banks .................    $  904,370      $  549,959
                Money Market Funds.............     1,520,752       1,658,537
                US Treasury Bills..............         --            722,684
                                                   ----------      ----------
                                                   $2,425,122      $2,931,180
                                                   ==========      ==========

                                                                     (Continued)


                                      -21-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                           MAY 31, 1997, 1996 AND 1995


      (f)  MARKETABLE SECURITIES

           The Company's marketable debt securities primarily consisting of U.S.
           Treasury Bills with a maturity at acquisition in excess of 90 days
           are classified as held to maturity securities and its equity
           securities are classified as trading securities. The Company
           classifies securities as held to maturity and carries them at
           amortized cost only if it has a positive intent and ability to hold
           those securities to maturity. If not classified as held to maturity,
           such securities are classified as trading securities or securities
           available for sale. Unrealized gains or losses from securities
           available for sale are excluded from earnings and reported as a net
           amount as a separate component of stockholders' equity. Unrealized
           holding gains and losses from trading securities are included in
           earnings. The amortized cost, gross unrealized holding gains, gross
           unrealized holding losses and fair value for marketable securities by
           major security type at May 31, 1998 and 1997, are as follows:

           <TABLE>
           <CAPTION>
                                                                  Gross          Gross
                                                                Unrealized     Unrealized
                                                  Amortized      Holding        Holding
                                                    Cost          Gains          Losses        Fair Value
                                                 ----------     ----------     ----------      ----------
           <S>                                   <C>              <C>           <C>            <C>       
           1998: US TREASURY SECURITIES ......   $1,448,144       $ --          $   --         $1,448,144
                 EQUITY SECURITIES ...........      133,290        6,842         (12,331)         127,801
                                                 ----------       ------        --------       ----------
                                                 $1,581,434       $6,842        $(12,331)      $1,575,945
                                                 ==========       ======        ========       ==========

           1997: Equity Securities ...........   $   28,287       $ --          $ (2,112)      $   26,175
                                                 ==========       ======        ========       ==========
           </TABLE>

      (g)  DEPRECIATION AND AMORTIZATION

           Depreciation and amortization of equipment and leasehold improvements
           has been computed using the straight-line method over the following
           useful lives:

               Equipment...................  3 years
               Furniture and fixtures......  3 years
               Automobiles.................  3 years
               Leasehold improvements......  Lesser of lease term or useful life

      (h)  NET INCOME PER COMMON SHARE

           Basic net income per common share has been computed based on the
           weighted average number of shares outstanding during the year of
           5,881,609 in 1998, 5,828,276 in 1997, and 5,993,028 in 1996. Diluted
           net income per common share has been computed by increasing the above
           amounts by the weighted average number of common stock equivalents
           from employee stock options. The shares outstanding as adjusted are
           6,035,038 in 1998, 5,831,226 in 1997, and 5,993,028 in 1996. The
           prior years' shares outstanding have been adjusted for stock splits
           in the form of 100% stock dividends paid in November 1996 and
           November 1997.

      (i)  INCOME TAXES

           Deferred tax assets and liabilities are recognized for the future tax
           consequences attributable to temporary differences between the
           financial reporting bases and the tax bases of the Company's assets
           and liabilities at enacted rates expected to be in effect when such
           amounts are realized or settled. The effect of enacted tax law or
           rate changes is reflected in income in the period of enactment.

                                                                     (Continued)


                                      -22-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                           MAY 31, 1998, 1997 AND 1996


      (j)  FAIR VALUE OF FINANCIAL INSTRUMENTS

           Statement of Financial Accounting Standards No. 107, "Disclosures
           About Fair Value of Financial Instruments," requires disclosure of
           the fair value of certain financial instruments. Cash and cash
           equivalents, accounts receivable, accounts and other payables,
           accrued liabilities and advances from customers are reflected in the
           financial statements at fair value because of the short-term maturity
           of these instruments. The fair value of marketable securities is
           based upon quoted market values at May 31, 1998.

      (k)  USE OF ESTIMATES

           The preparation of financial statements in conformity with generally
           accepted accounting principles requires management to make estimates
           and assumptions that affect the reported amounts of assets and
           liabilities, and disclosure of contingent assets and liabilities at
           the date of the financial statements, and the reported amounts of
           revenues and expenses during the reporting period. Actual results
           could differ from those estimates.

      (l)  ACCOUNTING FOR STOCK-BASED COMPENSATION

           The Company records compensation expense for employee stock options
           only if the current market price of the underlying stock exceeds the
           exercise price on the date of the grant. On June 1, 1996, the Company
           adopted SFAS No. 123, "Accounting for Stock-Based Compensation." The
           Company has elected not to implement the fair value based accounting
           method for employee stock options, but has elected to disclose the
           pro forma net earnings and pro forma earnings per share for employee
           stock option grants made beginning in fiscal 1996 as if such method
           had been used to account for stock-based compensation cost as
           described in SFAS No. 123.

(2)   INCOME TAXES

      A reconciliation of the provisions for income taxes computed at the
      federal statutory rates for fiscal 1998, 1997, and 1996 to the reported
      amounts is as follows:

      <TABLE>
      <CAPTION>
                                                             1998                    1997                  1996
                                                     ------------------      ------------------      ----------------
                                                       AMOUNT        %         Amount        %        Amount       %
                                                     ----------    ----      ----------    ----      --------    ----
      <S>                                            <C>           <C>       <C>           <C>       <C>         <C>  
      Amounts at statutory federal tax rate ......   $2,117,000    34.0%     $1,111,000    34.0%     $580,000    34.0%
      State and local taxes, net of
         federal income tax effect ...............      616,000     9.9         313,000     9.6       123,000     7.2
      Non-deductible expenses ....................       65,000     1.0          48,000     1.4        39,000     2.3
      Other, net .................................         --       --           (1,000)    --         --         --
                                                     ----------    ----      ----------    ----      --------    ----
                                                     $2,798,000    44.9%     $1,471,000    45.0%     $742,000    43.5%
                                                     ==========    ====      ==========    ====      ========    ====
      </TABLE>


      The components of the provision for income taxes are as follows:


                                           Federal       State         Total
                                         ----------     --------     ---------- 
           1998: CURRENT..............   $1,908,000     $934,000     $2,842,000
                 DEFERRED.............      (44,000)       --           (44,000)
                                         ----------     --------     ---------- 
                                         $1,864,000     $934,000     $2,798,000
                                         ==========     ========     ==========

           1997: Current..............   $  945,000     $474,000     $1,419,000
                 Deferred.............       52,000        --            52,000
                                         ----------     --------     ----------
                                         $  997,000     $474,000     $1,471,000
                                         ==========     ========     ==========

           1996: Current..............   $  539,000     $187,000     $  726,000
                 Deferred.............       16,000        --            16,000
                                         ----------     --------     ----------
                                         $  555,000     $187,000     $  742,000
                                         ==========     ========     ==========


                                                                     (Continued)

                                      -23-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                           MAY 31, 1998, 1997 AND 1996


     The tax effects of temporary differences that give rise to significant
     portions of the deferred income tax assets at May 31, 1998 and 1997 are as
     follows:

                                                              1998         1997
                                                            --------     -------
            Allowance for doubtful accounts receivable....  $ 59,000     $59,000
            Equipment and leasehold improvement
              depreciation and amortization...............    73,000      29,000
                                                            --------     -------
                  Total deferred income tax assets........  $132,000     $88,000
                                                            ========     =======

     The Company believes that it is more likely than not that it will realize
     its deferred tax asset of $132,000 at May 31, 1998 based on the Company's
     recent earnings.

(3)  SEGMENT REPORTING AND MAJOR CUSTOMERS

     The Company currently operates in one business segment, computer software,
     and is engaged primarily in the business of providing contract computer
     programming and Year 2000 compliance solution services. Previously, from
     fiscal 1993 through fiscal 1996, the Company also provided temporary nurses
     and nurses' aides to health care facilities and home care patients. The
     following table summarizes certain financial information for the computer
     software segment and the health care services segment as of and for the
     years ended May 31, 1998, 1997 and 1996.


                           COMPUTER       HEALTH                    CONSOLIDATED
                           SOFTWARE        CARE       CORPORATE         TOTAL
                         -----------     --------     ----------     -----------
Revenues to         
unaffiliated customers           
     1998 .............  $70,386,487     $ 48,438     $     --       $70,434,925
                         ===========     ========     ==========     ===========
     1997 .............   49,571,888      132,437           --        49,704,325
                         ===========     ========     ==========     ===========
     1996 .............   31,365,091      445,072           --        31,810,163
                         ===========     ========     ==========     ===========
                    
Operating profit    
     1998 .............    6,015,689       48,438           --         6,064,127
                         ===========     ========     ==========     ===========
     1997 .............    2,839,329      131,053           --         2,970,382
                         ===========     ========     ==========     ===========
     1996 .............    1,374,076       81,921           --         1,455,997
                         ===========     ========     ==========     ===========

Identifiable assets
     1998 .............   16,291,987         --        4,223,890(1)   20,515,877
                         ===========     ========     ==========     ===========
     1997 .............   10,987,419         --        3,056,450(1)   14,043,869
                         ===========     ========     ==========     ===========
     1996 .............    6,345,536          896      4,820,259(1)   11,166,691
                         ===========     ========     ==========     ===========
                    
Capital expenditures
     1998 .............      960,393         --             --           960,393
                         ===========     ========     ==========     ===========
     1997 .............      424,634         --             --           424,634
                         ===========     ========     ==========     ===========
     1996 .............      135,084       14,222           --           149,306
                         ===========     ========     ==========     ===========
                    
Depreciation and 
amortization
     1998 .............      436,519         --             --           436,519
                         ===========     ========     ==========     ===========
     1997 .............      184,262        1,193           --           185,455
                         ===========     ========     ==========     ===========
     1996 .............  $   134,419     $  7,289     $     --       $   141,708
                         ===========     ========     ==========     ===========
- ----------

(1)  Corporate identifiable assets consist of cash, marketable securities and
     prepaid, recoverable and deferred income taxes.

