SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

     [X]   Quarterly  Report  Pursuant to Section 13 or 15(d) of the  Securities
           Exchange Act of 1934 for the Quarterly Period Ended June 30, 1999.
                                    or

     [ ]   Transition  Report  Pursuant to Section 13 or 15(d) of the Securities
           Exchange Act of 1934 for the Transition Period from ______ to ______.


     Commission File Number: 0-26494
                             -------
                                GSE SYSTEMS, INC.
             (Exact name of registrant as specified in its charter)

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

                 9189 Red Branch Road, Columbia, Maryland, 21045
              (Address of principal executive office and zip code)

     Registrant's telephone number,
     including area code:                   (410) 772-3500


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

                                    Yes X  No
                                       ---   ---

     As of August 6,  1999,  there  were  5,065,688  shares of the  Registrant's
     common stock (par value $ .01 per share) outstanding.



  




                                GSE SYSTEMS, INC.

                          QUARTERLY REPORT ON FORM 10-Q

                                      INDEX

                                                                            PAGE
                                                                            ----

  PART I.  FINANCIAL INFORMATION                                             3

  Item 1.  Financial Statements:

           Consolidated Balance Sheets as of June 30, 1999
           and December 31, 1998                                             3

           Consolidated Statements of Operations for the Three
           and Six Months Ended June 30, 1999 and June 30, 1998              4

           Consolidated Statements of Comprehensive Income for the
           Three and Six Months Ended June 30, 999 and June 30, 1998         5

           Consolidated Statements of Cash Flows for the Six Months
           Ended June 30, 1999 and June 30, 1998                             6

           Notes to Consolidated Financial Statements                        7

  Item 2.  Management's Discussion and Analysis of Results of Operations
           and Financial Condition                                          11

  Item 3.  Quantitative and Qualitative Disclosure about Market Risk        15


  PART II. OTHER INFORMATION

  Item 1.  Legal Proceedings                                                15

  Item 2.  Changes in Securities and Use of Proceeds                        15

  Item 3.  Defaults upon Senior Securities                                  15

  Item 4.  Submission of Matters to a Vote of Security Holders              15

  Item 5.  Other Information                                                15

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

  SIGNATURES                                                                18

  

  PART I - FINANCIAL INFORMATION
  Item 1.  Financial Statements

                       GSE SYSTEMS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (in thousands, except share and per share data)

                                     ASSETS
  
  



                                                   June 30,         December 31,
                                                    1999              1998
                                                 (unaudited)
                                                 -----------        ------------
                                                              

  Current assets:
    Cash and cash equivalents                     $    3,425        $     2,240
    Contract receivables                              18,746             24,426
    Note Receivable                                      -                1,000
    Inventories                                        3,208              2,892
    Prepaid expenses and other current assets          2,820              1,654
    Deferred income taxes                                139                150
                                                 -----------       ------------
          Total current assets                        28,338             32,362

  Property and equipment, net                          3,532              2,714
  Software development costs, net                      4,880              4,715
  Goodwill and other intangible assets, net            2,657              2,781
  Deferred income taxes                                2,526              3,366
  Other assets                                         3,519              2,805
                                                 -----------        -----------
            Total assets                         $    45,452        $    48,743
                                                 ===========        ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities:
    Lines of credit                               $    2,927        $     6,746
    Accounts payable                                   5,229              8,407
    Accrued expenses                                   5,509              4,344
    Obligations under capital lease                       84                143
    Billings in excess of revenue earned               6,189              6,359
    Accrued contract and warranty reserves               861                846
    Other current liabilities                          2,513              1,308
    Income taxes payable                                  35                151
                                                  ----------        -----------
          Total current liabilities                   23,347             28,304

  Notes payable to related parties                       140                148
  Obligations under capital lease                        -                   10
  Accrued contract and warranty reserves                 628                596
  Other liabilities                                    2,574              2,596
                                                  ----------        -----------
            Total liabilities                         26,689             31,654
                                                  ----------        -----------
  Stockholders' equity:
    Common stock $.01 par value,
        8,000,000 shares authorized,
        5,065,688 shares issued and outstanding           50                 50
    Additional paid-in capital                        21,678             21,678
    Retained earnings (deficit) - at formation        (5,112)            (5,112)
    Retained earnings           - since formation      2,760              1,158

    Accumulated other comprehensive income (loss)       (613)              (685)
                                                  ----------         ----------
            Total stockholders' equity                18,763             17,089
                                                  ----------         ----------
            Total liabilities and
            stockholders' equity                  $   45,452         $   48,743
                                                  ==========         ===========
  
        The  accompanying  notes  are an  integral  part of  these  consolidated
        financial statements.

