SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------

                                    FORM 10-Q

(Mark One)

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

                 For the quarterly period ended August 31, 1995

                                       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: 0-18268

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

                            INTEGRATED SYSTEMS, INC.
             (Exact name of Registrant as specified in its charter)


        California                                         94-2658153
(State or other jurisdiction                            (I.R.S. employer
of incorporation or organization)                      identification no.)

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

                                 3260 Jay Street
                       Santa Clara, California 95054-3309
                                 (408) 980-1500
                  (Address, including zip code, of Registrant's
                    principal executive offices and telephone
                          number, including area code)

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes   X    No
                                       ------    -----
The number of shares  outstanding of the Registrant's  Common Stock on September
30, 1995 was 9,747,272 shares.

The Exhibit Index is located on page 12.                     Page 1 of 15 pages.



                             INTEGRATED SYSTEMS, INC.

                                      INDEX

                                                                                                        PAGE
                                                                                                        ----
PART I - FINANCIAL INFORMATION
- ------------------------------
                                                                                                    
Item 1.           Financial Statements                                                                     3

                  Condensed Consolidated Balance Sheets at August 31, 1995 and February 28, 1995           4

                  Condensed Consolidated Statements of Income for the Three Months and Six Months
                  Ended August 31, 1995 and 1994                                                           5

                  Condensed Consolidated Statements of Cash Flows for the Six
                  Months Ended August 31, 1995 and 1994                                                    6

                  Notes to Condensed Consolidated Financial Statements                                     7

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


PART II - OTHER INFORMATION
- ---------------------------

Item 4.           Submission of Matters to a Vote of Security Holders                                     12

Item 5.           Other Information                                                                       12

Item 6.           Exhibits and Reports on Form 8-K                                                        12


SIGNATURES                                                                                                14
- ----------

                                      -2-



                         PART I - FINANCIAL INFORMATION
                         ------------------------------

ITEM 1.           FINANCIAL STATEMENTS

The condensed  consolidated  interim financial  statements  included herein have
been  prepared by  Integrated  Systems,  Inc. (the  "Company"),  without  audit,
pursuant to the rules and regulations of the Securities and Exchange Commission.
Although  certain  information  and footnote  disclosures  normally  included in
financial  statements  prepared in accordance with generally accepted accounting
principles   have  been  condensed  or  omitted   pursuant  to  such  rules  and
regulations, the Company believes that the disclosures made are adequate to make
the  information  presented not  misleading.  It is suggested that the condensed
consolidated  interim  financial  statements  be read in  conjunction  with  the
consolidated  financial  statements  and  the  notes  thereto  included  in  the
Company's  Annual Report on Form 10-K for the year ended  February 28, 1995. The
February 28, 1995 condensed consolidated balance sheet data was derived from the
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting principles.

The accompanying  condensed  consolidated interim financial statements have been
prepared in all material respects in conformity with the standards of accounting
measurements set forth in Accounting Principles Board Opinion No. 28 and, in the
opinion  of  management,  reflect  all  adjustments,  consisting  only of normal
recurring  adjustments,  necessary to summarize  fairly the financial  position,
results of operations,  and cash flows for the periods indicated. The results of
operations for the interim periods  presented are not necessarily  indicative of
the results to be expected for the full year.

Prior to fiscal  1996,  the  Company's  fiscal year was reported on a 52/53-week
period  ending on the last  Saturday  in  February  of each  year.  Accordingly,
quarterly  periods did not  necessarily end on the last day of a calendar month.
Beginning  in fiscal  1996,  the  Company's  fiscal  year end is the last day in
February and quarterly periods will end on the last day of a calendar month. The
effect of this change was not material to the Company's financial statements for
the  three  and  six-month  periods  ended  August  31,  1995.  For  clarity  of
presentation  herein,  all fiscal  periods are described as ending on a calendar
month-end.