                                                                     (Continued)

                                      -24-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                           MAY 31, 1998, 1997 AND 1996


     In the fiscal year ended May 31, 1998 the Company did not derive more than
     10% of consolidated revenues from any one customer. In the fiscal years
     ended May 31, 1997 and 1996 the Company derived 16.3%, and 22.4%
     respectively, of consolidated revenues from one customer for contract
     computer programming services. The Company also derived 10.3% of
     consolidated revenues from another contract computer programming services
     customer in fiscal 1997.

(4)  STOCK OPTIONS

     The 1997 Employee Stock Option Plan provides for the granting of options to
     purchase up to 800,000 shares of the Company's common stock at prices equal
     to fair market values at the grant dates. Options are exercisable as
     determined on the date of the grant and expire on the third anniversary of
     the date of grant.

                                                STOCK OPTIONS OUTSTANDING
                                          --------------------------------------
                                                                        WEIGHTED
                                                         EXERCISE       AVERAGE
                                           SHARES          PRICE         PRICE
                                          -------      ------------     -------
     Balance May 31, 1996..............         0      $       0.00     $  --
     Options granted...................   220,000             9.125       9.125
                                          -------      ------------     -------
     Outstanding at May 31, 1997.......   220,000      $      9.125       9.125
     Options granted...................   390,000       11.75-14.75      12.65
                                          -------      ------------     -------
     OUTSTANDING AT MAY 31, 1998.......   610,000      $9.125-14.75     $11.38
                                          =======      ============     =======
     Exercisable at May 31, 1998.......   483,333      $9.125-13.50     $10.675
                                          =======      ============     =======


     The per share weighted-average fair value of stock options granted during
     1998 and 1997 was approximately $5.80 and $4.97 respectively on the date of
     grant using the Black-Scholes option pricing model with the following
     weighted-average assumptions: expected dividend yield of 0%, risk free
     interest rate of 6%, expected stock volatility of 80% and 100% in 1998 and
     1997 respectively, and an expected option life of two years.

     The Company applies APB Opinion No. 25 in accounting for its stock option
     grants and accordingly, no compensation cost has been recognized in the
     financial statements for its stock options which have an exercise price
     equal to or greater than the fair value of the stock on the date of the
     grant. Had the Company determined compensation cost based on the fair value
     at the grant date for its stock options under SFAS No. 123, the Company's
     net income and diluted net income per common share in fiscal 1998 and 1997
     would have been reduced to the pro forma amounts indicated below:


                                                      1998           1997
                                                   ----------     ----------
     Net Income:
          As reported..........................    $3,429,505     $1,795,795
          Pro forma ...........................     1,832,000      1,746,000

     Diluted net income
     per common share: 
          As reported .........................    $     0.57     $     0.31
          Pro forma............................    $     0.30     $     0.30

(5)  LINE OF CREDIT

     The Company has an available line of credit of $5,000,000 with a major
     money center bank. As of May 31, 1998, no amounts were outstanding under
     this line of credit. The rate of interest on amounts drawn against the line
     of credit will be either the Eurodollar Rate plus 1% or the Prime Rate,
     determined at the time of the advance.

                                                                     (Continued)

                                      -25-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                           MAY 31, 1998, 1997 AND 1996


(6)  COMMITMENTS

     A summary of noncancellable long-term operating lease commitments for
     facilities as of May 31, 1998 follows:

                   FISCAL YEAR                        AMOUNT
                   -----------                        ------
                   1999........................      $321,000
                   2000........................       267,000
                   2001........................       124,000
                   2002........................       113,000
                   Thereafter..................        19,000

     Total rent expenses under all lease agreements amounted to $360,000,
     $236,000, and $211,000 in 1998, 1997 and 1996, respectively.

(7)  EMPLOYMENT AGREEMENTS

     In June 1994, an employment agreement was entered into with the President
     of the contract computer programming subsidiary providing for an annual
     base salary of $150,000 and additional incentive compensation based upon a
     formula which is agreed upon from time to time and is currently based on
     the profitability of the Company's contract computer programming
     subsidiary. During fiscal 1998, 1997, and 1996, $456,000, $407,000, and
     $253,000 was paid as incentive compensation. This agreement is for a five
     year term and provides for severance, in the event of termination, of the
     base salary for the shorter of three years or the remainder of the original
     term.

     In June 1997, an employment agreement was entered into with the Chairman of
     the Board, Chief Executive Officer, President and Treasurer which
     terminates May 31, 2002. This agreement provides for an initial base salary
     of $375,000 with annual adjustments based upon increases in the Consumer
     Price Index, such increases to be no less than 3% and no more than 8% per
     year. Additionally, the agreement provides for an annual discretionary
     bonus for each fiscal year, the maximum to be $50,000 if pre-tax profits
     are less than $1,000,000 and a minimum of 7.5% of pre-tax profit if such
     profits exceed $1,000,000. In fiscal 1998, 1997, and 1996, the minimum
     bonus of 7.5% of pre-tax profit was awarded, which amounted to $512,000,
     $265,000, and $139,000 respectively. The fiscal 1997 and 1996 amounts were
     awarded under a similar plan included in this executive's prior contract.

(8)  COMMON STOCK

     On January 30, 1998, the Company sold 160,000 shares of common stock at $16
     per share in a private placement. The proceeds to the Company, net of
     expenses were $2,306,400.

(9)  TREASURY STOCK

     During fiscal 1996, under a buy-back plan authorized by the Board of
     Directors to repurchase up to 600,000 shares of the Company's common stock,
     the Company purchased for $332,756, 230,000 shares of its common stock at
     the market value of the stock on the purchase date. The remaining
     authorization under the buy-back plan has been canceled. During fiscal
     1997, the Company retired all its previously acquired treasury stock, which
     amounted to 4,050,108 shares.

(10) CASH DIVIDEND

     On July 18, 1995 the Board of Directors of the Company declared a cash
     dividend of $0.10 per share on Common Stock payable on August 28, 1995 to
     shareholders of record on July 31, 1995. The Company funded such dividend
     from its available cash and maturing marketable securities. This dividend,
     which amounted to $605,828, did not have a material impact on the liquidity
     of the Company. The Company has not adopted a policy of paying dividends on
     a regular periodic basis, and does not expect to declare a cash dividend
     for fiscal 1998.

(11) STOCK DIVIDEND

     On October 22, 1997 the Board of Directors of the Company declared a stock
     split in the form of a 100% stock dividend on the shares of Common Stock
     payable November 17, 1997 to stockholders of record as of November 3, 1997.
     On October 10, 1996 the Board of Directors of the Company declared a stock
     split in the form of a 100% stock dividend on the shares of Common Stock
     payable November 14, 1996 to stockholders of record as of October 28, 1996.
     All data for prior periods has been adjusted accordingly.

Item 9. Changes in and Disagreements with Accountants on Accounting 
        and Financial Disclosure -- None


                                      -26-


<PAGE>


PART III

Item 10.  Directors and Executive Officers of the Company.

The information required by this Item 10 is incorporated by reference to the
Company's definitive proxy statement in connection with the 1998 Annual Meeting
of Shareholders.

Item 11.  Executive Compensation.

The information required by this Item 11 is incorporated by reference to the
Company's definitive proxy statement in connection with the 1998 Annual Meeting
of Shareholders.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

The information required by this Item 12 is incorporated by reference to the
Company's definitive proxy statement in connection with the 1998 Annual Meeting
of Shareholders.

Item 13.  Certain Relationships and Related Transactions.

The information required by this Item 13 is incorporated by reference to the
Company's definitive proxy statement in connection with the 1998 Annual Meeting
of Shareholders.


PART IV

Item 14.  Exhibits; Financial Statement Schedules, and Reports on Form 8-K.

(a) Exhibits:

     3.1  Articles of Incorporation of the Company, as amended.

     3.2  Bylaws of the Company, as amended.

    10.1  Employment Agreement between TSR, Inc. and Ernest G. Bago, dated as of
          June 1, 1994, incorporated by reference to Exhibit 10.2 to the Annual
          Report on Form 10-KSB filed by the Company for the fiscal year ended
          May 31, 1995.

    10.2  1997 Employee Stock Option Plan, incorporated by reference to Exhibit
          10.2 to the Annual Report on Form 10-K filed by the Company for the
          fiscal year ended May 31, 1997.

    10.3  Form of Employee Stock Option Agreement, incorporated by reference to
          Exhibit 10.3 to the Annual Report on Form 10-K filed by the Company
          for the fiscal year ended May 31, 1997.

    10.4  Employment Agreement dated June 1, 1997 between the Company and Joseph
          F. Hughes, incorporated by reference to Exhibit 10.4 to the Annual
          Report on Form 10-K filed by the Company for the fiscal year ended May
          31, 1997.

    10.5  Agreement to purchase subsidiary minority interest between TSR, Inc.
          and William Connor dated September 1, 1997, incorporated by reference
          to Exhibit 10.1 to the Quarterly Report on Form 10-Q filed by the
          Company for the quarter ended August 31, 1997.

    10.6  Employment Agreement dated September 1, 1997 between TSR, Inc. and
          William Connor incorporated by reference to Exhibit 10.2 to the
          Quarterly Report on Form 10-Q filed by the Company for the quarter
          ended August 31, 1997.

    10.7  Revolving Credit Agreement dated October 6, 1997 among TSR Consulting
          Services, Inc., TSR, Inc., Catch/21 Enterprises Incorporated and The
          Chase Manhattan Bank, incorporated by reference to Exhibit 10.3 to the
          Quarterly Report on Form 10-Q filed by the Company for the quarter
          ended August 31, 1997.


                                      -27-


<PAGE>


     21   List of Subsidiaries.

     23   Consent of KPMG Peat Marwick LLP, Independent Auditors.

     27   Financial Data Schedule.

(b) Reports on Form 8-K:

     Filed March 23, 1998: Press Release of Earnings Report for the three and
nine months ended February 28, 1998.

                                      -28-



<PAGE>


                                   SIGNATURES

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


                                          TSR, INC.