  

                       GSE SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
                                   (Unaudited)

  
  

                                                    Three months ended            Six months ended
                                                         June 30,                     June 30,
                                                     1999        1998             1999        1998
                                                    ------------------            ----------------
                                                                                 
  Contract revenue                                  $ 17,987    $ 16,722          $ 35,565   $ 34,176
  Cost of revenue                                     10,483      12,074            21,362     24,317
                                                    --------    --------          --------   --------
       Gross profit                                    7,504       4,648            14,203      9,859

  Operating expenses
       Selling, general and administrative             5,955       4,962            10,836     10,289
       Depreciation and amortization                     352         375               702        936
                                                    --------    --------          --------   --------
  Total operating expenses                             6,307       5,337            11,538     11,225
                                                    --------    --------          --------   --------

  Operating income (loss)                              1,197        (689)            2,665     (1,366)

  Gain on sale of assets                                 -         5,575              -         5,575
  Interest expense, net                                  (16)       (144)             (131)      (309)
  Other income (expense)                                  19         (84)               53        344
                                                    --------    --------          --------   --------

  Income before income taxes                           1,200       4,658             2,587      4,244

  Provision for income taxes                             457       1,893               985      1,933
                                                    --------    --------          --------   --------

  Net income                                        $    743    $  2,765          $  1,602   $  2,311
                                                    ========    ========          ========   ========

  Basic earnings per common share                     $ 0.15     $  0.55            $ 0.32    $  0.46
                                                    ========    ========          ========   ========

  Diluted earnings per common share                   $ 0.14     $  0.54            $ 0.31    $  0.45
                                                    ========    ========          ========   ========
  

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



                       GSE SYSTEMS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                 (In thousands)
                                   (Unaudited)

  
  

                                                    Three Months Ended            Six Months Ended
                                                         June 30,                     June 30,
                                                      1999      1998                1999      1998
                                                    --------  --------            --------  --------
                                                                                
  Net income                                        $    743   $ 2,765            $  1,602    $ 2,311

  Other comprehensive income (loss):
     Foreign currency translation adjustment              91       169                  72         (5)

                                                    --------  --------            --------  ---------
Comprehensive Income                                $    834  $  2,934            $  1,674   $  2,306
                                                    ========  ========            ========  =========
 

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




                       GSE SYSTEMS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                   (Unaudited)
  
  


                                                                                For the six months ended

                                                                                        June 30,

                                                                                  1999             1998
                                                                                --------         --------
                                                                                         
  Cash flows from operating activities:
  Net income                                                                   $  1,602        $  2,311
  Adjustments to reconcile net income to net cash provided by
   operating activities:
     Depreciation and amortization                                                1,601           1,965
     Provision for doubtful contract receivables                                   (557)           (245)
     Amortization of fair value of warrants issued to non-employees                 120              60
     Deferred income taxes                                                          851           1,839
     Equity in loss of investee                                                     -               101
     Gain on sale of assets                                                         -            (5,575)
     Changes in assets and liabilities:
         Contract receivables                                                     6,446           3,954
         Inventories                                                               (317)            203
         Prepaid expenses and other assets                                       (1,999)           (794)
         Accounts payable and accrued expenses                                   (2,013)         (2,032)
         Billings in excess of revenues earned                                     (170)            497
         Accrued contract and warranty reserves                                      47             (66)
         Other current liabilities                                                1,205            (376)
         Income taxes payable                                                      (116)            116
         Other liabilities                                                          (23)             (1)
                                                                                -------         -------
  Net cash provided by operating activities                                       6,677           1,957
                                                                                -------         -------

  Cash flows from investment activities:
     Proceeds from sale of assets                                                   791           8,855
     Payment for acquired assets                                                   (300)
     Capital expenditures                                                        (1,020)         (1,283)
     Capitalization of software developent costs                                 (1,032)         (1,704)
                                                                                -------         -------
  Net cash provided by (used in) investing activities                            (1,561)          5,868
                                                                                -------         -------

  Cash flows from financing activities:
     Decrease in lines of credit with bank                                       (3,819)         (5,017)
     Repayments under capital lease obligations                                     (69)           (106)
     Decrease in notes payable to related parties                                    (8)            (12)
                                                                                -------         -------
  Net cash used in financing activities                                          (3,896)         (5,135)

  Effect of exchange rate changes on cash                                           (35)            (24)
                                                                                -------         -------
  Net increase in cash and cash equivalents                                       1,185           2,666
  Cash and cash equivalents at beginning of period                                2,240             334
  Cash and cash equivalents at end of period                                   $  3,425        $  3,000
                                                                                =======         =======

  

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



  

                       GSE SYSTEMS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1999
                                   (Unaudited)


  1.    Basis of Presentation

        The condensed  consolidated  financial  statements  included herein have
        been prepared by the Company without  independent  audit. In the opinion
        of the Company's management,  all adjustments and reclassifications of a
        normal and recurring  nature  necessary to present  fairly the financial
        position, results of operations and cash flows for the periods presented
        have been made. Certain  information and footnote  disclosures  normally
        included in financial  statements  prepared in accordance with generally
        accepted  accounting  principles  have been condensed or omitted.  It is
        suggested that these condensed consolidated financial statements be read
        in  conjunction  with the  consolidated  financial  statements and notes
        thereto  included in the  Company's  Annual  Report on Form 10-K for the
        period ended  December 31, 1998 filed with the  Securities  and Exchange
        Commission on March 31, 1999.