                                      -3-



                            INTEGRATED SYSTEMS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

                                                     AUGUST 31,     FEBRUARY 28,
                                                        1995             1995
                                                     ----------     ------------
                                                    (unaudited)
               ASSETS

Current assets:
     Cash and cash equivalents                         $10,848        $7,144
     Marketable securities, current                     11,206         6,472
     Accounts receivable, net                           13,293        14,156
     Deferred income taxes                                 937         1,153
     Other current assets                                2,546         2,757
                                                       --------      --------

          Total current assets                          38,830        31,682

Marketable securities, noncurrent                       21,513        22,299
Property and equipment, net                              3,167         2,584
Other assets                                               605           427
Intangible assets, net                                   4,773         5,466
                                                       --------      --------

          Total assets                                 $68,888       $62,458
                                                       ========      ========

            LIABILITIES

Current liabilities:
     Accounts payable                                   $2,115        $1,741
     Accrued payroll and related expenses                2,446         2,110
     Other accrued liabilities                           2,503         3,097
     Income taxes payable                                3,002         1,952
     Deferred revenue                                    6,090         6,067
                                                       --------      --------

          Total current liabilities                     16,156        14,967

Other liabilities                                          182           200
                                                       --------      --------

          Total liabilities                             16,338        15,167
                                                       --------      --------

        SHAREHOLDERS' EQUITY

Common Stock, no par value, 25,000 shares authorized:
     9,717 and 9,494 shares issued and outstanding at
     August 31, 1995 and February 28, 1995,
     respectively                                       37,320        35,529
Unrealized holding gain (loss) on marketable
     securities, net                                       215          (109)
Retained earnings                                       15,015        11,871
                                                       --------      --------

          Total shareholders' equity                    52,550        47,291
                                                       --------      --------

          Total liabilities and shareholders' equity   $68,888       $62,458
                                                       ========      ========


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

                                      -4-


                            INTEGRATED SYSTEMS, INC.

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (in thousands, except per share data)
                                   (unaudited)

                                          THREE MONTHS ENDED    SIX MONTHS ENDED
                                              AUGUST 31,           AUGUST 31,
                                          ------------------    ----------------
                                           1995       1994       1995     1994
                                          ------     -------    ------   -------
Revenue:
    Product licenses                      $10,732    $8,337     $20,251  $14,126
    Maintenance and renewals                2,586     2,312       4,923    4,613
    Engineering services                    2,815     1,952       5,101    3,963
                                          --------   -------     ------   ------
        Total revenue                      16,133    12,601      30,275   22,702
                                          --------   -------     ------   ------
Costs and expenses:
    Cost of product licenses revenue        1,780     1,619       3,541    2,272
    Cost of maintenance and
        renewals revenue                       85       249         238      414
    Cost of engineering serices revenue     2,321     1,243       4,042    2,692
    Marketing and sales                     5,551     4,787      11,248    8,966
    Research and development                2,596     1,965       4,935    3,672
    General and administrative              1,207       905       2,440    1,782
    Amortization of intangible assets         186       410         372      942
                                          --------   -------     ------   ------
        Total costs and expenses           13,726    11,178      26,816   20,740
                                          --------   -------     ------   ------
            Income from operations          2,407     1,423       3,459    1,962

Interest and other income                     647       466       1,164      857
                                          --------   -------     ------   ------
            Income before income taxes      3,054     1,889       4,623    2,819

Provision for income taxes                    977       604       1,479      902
                                          --------   -------     ------   ------

            Net income                     $2,077    $1,285      $3,144   $1,917
                                          ========   =======     ======   ======
Earnings per share                          $0.21     $0.14       $0.31    $0.20
                                          ========   =======     ======   ======

Shares used in per share calculations      10,085     9,367      10,030    9,410
                                          ========   =======     ======   ======

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

                                      -5-


                            INTEGRATED SYSTEMS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)

                                                             SIX MONTHS ENDED
                                                                AUGUST 31,
                                                             -------------------
                                                              1995        1994
                                                             -------     -------

Cash flows from operating activities:
    Net income                                               $3,144      $1,917
    Adjustments to reconcile net income to net cash
        provided by operating activities:
        Depreciation and amortization                         1,640       1,860
        Changes in assets and liabilities:
               Accounts receivable                              863        (668)
               Other current assets                             211        (546)
               Accounts payable, accrued payroll and
                    other accrued liabilities                   116        (483)
               Income taxes payable                           1,050        (376)
               Deferred revenue                                  23         (69)
               Other assets and liabilities                    (196)       (170)
                                                             -------      ------
        Net cash provided by operating activities             6,851       1,465
                                                             -------      ------