                                          By: /s/ J.F. HUGHES
                                              ----------------------------------
                                              J.F. Hughes, Chairman

Dated:  August 14, 1998


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


                                          By: /s/ J.F. HUGHES
                                              ----------------------------------
                                              J.F. Hughes, President, 
                                              Treasurer and Director


                                          By: /s/ JOHN G. SHARKEY
                                              ----------------------------------
                                              John G. Sharkey, Vice President,
                                              Finance, Controller and Secretary


                                          By: /s/ ERNEST G. BAGO
                                              ----------------------------------
                                              Ernest G. Bago, President, 
                                              TSR Consulting Services, Inc.
                                              and Director


                                          By: /s/ JOHN H. HOCHULI, JR.
                                              ----------------------------------
                                              John H. Hochuli, Jr., Director


                                          By: /s/ JAMES J. HILL
                                              ----------------------------------
                                              James J. Hill, Director


                                          By: /s/ MICHAEL P. DOWD
                                              ----------------------------------
                                              Michael P. Dowd, Director


Dated: August 14, 1998


                                      -29-


<PAGE>


                           TSR, INC. AND SUBSIDIARIES

                                  EXHIBIT INDEX

                             FORM 10-K, MAY 31, 1998


EXHIBIT                                                               SEQUENTIAL
NUMBER                               EXHIBIT                            PAGE #
- -------                              -------                          ----------

 3.1  Articles of Incorporation of the Company, as amended.

 3.2  Bylaws of the Company, as amended

10.1  Employment Agreement between TSR, Inc. and Ernest G. Bago, dated    N/A
      as of June 1, 1994, incorporated by reference to Exhibit 10.2
      to the Annual Report on Form 10-KSB filed by the Company for the
      fiscal year ended May 31, 1995.

10.2  1997 Employee Stock Option Plan, incorporated by reference to       N/A
      Exhibit 10.2 to the Annual Report on Form 10-K filed by the
      Company for the fiscal year ended May 31, 1997.

10.3  Form of Employee Stock Option Agreement, incorporated by            N/A
      reference to Exhibit 10.3 to the Annual Report on Form 10-K
      filed by the Company for the fiscal year ended May 31, 1997.

10.4  Employment Agreement dated July 1, 1997 between the Company and     N/A
      Joseph F. Hughes, incorporated by reference to Exhibit 10.4
      to the Annual Report on Form 10-K filed by the Company for the
      fiscal year ended May 31, 1997.

10.5  Agreement to purchase subsidiary minority interest between TSR,     N/A
      Inc. and William Connor dated September 1, 1997, incorporated
      by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q
      filed by the Company for the quarter ended August 31, 1997.

10.6  Employment Agreement dated September 1, 1997 between TSR, Inc.      N/A
      and William Connor incorporated by reference to Exhibit 10.2
      to the Quarterly Report on Form 10-Q filed by the Company for the
      quarter ended August 31, 1997.

10.7  Revolving Credit Agreement dated October 6, 1997 among TSR          N/A
      Consulting Services, Inc., TSR, Inc., Catch/21 Enterprises
      Incorporated and the Chase Manhattan Bank, incorporated by
      reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q
      filed by the Company for the quarter ended August 31, 1997.

21    List of Subsidiaries

23    Consent of KPMG Peat Marwick LLP, Independent Auditors.

27    Financial Data Schedule


                                 -30-




                          CERTIFICATE OF INCORPORATION

                                       OF

                    INTERNATIONAL TIME SHARING SERVICES, INC.

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


     FIRST. The name of the corporation is INTERNATIONAL TIME SHARING SERVICES,
INC.

     SECOND. The address of its registered office in the State of Delaware is
No. 100 West Tenth Street, in the City of Wilmington, County of New Castle. The
name of its registered agent at such address is The Corporation Trust Company.

     THIRD. The nature of the business or purposes to be conducted or

promoted is:

          To own, operate and lease computer and other data processing
     equipment, either on a time-sharing basis by itself or otherwise, and to
     own, operate, or in any way deal or engage in the business of a service
     bureau, rendering programing, computer and other data processing services,
     and to engage in the business of management consultants and in the business
     of rendering business marketing and technical analysis in all phases of
     business operations, to and for all kinds of business enterprises.

          To build, purchase or otherwise acquire, lease, own, hold, use,
     improve, equip, maintain, mortgage or otherwise encumber, sell or otherwise
     dispose of, convey, assign, and lease, factories, shops, offices,
     warehouses, buildings, and structures of every kind and description.

          To engage in any lawful act or activity for which corporations may be
     organized under the General Corporation Law of Delaware.


<PAGE>



          To acquire, and pay for in cash, stock or bonds of this corporation or
     otherwise, the good will, rights, assets and property, and to undertake or
     assume the whole or any part of the obligations or liabilities of any
     person, firm, association or corporation.

          To acquire, hold, use, sell, assign, lease, grant licenses in respect
     of, mortgage or otherwise dispose of letters patent of the United States or
     any foreign country, patent rights, licenses and privileges, inventions,
     improvements and processes, copyrights, trade-marks and trade names,
     relating to or useful in connection with any business of this corporation.

          To acquire by purchase, subscription or otherwise, and to receive,
     hold, own, guarantee, sell, assign, exchange, transfer, mortgage, pledge or
     otherwise dispose of or deal in and with any of the shares of the capital
     stock, or any voting trust certificates in respect of the shares of capital
     stock, scrip, warrants, rights, bonds, debentures, notes, trust receipts,
     and other securities, obligations, choses in action and evidences of
     indebtedness or interest issued or created by any corporations, joint stock
     companies, syndicates, associations, firms, trusts or persons, public or
     private, or by the government of the United States of America, or by any
     foreign government, or by any state, territory, province, municipality or
     other political sub-division or by any governmental agency, and as owner
     thereof to possess and exercise all the rights, powers and privileges of
     ownership, including the right to execute consents and vote thereon, and to
     do any and all acts and things necessary or advisable for the preservation,
     protection, improvement and enhancement in value thereof.

          To borrow or raise moneys for any of the purposes of the corporation
     and, from time to time without limit as to amount, to draw, make, accept,
     endorse, execute and issue promissory notes, drafts, bills of exchange,
     warrants, bonds, debentures and other negotiable or non-negotiable
     instruments and evidences of indebtedness, and to secure the payment of any
     thereof and of the interest thereon by mortgage upon or pledge, conveyance
     or assignment in trust of the whole or any part of the property of the
     corporation, whether at the time owned or thereafter acquired, and to sell,
     pledge or otherwise dispose of such bonds or other obligations of the
     corporation for its corporate purposes.
<PAGE>

          To purchase, receive, take by grant, gift, devise, bequest or
     otherwise, lease or otherwise acquire, own, hold, improve, employ, use and
     otherwise deal in and with real or personal property, or any interest
     therein, wherever situated, and to sell, convey, lease, exchange, transfer
     or otherwise dispose of, or mortgage or pledge, all or any of the
     corporation's property and assets, or any interest therein, wherever
     situated.

          In general, to possess and exercise all the powers and privileges
     granted by the General Corporation Law of Delaware or by any other law of
     Delaware or by this certificate of incorporation together with any powers
     incidental thereto, so far as such powers and privileges are necessary or
     convenient to the conduct, promotion or attainment of the business or
     purposes of the corporation.

          The business and purposes specified in the foregoing clauses shall,
     except where otherwise expressed, be in nowise limited or restricted by
     reference to, or inference from, the terms of any other clause in this
     certificate of incorporation, but the business and purposes specified in
     each of the foregoing clauses of this article shall be regarded as
     independent business and purposes.

     FOURTH. The total number of shares of stock which the corporation shall
have authority to issue is two million (2,000,000) and the par value of each of
such shares is One Cent (1(cent)), amounting in the aggregate to Twenty Thousand
Dollars ($20,000.00).

     FIFTH. The name and mailing address of each incorporator is as follows:

                  NAME                      MAILING ADDRESS
                  ----                      ---------------
                  B. J. Consono             100 West Tenth Street
                                            Wilmington, Delaware

                  F. J. Obara, Jr.          100 West Tenth Street
                                            Wilmington, Delaware

                  A. D. Grier               100 West Tenth Street
                                            Wilmington, Delaware
<PAGE>

     SIXTH. The corporation is to have perpetual existence.

     SEVENTH. In furtherance and not in limitation of the powers conferred by
statute, the board of directors is expressly authorized:

     To make, alter or repeal the by-laws of the corporation.

     To authorize and cause to be executed mortgages and liens upon the real and
personal property of the corporation.

     To set apart out of any of the funds of the corporation available for
dividends a reserve or reserves for any proper purpose and to abolish any such
reserve in the manner in which it was created.

     By a majority of the whole board, to designate one or more committees, each
committee to consist of two or more of the directors of the corporation. The
board may designate one or more directors as alternate members of any committee,
who may replace any absent or disqualified member at any meeting of the
committee. Any such committee, to the extent provided in the resolution or in
the by-laws of the corporation, shall have and may exercise the powers of the
board of directors in the management of the business and affairs of the
corporation, and may authorize the seal of the corporation to be affixed to all
papers which may require it; provided, however, the by-laws may provide that in
the absence or disqualification of any member of such committee or committees,
the member or members thereof present at any meeting and not disqualified from
voting, whether or not he or they constitute a quorum, may unanimously appoint
another member of the board of directors to act at the meeting in the place of
any such absent or disqualified member.
<PAGE>

     When and as authorized by the affirmative vote of the holders of a majority
of the stock issued and outstanding having voting power given at a stockholders'
meeting duly called upon such notice as is required by statute, or when
authorized by the written consent of the holders of a majority of the voting
stock issued and outstanding, to sell, lease or exchange all or Substantially
all of the property and assets of the corporation, including its good will and
its corporate franchises, upon such terms and conditions and for such
consideration, which may consist in whole or in part of money or property
including shares of stock in, and/or other securities of, any other corporation
or corporations, as its board of directors shall deem expedient and for the best
interests of the corporation.

     EIGHTH. Whenever a compromise or arrangement is proposed between this
corporation and its creditors or any class of them and/or between this
corporation and its stock holders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this corporation or of any creditor or stockholder thereof, or on the
application of any receiver or receivers appointed for this corporation under
the provisions of section 291 of Title 8 of the Delaware Code or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this corporation under the provisions of section 279 of Title 8 of the
Delaware Code order a meeting of the creditors or class of stockholders of this
corporation, as the case may be, to be summoned in such manner as the said court
directs. If a majority in number representing three-fourths in value of the
creditors or class of creditors, and/or of the stockholders or class of
stockholders of this corporation, as the case may be, agree to any compromise or
arrangement and to any reorganization of this corporation as consequence of such
compromise

<PAGE>

or arrangement, the said compromise or arrangement and the said reorganization
shall, if sanctioned by the court to which the said application has been made,
be binding on all the creditors or class of creditors, and/or on all the
stockholders or class of stockholders, of this corporation, as the case may be,
and also on this corporation.


