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



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q/A


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


                For the quarterly period ended September 30, 1997

                         Commission file number 0-21289



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




                  Delaware                                    95-4347239
            (State or other jurisdiction                    (I.R.S. Employer
            of incorporation or                          Identification Number)


        3000 Ocean Park Blvd., Suite 2001, Santa Monica, California 90405
                    (Address of principal executive offices)
                                   (Zip Code)
                                (310) 581-4700
              (Registrant's 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. 
                (1) Yes [X] No [ ]; (2) Yes [ X ] No [  ]

         As of October 31, 1997,  12,339,419  shares of the Registrant's  Common
Stock, $0.01 par value were issued and outstanding.
================================================================================

                                       2





                                CYBERMEDIA, INC.

                                TABLE OF CONTENTS

PART I.  FINANCIAL INFORMATION                                              PAGE

         Item 1.  Financial Statements

            Balance Sheets At September 30, 1997 and December 31, 1996         3

            Statements of Operations for the Three and Nine months ended
            September 30, 1997 and 1996                                        4

            Statements of Cash Flows for the Nine Months ended September 30,
            1997 and 1996                                                      5

            Notes to Financial Statements                                      6

         Item 2.  Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                          7

PART II. OTHER INFORMATION                                                    21

         Item 1. Legal Proceedings                                            21

         Item 2. Change in Securities and Use of Proceeds                     21
         
         Item 5. Other Information                                            21

         Item 6. Exhibits and Reports on Form 8-K                             21



                  Signature                                                   22

                  Index to Exhibits                                           23



                                       3



                                                                 


                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements
                                CYBERMEDIA, INC.
                                 BALANCE SHEETS

                                                  September 30,    December 31,
                                                       1997            1996
                                                     Unaudited        Audited
                                                   ------------    -----------
                                        Assets
Current assets:
        Cash and cash equivalents ..............   $ 28,164,000    $ 39,322,000
        Marketable securities ..................      6,927,000            --
        Trade accounts receivable, net .........     25,089,000      12,318,000
        Inventory ..............................      1,268,000       2,365,000
        Prepaid expenses .......................      1,077,000       1,270,000
        Deferred taxes .........................      2,060,000            --
        Other current assets ...................        343,000         185,000
                                                   ------------    ------------
          Total current assets .................     64,928,000      55,460,000

        Goodwill, net ..........................        195,000            --
        Furniture, fixtures and equipment, net .      2,846,000         990,000
        Other assets ...........................        125,000            --
                                                   ------------    ------------

Total assets ...................................   $ 68,094,000    $ 56,450,000
                                                   ============    ============

          Liabilities and Stockholders' Equity
Current liabilities

        Accounts payable .......................   $  8,318,000    $  7,004,000
        Accrued expenses .......................      4,117,000       1,247,000
        Income tax payable .....................      3,184,000            --
        Unearned revenue .......................      4,103,000       4,024,000
        Grant payable ..........................        390,000         413,000
        Current portion of capital lease .......         20,000          45,000
        Deferred obligation for acquired R&D ...      4,526,000            --
                                                   ------------    ------------
          Total current liabilities ............     24,658,000      12,733,000

        Capital lease obligation & deferred rent        178,000          49,000
        Deferred obligation for acquired R&D ...      1,687,000            --
                                                   ------------    ------------

          Total liabilities ....................     26,523,000      12,782,000

Stockholders' equity
        Common stock ...........................        124,000         119,000
        Additional paid-in capital .............     54,499,000      52,583,000
        Accumulated deficit ....................    (12,760,000)     (9,034,000)
        Currency Translation ...................       (292,000)           --
                                                   ------------    ------------
          Total Stockholders' Equity ...........     41,571,000      43,668,000

Total liabilities and stockholders' equity .....   $ 68,094,000    $ 56,450,000
                                                   ============    ============


See accompanying notes to Financial Statements


                                       4


                                                                                                       


                                                       CYBERMEDIA, INC.
                                                   STATEMENTS OF OPERATIONS
                                                         (Unaudited)

                                                      Quarter Ended       Quarter Ended       Nine Months Ended    Nine Months Ended
                                                   September 30, 1997  September 30, 1996    September 30, 1997   September 30, 1996
                                                      ------------         ------------          ------------          ------------

Revenue .....................................         $ 22,457,000         $  8,730,000          $ 59,437,000          $ 22,680,000

Cost of goods sold ..........................            3,950,000            2,391,000            12,038,000             7,280,000
                                                      ------------         ------------          ------------          ------------

Gross profit ................................           18,507,000            6,339,000            47,399,000            15,400,000

Operating Expenses

Research and Development ....................            2,861,000              929,000             7,146,000             2,072,000
Sales & Marketing ...........................           10,130,000            5,817,000            27,869,000            14,426,000
General & ...................................            2,095,000              916,000             4,744,000             2,429,000
Administrative
One-time in-process R&D and
acquisition expenses ........................            2,250,000                 --              11,341,000                  --
                                                      ------------         ------------          ------------          ------------
Total operating .............................           17,336,000            7,662,000            51,100,000            18,927,000
expenses
                                                      ------------         ------------          ------------          ------------

Operating income ............................            1,171,000           (1,323,000)           (3,701,000)           (3,527,000)
(loss)

Other income ................................              477,000                1,000             1,396,000               (23,000)
(expense)
                                                      ------------         ------------          ------------          ------------

Profit (loss) before income .................            1,648,000           (1,322,000)           (2,305,000)           (3,550,000)
taxes

Provision for income taxes ..................                 --                   --               1,421,000                  --
                                                      ------------         ------------          ------------          ------------

Net income (loss) ...........................         $  1,648,000         $ (1,322,000)         $ (3,726,000)         $ (3,550,000)
                                                      ============         ============          ============          ============

Net income (loss) per share .................         $       0.12         $      (0.17)         $      (0.31)         $      (0.45)
Shares used in computing
net income (loss) per share .................           13,803,000            7,889,000            12,090,000             7,872,000


See accompanying notes to Financial Statements



                                       5


                                                                                                                     

                                                       CYBERMEDIA, INC.
                                                  STATEMENTS OF CASH FLOWS

                                                                                                    Nine Months Ended September 30,
                                                                                                ------------------------------------
                                                                                                     1997                    1996
                                                                                                --------------         -------------
Cash flow from operating activities:
       Net income (loss) ...................................................................       $ (3,726,000)       $ (3,550,000)
                                                                                                                       