Cash flows from investing activities:
   (Purchases) sales of marketable securities, net           (3,408)        691 
    Additions to property and equipment, net                 (1,295)       (977)
    Capitalized software development costs                     (235)       (375)
    Other investments                                            --        (200)
                                                             -------     -------
        Net cash used in investing activities                (4,938)       (861)
                                                             -------     -------

Cash flows from financing activities:
    Proceeds from exercise of common stock options and
        purchases under the employee stock purchase plan      1,791         743
    Repurchase of common stock                                   --      (1,094)
                                                             -------     -------
        Net cash provided by (used in) financing activities   1,791        (351)
                                                             -------     -------
Net increase in cash and cash equivalents                     3,704         253
Cash and cash equivalents at beginning of period              7,144       8,021
                                                            --------     -------
Cash and cash equivalents at end of period                  $10,848      $8,274
                                                            ========     =======
Supplemental disclosure of noncash investing and 
financing activities:
    Unrealized gain (loss) on marketable securities            $540       $(460)


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

                                      -6-



                            INTEGRATED SYSTEMS, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
         (Information for the three and six months ended August 31, 1995
                             and 1994 is unaudited)


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The  condensed   consolidated  financial  statements  include  the  accounts  of
Integrated Systems, Inc. and its majority owned subsidiaries,  after elimination
of all significant intercompany accounts and transactions, and should be read in
conjunction  with the  Company's  Annual  Report on Form 10-K for the year ended
February 28, 1995.  These  condensed  consolidated  financial  statements do not
include all  disclosures  normally  required by  generally  accepted  accounting
principles.

2.       SOFTWARE DEVELOPMENT COSTS

The Company incurs certain costs to develop computer  software to be licensed or
otherwise marketed to customers. Costs that are required to be capitalized under
Statement of Financial Accounting Standards No. 86, "Accounting for the Costs of
Computer Software to be Sold, Leased or Otherwise Marketed" ("SFAS No. 86") were
$235,000 in the first six months of fiscal 1996 compared to $375,000 in the same
period of the previous year. Such costs are being amortized using the greater of
the amount  computed  using the ratio that current gross  revenues for a product
bear to the total of current and  anticipated  future  gross  revenues  for that
product,  or on a  straight-line  basis over three years.  Amortization  for the
three  and  six  months  ended  August  31,  1995  was  $247,000  and  $461,000,
respectively,  compared to $148,000  and  $193,000,  respectively,  for the same
periods of the previous year.

3.       EARNINGS PER SHARE

Earnings per share is computed  using the weighted  average number of common and
common equivalent shares outstanding during the period. Common equivalent shares
result  from the assumed  exercise  of  outstanding  stock  options  that have a
dilutive effect when applying the treasury stock method.

The  following  table  sets  forth the  calculation  of  earnings  per share for
purposes of this report:


                                          THREE MONTHS ENDED   SIX MONTHS ENDED
                                              AUGUST 31,          AUGUST 31,
                                          ------------------   -----------------
(in thousands, except per share data)      1995       1994      1995      1994
                                          -------   --------   -------   -------
                                              (unaudited)         (unaudited)
Primary:
     Net income                           $2,077     $1,285    $3,144    $1,917
                                          =======   ========   =======   =======
     Number of shares:
          Weighted average number of
          common shares outstanding        9,648      9,133     9,591     9,148
          Dilutive effect of stock 
          options, net                       437        234       439       262
                                          -------   --------   -------   -------
                                          10,085      9,367    10,030     9,410
                                          =======   ========   =======   =======
Earnings per share                         $0.21      $0.14     $0.31     $0.20
                                          =======   ========   =======   =======
Fully diluted:
     Net income                           $2,077     $1,285    $3,144    $1,917
                                          =======   ========   =======   =======
     Number of shares:
          Weighted average number of
          common shares outstanding        9,648      9,133     9,591     9,148
          Dilutive effect of stock 
          options, net                       470        301       455       300
                                          -------   --------   -------   -------
                                          10,118      9,434    10,046     9,448
                                          =======   ========   =======   =======
Earnings per share                         $0.21      $0.14     $0.31     $0.20
                                          =======   ========   =======   =======