     NINTH. Meetings of stockholders may be held within or without the State of
Delaware, as the by-laws may provide. The books of the corporation may be kept
(subject to any provision contained in the statutes) outside the State of
Delaware at such place or places as may be designated from time to time by the
board of directors or in the by-laws of the corporation. Elections of directors
need not be by written ballot unless the by-laws of the corporation shall so
provide.

     TENTH. The corporation reserves the right to amend, alter, change or repeal
any provision contained in this certificate of incorporation, in the manner now
or hereafter prescribed by statute, and all rights conferred upon stockholders
herein are granted subject to this reservation.

     WE, THE UNDERSIGNED, being each of the incorporators hereinbefore named,
for the purpose of forming a corporation pursuant to the General Corporation Law
of the State of Delaware, do make this certificate, hereby declaring and
certifying that this is our act and deed and the facts herein stated are true,
and accordingly have hereunto set our hands this 25th day of February, 1969.


                                               B.J. Consono
                                               -------------------------

                                               F.J. Obara, Jr.
                                               -------------------------

                                               A.D. Grier
                                               -------------------------

<PAGE>






                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                    INTERNATIONAL TIME SHARING SERVICES, INC.

                            BEFORE PAYMENT OF CAPITAL

                                  --- oo0oo---


     WE, THE UNDERSIGNED, being all of the incorporators of INTERNATIONAL TIME
SHARING SERVICES, INC., a corporation organized and existing under and by virtue
of the General Corporation Law of the State of Delaware, DOES HEREBY CERTIFY:

     FIRST: That Article "First" of the Certificate of Incorporation be and it
hereby is amended to read as follows:

     "First. The name of the Corporation is TIME SHARING SERVICES, INC."

     SECOND: That the corporation has not received any payment for any of its
stock.

     THIRD: That the amendment was duly adopted in accordance with the
provisions of section 241 of the General Corporation Law of the State of
Delaware.

<PAGE>


     IN WITNESS WHEREOF, we have signed this certificate this 28th day of March,
1969.

                                               B.J. Consono
                                               -------------------------

                                               F.J. Obara, Jr.
                                               -------------------------

                                               A.D. Grier
                                               -------------------------

<PAGE>



                            CERTIFICATE OF AMENDMENT

                                      -of-

                          CERTIFICATE OF INCORPORATION

                                      -of-

                           TIME SHARING SERVICES, INC.

     TIME SHARING SERVICES, INC., a corporation organized and existing under and
by virtue of the General Corporation Law of the State of Delaware,

     DOES HEREBY CERTIFY:

     FIRST: That the Board of Directors of said corporation at a meeting duly
held, adopted a resolution proposing and declaring advisable the following
amendment to the Certificate of Incorporation of said corporation:

          RESOLVED: that the Certificate of Incorporation of this corporation,
     as amended, be further amended by changing the Article thereof numbered
     "FIRST" so that as amended, said Article shall be and read as follows:

               "FIRST: The name of the corporation is, TIME SHARING RESOURCES,
          INC."

          SECOND: The aforesaid amendment has been approved by vote of the
     holders of a majority of the issued and outstanding stock entitled to vote
     at a meting of shareholders duly held pursuant to the provisions of Section
     222 of the General Corporation Law of Delaware.

          THIRD: That the aforesaid amendment was duly adopted in accordance
     with the applicable provisions of Section 242 of the General Corporation
     Law of Delaware.

<PAGE>

          FOURTH: That the capital of said corporation will not be reduced under
     or by reason of said amendment.

     IN WITNESS WHEREOF, said TIME SHARING SERVICES, INC., caused its corporate
seal to be hereunto affixed and this Certificate to be signed by Joseph F.
Hughes, its President, and attested by Joseph Kazmarick, its Secretary, this
27th day of day of May, 1969. 


                                           TIME SHARING SERVICES, INC.


                                           By______________________________
                                              Joseph F. Hughes, President

ATTEST:

- --------------------------
Joseph Kazmarick, Secretary




<PAGE>



                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                      * * *

     TIME SHARING RESOURCES, INC., a corporation organized and existing under
and by virtue of the General Corporation Law of the State of Delaware, DOES
HEREBY CERTIFY:

     FIRST: That at a meeting of the Board of Directors of TIME SHARING
RESOURCES, INC. resolutions were duly adopted setting forth a proposed amendment
to the Certificate of Incorporation of said corporation to increase the
authorized number of shares of Common Stock from 2,000,000 to 4,000,000 and to
create a class of Preferred Stock of 1,000,000 shares, declaring said amendment
to be advisable and calling a meeting of the stockholders of said corporation
for consideration thereof.

     SECOND: That thereafter, pursuant to resolution of its Board of Directors,
an annual meeting of the stockholders of said corporation was duly called and
held, upon notice in accordance with Sections 222 and 242 of the General
Corporation Law of the State of Delaware, at which meeting the necessary number
of shares as required by statute were voted in favor of the amendment.

     THIRD: That Article "Fourth" of the Certificate of Incorporation be and it
hereby is amended to read in its entirety as follows:


<PAGE>



     FOURTH: (a) The total number of shares which the corporation shall have
authority to issue is five million (5,000,000) shares divided into classes as
follows: four million (4,000,000) shares shall be Common Stock having a par
value of One Cent (1 cent) per share and one million (1,000,000) shares shall
be Preferred Stock having a par value of One Dollar ($1.00) per share, having
such voting powers or no voting powers, designations, preferences and relative
participating optional or other special rights, and qualifications, limitations
or restrictions thereof as may be fixed by resolution of the Board of Directors.

     (b) The Board of Directors is authorized, subject to limitations prescribed
by law, to provide for the issuance of the preferred shares in series, and by
filing a certificate pursuant to the Delaware Corporation Law, to establish the
number of shares to be included in each such series, and to fix voting powers,
designations, preferences and relative participating optional or other special
rights and qualifications, limitations or restrictions of the shares of each of
such series. The authority of the Board with respect to each series shall
include, but not be limited to, determination of the following:

          (a) The number of shares constituting that series and the distinctive
     designation of that series;

          (b) The dividend rate on the shares of that series, whether dividends
     shall be cumulative, and, if so, from which date or dates;

          (c) Whether that series shall have voting rights, in addition to the
     voting rights provided by law, and, if so, the terms of such voting rights;


<PAGE>



          (d) Whether that series shall have conversion privileges, and, if so,
     the terms and conditions of such conversion, including provision for
     adjustment of the conversion rate in such events as the Board of Directors
     shall determine;

          (e) Whether or not the shares of that series shall be redeemable, and,
     if so, the terms and conditions of such redemption, including the date or
     dates upon or after which they shall be redeemable, and the amount per
     share payable in case of redemption, which amount may vary under different
     conditions and at different redemption dates;

          (f) The rights of the shares of that series in the event of voluntary
     or involuntary liquidation, dissolution or winding up of the corporation;
     and

          (g) Any other relative rights, preferences and limitations of that

     series."

                                           TIME SHARING RESOURCES, INC.


                                           By: ____________________________
                                                   Joseph F. Hughes,
                                                   Chief Executive Officer &
                                                   President

ATTEST:

- -----------------------
Joseph M. Kazmarick

Secretary

- -----------------------
[Corporate Seal]

Dated: September 19, 1983

<PAGE>




STATE OF NEW YORK         )
                          :  ss.:
COUNTY OF WESTCHESTER     )



     BE IT REMEMBERED, that on this 19th day of September 1983, personally came
before me, a Notary Public in and for the County and State aforesaid, JOSEPH F.
HUGHES, Chief Executive Officer and Joseph Kazmarick, Secretary of TIME SHARING
RESOURCES, INC., a corporation of the State of Delaware, and the duly executed
said certificate before me and acknowledged the said certificate to be their
acts and deeds and the act and deed of said corporation and the facts stated
therein are true; and that the seal affixed to said certificate is the common or
corporate seal of said corporation.

     IN WITNESS WHEREOF, I have hereunto set my hand and seal of office the day
and year aforesaid.



                                           -------------------------------
                                           Notary Public

(Notarial Seal)


<PAGE>



            CERTIFICATE OF AMENDMENT OF CERTIFICATE OF INCORPORATION

                                       OF

                          TIME SHARING RESOURCES, INC.

     It is hereby certified that:

     1. The name of the corporation (hereinafter called the "corporation") is
Time Sharing Resources, Inc.

     2. The certificate of incorporation of the corporation is hereby amended by
striking of Article "FIRST" thereof and by substituting in lieu of said Article
the following new Article:

     "FIRST: The name of the corporation is: TSR, INC."

     3. The amendment of the certificate of incorporation herein certified has
been duly adopted in accordance with the provisions of Section 242 of the
General Corporation Law of the State of Delaware.

     Signed and attested to on January 26, 1984.


                                            ---------------------------------
                                            Joseph F. Hughes - President

Attest:

- ------------------------------
Joseph M. Kazmarick, Secretary


<PAGE>




STATE OF NEW YORK      )
                       :  ss.:
COUNTY OF NASSAU       )

     BE IT REMEMBERED that, on January 26, 1984, before me, a Notary Public duly
authorized by law to take acknowledgment of deeds, personally came JOSEPH F.
HUGHES, President of Time Sharing Resources, Inc., who duly signed the foregoing
instrument before me and acknowledged that such signing is his act and deed,
that such instrument as executed is the act and deed of said corporation, and
that the facts stated therein are true.

     GIVEN under my hand on January 26, 1984.


                                        ----------------------------
                                        Notary Public

Notary Seal



<PAGE>



                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                                    TSR, INC.

                       ----------------------------------
                    Adopted in accordance with the provisions
                    of Section 242 of the General Corporation
                          Law of the State of Delaware
                       ----------------------------------


     I, Joseph H. Hughes, President and Chairman of the Board of TSR, INC., a
     Corporation existing under the laws of the State of Delaware, do hereby
     certify as follows:

     FIRST: That the name of the Corporation is TSR, INC. (hereinafter called
the "Corporation").