       Adjustments  to  reconcile  net  loss  to  net  cash  used  in  operating
          activities:
       Depreciation and amortization........................................................            517,000             101,000
       Deferred taxes ......................................................................         (2,060,000)               --  
       Deferred rent .......................................................................            129,000                --
       Royalty expense (adjustment) ........................................................            386,000             188,000
       Warrants issued for acquired R&D ....................................................            750,000                --
Changes in assets and liabilities:
       Trade accounts receivable, net ......................................................        (12,771,000)         (5,737,000)
       Inventory ...........................................................................          1,097,000            (883,000)
       Prepaid expenses ....................................................................            193,000            (909,000)
       Other current assets ................................................................           (158,000)               --
       Accounts payable ....................................................................          1,314,000           2,327,000
       Accrued expenses ....................................................................          2,870,000             648,000
       Income taxes payable ................................................................          3,184,000                --
       Unearned revenues ...................................................................             79,000           3,207,000
       Grant payable .......................................................................           (409,000)
       Deferred obligation for acquired R&D ................................................          6,213,000                --
                                                                                                   ------------        ------------
                  Net cash used in operating activities ....................................         (2,392,000)         (4,608,000)
                                                                                                   ------------        ------------

Cash flows used in investing activities - purchases of
       Marketable securities ...............................................................         (6,927,000)               --
       Furniture, fixtures and equipment ...................................................         (2,299,000)           (824,000)
       Goodwill and other assets ...........................................................           (393,000)               --
                                                                                                   ------------        ------------
                  Net cash used by investing activities ....................................         (9,619,000)           (824,000)
                                                                                                   ------------        ------------

Cash flows from financing activities:
       Payment of capital lease obligations ................................................            (25,000)             (1,000)
       Payment of notes payable ............................................................               --               (50,000)
       Proceeds from notes payable to bank .................................................               --                  --
       Proceeds from the issuance of series C preferred stock ..............................               --             5,000,000
       Expenses associated with initial public offering ....................................           (261,000)               --
       Proceeds from the issuance of common stock ..........................................          1,431,000             160,000
                                                                                                   ------------        ------------
                  Net cash used by financing activities ....................................          1,145,000           5,109,000
                                                                                                   ------------        ------------

Effect of Exchange Rate changes on cash ....................................................           (292,000)               --
                                                                                                   ------------        ------------

                  Net decrease in cash and cash equivalents ................................        (11,158,000)           (323,000)

Cash and cash equivalents at beginning of year .............................................         39,322,000           2,050,000
                                                                                                   ------------        ------------

Cash and cash equivalents at end of period .................................................       $ 28,164,000        $  1,727,000
                                                                                                   ============        ============
Supplemental disclosure of cash flow information:
  Cash paid during the period for:
     Interest ..............................................................................       $      5,000        $     68,000
     Income taxes ..........................................................................               --               440,000
Supplemental disclosure of noncash investing and financing activities:
     Acquisition of equipment through capital lease agreements .............................       $       --          $     94,000 

See accompanying notes to Financial Statements




                                       6



                                CYBERMEDIA, INC.
                          NOTES TO FINANCIAL STATEMENTS
                               September 30, 1997
                                   (unaudited)


1.       Basis of Presentation

         The  financial  statements  for the three  months and nine months ended
         September 30, 1997 and 1996 are unaudited and reflect all  adjustments,
         consisting of normal recurring  adjustments,  which are, in the opinion
         of  management,  necessary  for a fair  presentation  of the  financial
         condition  and  results  for  the  interim  periods.   These  financial
         statements should be read in conjunction with the financial  statements
         and notes thereto together with management's discussion and analysis of
         financial condition and results of operations contained in CyberMedia's
         Annual Report on Form 10-K for the fiscal year ended December 31, 1996.
         The results for the three  months and nine months ended  September  30,
         1997 are not necessarily  indicative of the results for the entire year
         ending December 31, 1997.

2.       Earnings Per Share

         Per share data is based on the weighted average number of common shares
         and dilutive common stock equivalents outstanding for the period.











                                       7


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

     The  discussion  in  "Management's  Discussion  and  Analysis of  Financial
Condition  and  Results  of  Operations"   contains  trend  analysis  and  other
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.  Actual results could differ materially from those set forth in such
forward-looking  statements as a result of the factors set forth under  "Factors
Affecting   Operating  Results"  and  other  risks  detailed  in  the  Company's
Registration  Statement on Form S-1 (Reg. St. No. 333-11063)  declared effective
by the Securities and Exchange  Commission on October 22, 1996 and detailed from
time to time in the  Company's  reports filed with the  Securities  and Exchange
Commission.

    The  following   information   should  be  read  in  conjunction   with  the
consolidated  financial statements and the notes thereto and in conjunction with
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations in CyberMedia's  Annual Report on Form 10-K for the fiscal year ended
December 31, 1996. This analysis is provided  pursuant to applicable  Securities
and Exchange Commission  regulations and is not intended to serve as a basis for
projections of future events.

Overview

    CyberMedia is a leading provider of software products that provide automatic
service  and  support  to PC  users  in the  Windows  environment.  The  Company
commenced operations in November 1991 and introduced its first automatic service
and support product,  Win Win, in 1993. The Company introduced the first Windows
95 compatible  version of its First Aid product line in September  1995.  During
1996, and the first nine months of 1997, over 90% and over 60% respectively,  of
the Company's net revenues were attributable to sales of its First Aid products.
Any  decline  in the demand for First Aid  products,  failure to achieve  market
acceptance of upgrades to such products or failure of net revenues  derived from
such  products  to meet the  Company's  expectations,  whether  as a  result  of
competition,  technological  change  or other  factors,  would  have a  material
adverse  effect on the Company's  business,  results of operations and financial
condition.

    The Company also has a number of new product  development efforts under way,
including  international  versions  of First Aid 98 and a  corporate  version of
First Aid scheduled for release during 1997, and a portion of future revenues is
dependent  on the  success  of these  activities.  In  April,  1997 the  Company
acquired Microhelp Uninstaller,  a product that automatically uninstalls Windows
applications  and in September,  1997 the Company released First Aid 98, a major
upgrade of First Aid 97, and Guard Dog, a personal  security and privacy program
for internet users.. There can be no assurance that Microhelp Uninstaller, Guard
Dog, First Aid 98 or a corporate  version of First Aid will achieve  significant
market  acceptance  and  failure  of any  of  these  products  to  achieve  such
acceptance  could  have  a  material  adverse  effect  on the  Company's  future
financial results.