                                      -7-


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

The  following  information  should be read in  conjunction  with the  condensed
consolidated interim financial statements and the notes thereto included in Item
1 of this  Quarterly  Report and with  Management's  Discussion  and Analysis of
Financial Condition and Results of Operations  contained in the Company's Annual
Report on Form 10-K for the year  ended  February  28,  1995,  as filed with the
Securities and Exchange Commission on May 26, 1995.

RESULTS OF OPERATIONS

The following tables set forth for the periods indicated the percentage of total
revenue  represented by each line item in the Company's  condensed  consolidated
statements of income and the percentage change from the comparative prior period
in each line item:


                                         PERCENTAGE OF       PERIOD-TO-PERIOD
                                         TOTAL REVENUE       PERCENTAGE CHANGE
                                       ------------------  ---------------------
                                       THREE MONTHS ENDED    THREE MONTHS ENDED
                                            AUGUST 31,           AUGUST 31,
                                        1995        1994   1995 COMPARED TO 1994
                                       -------     ------  ---------------------
Revenue:
     Product licenses                       67 %       66 %         29 %
     Maintenance and renewals               16         18           12
     Engineering services                   17         16           44
                                       -------     ------
          Total revenue                    100        100           28
                                       -------     ------
Costs and expenses:
     Cost of product licenses revenue       11         13           10
     Cost of maintenance and renewals
      revenue                                1          2          (66)
     Cost of engineering services 
      revenue                               14         10           87
     Marketing and sales                    34         38           16
     Research and development               16         16           32
     General and administrative              8          7           33
     Amortization of intangible assets       1          3          (55)
                                       -------     ------
          Total costs and expenses          85         89           23
                                       -------     ------
           Income from operations           15         11           69
Interest and other income                    4          4           39
                                       -------     ------
           Income before income taxes       19         15           62
Provision for income taxes                   6          5           62
                                       -------     ------
               Net income                   13 %       10 %         62 %
                                       -------     ------


                                      -8-

                                        PERCENTAGE OF       PERIOD-TO-PERIOD    
                                        TOTAL REVENUE       PERCENTAGE CHANGE   
                                      ------------------  --------------------- 
                                       SIX MONTHS ENDED     SIX MONTHS ENDED  
                                           AUGUST 31,           AUGUST 31,      
                                       1995        1994   1995 COMPARED TO 1994 
                                      -------     ------  --------------------- 
Revenue:
     Product licenses                     67 %        62 %         43 %
     Maintenance and renewals             16          20            7
     Engineering services                 17          18           29
                                       -----       ----- 
          Total revenue                  100         100           33
                                       -----       ----- 

Costs and expenses:
     Cost of product licenses revenue     12          10           56
     Cost of maintenance and 
       renewals revenue                    1           2          (43)
     Cost of engineering services
       revenue                            14          12           50
     Marketing and sales                  37          39           25
     Research and development             16          16           34
     General and administrative            8           8           37
     Amortization of intangible assets     1           4          (61)
                                       -----       ----- 
          Total costs and expenses        89          91           29
                                       -----       ----- 
           Income from operations         11           9           76
Interest and other income                  4           4           36
                                       -----       ----- 
           Income before income taxes     15          13           64
Provision for income taxes                 5           4           64
                                       -----       ----- 
               Net income                 10 %         9 %         64 %
                                       -----       ----- 
Revenue
- -------

The Company's  revenue is primarily  derived from the licensing of its products,
related  maintenance  and license  renewals,  and  engineering  services.  Total
revenue  in the second  quarter  of fiscal  1996 of  $16,133,000  increased  28%
compared to the second  quarter of fiscal 1995,  and total revenue for the first
six months of fiscal 1996 of $30,275,000 increased 33% compared to the first six
months of fiscal 1995, due to growth in all revenue categories. Product licenses
revenue  increased by 29% in the second  quarter of fiscal 1996  compared to the
second  quarter of fiscal  1995 and 43% for the first six months of fiscal  1996
compared to the first six months of fiscal 1995,  due to growth in the real-time
product line and, to a lesser extent,  growth in the MATRIXx product line. Total
maintenance and renewals  revenue  increased by 12% over the prior year's second
quarter  and by 7% over the prior  year's  first  six  months  due to  increased
customer base.  Engineering services revenue over these periods increased by 44%
and 29%, respectively, due to increases in the number and size of contracts.