  2.    Acquisitions and Dispositions

        Acquisitions

        In April,  1999, the Company  completed two acquisitions for the Process
        business unit using the purchase method of accounting.  On April 20, the
        Company purchased certain assets and employed the associates of BatchCAD
        Limited, a United  Kingdom-based  supplier of batch process  development
        and design  consulting  services  and  simulation  software  tools.  The
        purchase  price  was  approximately  $548,000  payable  in  three  equal
        installments  on  January 1, 2000,  2001 and 2002 and was  allocated  as
        follows:

        
        
                                                
        Property and Equipment                     $   22,000
        Trade Receivables                              45,000
        Purchased Software (Property and Equipment)   481,000
                                                    ---------
                                                   $  548,000

        

        On April  30,  the  Company  acquired  all  proprietary  technology  and
        software assets from, and assumed  substantially all customer  contracts
        of, Mitech  Corporation,  a Massachusetts  company and supplier of event
        and alarm  management and reporting  software tools.  The purchase price
        was  $350,000  (consisting  of $300,000 in cash and %50,000  payable one
        year from the closing) and was allocated  100% to property and equipment
        as purchased software.

        Dispositions

        On May 1, 1998, the Company  completed the sale of substantially  all of
        the  assets of GSE  Erudite  Software,  Inc.("Erudite")  to Keane,  Inc.
        ("Keane"),  pursuant to an Asset Purchase  Agreement,  dated as of April
        30, 1998,  by and among the Company,  Erudite and Keane.  The  aggregate
        purchase  price for the Erudite  assets was  approximately  $9.9 million
        (consisting  of $8.9  million in cash and $1.0 million in the form of an
        unsecured  promissory  note due on April 30,  1999,  subject  to certain
        adjustments).  In  connection  with  the  transaction,  Keane  purchased
        certain  assets with a book value of $4.4  million  and assumed  certain
        operating  liabilities totaling  approximately $2.2 million. The Company
        recognized  a gain  before  income  taxes  on this  transaction  of $5.6
        million.  In connection with the sale of these assets, the Company wrote
        off approximately $800,000 in capitalized software development costs, as
        well as $321,000 of purchased software,  since all operations that would
        support the  recoverability  of these costs were sold.  The write-off of
        these costs was reflected in the calculation of the gain on the sale.

    3.  Basic and Diluted Loss Per Common Share

        Basic  earnings  per share is based on the  weighted  average  number of
        outstanding  common  shares for the period.  Diluted  earnings per share
        adjusts  the  weighted  average  shares outstanding  for  the  potential
        dilution  that  could  occur  if  stock   options,   warrants  or  other
        convertible securities were exercised or converted into common stock.

  
        The number of common  shares and common  share  equivalents  used in the
        determination of basic and diluted earnings per share was as follows:

  
  
                                                          Three months ended              Six months ended
                                                               June 30,                      June 30,
                                                           1999         1998              1999         1998
                                                        ----------------------         ----------------------

                                                                                        

        Weighted average shares outstanding:
          Basic                                         5,065,688    5,065,688         5,065,688    5,065,688
                                                        ==========   =========         =========    =========
          Diluted                                       5,274,451    5,131,851         5,246,622    5,097,869
                                                        ==========   =========         =========    =========
  

        The difference  between the basic and diluted number of weighted average
        shares  outstanding  for both periods  represents  dilutive  options and
        warrants to purchase shares of common stock  computed under the treasury
        stock method, using the average market price during the period.

  4.    Inventories

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

        Inventories, net, consist of the following at:
  
  

                                                        (in thousands)
                                                 June 30,             December 31,
                                                   1999                   1998
                                                 --------             ------------

                                                                

         Raw materials                           $ 2,366              $ 1,873
         Service parts                               842                1,019
                                                 -------              -------
                     Total                       $ 3,208              $ 2,892
                                                 =======              =======
  

  5.    Financing Arrangements

        On June 4, 1999, the Company  entered into a loan and security agreement
        with a financial  institution  for a new credit facility with a maturity
        date of May 31, 2002. Borrowings from this facility were used to pay off
        the existing debt under the Company's previous credit facility.  The new
        agreement  established  two lines of bank credit,  through the Company's
        subsidiaries, which are cross-collateralized, and provide for borrowings
        up to a total of $9.0  million  to  support  foreign  letters of credit,
        margin  requirements of foreign  exchange  contracts and working capital
        needs.

        The  first  line,  for $6.0  million,  used by the Power  business  unit
        ("Power"),  is 90%  guaranteed by the  Export-Import  Bank of the United
        States   ("EXIM")   through  March  31,  2000,  is   collateralized   by
        substantially  all of Power's assets,  and provides for borrowings up to
        90% of eligible receivables and 50% of unbilled receivables.  The second
        line, for $3.0 million,  used by the Process business unit  ("Process"),
        is collateralized by substantially all of Process' assets,  and provides
        for  borrowing  up to  85%  of  eligible  receivables.  Both  lines  are
        guaranteed by the Company and collateralized by substantially all of the
        Company's assets.