    The Company has a limited operating history upon which to base an evaluation
of its business and prospects. From inception to September 30, 1997, the Company
generated net sales of approximately  $103.0 million, of which $97.9 million, or
95% of such amount,  was generated in the twenty-one  months ended September 30,
1997. The Company has incurred net losses in each of the last five fiscal years.
At September 30, 1997, the Company had an accumulated  deficit of $12.8 million.
With the  introduction  of First Aid 95, the Company began  focusing on building
its product line and  establishing  brand name awareness of its products,  which
has  resulted  in  significantly   increased  operating  expenses.  The  Company
anticipates that its operating expenses will continue to increase  significantly
in the  future  as a result  of  efforts  to  expand  its  sales  and  marketing
operations,  including  international  sales,  to fund greater levels of product
development  and to  increase  its  administrative  infrastructure.  The Company
intends to fund  increases in operating  expenses  primarily from cash generated
from operations and, to the extent necessary, funds available from the Company's
line of credit. In addition,  during 1996 and the first nine months of 1997, the

                                       8


Company's net revenues and operating  expenses  increased rapidly as compared to
prior  periods.  There can be no assurance  that the Company's net revenues will
continue to remain at or increase from the levels  experienced in the first nine
months of 1997 or that net revenues will not decline.  The  Company's  prospects
must be considered in light of the risks  encountered  by companies with limited
operating histories, particularly companies in new and rapidly evolving markets.
Future operating results will depend upon many factors, including the demand for
the Company's software products, the level of product and price competition, the
Company's  success in expanding its direct and indirect  distribution  channels,
the  Company's  success in  attracting  and  retaining  motivated  and qualified
personnel,  the growth of activity on the  Internet  and the Web, the ability of
the Company to develop and market new products and to control  costs and general
economic  conditions.  Many of these factors are beyond the  Company's  control.
There can be no assurance that the Company will be successful in addressing such
risks.

    The Company sells its products  primarily to distributors  for resale to the
retail  channel  as well as  directly  to  consumers  through  direct  mail.  In
addition,  the Company sells its products through software  catalogs  throughout
the United  States and  Canada.  Sales to the  Company's  top two  distributors,
Navarre and Ingram Micro accounted for approximately 27% and 37%,  respectively,
of the  Company's  net revenues in the nine months ended  September 30, 1997 and
25% and 25%,  respectively,  of net revenues in 1996.  No other single  customer
accounted for more than 10% of net revenues  during these periods.  Net revenues
from  direct  mail sales in 1996 and the first nine  months of 1997  represented
approximately 30% and 6% of net revenues in each of these periods, respectively,
with the balance of net revenues  attributable  to sales  through  distributors,
directly to  consumers  over the  internet  and from OEM  customers.  Sales from
direct mail have historically  operated at lower profitability levels than sales
through distributors.  Accordingly, quarterly shifts in the mix of sales through
distributors and through direct sales could cause  fluctuations in the Company's
profitability.  There can be no assurance  that the mix of sales or the relative
profitability  by  distribution  channel  will  remain at current  levels in the
future.

    The Company  monitors the levels of  purchases  and returns on a customer by
customer basis and, to date, returns have been within management's expectations.
Sales are made subject to rights of return and reserves are  established at time
of shipment for future return of product based on product  history,  analysis of
retail  sell-through  and other  factors.  In  addition,  the  Company may allow
certain concessions, such as price protection, to maintain its relationship with
retailers and distributors and its access to distribution channels.

    Revenues  are  recognized  upon the  shipment of  products to  distributors,
resellers  and end users.  With the  introduction  of First Aid 95 in  September
1995, CyberMedia implemented a policy of offering customers updates to its First
Aid products  over the  Internet at no  additional  cost.  Given this policy and
because  updates  are  a  fundamental  and  integral  part  of  its  First  Aid,
UnInstaller,  Guard Dog and Oil Change products, the Company defers a portion of
all  First  Aid,  UnInstaller  Guard Dog and Oil  Change  revenue  ratably  over
estimated update periods, generally one year from the date of sale. At September
30, 1997 the Company's  balance sheet included $4.1 million of unearned revenues
to reflect future support  commitments  and other  unspecified  enhancements  to
these products. To the extent that revenues from these products continue to grow
on a  quarterly  basis,  the total  amount of deferred  revenue may  continue to
increase and be reported on the balance sheet as unearned revenue.

    In accordance with Statement of Financial  Accounting  Standards No. 86, the
Company is required to capitalize  eligible computer software  development costs
upon the  achievement of  technological  feasibility,  subject to net realizable
value considerations. To date, the Company has charged all such costs to product
development expenses because such costs have not been material.

     On  April 2,  1997,  the  Company  acquired  certain  assets  from  Luckman
Interactive  which included  ownership in all  intellectual  property  rights to
Microhelp Uninstaller.  This acquisition was accounted for largely as in process
research  and  development  and was expensed  during the quarter  ended June 30,
1997.  Effective  April 14, 1997,  CyberMedia  acquired  Walk Softly,  Inc.,  an
internet privacy software  developer based in Los Altos,  California in exchange
for CyberMedia Common Stock. The acquisition of Walk Softly was accounted for on
a pooling  of  interests  basis and the  financial  statements  for all  periods
presented herein have been restated as required by such treatment.  On September
30, 1997,  the Company  acquired  certain  rights from  ServiceWare,  Inc. which
included  access  and  resale  rights to certain  ServiceWare  technology.  This

                                       9


transaction was accounted for largely as in process research and development and
was expensed during the quarter ended September 30, 1997.

Results of Operations

    The following table sets forth,  as a percentage of net revenues,  statement
of operations data for the periods indicated:

                                                                                                                    


                                                                          Three Months Ended                   Nine Months Ended
                                                                            September 30,                        September 30,
                                                                        1996               1997              1996             1997
                                                                        ----               ----              ----             ----

Net revenues ............................................              100.0%             100.0%            100.0%           100.0%
Cost of revenues ........................................               27.4               17.6              32.1             20.2
                                                                        ----               ----              ----             ----
  Gross profit ..........................................               72.6               82.4              67.9             79.8
Operating expenses:
  Research and development ..............................               10.6               12.7               9.2             12.0
  Sales and marketing ...................................               66.6               45.1              63.6             46.9
  General and administrative ............................               10.5                9.3              10.7              8.0
  One-time-in-process R&D and
  acquisition expenses ..................................                 --               10.0                --             19.1
                                                                        ----               ----              ----             ----
     Total operating expenses ...........................               87.7               77.2              83.5             86.0
                                                                        ----               ----              ----             ----
     Profit (loss) from operations.......................              (15.1)               5.2             (15.6)            (6.2)

Other income (expense) ..................................                 --                2.1              (0.1)             2.3
                                                                        ----               ----              ----             ----
     Profit (loss) before income ........................              (15.1)               7.3             (15.7)            (3.9)
taxes
Income tax expense ......................................                 --                 --                --              2.4
                                                                        ----               ----              ----             ----
     Net profit (loss) ..................................              (15.1)%              7.3%            (15.7)%           (6.3)%




    Net  Revenues.  Net revenues  increased  157% to $22.5  million in the three
months  ended  September  30, 1997 from $8.7  million in the three  months ended
September  30, 1996.  For the nine month period ended  September  30, 1997,  net
revenues  increased  162% to $59.4 million from $22.7 million in the same period
in 1996.  The  Company's  net revenues  consist of license fees for its software
products,  less provision for returns.  The Company sells its products primarily
to distributors for resale to retailers as well as directly to consumers through
direct  mail,  the  internet and through  software  catalogs.  The growth in net
revenues  during  these  periods  was  largely  attributable  to the  launch  of
Uninstaller  4.5 in May 1997 and Guard Dog in September  1997,  the expansion of
the  Company's  retail   distribution   channels  and  international   marketing
activities  and  increased  unit  volume  as a result  of the  market's  growing
awareness  and  acceptance  of First Aid and the  introduction  of Oil Change in
September 1996. The Company does not believe that the historical growth rates of
its net revenues will be sustainable or are indicative of future results.