The Company's  real-time  product  licenses,  maintenance  and renewals  revenue
increased 45% in the second  quarter of fiscal 1996 compared to the same quarter
of the  prior  fiscal  year and by 56% in the first  six  months of fiscal  1996
compared to the same period of the prior  fiscal year.  Contributing  to revenue
growth of the real-time  product family was the introduction of new products and
sales of the FlexOS  product  line,  which was acquired in the third  quarter of
fiscal  1995.  MATRIXx  product  licenses,   maintenance  and  renewals  revenue
increased 2% in the second quarter of fiscal 1996 compared to the second quarter
of fiscal  1995 and 9% in the first six months of fiscal  1996  compared  to the
first six months of fiscal 1995.

Domestic product  licenses,  maintenance and renewals  revenue  increased by 11%
between the  comparative  quarterly  periods  and 18%  between  the  comparative
six-month  periods,  while  international  product  licenses,   maintenance  and
renewals revenue increased by 58% and 70%,  respectively.  The percentage of the
Company's total revenue from customers located internationally  increased to 32%
in the second  quarter of fiscal  1996 and 34% in the first six months of fiscal
1996,  compared  to 26% in both the second  quarter of fiscal 1995 and the first
six months of fiscal 1995.

                                      -9-


Costs and Expenses
- ------------------
The Company's cost of product  licenses revenue as a percentage of total revenue
decreased  to 11% in the second  quarter of fiscal  1996  compared to 13% in the
second  quarter of fiscal  1995.  This  decrease  was due in part to higher than
usual  costs  in  the  second  quarter  of  fiscal  1995   associated  with  the
introduction of MATRIXx version 4.0. The cost of product  licenses  revenue as a
percentage of total revenue in the first six months of fiscal 1996  increased to
12% compared to 10% in the first six months of fiscal 1995 due to an increase in
the amortization of capitalized  research and development  expenditures with the
recent releases of new products and an increase in royalty and other third party
software costs.  The cost of maintenance and renewals revenue as a percentage of
total revenue was not  significant in the second quarter and first six months of
fiscal 1996 and fiscal 1995. The cost of engineering  services revenue increased
as a  percentage  of  engineering  services  revenue due  primarily to increased
amounts charged to contracts and changes in contract mix.

Marketing  and sales  expenses  increased 16% quarter over quarter but decreased
from 38% to 34% of total  revenue.  For the  first six  months  of fiscal  1996,
marketing and sales expenses  increased 25% between the  comparison  periods but
decreased  from 39% to 37% of total revenue.  Sales and marketing  expenses as a
percentage  of revenue are expected to be higher for the whole of fiscal 1996 as
the  Company  continues  to  build  its  sales  and  marketing   infrastructure,
particularly in Japan and the rest of Asia.

Research  and  development  expenses  increased  by 32% and  34%,  respectively,
between the quarterly and six-month  comparative  periods.  These increases were
primarily the result of increased  activity  associated  with  bringing  several
significant  products to market,  including  increased  personnel and consulting
expenses. Costs that are required to be capitalized under Statement of Financial
Accounting  Standards No. 86,  "Accounting for the Costs of Computer Software to
be Sold, Leased or Otherwise  Marketed" ("SFAS No. 86") were $75,000 in both the
second  quarters of fiscal  1996 and fiscal  1995 and  $235,000 in the first six
months of fiscal  1996  compared  to  $375,000 in the first six months of fiscal
1995. The amount capitalized  represents  approximately 3% of total research and
development  expenditures  for the second  quarter of fiscal 1996 compared to 4%
for the second quarter of fiscal 1995, and 5% for the first six months of fiscal
1996  compared  to 9% for the first six  months of fiscal  1995.  The  amount of
research and development expenditures capitalized in a given time period depends
upon  the  nature  of  the  development  performed  and,  accordingly,   amounts
capitalized  may vary  from  period  to  period.  Capitalized  costs  are  being
amortized  using the greater of the amount computed using the ratio that current
gross revenues for a product bear to the total of current and anticipated future
gross revenues for that product,  or on a straight-line  basis over three years.
Amortization for the three months ended August 31, 1995 was $247,000 compared to
$148,000 for the three  months  ended August 31, 1994,  and $461,000 for the six
months  ended  August 31, 1995  compared to  $193,000  for the six months  ended
August 31, 1994.