  

        The lines  require the Company to comply with certain  financial  ratios
        and preclude the Company from paying  dividends and making  acquisitions
        beyond  certain limits  without the bank's  consent.  The Company was in
        compliance with all covenants as of June 30, 1999.

        In 1998, in connection with the Company's previous credit facility,  the
        Company had arranged for certain guarantees to be provided on its behalf
        by GP Strategies Corporation ("GP Strategies") and ManTech International
        Corporation ("ManTech"),  both of which are shareholders of the Company.
        (These  guarantees  have been reissued for the new credit  facility.) In
        consideration for these guarantees,  the Company granted each of ManTech
        and GP Strategies  warrants to purchase  shares of the Company's  common
        stock;  each of such  warrants  provides  the right to purchase at least
        150,000  shares of the  Company's  common stock at an exercise  price of
        $2.375  per  share.  In  1998,  the  Company  recorded  $300,000  as the
        estimated  fair value of such  warrants  in the  consolidated  financial
        statements  and  amortized  such  value  over  the  life of the  initial
        guarantee,  which  expired in June,  1999.  The Company  has  recognized
        $60,000 and $120,000 of expense  related to these warrants for the three
        and six months ended June 30, 1999, respectively.  The fair value of the
        warrants  was  determined  using  the  Black-Scholes   valuation  model.
        Assumptions used in the calculation  were as follows:  dividend yield of
        0%, expected volatility of 61%, risk-free interest rates of 5.6% and
        expected terms of 2.5 years.

  6.    Income Taxes

        The Company's  effective tax rate is based on the best current  estimate
        of its expected  annual  effective tax rate. The difference  between the
        statutory  U.S. tax rate and the  Company's  effective  tax rate for the
        three and six  months  ended  June 30,  1999,  is  primarily  due to the
        effects of foreign  operations  being taxed at different rates and state
        income taxes.

  7.    Segment reporting

        The Company is primarily  organized on the basis of two business  units,
        Process and Power. The Company has a wide range of knowledge  concerning
        control and  simulation  systems  and the  processes  those  systems are
        intended  to improve,  control and model.  The  Company's  knowledge  is
        concentrated  heavily  in the  process  industries,  which  include  the
        chemical,  food and beverage,  and pharmaceutical  fields, as well as in
        the power  generation  industry.  The Process business unit is primarily
        engaged in process  control and  simulation  in a variety of  commercial
        industries.  Contracts  typically  range from three to nine months.  The
        Power  business unit is primarily  engaged in  simulation  for the power
        generation  industry,  with the vast majority of customers  being in the
        nuclear  power  industry.  Contracts  typically  range from 18 months to
        three years or longer.

        GSE evaluates the performance of its business units utilizing  "Business
        Unit Contribution", which is substantially equivalent to earnings before
        interest and taxes ("EBIT")  before  allocating any corporate  expenses.
        The segment information regarding two businesses divested during 1998 is
        included in "All Other".

 The table below presents information about reported segments:




                                                                  (in thousands)
                                       Three Months Ended June 30,               Six Months Ended June 30,
                                 --------------------------------------    --------------------------------------
                                                   1999                                      1999
                                 --------------------------------------    --------------------------------------
                                   Process        Power         Total        Process        Power         Total
                                                                                      
Contract revenue                   $  9,748      $  8,239     $  17,987      $ 19,964     $ 15,601     $   35,565
                                 ==========     =========     =========    ==========     =========     =========
Business unit contribution         $  1,141      $  1,393     $   2,534      $  2,744      $  2,610     $   5,354
                                 ==========     =========     =========    ==========     =========     =========

                                                   1998                                      1998
                                 --------------------------------------    --------------------------------------
                                   Process        Power         Total        Process        Power         Total
                                                                                      
Contract revenue                   $  7,563      $  7,443     $  15,006      $ 14,470      $ 13,302     $  27,772
                                 ==========     =========     =========    ==========     =========     =========
Business unit contribution         $    128      $  1,135     $   1,263      $   235      $  2,042     $    2,277
                                 ==========     =========     =========    ==========     =========     =========


Below is a  reconciliation  of segment revenue to consolidated  contract revenue
and segment business unit contribution to consolidated income before taxes.