    Net revenue from international sales accounted for approximately 12% and 15%
of net  revenues  for the  three  months  ended  September  30,  1997  and  1996
respectively.  For the nine month periods ended September 30, 1997 and 1996, the
percentage of net revenues from  international  sales was  approximately 16% and
7%,  respectively.  The increase in net revenues from  international  sales as a
percentage of net revenues between these periods was due to the expansion of the
Company's  international  operations and the  introductions of localized German,
Japanese, British, French, Italian and International English versions of many of
its products during the last twelve months.  As a result of the expansion of its
international  operations,  the Company now  denominates  certain  international
sales in local  currencies,  primarily  in Europe  and Japan.  As a result,  the
Company  is  subject  to the risks  associated  with  fluctuations  in  currency
exchange rates.  The Company does not currently  engage in hedging  transactions
and there can be no assurance that it will not incur significant  losses related
to currency  fluctuations.  Risks inherent in the Company's  international sales
generally  include the impact of  fluctuating  exchange  rates,  longer  payment
cycles, greater difficulty in accounts receivable collection, unexpected changes
in regulatory requirements, seasonality due to the slowdown in European business
activity during the third quarter,  and tariffs and other trade barriers.  There
can be no assurance  that these factors will not have a material  adverse effect
on the Company's future business, financial condition and results of operations.

    Cost of  Revenues.  Cost of revenues  were $4.0 million and $2.4 million for
the three month periods ended September 30, 1997 and 1996, respectively. For the

                                       10


nine months  ended  September  30,  1997,  cost of revenues  increased  to $12.0
million from $7.3 million for the same period in 1996. Cost of revenues consists
primarily of the cost of product media, product  duplication,  documentation and
order  fulfillment  and  royalties.  The  increases in cost of revenues were due
primarily to increased unit shipments of the Company's products.

    Gross  Margin.  Gross  margins  were 82% and 73% in the three  months  ended
September  30, 1997 and 1996,  respectively.  For the nine month  periods  ended
September 30, 1997 and 1996, gross margins were 80% and 68%, respectively. Gross
margins in 1997 were positively  affected by a decrease in the percentage of net
revenues  represented by direct sales, which generated a lower gross margin than
sales through distributors during the period and a reduction in net deferrals of
revenue in 1997 versus 1996 associated with post sale obligations to customers.

    Research and  Development.  Research and development  expenses  increased by
208% from $929,000 in the three months ended  September 30, 1996 to $2.9 million
in the same period in 1997,  representing  11%, and 13% of net revenues in these
quarters,  respectively. For the nine month periods ended September 30, 1997 and
1996 research and  development  expenses  increased by 245% from $2.1 million to
$7.1 million,  representing  9% and 12% of revenue,  respectively.  Research and
development  expenses  consist  primarily  of  personnel  costs and, to a lesser
extent, payment to third parties for contract services,  required to conduct the
Company's development efforts. The increase in research and development expenses
was primarily  attributable to an increase in personnel as the Company increased
its  product  development  efforts  to support  new  product  introductions  and
upgrades.   The  Company  believes  that  significant   investments  in  product
development are required to remain  competitive.  As a consequence,  the Company
anticipates  that it will continue to devote  substantial  resources to research
and development.

    Sales and Marketing.  Sales and marketing expenses grew from $5.8 million in
the three months ended September 30, 1996 to $10.1 million in the same period of
1997,  representing 67% and 45% of net revenues in these periods,  respectively.
For the nine month periods ended September 30, 1997 and 1996 sales and marketing
expenses increased from $14.4 million to $27.9 million, representing 64% and 47%
of net revenues, respectively. Sales and marketing expenses consist primarily of
costs of all sales and marketing personnel,  sales commissions,  co-op and other
advertising costs, postage and printing costs associated with direct mail sales,
package  design  costs,  trade  show  costs and costs of  preparing  promotional
materials.  The increases in the dollar  amount of sales and marketing  were due
primarily to increases  in co-op  advertising,  increases in the number of sales
and  marketing  personnel  employed  to address new sales  opportunities  and to
support the  introduction of new products and expansion of  international  sales
and marketing efforts. The Company expects that sales and marketing expenditures
will  increase in absolute  dollars in the future as it invests in expanding its
third-party  distribution  channels,  introduces  new  products  and expands its
operations outside the United States.

    General and  Administrative.  General and administrative  expenses increased
from $929,000 in the three month period ended September 30, 1996 to $2.1 million
in the same  period in 1997,  representing  11% and 9% of net  revenues in these
periods,  respectively.  For the nine month  period  ended  September  30,  1997
general and administrative  expenses increased from $2.4 million in 1996 to $4.7
million in 1997, representing 11% and 8% of net revenues, respectively.  General
and  administrative  expenses consist  primarily of personnel costs for finance,
administration,  operations and general management, as well as legal, accounting
and  facilities  expenses.  The  increase  in the dollar  amount of general  and
administrative  expenses was due principally to growth in the  infrastructure of
the Company's finance,  administrative and operations groups in order to support
the Company's  expanded  operations.  The decrease in general and administrative
expenses as a percentage  of net revenues was due primarily to the growth in net
revenues. The Company expects that its general and administrative  expenses will
increase  in  absolute  dollars  in  the  future  as it  expands  its  staffing,
information systems and infrastructure.

     One-time  in-process R&D and acquisition  expenses.  On September 30, 1997,
the Company acquired certain rights from ServiceWare, Inc. which included access
and  resale  rights to  certain  ServiceWare  technology.  This  technology  was
considered to have no alternative future use and was expensed during the quarter
ended  September 30, 1997 as one-time  in-process R&D and  acquisition  expense.
Also  reflected in the nine month period ended  September  30, 1997 is the April

                                       11


1997  acquisition  of certain  assets from Luckman  Interactive  which  included
ownership in all  intellectual  property rights to Microhelp  Uninstaller.  This
acquisition was accounted for largely as in-process research and development.

