1 EXHIBIT 10.32b PROLOGIC MANAGEMENT SYSTEMS,INC. AND SUBSIDIARIES Pro Forma Financial Information CONDENSED CONSOLIDATED STATEMENT OF INCOME EIGHT MONTHS ENDED PRO FORMA ADJUSTED NOVEMBER 30, 1997 ADJUSTMENTS NOVEMBER 30, 1997 ------------------ ----------- ---------------- (unaudited) (unaudited) (unaudited) Revenues Hardware $ 10,192,273 $ 10,192,273 Licenses 1,586,774 1,586,774 Services 1,811,697 1,811,697 ------------ ----------- Total Net Revenue $ 13,590,744 $ 13,590,744 Total Cost of Sales $ 10,896,842 $ 10,896,842 Gross Margin $ 2,693,902 $ 2,693,902 Operating Expenses Selling and Marketing $ 1,081,422 $ 1,081,422 General & Administrative 2,269,355 2,269,355 Research & Development 268,518 268,518 ------------ ------------ $ 3,619,295 $ 3,619,295 Operating Income (Loss) (925,393) (925,393) Interest Expense 262,352 262,352 Other Income (Expense) (17,492) (17,492) ------------- ------------ Income (loss) before taxes $ (1,205,237) $ (1,205,237) Income Taxes -- -- ------------- ------------ Net loss $ (1,205,237) $ (1,205,237)