                                                   (in thousands)
                                             Three Months Ended June 30,          Six Months Ended June 30,
                                             ----------------------------       ----------------------------
                                                 1999             1998              1999             1998
                                             ----------         ---------       ----------         ---------
                                                                                       
Total segment revenue                        $   17,987         $  15,006       $   35,565         $  27,772
All other                                             0             1,716                0             6,404
                                             ----------         ---------       ----------         ---------
     Consolidated contract revenue           $   17,987         $  16,722       $   35,565         $  34,176
                                             ==========         =========       ==========         =========

Segment business unit contribution           $    2,534         $   1,263       $    5,354         $   2,277
All other business unit contribution (loss)           0              (618)               0              (491)
Corporate expenses                               (1,318)           (1,418)          (2,636)           (2,808)
Gain on sale of assets                                0             5,575                0             5,575
Interest expense, net                               (16)             (144)            (131)             (309)
                                             ----------         ---------       ----------         ---------
Consolidated income before taxes             $    1,200         $   4,658       $    2,587         $   4,244
                                             ==========         =========       ==========         =========



  8.    Recent Pronouncements

  In June,  1998, the Financial  Accounting  Standards Board issued Statement of
  Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for Derivative
  Instruments and Hedging  Activities."  This statement  requires that an entity
  recognize all  derivatives as either assets or liabilities in the statement of
  financial  position and measure those  instruments at fair value.  The Company
  will be  required  to adopt this new  accounting  standard by January 1, 2001.
  Management does not anticipate  early adoption.  The Company believes that the
  effect of adopting SFAS No. 133 will not be material.

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

  General Business Environment

  GSE Systems, Inc. (the "Company") designs,  develops and delivers business and
  technology solutions by applying high  technology-related  process control and
  high fidelity  simulation systems and services into applications for worldwide
  industries,   including  energy  and  process  manufacturing.   The  Company's
  solutions  and services  assist  customers in  improving  quality,  safety and
  throughput; reducing operating expenses; and enhancing overall productivity.

  In 1998, the Company  divested the assets of its Oil and Gas business unit and
  of its wholly owned  subsidiary GSE Erudite  Software,  Inc. and refocused its
  attention  on its two core  business  units,  Power  and  Process.  The  Power
  business unit primarily provides  simulation systems and services to the power
  generation  industry,  while the Process  business  unit  focuses on providing
  process control and simulation in various process industries.  For a breakdown
  of relevant  financial  information  by segment,  see Note 7 to the  Condensed
  Consolidated Financial Statements, above.

  The Company has begun the pursuit of strategic growth  opportunities that will
  complement the Company's core businesses and can be effected without diverting
  the focus of the Company.  In April,  1999,  the Company  completed  two asset
  purchase  transactions for the Process business unit. On April 20, the Company
  purchased  certain assets and employed the associates of BatchCAD  Limited,  a
  United  Kingdom  based  supplier  of  batch  process  development  and  design
  consulting services and simulation software tools. With this acquisition,  the
  Company has gained a presence in the United  Kingdom with an office in Hexham,
  England,  which will provide the baseline for future  expansion in the region.
  On April 30, the Company  acquired  all  proprietary  technology  and software
  assets from,  and assumed  substantially  all customer  contracts  of,  Mitech
  Corporation,   a  Massachusetts  company  and  supplier  of  event  and  alarm
  management and reporting software tools. Both of these acquisitions have added
  to the current  customer base of GSE Systems,  and offer new  opportunities in
  promoting the Company's existing products and services.

  On May 24,  1999,  the Company  announced  their new  business  and  marketing
  strategy called  VirtualPlant(TM).  VirtualPlant(TM)  combines the benefits of
  real-time  simulation  with  control  systems  to  create a  living,  learning
  real-time representation of an operating plant. VirtualPlant(TM) also allows a
  company to create an environment for simulation  rather than  experimentation.
  Based  on  sophisticated  simulation  technologies  and  expert  knowledge  of
  processing  realities,  VirtualPlant(TM)is  a fully integrated,  comprehensive
  program of customizable software, consulting services and training that energy
  and process  manufacturing  companies can use to  dramatically  reduce time to
  market,  minimize  development costs, achieve greater optimization and improve
  overall profitability.


  
  Results of Operations

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

  
  
                                                    Three months ended June 30,                   Six months ended June 30,
                                               ------------------------------------         ------------------------------------
                                                1999        %      1998        %             1999       %        1998        %
                                               ----------------   -----------------         ----------------    ----------------

                                                                                                  

  Contract revenue                            $17,987    100.0%  $16,722     100.0%        $35,565    100.0%   $34,176    100.0%
  Cost of revenue                              10,483     58.3%   12,074      72.2%         21,362     60.1%    24,317     71.2%
                                               ------             ------                    ------              ------
  Gross profit                                  7,504     41.7%    4,648      27.8%         14,203     39.9%     9,859     28.8%
  Operating expenses:
     Selling, general and administrative        5,955     33.1%    4,962      29.7%         10,836     30.5%    10,289     30.1%
     Depreciation and amortization                352      2.0%      375       2.2%            702      2.0%       936      2.7%
                                               ------             ------                    ------              ------
  Total operating expenses                      6,307     35.1%    5,337      31.9%         11,538     32.4%    11,225     32.8%
                                               ------             ------                    ------              ------



  Operating income (loss)                       1,197      6.7%     (689)     -4.1%          2,665      7.5%    (1,366)    -4.0%