    Other Income  (Expense).  Other income  (expense) was $477,000 and $1,000 in
the three month periods ended September 30, 1997 and 1996, respectively. For the
nine month periods ended September 30, 1997 and 1996, other income (expense) was
$1,396,000  and  $(23,000),  respectively.  Other income  (expense)  consists of
interest income and interest expense and currency related losses and gains..

    Provision  for  Income  Taxes.  The  provision  for  income  taxes  includes
estimated foreign taxes  attributable to activities during the nine months ended
September  30, 1997.  In addition,  the  provision for income taxes for the nine
month period ended September 30, 1997 includes the provision recorded during the
first quarter which was recorded at the Company's  estimated  effective tax rate
which,  for the three month period ended March 31, 1997 was 38%. The Company had
federal  and state net  operating  loss  carry-forwards  of  approximately  $3.7
million at December 31, 1996. These loss carry-forwards  expire at various dates
beginning in the year 2006 and are subject to certain  limitations as prescribed
by Section 382 of the Internal Revenue Code of 1986, as amended.

Liquidity and Capital Resources

    Since inception,  the Company has financed its operations  primarily through
private sales of Preferred  Stock totaling $10.5 million and a grant of $318,000
administered by the ICICI.  Furthermore,  in October 1996, the Company completed
an initial public  offering of 2,875,000  shares of Common Stock  (including the
underwriters'  over-allotment  of 375,000) at $16.00 per share.  Net proceeds to
the Company were approximately  $41.5 million.  In the first nine months of 1996
and 1997, the Company used $4.6 million and $2.4 million of cash,  respectively,
in  operating  activities.  During these  periods,  the Company used net cash in
operating  activities  principally to support  increases in accounts  receivable
associated with increased net revenues.

    In the  first  nine  months  of  1996  and  1997,  the  Company's  investing
activities  consisted  of  purchases  of  furniture,   fixtures  and  equipment,
primarily  PCs and  accessories  in the  amount of  $824,000  and $2.3  million,
respectively.  In  addition,  during the first nine months of 1997,  the Company
invested net amounts of $6.9 million in  marketable  securities  and $393,000 of
goodwill and other  assets in  connection  with the  acquisition  of  in-process
research and development. The Company expects that its capital expenditures will
increase as the  Company's  employee  base  continues to grow.  At September 30,
1997, the Company had no material commitments for capital expenditures.

    To date, the Company has not invested in derivative  securities or any other
financial  instruments  that  involve  a  high  level  of  complexity  or  risk.
Management  expects  that in the future  cash in excess of current  requirements
will be invested in short-term, interest-bearing, investment grade securities.

     At  September  30,  1997,  the  Company  had $35.1  million  in cash,  cash
equivalents and marketable  securities and $42.1 million in working capital. The
Company also had  available a $1.0 million  unsecured  revolving  line of credit
which  expires in May 1998.  In addition,  the Company  has,  from time to time,
utilized accounts  receivable based financing made available by commercial banks
including  sales of trade accounts  receivable to such  commercial  banks.  Such
arrangements are non-recourse,  except for sales returns and marketing  credits.
At  September  30,  1997,  the Company had sold $4.8  million of trade  accounts
receivable  without  recourse  (subject to sales returns and marketing  credits)
which remained outstanding at that date.

    The Company  believes that its current cash balances,  cash available  under
its line of credit and cash flows from operations, if any, will be sufficient to
meet its working capital and capital  expenditure  requirements for at least the
next 12 months.



                                       12



Impact of Recent Accounting Pronouncements

     In February 1997, FASB issued Statement of Financial  Accounting  Standards
No.  128,  Earnings  Per Share  ("SFAS No.  128").  SFAS No. 128  requires  dual
presentation  of newly defined basic and diluted  earnings per share on the face
of the income statement for all entities with complex capital  structures.  SFAS
No. 128 is effective for financial  statements  issued for periods  ending after
December 15, 1997, and earlier application is not permitted. The Company has not
yet determined the impact of SFAS No.128.

     In October 1997,  the American  Institute of Certified  Public  Accountants
issued Statement of Position 97-2:  "Software  Revenue  Recognition"  (SOP 97-2)
which is effective  for  transactions  occurring  after  December 15, 1997.  The
Company has not yet  determined  the impact of SOP 97-2,  but believes  that its
current revenue  recognition  policies are  substantially in compliance with the
provisions of such statement.

Factors Affecting Operating Results

    Limited Operating  History and History of Operating Losses.  The Company has
only a  limited  operating  history  upon  which  to base an  evaluation  of its
business and prospects.  The Company  commenced  operations in November 1991 and
introduced its first automatic  service and support  product,  Win Win, in 1993.
The Company  introduced the first Windows 95 compatible version of its First Aid
product line in September 1995. During 1996, both the Company's net revenues and
operating  expenses,  particularly sales and marketing  expenditures,  increased
rapidly  compared to prior  periods.  From  inception to September  30, 1997 the
Company  generated net sales of  approximately  $103.0  million,  of which $97.9
million,  or 95% of such amount,  was generated in the  twenty-one  months ended
September 30, 1997. The Company has incurred net losses in each of the last five
fiscal years,  resulting in an accumulated deficit of $12.8 million at September
30,  1997.  In addition,  since 1992,  the  Company's  operating  expenses  have
increased significantly as a result of efforts to expand its sales and marketing
operations,  including  international  sales,  to fund greater levels of product
development  and  to  increase  its  administrative  infrastructure.  Management
believes that there can be no guarantee  that the Company will  generate  future
taxable income  sufficient to realize the benefits of existing  deferred assets,
which are fully reserved as of December 31, 1996. There can be no assurance that
the Company's net revenues will continue to remain at or increase from the level
experienced  in the  first  nine  months of 1997 or that net  revenues  will not
decline.  The Company  anticipates  that in the future it will make  significant
investments in its  operations,  particularly to support sales  activities,  and
that as a result,  operating expenses will increase  significantly.  The Company
intends  to make such  investments  on an  ongoing  basis,  primarily  from cash
generated from operations and, to the extent necessary, funds available from the
Company's  line of credit,  as the Company  develops and introduces new products
and expands into new markets such as  international,  corporate and OEM markets.
If net  revenues  do not  correspondingly  increase,  the  Company  is likely to
continue  to incur net losses and its  financial  condition  will be  materially
adversely affected.  The Company has not yet achieved profitability on an annual
basis,  and there can be no  assurance  that the Company will achieve or sustain
profitability  on a  quarterly  basis or annual  basis.  Furthermore,  operating
results for future periods are subject to numerous uncertainties.  The Company's
prospects must be considered in light of the risks encountered by companies with
limited operating histories,  particularly companies in new and rapidly evolving
markets.  In addition,  the Company's future operating results will depend upon,
among other factors,  the demand for the Company's software products,  the level
of product and price competition,  the Company's success in expanding its direct
and indirect  distribution  channels,  the Company's  success in attracting  and
retaining  motivated  and  qualified  personnel,  the  ability of the Company to
expand its  international  sales,  develop and market new  products  and product
upgrades and manage product  transitions,  the ability of the Company to control
costs,  the  growth of  activity  on the  Internet  and the World  Wide Web (the
"Web"),  and general economic  conditions.  Many of these factors are beyond the
Company's  control.  If the Company is not successful in addressing  such risks,
the  Company  will  be  materially   adversely   affected.   See  "--  Potential
Fluctuations  in Quarterly  Results;  Seasonality,"  "-- Product  Concentration;
Risks Associated with First Aid Upgrades," and "-- Developing Market"