     SECOND: That the Certificate of Incorporation of the Corporation has been
amended as follows:

     A. Article FOURTH, Section A thereof shall be deleted in its entirety and
replaced with the following:

     "FOURTH: A. The total number of shares which the Corporation shall have
     authority to issue is twenty-six million (26,000,000) shares, of which
     twenty-five million (25,000,000) shares shall be common stock, having a par
     value of One Cent (1(cent)) per share, and one million

<PAGE>

     (1,000,000) shares shall be preferred stock, having a par value of One
     Dollar ($1.00) per share, having such voting powers or no voting powers,
     designations, preferences and relative, participating, optional or other
     special rights, and qualifications, limitations or restrictions thereof as
     may be fixed by resolution of the Board of Directors."

     B. The following shall be added as the second paragraph under Article
Fifth:

     "Terms of Directors. The number of Directors of the Corporation shall be
     fixed by resolution duly adopted from time to time by the Board of
     Directors. The Directors, shall be classified, with respect to the term for
     which they hold office, into three classes, as nearly equal in number as
     possible. The initial Class III Director shall serve for a term expiring at
     the annual meeting of stockholders to be held in 1998, the initial Class II
     Directors shall serve for a term expiring at the annual meeting of
     stockholders to be held in 1999, and the initial Class I Directors shall
     serve for a term expiring at the annual meeting of stockholders to be held
     in 2000. At each annual meeting of stockholders, the successor or
     successors of the class of Directors whose term expires at that meeting
     shall be elected by a plurality of the votes cast at such meeting and shall
     hold office for a term expiring at the annual meeting of stockholders held
     in the third year following the year of their election. The Directors
     elected to each class shall hold office until their successors are duly
     elected and qualified or until their earlier resignation or removal."

<PAGE>

     C. The following shall be added as the third paragraph under Article
Fifth:

     "Vacancies. Any and all vacancies in the Board of Directors, however
     occurring, including, without limitation, by reason of an increase in size
     of the Board of Directors, or the death, resignation, disqualification or
     removal of a Director, shall be filled solely by the affirmative vote of a
     majority of the remaining Directors then in office, even if less than a
     quorum of the Board of Directors. Any Director appointed in accordance with
     the preceding sentence shall hold office for the remainder of the full term
     of the class of Directors in which the new directorship was created or the
     vacancy occurred and until such Director's successor shall have been duly
     elected and qualified or until his or her earlier resignation or removal.
     When the number of Directors is increased or decreased, the Board of
     Directors shall determine the class or classes to which the increased or
     decreased number of Directors shall be apportioned so as to maintain each
     class as nearly equal in number as possible; provided, however, that no
     decrease in the number of Directors shall shorten the term of any incumbent
     Director."

     D. The following shall be added as a new paragraph at the end of Article
Tenth:

     "Amendment of Certificate of Incorporation. The affirmative vote of not
     less than two-thirds of the voting stock eligible to be cast by holders of
     voting stock, shall be required to amend or repeal the provisions of the
     second and third paragraphs of Article Fifth, this last

<PAGE>


     paragraph of Article Tenth, Article Eleventh or Article Twelfth of this
     Certificate of Incorporation."

     E. The following shall be added as Article Eleventh:

     "Stockholder Action. Any action required or permitted to be taken by the
     stockholders of the Corporation at any annual or special meeting of
     stockholders of the Corporation must be effected at a duly called annual or
     special meeting of stockholders and may not be taken or effected by a
     written consent of stockholders in lieu thereof."

     F. The following shall be added as Article Twelfth of the Certificate:

     "Amendment of By-laws. Except as otherwise provided by law, the By-laws of
     the Corporation may be amended or repealed by the Board of Directors. In
     addition, the By-laws of the Corporation may be amended or repealed at any
     annual meeting of stockholders, or special meeting of stockholders called
     for such purpose, by the affirmative vote of at least two-thirds of the
     voting stock eligible to be cast by holders of voting stock on such
     amendment or repeal; provided, however, that if the Board of Directors
     recommends that stockholders approve such amendment or repeal at such
     meeting of stockholders, such amendment or repeal shall only require the
     affirmative vote of a majority of the voting stock present and entitled to
     vote on such amendment or repeal."

<PAGE>

     THIRD: The amendment of the Certificate of Incorporation has been duly
adopted in accordance with the provisions of Section 242 of the General
Corporation Law of the State of Delaware.

     IN WITNESS WHEREOF, I have signed this certificate this ___ day of October,
1997.


                                    TSR, INC.


                                    By: ______________________________
                                        Name:  Joseph H. Hughes
                                        Title: President and Chairman 
                                               of the Board





                           TIME SHARING SERVICES, INC.

                                -----------------
                                  B Y - L A W S
                                -----------------

                                    ARTICLE I

                                     OFFICES

     Section 1. The registered office shall be in the City of Wilmington, County
of New Castle, State of Delaware.

     Section 2. The corporation may also have offices at such other places both
within and without the State of Delaware as the board of directors may from time
to time determine or the business of the corporation may require.

                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS

     Section 1. All meetings of the stockholders for the election of directors
shall be held in the City of New York, State of New York, at such place as may
be fixed from time to time by the board of directors, or at such other place
either within or without the State of Delaware as shall be designated from time
to time by the board of directors and stated in the notice of the meeting.
Meetings of stockholders for any other purpose may be held at such time and
place, within or without the State of Delaware, as shall be stated in the notice
of the meeting or in a duly executed waiver of notice thereof.


                                                    
<PAGE>



     Section 2. Annual meetings of stockholders, commencing with the year 1970,
shall be held on the first Tuesday of May if not a legal holiday, and if a legal
holiday, then on the next secular day following, at 10:00 A. M., or at such
other date and time as shall be designated from time to time by the board of
directors and stated in the notice of the meeting, at which they shall elect by
a plurality vote, by written ballot, a board of directors, and transact such
other business as may properly be brought before the meeting.

     Section 3. Written notice of the annual meeting stating the place, date and
hour of the meeting shall be given to each stockholder entitled to vote at such
meeting not less than ten nor more than fifty days before the date of the
meeting.

     Section 4. The officer who has charge of the stock ledger of the
corporation shall prepare and make, at least ten days before every meeting of
stockholders, a complete list of the stockholders entitled to vote at the
meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any stockholder, for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days prior to the meeting, either at a place within the city where the
meeting is to be held, which place shall be specified in the notice of the
meeting, or, if not so specified, at the place where the meeting is to be held.
The list shall also be produced and kept at the time and place of the meeting
during the whole time thereof, and may be inspected by any stockholder who is
present.

     Section 5. Special meetings of the stockholders, for any purpose or
purposes, unless otherwise prescribed by statute or by the certificate of
incorporation, may be 


                                        2


<PAGE>





called by the president and shall be called by the president or secretary at the
request in writing of a majority of the board of directors, or at the request in
writing of stockholders owning a majority in amount of the entire capital stock
of the corporation issued and outstanding and entitled to vote. Such request
shall state the purpose or purposes of the proposed meeting.

     Section 6. Written notice of a special meeting stating the place, date and
hour of the meeting and the purpose or purposes for which the meeting is called,
shall be given not less than ten nor more than fifty days before the date of the
meeting, to each stockholder entitled to vote at such meeting.

     Section 7. Business transacted at any special meeting of stockholders shall
be limited to the purposes stated in the notice.

     Section 8. The holders of a majority of the stock issued and outstanding
and entitled to vote thereat, present in person or represented by proxy, shall
constitute a quorum at all meetings of the stockholders for the transaction of
business except as otherwise provided by statute or by the certificate of
incorporation. If, however, such quorum shall not be present or represented at
any meeting of the stockholders, the stockholders entitled to vote thereat,
present in person or represented by proxy, shall have power to adjourn the
meeting from time to time, without notice other than announcement at the
meeting, until a quorum shall be present or represented. At such adjourned
meeting, at which a quorum shall be present or represented, any business may be
transacted which might have been transacted at the meeting as originally
notified. If the adjournment is for more than thirty days, or if after the


                                        3


<PAGE>





adjournment a new record date is fixed for the adjourned meeting, a notice of
the adjourned meeting shall be given to each stockholder of record entitled to
vote at the meeting.

     Section 9. When a quorum is present at any meeting, the vote of the holders
of a majority of the stock having voting power present in person or represented
by proxy shall decide any question brought before such meeting, unless the
question is one upon which by express provision of the statutes or of the
certificate of incorporation, a different vote is required in which case such
express provision shall govern and control the decision of such question.

     Section 10. Each stockholder shall at every meeting of the stockholders be
entitled to one vote in person or by proxy for each share of the capital stock
having voting power held by such stockholder, but no proxy shall be voted on
after three years from its date, unless the proxy provides for a longer period.

     Section 11. Whenever the vote of stockholders at a meeting thereof is
required or permitted to be taken for or in connection with any corporate
action, by any provision of the statutes, the meeting and vote of stockholders
may be dispensed with if all of the stockholders who would have been entitled to
vote upon the action if such meeting were held shall consent in writing to such
corporate action being taken; or if the certificate of incorporation authorizes
the action to be taken with the written consent of the holders of less than all
of the stock who would have been entitled to vote upon the action if a meeting
were held, then on the written consent of the stockholders having not less than
such percentage of the number of votes as may be authorized in the certificate
of incorporation; provided that in no case shall the written consent be by the
holders of stock having less than the minimum



                                        4


<PAGE>





percentage of the vote required by statute for the proposed corporate action,
and provided that prompt notice must be given to all stockholders of the taking
of corporate action without a meeting and by less than unanimous written
consent.

                                   ARTICLE III

                                    DIRECTORS

     Section 1. The number of directors which shall constitute the whole board
shall be not less than three nor more than eight. The first board shall consist
of three directors. Thereafter, within the limits above specified, the number of
directors shall be determined by resolution of the board of directors or by the
stockholders at the annual meeting. The directors shall be elected at the annual
meeting of the stockholders, except as provided in Section 2 of this Article,
and each director elected shall hold office until his successor is elected and
qualified. Directors need not be stockholders.