General and  administrative  expenses  increased  33%  between  the  three-month
comparative  periods  and 37%  between  the  six-month  comparative  periods but
remained basically flat as a percentage of total revenue.

Amortization  of intangible  assets in the second quarter of fiscal 1996 and for
the six months ended August 31, 1995 has  decreased  from the prior year quarter
and  comparative  six-month  period as certain assets and deferred  compensation
related to the  acquisition  of Software  Components  Group,  Inc. in the second
quarter of fiscal 1992 became fully amortized in fiscal 1995.

Other
- -----
The  Company's  interest  and other  income  increased  by $181,000  between the
three-month  comparative periods and $307,000 between the six-month  comparative
periods due primarily to an increase in cash and marketable securities.

                                      -10-




Risk Factors That May Affect Future Results of Operations
- ---------------------------------------------------------
The Company  believes  that in the future,  its results of  operations  could be
impacted by factors such as delays in shipment of the Company's new products and
major new versions of existing  products,  market acceptance of new products and
upgrades,  growth in the marketplace in which it operates,  competitive  product
offerings  and  adverse  changes in general  economic  conditions  in any of the
countries in which the Company does business. The Company's performance may also
be adversely  affected by the ability of its  suppliers  to provide  competitive
products. During the quarter, the Company's competitors have continued to make a
variety of product announcements and offerings. The Company continues to release
new  versions  of its  product  lines  and the  successful  acceptance  of these
products  will  play a key role in  future  growth.  The  impact of any of these
factors is difficult to predict or forecast.

Due to the risk factors  noted above,  the Company's  future  earnings and stock
price may be subject to  significant  volatility,  particularly  on a  quarterly
basis.  Any shortfall in revenue or earnings from levels  expected by securities
analysts could have an immediate and  significant  adverse effect on the trading
price of the  Company's  common  stock in any given  period.  Additionally,  the
Company  often  does  not  learn of such  shortfalls  until  late in the  fiscal
quarter,  or even after the quarter is over,  which could result in an even more
immediate and adverse effect on the trading price of the Company's common stock.
The trading  prices of many high  technology  companies'  stocks,  including the
stock  of the  Company,  are at or  near  their  historical  highs  and  reflect
price/earnings  ratios  substantially  above historical  norms.  There can be no
assurance  that the trading price of the Company's  stock will remain at or near
its  current  level.  Finally,  the  Company  participates  in a highly  dynamic
industry,  which often results in significant volatility of the Company's common
stock  price.  Consequently,  the  purchase  or holding of the  Company's  stock
involves a high degree of risk.

LIQUIDITY AND CAPITAL RESOURCES

The Company funds its operations principally through cash flows from operations.
As of August 31, 1995, the Company had $43,567,000 of cash, cash equivalents and
marketable  securities.  This represents an increase of $7,652,000 from February
28, 1995.  During fiscal 1995, the Company announced that the Board of Directors
authorized  the Company to  repurchase  up to an  additional  500,000  shares of
common  stock for  cash,  from  time-to-time  at market  prices,  pursuant  to a
repurchase  program  announced in  September  1992.  In fiscal 1995,  under this
program,  the Company repurchased 125,000 shares of common stock for $1,094,000.
The Company  believes  that cash flows from  operations,  together with existing
cash balances and available  borrowings,  will be adequate to meet the Company's
cash   requirements  for  working  capital,   capital   expenditures  and  stock
repurchases for the next twelve months and the foreseeable future.