  Gain on sale of assets                            -      0.0%    5,575      33.3%              -      0.0%     5,575     16.3%
  Interest expense, net                           (16)    -0.1%     (144)     -0.8%           (131)    -0.4%      (309)    -0.9%
  Other income(expense)                            19      0.1%      (84)     -0.5%             53      0.1%       344      1.0%
                                               ------             ------                   -------              ------
  Income before income taxes                    1,200      6.7%    4,658      27.9%          2,587      7.3%     4,244     12.4%

  Provision for income taxes                      457      2.5%    1,893      11.3%            985      2.8%     1,933      5.7%
                                               ------            -------                   --------             ------
  Net income                                   $  743      4.1%  $ 2,765      16.5%        $  1,602     4.5%    $2,311      6.8%
                                               ======            =======                   ========             ======

  

  Revenues.  Revenues for the three and six months ended June 30, 1999  amounted
  to $18.0 million and $35.6 million, respectively, as compared with revenues of
  $16.7  million  and $34.2  million in the three and six months  ended June 30,
  1998,  respectively.  Included in the June 30, 1998 results  were  revenues of
  $1.3 (three month period) and $5.3 million (six month  period)  related to the
  Company's  Erudite  subsidiary  and $.4 million  (three month period) and $1.1
  million  (six month  period) of revenues  related to its Oil and Gas  business
  unit. As previously disclosed, the assets of these businesses were divested in
  1998. A 38% increase  (year-to-date)  in the Process  business unit's revenues
  and a 17%  increase  (year-to-date)  in the  Power  business  unit's  revenues
  resulting  from  increased  orders  off set  the  reduction  in the  Company's
  revenues from these dispositions.


  Gross Profit. Gross profit increased to $7.5 million,  (41.7% of revenues) for
  the three months  ended June 30, 1999 from $4.6  million  (27.8% of revenues )
  for the  corresponding  period  in  1998.  This  increase  reflects  a  higher
  component  of upgrade  projects in the Process  business  unit in 1999 than in
  1998,  mainly due to customer  concerns about Year 2000 date  calculations  in
  their existing process control software.  Such upgrade projects typically have
  less  hardware  and  instumentation  components  and  more  license  fees  and
  application  engineering  work. Gross profit for the six months ended June 30,
  1999 as compared to the same period in the prior year, reflected similar
  improvements.

  Selling,   General  and   Administrative   Expenses.   Selling,   general  and
  administrative  ("SG&A")  expenses  totaled  $6.0  million in the three months
  ended June 30,  1999, a 20% increase  from the  corresponding  period in June,
  1998.  (Included in the 1998 costs was $796,000 related to Erudite and the Oil
  and Gas  business.)  The  increase  reflects  additional  sales and  marketing
  personnel in the Process  business unit,  increased  advertising and promotion
  related to the  Company's  VirtualPlant  (TM) suite of products and  services,
  acquisition  costs of the BatchCAD assets,  internal Y2K compliance  programs,
  and legal fees  related to the  Company's  new  credit  facility.  For the six
  months ended June 30, 1999,  SG&A expenses  increased  5.3% as compared to the
  six months ended June 30, 1998; however,  after excluding the costs related to
  Erudite and the Oil and Gas business in 1998  ($1,979),  SG&A  increased  30%.
  This  increase is due to the same reasons  outlined for the three months ended
  June 30, 1999.

  Gross research and product  development  expenditures were $1.3 million in the
  three  months  ended June 30, 1999 versus $1.4  million for the same period in
  1998.Capitalized  software development costs totaled $586,000 and $1.0 million
  for the  second  quarter  of 1999 and  1998,  respectively;  accordingly,  net
  research and development costs expensed and included in SG&A were $714,000 and
  $400,000 for the three months ended June 30, 1999 and 1998, respectively.  The
  Company continues to invest in the conversion of its D/3 DCS,  FlexBatch,  and
  SimSuite  Pro  products  to the  Microsoft  Windows  NT(R)  platform  and  the
  productization  of its SimSuite  software tools. For the six months ended June
  30, 1999, gross research and development expenditures, capitalized development
  costs,  and net  research  and  development  costs  expensed in SG&A were $2.4
  million, $1.7 million and $.7 million, respectively, versus $2.5 million, $1.7
  million and $.8 million, respectively, for the comparable period in 1998.

  Depreciation and Amortization.  Depreciation  expense amounted to $250,000 and
  $294,000  during  the three  months  ended  June 30,  1999 and June 30,  1998,
  respectively.  During the six months  ended June 30,  1999 and June 30,  1998,
  depreciation expense was $508,000 and $772,000,  respectively. The decrease in
  depreciation  expense  reflects the disposition of the Erudite and Oil and Gas
  assets in 1998.



  Amortization  of goodwill  was  $102,000  and $81,000  during the three months
  ended June 30,  1999 and June 30,  1998,  respectively.  During the six months
  ended June 30, 1999 and 1998, goodwill amortization was $194,000 and $164,000,
  respectively.