     Section 2. Vacancies and newly created directorships resulting from any
increase in the authorized number of directors may be filled by a majority of
the directors then in office, though less than a quorum, or by a sole remaining
director and the directors so chosen shall hold office until the next annual
election and until their successors are duly elected and shall qualify, unless
sooner displaced. If there are no directors in office, then an election of
directors may be held in the manner provided by statute. If, at the time of
filling any vacancy or any newly created directorship, the directors then in
office shall constitute less than a majority of the whole board (as constituted
immediately prior to any such increase), the Court of Chancery may, upon
application of any stockholder or stockholders holding at least ten percent of
the total number of the shares at the time outstanding having the right to vote


                                        5


<PAGE>






for such directors, summarily order an election to be held to fill any such
vacancies or newly created directorships, or to replace the directors chosen by
the directors then in office.


     Section 3. The business of the corporation shall be managed by its board of
directors which may exercise all such powers of the corporation and do all such
lawful acts and things as are not by statute or by the certificate of
incorporation or by these by-laws directed or required to be exercised or done
by the stockholders.

                       MEETINGS OF THE BOARD OF DIRECTORS

     Section 4. The board of directors of the corporation may hold meetings,
both regular and special, either within or without the State of Delaware.

     Section 5. The first meeting of each newly elected board of directors shall
be held at such time and place as shall be fixed by the vote of the stockholders
at the annual meeting and no notice of such meeting shall be necessary to the
newly elected directors in order legally to constitute the meeting, provided a
quorum shall be present. In the event of the failure of the stockholders to fix
the time or place of such first meeting of the newly elected board of directors,
or in the event such meeting is not held at the time and place so fixed by the
stockholders, the meeting may be held at such time and place as shall be
specified in a notice given as hereinafter provided for special meetings of the
board of directors, or as shall be specified in a written waiver signed by all
of the directors.

     Section 6. Regular meetings of the board of directors may be held without
notice at such time and at such place as shall from time to time be determined
by the board.

     Section 7. Special meetings of the board may be called by the president on
three days' notice to each director, either personally or by mail or by
telegram; special



                                        6


<PAGE>




meetings shall be called by the president or secretary in like manner and on
like notice on the written request of two directors.

     Section 8. At all meetings of the board a majority of the directors shall
constitute a quorum for the transaction of business and the act of a majority of
the directors present at any meeting at which there is a quorum shall be the act
of the board of directors, except as may be otherwise specifically provided by
statute or by the certificate of incorporation. If a quorum shall not be present
at any meeting of the board of directors the directors present thereat may
adjourn the meeting from time to time, without notice other than announcement at
the meeting, until a quorum shall be present.

     Section 9. Unless otherwise restricted by the certificate of incorporation
or these by-laws, any action required or permitted to be taken at any meeting of
the board of directors or of any committee thereof may be taken without a
meeting, if all members of the board or committee, as the case may be, consent
thereto in writing, and the writing or writings are filed with the minutes of
proceedings of the board or committee.


                                        7


<PAGE>



                             COMMITTEES OF DIRECTORS

     Section 10. The board of directors may, by resolution passed by a majority
of the whole board, designate one or more committees, each committee to consist
of two or more of the directors of the corporation. The board may designate one
or more directors as alternate members of any committee, who may replace any
absent or disqualified member at any meeting of the committee. Any such
committee, to the extent provided in the resolution, shall have and may exercise
the powers of the board of directors in the management of the business and
affairs of the corporation, and may authorize the seal of the corporation to be
affixed to all papers which may require it; provided, however, that in the
absence or disqualification of any member of such committee or committees, the
member or members thereof present at any meeting and not disqualified from
voting, whether or not he or they constitute a quorum, may unanimously appoint
another member of the board of directors to act at the meeting in the place of
any such absent or disqualified member. Such committee or committees shall have
such name or names as may be determined from time to time by resolution adopted
by the board of directors.

     Section 11. Each committee shall keep regular minutes of its meetings and
report the same to the board of directors when required.

                            COMPENSATION OF DIRECTORS

     Section 12. The directors may be paid their expenses, if any, of attendance
at each meeting of the board of directors and may be paid a fixed sum for
attendance at each meeting of the board of directors or a stated salary as
director. No such payment shall preclude any director from serving the
corporation in any other capacity and receiving compensation therefor.


                                        8


<PAGE>


Members of special or standing committees may be allowed like compensation for
attending committee meetings.

                                   ARTICLE IV

                                     NOTICES

     Section 1. Whenever, under the provisions of the statutes or of the
certificate of incorporation or of these by-laws, notice is required to be given
to any director or stockholder, it shall not be construed to mean personal
notice, but such notice may be given in writing, by mail, addressed to such
director or stockholder, at his address as it appears on the records of the
corporation, with postage thereon prepaid, and such notice shall be deemed to be
given at the time when the same shall be deposited in the United States mail.
Notice to directors may also be given by telegram.

     Section 2. Whenever any notice is required to be given under the provisions
of the statutes or of the certificate of incorporation or of these by-laws, a
waiver thereof in writing, signed by the person or persons entitled to said
notice, whether before or after the time stated therein, shall be deemed
equivalent thereto.

                                    ARTICLE V

                                    OFFICERS

     Section 1. The officers of the corporation shall be chosen by the board of
directors and shall be a president, a vice-president, a secretary and a
treasurer. The board of directors may also choose additional vice-presidents,
and one or more assistant secretaries and assistant treasurers. Any number of
offices may be held by the same person, unless the certificate of incorporation
or these by-laws otherwise provide.



                                        9


<PAGE>

     Section 2. The board of directors at its first meeting after each annual
meeting of stockholders shall choose a president, one or more vice-presidents, a
secretary and a treasurer.

     Section 3. The board of directors may appoint such other officers and
agents as it shall deem necessary who shall hold their offices for such terms
and shall exercise such powers and perform such duties as shall be determined
from time to time by the board.

     Section 4. The salaries of all officers and agents of the corporation shall
be fixed by the board of directors.

     Section 5. The officers of the corporation shall hold office until their
successors are chosen and qualify. Any officer elected or appointed by the board
of directors may be removed at any time by the affirmative vote of a majority of
the board of directors. Any vacancy occurring in any office of the corporation
shall be filled by the board of directors.

                                  THE PRESIDENT

     Section 6. The president shall be the chief executive officer of the
corporation, shall preside at all meetings of the stockholders and the board of
directors, sh all have general and active management of the business of the
corporation and shall see that all orders and resolutions of the board of
directors are carried into effect.

     Section 7. He shall execute bonds, mortgages and other contracts requiring
a seal, under the seal of the corporation, except where required or permitted by
law to be otherwise signed and executed and except where the signing and
execution thereof shall be expressly delegated by the board of directors to some
other officer or agent of the corporation.


                                       10


<PAGE>

                               THE VICE PRESIDENTS

     Section 8. In the absence of the president or in the event of his inability
or refusal to act, the vice-president (or in the event there be more than one
vice-president, the vice-presidents in the order designated, or in the absence
of any designation, then in the order of their election) shall perform the
duties of the president, and when so acting, shall have all the powers of and be
subject to all the restrictions upon the president. The vice-presidents shall
perform such other duties and have such other powers as the board of directors
may from time to time prescribe.

                     THE SECRETARY AND ASSISTANT SECRETARIES

     Section 9. The secretary shall attend all meetings of the board of
directors and all meetings of the stockholders and record all the proceedings of
the meetings of the corporation and of the board of directors in a book to be
kept for that purpose and shall perform like duties for the standing committees
when required. He shall give, or cause to be given, notice of all meetings of
the stockholders and special meetings of the board of directors, and shall
perform such other duties as may be prescribed by the board of directors or
president, under whose supervision he shall be. He shall have custody of the
corporate seal of the corporation and he, or an assistant secretary, shall have
authority to affix the same to any instrument requiring it and when so affixed,
it may be attested by his signature or by the signature of such assistant
secretary. The board of directors may give general authority to any other
officer to affix the seal of the corporation and to attest the affixing by his
signature.

     Section 10. The assistant secretary, or if there be more than one, the
assistant secretaries in the order determined by the board of directors (or if
there be no such



                                       11


<PAGE>





determination, then in the order of their election), shall, in the absence of
the secretary or in the event of his inability or refusal to act, perform the
duties and exercise the powers of the secretary and shall perform such other
duties and have such other powers as the board of directors may from time to
time prescribe.

                     THE TREASURER AND ASSISTANT TREASURERS

     Section 11. The treasurer shall have the custody of the corporate funds and
securities and shall keep full and accurate accounts of receipts and
disbursements in books belonging to the corporation and shall deposit all moneys
and other valuable effects in the name and to the credit of the corporation in
such depositories as may be designated by the board of directors.

     Section 12. He shall disburse the funds of the corporation as may be
ordered by the board of directors, taking proper vouchers for such
disbursements, and shall render to the president and the board of directors, at
its regular meetings, or when the board of directors so requires, an account of
all his transactions as treasurer and of the financial condition of the
corporation.

     Section 13. If required by the board of directors, he shall give the
corporation a bond (which shall be renewed every six years) in such sum and with
such surety or sureties as shall be satisfactory to the board of directors for
the faithful performance of the duties of his office and for the restoration to
the corporation, in case of his death, resignation, retirement or removal from
office, of all books, papers, vouchers, money and other property of whatever
kind in his possession or under his control belonging to the corporation.


                                       12


<PAGE>


     Section 14. The assistant treasurer, or if there shall be more than one,
the assistant treasurers in the order determined by the board of directors (or
if there be no such determination, then in the order of their election), shall,
in the absence of the treasurer or in the event of his inability or refusal to
act, perform the duties and exercise the powers of the treasurer and shall
perform such other duties and have such other powers as the board of directors
may from time to time prescribe.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

     Section 1. Every holder of stock in the corporation shall be entitled to
have a certificate, signed by, or in the name of the corporation by, the
chairman or vice-chairman of the board of directors or the president or a
vice-president and the treasurer or an assistant treasurer, or the secretary or
an assistant secretary of the corporation, certifying the number of shares owned
by him in the corporation.

                  Section 2. Where a certificate is countersigned (1) by a
transfer agent other than the corporation or its employee, or, (2) by a
registrar other than the corporation or its employee, any other signature on the
certificate may be facsimile. In case any officer, transfer agent or registrar
who has signed or whose facsimile signature has been placed upon a certificate
shall have ceased to be such officer, transfer agent or registrar before such
certificate is issued, it may be issued by the corporation with the same effect
as if he were such officer, transfer agent or registrar at the date of issue.