Net cash provided by operating activities during the six months ended August 31,
1995 totaled  $6,498,000  compared to  $1,465,000 in the six months ended August
31,  1994.  The  increase  in net cash  provided  by  operating  activities  was
primarily due to increased  net income and from changes in accounts  receivable,
other  current  assets  and income  taxes  payable.  Net cash used in  investing
activities totaled $4,585,000 in the first six months of fiscal 1996 compared to
$861,000 in the first six months of fiscal  1995.  The increase in net cash used
in  investing  activities  was due  primarily  to net  purchases  of  marketable
securities.  Net cash  provided by  financing  activities  during the six months
ended  August 31, 1995  totaled  $1,791,000.  This  compares to net cash used in
financing  activities of $351,000 for the six months ended August 31, 1994.  The
net  outflow of cash from  financing  activities  in fiscal  1995 was due to the
repurchase of common stock for $1,094,000 in June 1994. The Company expects that
it will be able to sustain its level of  expenditures  on property and equipment
and fund  operational  needs  for the next  twelve  months  and the  foreseeable
future, from cash flow from operations.

                                      -11-

                           PART II - OTHER INFORMATION

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

         At  the  Annual  Meeting  of  Shareholders  held  July  18,  1995,  the
         shareholders  elected  directors  of the  Company  with  the  following
         nominees receiving the votes indicated:

               Name                         For                    Withheld
               ----                         ---                    --------
         John C. Bolger                  8,931,348                  49,016
         Narendra K. Gupta               8,929,872                  50,492
         Vinita Gupta                    8,926,974                  53,390
         Thomas Kailath                  8,931,348                  49,016
         Richard C. Murphy               8,931,448                  48,916
         David P. St. Charles            8,930,372                  49,992

         The shareholders  also approved the appointment of Coopers & Lybrand as
         the  Company's  independent  accountants  for fiscal  1996 by a vote of
         8,964,547 for, 13,500 against, and 2,317 abstain.

ITEM 5.  OTHER INFORMATION

          Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

    (a)  Exhibits.
         ---------

         The following exhibit is filed herewith:

         Exhibit                                                         Page
         Number      Title                                              Number
         -------     -----                                              -------
         27.00       Financial Data Schedule                               15

         The following exhibits are incorporated herein by reference:

         Exhibit
         Number      Title
         --------    -----
         2.01        Agreement   and  Plan  of   Reorganization   by  and  among
                     Registrant,  Software  Components  Group, Inc. a California
                     corporation  ("SCG"), and Alfred Chao dated as of August 9,
                     1991  (incorporated  by reference to Exhibit Number 2.01 to
                     Registrant's   Form  8-K  filed  with  the  Securities  and
                     Exchange Commission on September 3, 1991 (the "September 3,
                     1991 Form 8-K")).

         2.02        Agreement  of a Merger by and  between  Registrant  and SCG
                     dated as of August 20, 1991  (incorporated  by reference to
                     Exhibit Number 2.02 to the September 3, 1991 Form 8-K).

         3.01(i)     Registrant's Articles of Incorporation,  as amended to date
                     (incorporated  by reference  to Exhibit  Number 3.04 to the
                     Registrant's  Form 10-K for the fiscal year ended  February
                     28, 1993).

         3.01(ii)    Registrant's Bylaws, as amended July 14, 1993 (incorporated
                     by reference to Exhibit  Number 3.03 to  Registrant's  Form
                     10-Q for the quarter ended August 31, 1993).

         10.01  *    Registrant's   401(k)  Plan  (incorporated  by reference to
                     Exhibit Number 10.01 to Registrant's Registration Statement
                     on Form S-1 under the  Securities  Act of 1933, as amended,
                     filed January 26, 1990, Registration No. 33-33219 (the "S-1
                     Registration Statement")).

- --------------------
* Represents a management contract or compensatory plan or arrangement.

                                      -12-

         Exhibit 
         Number      Title
         -------     -----

         10.02  *    Registrant's   1983 Incentive Stock Option Plan, as amended
                     to date, and related  documents  (incorporated by reference
                     to Exhibit Number 10.02 to the S-1 Registration Statement).