    Potential  Fluctuations  in Quarterly  Results;  Seasonality.  The Company's
quarterly  operating  results  have  fluctuated  in the past and are expected to
fluctuate  significantly in the future. These fluctuations may arise as a result
of a  number  of  factors,  including  the  number  and  timing  of new  product

                                       13


introductions,   upgrades  and  product  enhancements  by  the  Company  or  its
competitors,  purchasing  patterns of distributors and customers,  marketing and
promotional programs,  pricing and other competitive pressures,  order deferrals
and  product  returns in  anticipation  of new  products or upgrades to existing
products,  the mix of distribution channels through which the Company's products
are sold, the Company's  decisions  regarding hiring and other expenses,  market
acceptance of the  Company's  products,  market  acceptance of commerce over the
Internet,  technological  limitations of the Internet,  the developing nature of
the market for the Company's  products,  general  economic  conditions and other
factors.  The  Company  generally  ships  products as orders are  received  and,
accordingly,  the Company  has  historically  operated  with  relatively  little
backlog. As a result, quarterly revenues will depend predominantly on the volume
and timing of orders  received  during a particular  quarter,  both of which are
difficult  to  forecast.  With the  introduction  of First Aid 95,  the  Company
significantly increased its level of operating expenses. The Company anticipates
that its  operating  expenses  will  continue to increase  substantially  in the
future as a result of  efforts  to expand  its sales and  marketing  operations,
including  expanding its international  sales, to fund greater levels of product
development,  and to increase its administrative  infrastructure.  To the extent
that such  expenses  precede or are not  subsequently  followed by increased net
revenues, the Company's business,  results of operations and financial condition
will be  materially  adversely  affected.  A relatively  high  percentage of the
Company's  expenses  is fixed in the short  term and the  Company  is  generally
unable to adjust spending in a timely manner to compensate for shortfalls in net
revenues.  In  addition,  the  consumer  software  industry in which the Company
operates has seasonal elements.  In recent years, the consumer software industry
has  experienced  relatively  higher demand for software  products in the fourth
quarter due to year-end holiday buying and relatively lower demand in the summer
months.  If net  revenues  fall below the  Company's  expectations,  expenditure
levels as a percentage of total net revenues could be  disproportionately  high,
and operating results would be immediately and adversely  affected.  The Company
believes that  period-to-period  comparisons  of its  operating  results are not
meaningful   and  should  not  be  relied  upon  as  any  indication  of  future
performance.  Due to the foregoing factors,  among others, it is likely that the
Company's future quarterly operating results from time to time will not meet the
expectations  of  securities  analysts or  investors,  which may have an adverse
effect on the price of the Company's Common Stock.

    Product Concentration; Risks Associated with First Aid Upgrades. During 1996
and the first nine months of 1997, over 90% and over 60%,  respectively,  of the
Company's net revenues were attributable to sales of its First Aid products. The
Company  anticipates  that sales of its First Aid  products  will  account for a
substantial  portion of its net revenues in 1997. There can be no assurance that
net revenues  from the First Aid products  will  continue to grow at  historical
rates or be  sustainable  at current  levels.  The  Company's  future  financial
performance   will  depend  in  large  part  on  the   successful   development,
introduction  and  customer  acceptance  of new product  offerings  and enhanced
versions  of the First Aid  products.  Any  decline  in the demand for First Aid
products,  failure to achieve market  acceptance of upgrades to such products or
failure  of net  revenues  derived  from  such  products  to meet the  Company's
expectations, whether as a result of competition,  technological change or other
factors, would have a material adverse effect on the Company's business, results
of operations and financial condition.

    Management of Growth;  Dependence on Key Personnel.  The Company's  business
has grown  rapidly  during  the past year and such  growth has  placed  and,  if
sustained,  will  continue  to  place,  significant  demands  on  the  Company's
management and resources.  Recently, the Company has significantly increased the
scale of its  operations  to  support  increased  sales  volumes  and to address
critical   infrastructure  and  other   requirements.   This  increase  included
substantial  investments in sales and marketing to support sales  activities and
the hiring of a number of new employees, which have resulted in higher operating
expenses. Between December 1, 1995 and September 30, 1997, the number of Company
employees  increased from  approximately 20 to approximately 240 and the Company
currently  expects to hire  additional  employees  during  1997.  The  Company's
ability to manage any future  growth,  should it occur,  will continue to depend
upon the successful expansion of its sales, marketing, research and development,
customer   support   and   administrative   infrastructure   and   the   ongoing
implementation  and  improvement  of a variety of internal  management  systems,
procedures and controls. There can be no assurance that the Company will be able
to attract,  manage and retain additional personnel to support any future growth
or will not experience  significant  problems with respect to any infrastructure
expansion or the attempted  implementation of systems,  procedures and controls.
Any failure in one or more of these areas would have a material  adverse  effect
on the Company's business, results of operations and financial condition.

                                       14


    The  Company's  future  success  also depends on its  continuing  ability to
attract and retain highly qualified  technical  personnel.  Competition for such
personnel is intense and there can be no assurance that the Company will be able
to retain its key  technical  employees  or that it will be able to attract  and
retain  additional  highly  qualified  technical  personnel  in the future.  Any
inability to attract and retain the necessary  technical  personnel could have a
material  adverse  effect on the Company's  business,  results of operations and
financial condition.

    The Company is  dependent  upon  certain of its  executive  officers and has
entered into  employment  agreements  with certain of its executive  officers in
order to help assure their  retention by the Company.  However,  there can be no
assurance that any such  employment  agreements  will  sufficiently  incent such
executive officers to remain with the Company. The Company does not maintain any
key person insurance policies on the lives of any of its executive officers. The
loss of or inability to retain these key executive officers for any reason could
have  a  material  adverse  effect  upon  the  Company's  business,  results  of
operations and financial condition.