  Operating Income (loss) . Operating income for the three months ended June 30,
  1999, increased to $1.2 million, or 6.7% of revenues, from ($.7 million) loss,
  or (4.1%) of revenues,  during the  corresponding  period of 1998. For the six
  months ended June 30, 1999, operating income increased to $2.7 million or 7.5%
  of revenues  from a loss of ($1.4  million) or (4.0%) of revenues  for the six
  months  ended June 30, 1998.  This  significant  increase in operating  income
  reflects the disposition of unprofitable businesses,  increases in revenues in
  the core business units, and improved contract margins.

  Interest  Expense,  net. Net interest expense  decreased to $16,000 during the
  three  months  ended June 30, 1999,  an 88%  decrease  from the  corresponding
  period in 1998.  The decrease  was due to lower  levels of  borrowing  and the
  receipt of $60,000 of interest  income on the Keane note  receivable.  For the
  six months ended June 30, 1999, net interest  expense totaled  $131,000 versus
  $309,000 for the comparable period in 1998.

  Gain on Sale of Assets.  For the three and six months ended June 30, 1998, the
  Company  recognized a gain of $5.6 million on the sale of the Erudite  assets.
  The sale and  related  gain  are  described  more  fully  under  Note 2 to the
  Condensed Consolidated Financial Statements, above.

  Other  Income.  Other  income  fluctuated  significantly  during  the  periods
  presented  primarily due to the effect of gains and losses on foreign currency
  transactions from the Company's Asian operations in 1998.

  Income Taxes.  The  Company's  effective tax rate is based on the best current
  estimate of its expected annual effective tax rate. The difference between the
  statutory  U.S. tax rate and the  Company's  effective  tax rate for the three
  months and six months ended June 30, 1999 and June 30, 1998 is  primarily  the
  result of the  effects of foreign  operations  being  taxed at  different  tax
  rates,  state income taxes, and a valuation  allowance  against all of the net
  operating  losses  generated  during the three and six  months  ended June 30,
  1998.

  Liquidity and Capital Resources

  During the six months ended June 30, 1999, the Company's  operations  provided
  $6.6 million of net cash,  primarily resulting from collection of receivables.
  At June  30,  1999,  the  Company  had  cash  and  cash  equivalents  totaling
  approximately $3.4 million.

  Cash used in investing  activities during the first six months of 1999 of $1.6
  million  relates  primarily  to  the  Company's   capitalization  of  software
  development  costs and normal  capital  expenditures  off set by  $791,000  of
  proceeds from asset sales.

  On June 4, 1999, the Company entered into a loan and security agreement with a
  financial  institution  for a new credit  facility with a maturity date of May
  31, 2002. Borrowings from this facility were used to pay off the existing debt
  under the Company's previous credit facility. These lines of credit, which are
  cross-collateralized,  provide for borrowings up to a total of $9.0 million to
  support foreign  letters of credit,  margin  requirements or foreign  exchange
  contracts and working capital needs. See Note 5 to the Condensed  Consolidated
  Financial  Statements above, for complete details about these lines of credit.
  Borrowings under the lines of credit were reduced by $3.8 million in the first
  six months of 1999.  At June 30, 1999,  there were $2.9 million in  borrowings
  under these lines of credit.

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

  Impact of the "Year 2000" Issue

  The  "Year  2000"  issue,  which  arises  in date  calculations,  is caused by
  computer  systems using two digits  rather than four to define the  applicable
  year.  After December 31, 1999, such systems may recognize "00" as 1900 rather
  than 2000.  This could result in a system  failure or  miscalculation  causing
  disruptions  to  operations,   including,  among  other  things,  a  temporary
  inability  to  process  data or  engage  in  normal  business  operations  and
  activities.

  To address  these  contingencies,  the Company  has  instituted  a  compliance
  program  covering  not  only the  Company's  products,  but also its  internal
  administrative  and  financial  systems.  The  program is intended to minimize
  significant  detrimental  effects  on both the  Company's  operations  and the
  software products it develops and markets to its customers.

  While the Company  believes that it has  identified  substantially  all of the
  potential  "Year 2000"  problems  which could affect  current  versions of its
  products,  it is not  possible  to  determine  with  certainty  that  all such
  problems have been  identified or corrected,  with either current  products or
  previous versions thereof,  due both to the complexity of these products,  and
  the fact that they interact with products of third party vendors not under the
  Company's control.

  The Company also relies on various  administrative and financial  applications
  of computer products and software, including processing of customer orders and
  collection of customer  accounts,  which require correction to properly handle
  "Year 2000" related  dates.  In the event that one or more of these systems is
  not  adequately  corrected,  the Company's  ability to obtain  customers,  and
  schedule  and  fulfill  their  demands,  could  be  impaired.  Further,  if  a
  collection  processing  system,  or a  component  thereof,  were to fail,  the
  Company may not be able to properly  determine and apply  payments to customer
  account balances or correctly determine cash balances.  While these events are
  possible,  the Company  anticipates  that the breadth of its customer base and
  its  compliance  programs  and  corrective  measures  taken  will  effectively
  minimize the effects of such interruptions  without significant adverse effect
  on the Company.  However,  there can be no assurance that such events will not
  have  a  material  adverse  effect  on  the  Company's  business,  results  of
  operations, business prospects, or financial performance and condition.