                                       13


<PAGE>



                                LOST CERTIFICATES

     Section 3. The board of directors may direct a new certificate or
certificates to be issued in place of any certificate or certificates
theretofore issued by the corporation alleged to have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the person claiming
the certificate of stock to be lost, stolen or destroyed. When authorizing such
issue of a new certificate or certificates, the board of directors may, in its
discretion and as a condition precedent to the issuance thereof, require the
owner of such lost, stolen or destroyed certificate or certificates, or his
legal representative, to advertise the same in such manner as it shall require
and/or to give the corporation a bond in such sum as it may direct as indemnity
against any claim that may be made against the corporation with respect to the
certificate alleged to have been lost, stolen or destroyed.

                               TRANSFERS OF STOCK

     Section 4. Upon surrender to the corporation or the transfer agent of the
corporation of a certificate for shares duly endorsed or accompanied by proper
evidence of succession, assignment or authority to transfer, it shall be the
duty of the corporation to issue a new certificate to the person entitled
thereto, cancel the old certificate and record the transaction upon its books.

                               FIXING RECORD DATE

     Section 5. In order that the corporation may determine the stockholders
entitled to notice of or to vote at any meeting of stockholders or any
adjournment thereof, or to express consent to corporate action in writing
without a meeting, or entitled to receive payment of any dividend or other
distribution or allotment of any rights, or entitled to exercise 


                                       14


<PAGE>



any rights in respect of any change, conversion or exchange of stock or for the
purpose of any other lawful action, the board of directors may fix, in advance,
a record date, which shall not be more than sixty nor less than ten days before
the date of such meeting, nor more than sixty days prior to any other action. A
determination of stockholders of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting; provided,
however, that the board of directors may fix a new record date for the adjourned
meeting.

                             REGISTERED STOCKHOLDERS

     Section 6. The corporation shall be entitled to recognize the exclusive
right of a person registered on its books as the owner of shares to receive
dividends, and to vote as such owner, and to hold liable for calls and
assessments a person registered on its books as the owner of shares, and shall
not be bound to recognize any equitable or other claim to or interest in such
share or shares on the part of any other person, whether or not it shall have
express or other notice thereof, except as otherwise provided by the laws of
Delaware.

                                   ARTICLE VII

                               GENERAL PROVISIONS

                                    DIVIDENDS

     Section 1. Dividends upon the capital stock of the corporation, subject to
the provisions of the certificate of incorporation, if any, may be declared by
the board of directors at any regular or special meeting, pursuant to law.
Dividends may be paid in cash, in property, or in shares of the capital stock,
subject to the provisions of the certificate of incorporation.

                                       15


<PAGE>






     Section 2. Before payment of any dividend, there may be set aside out of
any funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or for such other
purpose as the directors shall think conducive to the interest of the
corporation, and the directors may modify or abolish any such reserve in the
manner in which it was created.

                                ANNUAL STATEMENT

     Section 3. The board of directors shall present at each annual meeting, and
at any special meeting of the stockholders when called for by vote of the
stockholders, a full and clear statement of the business and condition of the
corporation.

                                     CHECKS

     Section 4. All checks or demands for money and notes of the corporation
shall be signed by such officer or officers or such other person or persons as
the board of directors may from time to time designate.

                                   FISCAL YEAR

     Section 5. The fiscal year of the corporation shall be fixed by resolution
of the board of directors.

                                      SEAL

     Section 6. The corporate seal shall have inscribed thereon the name of the
corporation, the year of its organization and the words "Corporate Seal,
Delaware". The seal

                                       16


<PAGE>



may be used by causing it or a facsimile thereof to be impressed or affixed or
reproduced or otherwise.

                                  ARTICLE VIII

                                   AMENDMENTS

     Section 1. These by-laws may be altered, amended or repealed or new by-laws
may be adopted by the stockholders or by the board of directors, when such power
is conferred upon the board of directors by the certificate of incorporation, at
any regular meeting of the stockholders or of the board of directors or at any
special meeting of the stockholders or of the board of directors if notice of
such alteration, amendment, repeal or adoption of new by-laws be contained in
the notice of such special meeting.

                                            ------------------------------
                                            Joseph M. Kaczmarick
                                            Secretary


                                       17


<PAGE>



                                    TSR INC.

                                     BY-LAWS
                            AMENDMENT TO PARAGRAPH 12

              INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES

     (a) To the maximum extent permitted by law, the Corporation shall have
power to indemnify any person who was or is a party or is threatened to be made
a party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative, whether or not an
action by or in the right of the Corporation, by reason of the fact that he is
or was a director, officer, employee or agent of the Corporation, or is or was
serving at the request of the Corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise.

     (b) The Corporation shall have the power to advance to officers, directors,
employees and agents expenses incurred by them in defending a civil or criminal
action, suit or proceeding relating to their service in such capacity in advance
of the final disposition thereof, upon receipt of an undertaking for repayment
if it shall ultimately be determined that such officer, director, employee or
agent is not entitled to be indemnified under Delaware law and the Certificate
of Incorporation and By-Laws of the Corporation.

     (c) The indemnification and advancement of expenses provided by the
provisions of this Paragraph 12 shall not be deemed exclusive of any other right
to which those seeking indemnification or advancement of expenses may be
entitled under the Certificate of Incorporation, any other By-Law, agreement,
vote of stockholders or disinterested directors or otherwise, both as to action
in his official capacity and as to action in another capacity while holding such
office, and shall, unless otherwise provided when authorized or ratified,
continue as to a person who has ceased to be a director, officer, employee or
agent and shall inure to the benefit of the heirs, executors and administrators
of such a person.

     (d) The Corporation shall have power to purchase and maintain insurance on
behalf of any person who is or was a director, officer, employee or agent of the
Corporation, or is or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise against any liability asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether or not the Corporation would have the power to indemnify him against
such liability under the provisions of this Paragraph 12.


                                       18


<PAGE>



                        AMENDMENT TO BY-LAWS OF TSR, INC.
                                October 28, 1997

Article II, Section 11 of the By-Laws is deleted in its entirety.

The following shall be added as Article II, Sections 11 and 12 of the By-Laws.

Section 11, "Matters to be Considered at Annual Meetings. At any annual meeting
of stockholders or any special meeting in lieu of annual meeting of stockholders
(the "Annual Meeting"), only such business shall be conducted, and only such
proposals shall be acted upon, as shall have been properly brought before such
Annual Meeting. To be considered as properly brought before an Annual Meeting,
business must be: (a) specified in the notice of meeting, (b) otherwise properly
brought before the meeting by, or at the direction of, the Board of Directors,
or (c) otherwise properly brought before the meeting by any holder of record
(both as of the time notice of such proposal is given by the stockholder as set
forth below and as of the record date for the Annual Meeting in question) of any
shares of voting stock of the Corporation entitled to vote at such Annual
Meeting who complies with the requirements set forth in this Section.

"In addition to any other applicable requirements, for business to be properly
brought before an Annual Meeting by a stockholder of record of any shares of
voting stock entitled to vote at such Annual Meeting, such stockholder shall:
(i) give timely notice as required by this Section to the Secretary of the
Corporation and (ii) be present at such meeting, either in person or by a
representative. A stockholder's notice shall be timely if delivered to, or
mailed to and received by, the Corporation at its principal executive office not
less than 75 days nor more than 120 days prior to the anniversary date of the
immediately preceding Annual Meeting (the "Anniversary Date"), provided,
however, that in the event the Annual Meeting is scheduled to be held on a date
more than 30 days before the Anniversary Date or more than 60 days after the
Anniversary Date, a stockholder's notice shall be timely if delivered to, or
mailed to and received by, the Corporation at its principal executive office not
later than the close of business on the later of (A) the 75th day prior to the
scheduled date of such Annual Meeting or (B) the 15th day following the day on
which 

                                       19


<PAGE>




public announcement of the date of such Annual Meeting is first made by
the Corporation.

"For purposes of these By-laws, "public announcement" shall mean: (i) disclosure
in a press release reported by the Dow Jones News Service, Associated Press or
comparable national news service, (ii) a report or other document filed publicly
with the Securities and Exchange Commission (including, without limitation, a
Form 8-K), or (iii) a letter or report sent to stockholders of record of the
Corporation at the time of the mailing of such letter or report.

"A stockholder's notice to the Secretary shall set forth as to each matter
proposed to be brought before an Annual Meeting: (i) a brief description of the
business the stockholder desires to bring before such Annual Meeting and the
reasons for conducting such business at such Annual Meeting, (ii) the name and
address, as they appear on the Corporation's stock transfer books, of the
stockholder proposing such business, (iii) the number of shares of the
Corporation's voting stock beneficially owned by the stockholder proposing such
business, (iv) the names and addresses of the beneficial owners, if any, of any
voting stock of the Corporation registered in such stockholder's name on such
books, and the class and number of shares of the Corporation's voting stock
beneficially owned by such beneficial owners, (v) the names and addresses of
other stockholders known by the stockholder proposing such business to support
such proposal, and the class and number of shares of the Corporation's voting
stock beneficially owned by such other stockholders, and (vi) any material
interest of the stockholder proposing to bring such business before such meeting
(or any other stockholders known to be supporting such proposal) in such
proposal.

"If the Board of Directors or a designated committee thereof determines that any
stockholder proposal was not made in a timely fashion in accordance with the
provisions of this Section or that the information provided in a stockholder's
notice does not satisfy the information requirements of this Section in any
material respect, such proposal shall not be presented for action at the Annual
Meeting in question. If neither the Board of Directors nor such committee makes
a determination as to the validity of any stockholder proposal in the manner set
forth above, the presiding officer of the Annual Meeting shall determine whether
the stockholder proposal was made in accordance with the terms of this


                                       20


<PAGE>






Section. If the presiding officer determines that any stockholder proposal was
not made in a timely fashion in accordance with the provisions of this Section
or that the information provided in a stockholder's notice does not satisfy the
information requirements of this Section in any material respect, such proposal
shall not be presented for action at the Annual Meeting in question. If the
Board of Directors, a designated committee thereof or the presiding officer
determines that a stockholder proposal was made in accordance with the
requirements of this Section, the presiding officer shall so declare at the
Annual Meeting and ballots shall be provided for use at the meeting with respect
to such proposal.