    Competition.   The  PC  software  industry  is  intensely   competitive  and
characterized   by  short   product   life  cycles  and   frequent  new  product
introductions. The Company competes with software companies of varying sizes and
resources, including SystemSoft Corporation,  Quarterdeck Corporation,  Symantec
Corp., McAfee Associates, Inc. and others. The Company believes that a number of
software  companies will be introducing  automatic  service and support software
products in the near future that will compete with the Company's  products.  The
Company  expects that potential  future  competitors  may include other software
vendors, including Internet software vendors. Many of the Company's existing and
potential  competitors  have  substantially  greater  financial,  technical  and
marketing  resources  than  the  Company.  Moreover,  there  are no  proprietary
barriers  to entry that could  keep  existing  and  potential  competitors  from
developing  similar  products or selling  competing  products  in the  Company's
markets.  To the extent that the  Company's  competitors  bundle their  software
products  with  leading  hardware,  application  software  or  operating  system
vendors,  or if one or more of the operating  system vendors,  such as Microsoft
Corporation  ("Microsoft"),  developed  its own technical  support  software and
incorporated  such  functionality  into its products,  the  Company's  business,
results of operation  and  financial  condition  could be  materially  adversely
affected.  There can be no  assurance  that the Company  will be able to compete
successfully with existing or potential  competitors.  Increased competition may
result in the loss of shelf space or a reduction  in demand or  sell-through  of
the Company's products, any of which could have a material adverse effect on the
Company's business, results of operations and financial condition.

    Microsoft's  position as a large,  well-capitalized  software company with a
dominant share of the market for PC operating system software could enable it to
develop  products  that  compete  effectively  with  those  of the  Company.  In
particular, Microsoft has incorporated "Plug and Play" capabilities into current
versions  and  expected  to continue to  incorporate  in future  versions of its
operating systems.  Plug and Play capabilities are designed to allow PC users to
add on any  computer  peripheral  (such  as a modem,  video or sound  card) to a
Windows-based  system and enable that  peripheral to work  immediately,  without
concern for software  configuration errors or driver conflicts.  In addition, to
the extent that Microsoft incorporates functionality comparable, or perceived as
comparable,  to that  offered  by the  Company  into its  Windows  products  (or
separately offers comparable products), sales of the Company's products could be
materially adversely affected. There can be no assurance that any such action by
Microsoft or others would not render the Company's  products  noncompetitive  or
obsolete.

    The Company's products also compete indirectly against  alternative  sources
of technical support,  such as the technical support departments of hardware and
software  vendors.  Additionally,  the Internet  provides  hardware and software
vendors  with a new medium to offer  technical  support  services.  The  Company
expects that many vendors will provide Internet-based technical support services
to  support  their  existing  and future  products.  The  availability  of these
technical  support services could  materially  dilute the value of the Company's
products and have a material  adverse effect on the Company's  market  position,
business, results of operations and financial condition.

                                       15


    In addition,  the Company may face increasing pricing pressures from current
and  future  competitors  and,  accordingly,  there  can  be no  assurance  that
competitive  pressures  will not require  the Company to reduce its prices.  Any
material  reduction  in the price of the  Company's  products  would  negatively
affect the Company's  business,  results of operations and financial  condition,
and would  require  the  Company to  increase  unit  sales in order to  maintain
historic levels of net revenues. There can be no assurance that competitors will
not develop products that are superior to the Company's products or that achieve
greater market  acceptance and thereby  negatively affect sales of the Company's
products.

    Dependence on Microsoft  Windows.  The Company's success is dependent on the
continued widespread use of the Windows operating systems for PCs. The Company's
First Aid products  automatically  detect,  diagnose and resolve common software
conflicts and configuration errors arising in the Windows operating environment.
Although Windows  operating  systems are currently used by many PC users,  other
companies,  including  International  Business  Machines  Corporation  and Apple
Computer,  Inc., have developed or are developing  other operating  systems that
compete,  or  will  compete,  with  Windows.  In the  event  that  any of  these
alternative  operating  systems  become widely  accepted in the PC  marketplace,
demand  for  the  Company's  products  could  be  adversely  affected,   thereby
materially adversely affecting the Company's business, results of operations and
financial condition. In addition, Microsoft may introduce a new operating system
to replace Windows or could  incorporate some or many of the key features of the
Company's products in new versions of its operating systems, thereby eliminating
the need for users to purchase the  Company's  products.  The inability to adapt
current  products  or to develop  new  products  for use with any new  operating
systems on a timely basis would have a material  adverse effect on the Company's
business, results of operations and financial condition.

    In addition,  the  Company's  ability to develop  products  based on Windows
operating  systems and release these  products  immediately  prior to, or at the
time  of  Microsoft's   release  of  new  and  upgraded   Windows   products  is
substantially  dependent  on its ability to gain  pre-release  access to, and to
develop  expertise in, current and future  versions of Windows.  There can be no
assurance that the Company will be able to provide  products that are compatible
with future Windows releases on a timely basis,  with or without the cooperation
of Microsoft.

    Developing  Market.  The  Company's  products  address  the new and  rapidly
evolving  market for  automatic  service  and support  software.  The market for
automatic  service and support  software  products  has only  recently  begun to
develop and is characterized  by an increasing  number of existing and potential
market  entrants who are in the process of introducing  or developing  automatic
service  and  support  software.  As is typical in the case of a new and rapidly
evolving  market,  the demand  and market  acceptance  for  recently  introduced
products are subject to a high level of uncertainty and risk. It is difficult to
predict  the  future  growth  rate  and  size of this  market.  There  can be no
assurance that the market for the Company's  products will develop,  that demand
for the  Company's  products  or for  automatic  service  and  support  software
products in general will increase or that the rate of growth of this demand will
be  sustainable  or will not  decrease.  The  Company's  ability to develop  and
successfully market additional products depends  substantially on the acceptance
of automatic  service and support  software by individual and corporate users as
an effective means of addressing their technical  support  requirements.  If the
market fails to develop, develops more slowly than expected or becomes saturated
with competitors,  or if the Company's products do not achieve or sustain market
acceptance,   the  Company's  business,  results  of  operations  and  financial
condition will be materially adversely affected.