         10.03  *    Registrant's   1988  Stock  Option Plan, as amended to date
                     (incorporated  by reference  to Exhibit  Number 4.01 to the
                     Registrant's   Form  S-8  filed  with  the  Securities  and
                     Exchange Commission on June 16, 1992).

         10.04  *    Registrant's  1990  Stock Purchase Plan, as amended to date
                     (incorporated  by reference  to Exhibit  Number 4.03 to the
                     Registrant's   Form  S-8  filed  with  the  Securities  and
                     Exchange Commission on October 18, 1993).

         10.05  *    Form of Indemnity  Agreement  with Directors  (incorporated
                     by   reference   to  Exhibit   Number   10.06  to  the  S-1
                     Registration Statement).

         10.06       Lease  Agreement  by and  between  Registrant  and  Boyd C.
                     Smith,  Trustee  of the  Richard  T.  Peery  1976  Children
                     Trusts,  and  Louis  B.  Sullivan,   Trustee  of  the  John
                     Arrillaga 1976 Children Trusts,  dba A&P Family Investments
                     dated as of December  13, 1990 (for 3260 Jay Street,  Santa
                     Clara,  CA 95054)  (incorporated  by  reference  to Exhibit
                     Number 10.09 to the  Registrant's  Form 10-K for the fiscal
                     year ended February 28, 1991).

         10.07  *    Form  of   Stock  Option   Grant  used in  connection  with
                     Registrant's  1988 Stock  Option  Plan,  as amended to date
                     (incorporated  by  reference  to  Exhibit  Number  19.01 to
                     Registrant's  Form 10-Q for the  quarter  ended  August 31,
                     1990).

         10.08  *    Form of  Option  Modification  Agreement   (incorporated by
                     reference to Exhibit Number 19.01 to the Registrant's  Form
                     10-Q for the quarter ended August 31, 1991).

         10.09       Registrant's 1994 Directors Stock Option Plan (incorporated
                     by  reference to Exhibit  Number 10.10 to the  Registrant's
                     Form 10-K for the fiscal year ended  February 28, 1994 (the
                     "FY94 Form 10-K")).

         10.10  *    Form of Stock  Option  Grant and Stock Option Exercise Form
                     used in connection with  Registrant's  1994 Directors Stock
                     Option Plan  (incorporated  by reference to Exhibit  Number
                     10.11 to the Registrant's FY94 Form 10-K).

         10.11       Revolving Line of Credit Note by and between Registrant and
                     Wells Fargo Bank, National Association, dated July 15, 1994
                     and related Letter Agreement  (incorporated by reference to
                     Exhibit Number 10.11 to the Registrant's  Form 10-Q for the
                     quarter ended August 31, 1994).

         10.12       Amendment  dated  January 19, 1995,  to  Revolving  Line of
                     Credit Note by and between Registrant and Wells Fargo Bank,
                     National  Association,  dated  July 15,  1994  and  related
                     Letter  Agreement  (incorporated  by  reference  to Exhibit
                     Number 10.12 to the  Registrant's  Form 10-K for the fiscal
                     year ended February 28, 1995 (the "FY95 Form 10-K")).

         10.13       Form of Stock Option  Exercise Form used in connection with
                     Registrant's  1988 Stock  Option  Plan,  as amended to date
                     (incorporated  by reference to Exhibit  Number 10.13 to the
                     Registrant's Form 10-Q for the quarter ended May 31, 1995).


    (b) REPORTS  ON  FORM 8-K.  No reports on Form 8-K were filed by  Registrant
        ---------------------   during the three months ended August 31, 1995.

- --------------------
* Represents a management contract or compensatory plan or arrangement.

                                      -13-


                                   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.



Dated:   October 11, 1995                  INTEGRATED SYSTEMS, INC.
                                           (Registrant)





                                           -----------------------------
                                           DAVID P. ST. CHARLES
                                           President and Chief Executive Officer





                                           ----------------------------
                                           STEVEN SIPOWICZ
                                           Vice President Finance and
                                           Chief Financial Officer



                                      -14-