"Notwithstanding the foregoing provisions of this By-Law, a stockholder shall
also comply with all applicable requirements of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), and the rules and regulations thereunder
with respect to the matters set forth in this By-Law, and nothing in this By-Law
shall be deemed to affect any rights of stockholders to request inclusion of
proposals in the Corporation's proxy statement pursuant to Rule 14a-8 under the
Exchange Act."

Section 12, "Matters to be Considered at Special Meetings. Only those matters
set forth in the notice of the special meeting may be considered or acted upon
at a special meeting of stockholders of the Corporation, unless otherwise
provided by law."

The following shall be added as the first paragraph of Article III, Section 1 of
the By-Laws:

"Director Nominations. Nominations of candidates for election as directors of
the Corporation at any Annual Meeting may be made only (a) by, or at the
direction of, a majority of the Board of Directors or of a committee of the
Board of Directors specifically authorized to make such nominations or (b) by
any holder of record (both as of the time notice of such nomination is given by
the stockholder as set forth below and as of the record date for the Annual
Meeting in question) of any shares of the voting stock of the Corporation
entitled to vote at such Annual Meeting who complies with the timing,
informational and other requirements set forth in this Section. Any stockholder
who has complied with the timing, informational and other requirements set forth
in this Section and who seeks to make such a nomination, or his, her or its
representative, must be present in person at the Annual Meeting.

                                       21


<PAGE>





Only persons nominated in accordance with the procedures set forth in this
Section shall be eligible for election as directors at an Annual Meeting.

"Nominations, other than those made by, or at the direction of, the Board of
Directors or a duly authorized committee thereof, shall be made pursuant to
timely notice in writing to the Secretary of the Corporation as set forth in
this Section. A stockholder's notice shall be timely if delivered to, or mailed
to and received by, the Corporation at its principal executive office not less
than 75 days nor more than 120 days prior to the Anniversary Date; provided,
however, that in the event the Annual Meeting is scheduled to be held on a date
more than 30 days before the Anniversary Date or more than 60 day after the
Anniversary Date, a stockholder's notice shall be timely if delivered to, or
mailed and received by, the Corporation at its principal executive office not
later than the close of business on the later of (i) the 75th day prior to the
scheduled date of such Annual Meeting or (ii) the 15th day following the day on
which public announcement of the date of such Annual Meeting is first made by
the Corporation.

"A stockholder's notice to the Secretary shall set forth as to each person whom
the stockholder proposes to nominate for election or re-election as a director:
(i) the name, age, business address and residence address of such person, (ii)
the principal occupation or employment of such person, (iii) the class and
number of shares of the Corporation's voting stock which are beneficially owned
by such person on the date of such stockholder notice, (iv) such other
information regarding each nominee proposed by such stockholder as would be
required to be included in a proxy statement filed pursuant to the proxy rules
of the Securities and Exchange Commission, had the nominee been nominated, or
intended to be nominated, by the Board of Directors; and (v) the consent of each
nominee to serve as a director if elected. The Corporation may require any
proposed nominee to furnish such other information as may reasonably be required
by the Corporation to determine the eligibility of such proposed nominee to
serve as a Director of the Corporation. A stockholder's notice to the Secretary
shall further set forth as to the stockholder giving such notice: (i) the names
and addresses, as they appear on the Corporation's stock transfer books, of such
stockholder and of the beneficial owners (if any) of the Corporation's voting
stock registered in such stockholder's name and the names and addresses of other
stockholders known by


                                       22

<PAGE>



such stockholder to be supporting such nominee(s), (ii) the class and number of
shares of the Corporation's voting stock which are held of record, beneficially
owned or represented by proxy by such stockholder and by any other stockholders
known by such stockholder to be supporting such nominee(s) on the record date
for the Annual Meeting in question (if such date shall then have been made
publicly available) and on the date of such stockholder's notice, and (iii) a
description of all arrangements or understandings between such stockholder and
each nominee and any other person or persons (naming such person or persons)
pursuant to which the nomination or nominations are to be made by such
stockholder.

"If the Board of Directors or a designated committee thereof determines that any
stockholder nomination was not made in accordance with the terms of this Section
or that the information provided in a stockholder's notice does not satisfy the
information requirements of this Section in any material respect, then such
nomination shall not be considered at the Annual Meeting in question. If neither
the Board of Directors nor such committee makes a determination as to whether a
nomination was made in accordance with the provisions of this Section, the
presiding officer of the Annual Meeting shall determine whether a nomination was
made in accordance with such provisions. If the presiding officer determines
that any stockholder nomination was not made in accordance with the terms of
this Section or that the information provided in a stockholder's notice does not
satisfy the informational requirements of this Section in any material respect,
then such nomination shall not be considered at the Annual Meeting in question.
If the Board of Directors, a designated committee thereof or the presiding,
officer determines that a nomination was made in accordance with the terms of
this Section, the presiding officer shall so declare at the Annual Meeting and
ballots shall be provided for use at the meeting with respect to such nominee.

"Notwithstanding anything, to the contrary in the second sentence of the second
paragraph of this Section, in the event that the number of directors to be
elected to the Board of Directors of the Corporation is increased and there is
no public announcement by the Corporation naming all of the nominees for
directors or specifying the size of the increased Board of Directors at least 75
days prior to the Anniversary Date, a stockholder's notice required by this
Section shall also be considered timely, but only with respect to nominees for
any new positions created by such increase, if such 

                                       23


<PAGE>

notice shall be delivered to, or mailed to and received by, the Corporation at
its principal executive office not later than the close of business on the 15th
day following the day on which such public announcement is first made by the
Corporation of such increase.

"No person shall be elected by the stockholders as a Director of the Corporation
unless nominated in accordance with the procedures set forth in this Section.
Election of Directors at the Annual Meeting need not be by written ballot,
unless otherwise provided by the Board of Directors or presiding officer at such
Annual Meeting. If written ballots are to be used ballots bearing the names of
all the persons who have been nominated for election as Directors at the Annual
Meeting in accordance with the procedures set for this Section shall be provided
for use at the Annual Meeting."

Article III, Section 2 of the By-Laws is deleted in its entirety and replaced
with the following:

"Vacancies. Any and all vacancies in the Board of Directors, however occurring,
including, without limitation, by reason of an increase in size of the Board of
Directors, or the death, resignation, disqualification or removal of a Director,
shall be filled solely by the affirmative vote of a majority of the remaining
Directors then in office, even if less than a quorum of the Board of Directors.
Any Director appointed in accordance with the preceding sentence shall hold
office for the remainder of the full term of the class of Directors in which the
new directorship was created or the vacancy occurred and until such Director's
successor shall have been duly elected and qualified or until his or her earlier
resignation or removal. When the number of Directors is increased or decreased,
the Board of Directors shall determine the class or classes to which the
increased or decreased number of Directors shall be apportioned so as to
maintain each class as nearly equal in number as possible; provided, however,
that no decrease in the number of Directors shall shorten the term of any
incumbent Director.

The undersigned hereby certifies that the amendment to the by-laws set forth
above were adopted by the Shareholders of TSR, Inc. on October 22, 1997.



                                          ------------------------------
                                          John G. Sharkey, Secretary


                                       24





                           TSR, INC. AND SUBSIDIARIES
                                   EXHIBIT 21

                   LIST OF SUBSIDIARIES TO REPORT ON FORM 10-K
                         FISCAL YEAR ENDED MAY 31, 1998

               NAME                                   STATE OF INCORPORATION
               ----                                   ----------------------
     TSR Consulting Services, Inc.                           New York
     Construction Data Services, Inc.                        New York
     TSR Health Care Services, Inc.                          New York
     Catch/21 Enterprises Incorporated                       Delaware






                           TSR, INC. AND SUBSIDIARIES
                                   EXHIBIT 23
                             TO REPORT ON FORM 10-K
                         FISCAL YEAR ENDED MAY 31, 1998

                         CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
   and Stockholders
TSR, Inc.:

We consent to incorporation by reference in the registration statement (No.
333-46755) on Form S-3 and registration statement (No. 333-47531) on Form S-8 of
TSR, Inc. of our report dated July 15, 1998 relating to the consolidated balance
sheets of TSR, Inc. and subsidiaries as of May 31, 1998 and 1997, and the
related consolidated statements of earnings, shareholders' equity, and cash
flows for each of the years in the three-year period ended May 31, 1998, which
report appears in the May, 31 1998 annual report on Form 10-K of TSR, Inc.




                                                     KPMG PEAT MARWICK LLP

Jericho, New York
August 24,1998


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
 
                          TSR, INC. AND SUBSIDIARIES
                                   EXHIBIT 27
                 FINANCIAL DATA SCHEDULE TO REPORT ON FORM 10-K
                         FISCAL YEAR ENDED MAY 31, 1998
</LEGEND>

       
<S>                                                  <C>

<PERIOD-TYPE>                                             12-MOS
<FISCAL-YEAR-END>                                    MAY-31-1998
<PERIOD-END>                                         MAY-31-1998
<CASH>                                                 2,425,122 
<SECURITIES>                                           1,575,945 
<RECEIVABLES>                                         15,211,259 
<ALLOWANCES>                                             173,264 
<INVENTORY>                                                    0 
<CURRENT-ASSETS>                                      19,343,106 
<PP&E>                                                 1,960,819 
<DEPRECIATION>                                           952,043 
<TOTAL-ASSETS>                                        20,515,877 
<CURRENT-LIABILITIES>                                  4,349,030 
<BONDS>                                                        0 
                                          0 
                                                    0 
<COMMON>                                                  59,883 
<OTHER-SE>                                            16,106,964 
<TOTAL-LIABILITY-AND-EQUITY>                          20,515,877 
<SALES>                                                        0 
<TOTAL-REVENUES>                                      70,434,925 
<CGS>                                                          0 
<TOTAL-COSTS>                                         51,332,267 
<OTHER-EXPENSES>                                      13,038,531 
<LOSS-PROVISION>                                               0 
<INTEREST-EXPENSE>                                             0 
<INCOME-PRETAX>                                        6,227,505 
<INCOME-TAX>                                           2,798,000 
<INCOME-CONTINUING>                                    3,429,505 
<DISCONTINUED>                                                 0 
<EXTRAORDINARY>                                                0 
<CHANGES>                                                      0 
<NET-INCOME>                                           3,429,505 
<EPS-PRIMARY>                                               0.58 
<EPS-DILUTED>                                               0.57 
                                                                 
                                                      


</TABLE>


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