  The Company estimates that the aggregate cost to address the "Year 2000" issue
  will not exceed  approximately $1.9 million in 1999. The Company believes that
  most of the customer related costs associated with the "Year 2000" issue would
  have  occurred as part of its normal  operations.  The Company  does not track
  these costs  separately.  Of the amount to be  expended  in 1999,  the Company
  believes  that  approximately  $225,000,  primarily  related  to  upgrades  to
  internal systems,  is incremental to normal operating costs. While the Company
  believes  its  efforts  will  provide   reasonable   assurance  that  material
  disruptions to its internal systems and installed products will not occur, the
  potential for  interruption  still exits.  There can be no assurance  that the
  cost estimates  associated  with the Company's "Year 2000" issue will prove to
  be accurate or that the actual costs will not have a material  adverse  effect
  on the Company's business, results of operation, or financial condition.

  

  Item 3. Quantitative and Qualitative Disclosure about Market Risk.

  The  Company's  market  risk is  principally  confined  to  changes in foreign
  currency  exchange  rates and  potentially  adverse  effects of differing  tax
  structures.  The  Company's  exposure to foreign  exchange  rate  fluctuations
  arises in part from  inter-company  accounts  in which  costs  incurred in one
  entity are charged to other entities in different foreign  jurisdictions.  The
  Company is also exposed to foreign exchange rate fluctuations as the financial
  results  of all  foreign  subsidiaries  are  translated  into U.S.  dollars in
  consolidation.  As exchange rates vary, those results when translated may vary
  from expectations and adversely impact overall expected profitability.

  The Company is also subject to market risk  related to the  interest  rates on
  its existing lines of credit.  Such interest rates are currently  based on the
  prime rate plus three percent.

  PART II - OTHER INFORMATION

  Item 1. Legal Proceedings

  In  accordance  with its conduct in the ordinary  course of business,  certain
  actions and  proceedings  are pending to which the Company is a party.  In the
  opinion of management,  the aggregate  liabilities,  if any, arising from such
  actions are not expected to have a material  adverse  effect on the  financial
  condition of the Company.

  Item 2. Changes in Securities and Use of Proceeds
          None

  Item 3. Defaults Upon Senior Securities
          None

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

  
  
                                                                   
                                                                                   Votes
          Proposal                     For          Against      Abstain          Withheld

  1)  Election of Directors
      Christopher M. Carnavos       4,184,116                                      2,151
      Sheldon L. Glashow            4,184,116                                      2,151
      Scott N. Greenberg            4,184,116                                      2,151


  2)  To amend the Company's
      1995 Long-Term Incentive      3,925,716       253,651       6,900              -
      Plan

  3)  Ratification of
      PricewaterhouseCoopers LLP
      as Independent Accountants    4,167,116         2,151      17,000

  


  

  Item 5. Other Information

  Forward-Looking Statements

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

  Item 6. Exhibits and Reports on Form 8-K

          (a)   Exhibit Index

          The following exhibits are filed herewith.
  

  
  
                                   EXHIBIT INDEX

                      
Exhibit No.                 Description
- -----------                 -----------


10.22  Loan and Security  Agreement  among GSE Power Systems,  Inc., GSE Process
       Solutions,   Inc.,  GSE  Systems,   Inc.  MSHI,  Inc.,  GP  International
       Engineering & Simulation,  Inc., and Dime Commercial Corp., dated June 4,
       1999.

10.23  Export-Import Bank of the United States Working Capital Guarantee Program
       Borrower  Agreement dated June 4, 1999 between the Export- Import Bank of
       the United States and GSE Power Systems,  Inc., and  acknowledged by Dime
       Commercial Corp.

10.24  $6,000,000   Promissory  Note  dated  June  4,  1999,  from  GSE  Process
       Solutions, Inc., and GSE Power Systems, Inc. to Dime Commercial Corp.

10.25  $3,000,000   Promissory  Note  dated  June  4,  1999,  from  GSE  Process
       Solutions, Inc., and GSE Power Systems, Inc. to Dime Commercial Corp.

10.26  ManTech  International  Corporation  Guarantee to Dime  Commercial  Corp.
       dated June 4, 1999.

10.27  GP Strategies, Inc.  Guarantee to Dime  Commercial  Corp.  dated June 4,
       1999.

       (b)  Reports on Form 8-K

            None


 

                                SIGNATURES



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



  Date: August 13, 1999 GSE SYSTEMS, INC.


                           /S/ Christopher M. Carnavos
                           ---------------------------
                             Christopher M. Carnavos
                             President and Director
                          (Principal Executive Officer)





                             /S/ Jeffery G. Hough
                           ---------------------------
                               Jeffery G. Hough
                 Senior Vice President, Chief Financial Officer
                                  and Treasurer
                   (Principal Financial & Accounting Officer)