    New Product Development and Technological  Change.  Substantially all of the
Company's net revenues have been derived, and substantially all of the Company's
future net revenues are expected to be derived,  from the sale of its  automatic
service and support  software  products.  The market for  automatic  service and
support  software  products is characterized  by rapid  technological  advances,
evolving  industry  standards in computer  hardware and software  technology and
frequent new product introductions and enhancements. The Company's products must
be  continually  updated  to  address  the new and  evolving  technical  support
requirements  of  third-party  hardware  and  software.  Failure  to  anticipate
technical  difficulties  that arise from use of these  third-party  products and
incorporate  solutions to such  difficulties  into the Company's  products would
have a material adverse effect on continued  market  acceptance of the Company's
products. The Company's ability to design, develop, test and support on a timely
basis  new  software   products,   updates  and  enhancements  that  respond  to

                                       16


technological  developments and emerging  industry  standards is critical to the
Company's  future  success.  There can be no assurance  that the Company will be
successful in such efforts or that the Company will not experience  difficulties
that  could  delay or  prevent  the  successful  development,  introduction  and
marketing of new products and enhancements,  or that its new products,  upgrades
and  enhancements  will adequately meet the  requirements of the marketplace and
achieve  market  acceptance.  The  introduction  of new  products,  upgrades  or
enhanced  versions  of existing  products is subject to the risk of  development
delays due to resource  constraints,  technological change and other reasons. If
the  Company  is unable to  develop  on a timely  basis new  software  products,
upgrades or enhancements to existing products or if such new products,  upgrades
or  enhancements  do not achieve  market  acceptance,  the  Company's  business,
results of operations  and  financial  condition  would be materially  adversely
affected.

    The Company currently employs software engineers in India on a work-for-hire
basis.  These  engineers  are primarily  responsible  for updating the Company's
knowledge bases for current applications and upgrades.  Any loss of the services
of these  engineers  due to political or economic  instability  or for any other
reason could  adversely  affect the Company's  product  development  efforts and
thereby could  materially  adversely affect the Company's  business,  results of
operations and financial condition.

    Dependence  on  Distribution  Channels.  The  Company  currently  sells  its
products  primarily  through  distributors  for resale to the retail channel and
through direct mail.  Sales to such  distributors  and sales through direct mail
accounted  for  approximately  69% and 30%,  respectively,  of the Company's net
revenues in 1996.  Sales from direct  mail have  historically  operated at lower
profitability levels than sales from distributors. Accordingly, quarterly shifts
in the mix of sales  through  distributors  and through  direct mail could cause
fluctuations in the Company's profitability.  There can be no assurance that the
mix or relative profitability of such sales will remain at current levels in the
future. The Company is evaluating the use of alternative  distribution  channels
for its  products  and began  distributing  Oil Change  through the  Internet in
October 1996.

    Sales to a limited number of distributors  have constituted and are expected
to continue to constitute a  substantial  portion of the Company's net revenues.
Sales to the Company's top two distributors, Navarre Corporation ("Navarre") and
Ingram Micro, Inc.  ("Ingram  Micro"),  accounted for approximately 27% and 37%,
respectively, of the Company's net revenues in the first nine months of 1996 and
1997. The loss of, or reduction in, orders from any of these  distributors could
have a material adverse effect on the Company's business,  results of operations
and  financial  condition.  Historically,  margins  for  distributors  in the PC
software  industry have been low,  competition has been intense and distributors
have relied on timely payments from their customers.  Financial  difficulties of
any  distributors  could render the  Company's  associated  accounts  receivable
uncollectible,  which  could have a  material  adverse  effect on the  Company's
business,  results of  operations  and  financial  condition.  In addition,  any
special  distribution  arrangements  or product  pricing  arrangements  that the
Company may implement for strategic  purposes in one or more of its distribution
channels could materially adversely affect its margins.

    The distribution  channels through which consumer software products are sold
have been characterized by rapid change,  including consolidations and financial
difficulties  of certain  distributors  and  retailers  and the emergence of new
retailers such as general mass merchandisers. In addition, due to an increase in
the number of software applications, there are an increasing number of companies
competing  for access to these  channels.  Retailers of the  Company's  products
typically have a limited amount of shelf space and  promotional  resources,  and
there is intense competition for high quality and adequate levels of shelf space
and  promotional   support  from  the  retailers.   The  Company  believes  this
competition  for shelf  space  will  increase  in the near  term as  competitors
introduce new automatic service and support software.  There can be no assurance
that retailers  will continue to purchase the Company's  products or provide the
Company's products with adequate levels of shelf space and promotional  support,
the  lack of  which  would  have a  material  adverse  effect  on the  Company's
business, results of operations and financial condition.

    Risk of Product Returns.  The Company's business includes a substantial risk
of product returns from  distributors,  retailers and end users,  either through
the exercise of contractual return rights or as a result of the Company's policy
of assisting  customers in balancing and updating  inventories.  Individual  end

                                       17


users may  return  products  within 60 days of the date of  purchase  for a full
refund.  Most  retailers,  distributors  and end users also have the  ability to
return  products for a full refund.  In addition,  competitors'  promotional  or
other activities  could cause returns to increase sharply at any time.  Further,
the rate of product returns could increase if general mass merchandisers  become
a larger percentage of the Company's  business or other changes in the Company's
distribution channel occur. Large shipments in anticipation of unrealized demand
can lead to overstocking  by the Company's  distributors or retailers and result
in substantial  product returns.  Furthermore,  the risk of product returns will
increase if demand for the Company's products declines.

    Although the Company establishes  reserves based on estimated future returns
of  products,  taking into  account  promotional  activities,  the timing of new
product  introductions,  distributor  and retailer  inventories of the Company's
products  and other  factors,  there can be no assurance  that actual  levels of
returns will not  significantly  exceed amounts  anticipated by the Company.  In
addition, the Company provides price protection to its distributors in the event
the Company reduces its prices.  While to date, the number of products  returned
to the  Company  has been  within the  Company's  expectations,  there can be no
assurance  that the number of returns  will not  significantly  increase  in the
future. Any material increase in the level of returns could materially adversely
affect the Company's business, results of operations and financial condition.

    Dependence on the Internet. The commercial viability of Oil Change and Guard
Dog and the Company's  ability to execute its strategy to leverage Oil Change as
an  Internet-based  platform for other  products and services are dependent upon
the continued  development  and acceptance of the Internet as a delivery  medium
for third-party software programs. In addition, the Company's future success may
be  dependent  upon  continued  growth  in the use of the  Internet  in order to
support  the  distribution  of  products  and  future  upgrades.  The use of the
Internet  as a  distribution  channel  is new  and  unproven  and  represents  a
significant departure from traditional distribution methods employed by software
companies.  Critical  issues  concerning  the  commercial  use of  the  Internet
(including security, reliability, cost, ease of use and access and speed) remain
unresolved  and may affect  the use of the  Internet  as a medium to  distribute
software.  There  can  be no  assurance  that  the  use  of  the  Internet  as a
distribution  channel will be effective for either  current or future  products.
The failure of the Internet to be an effective distribution channel could have a
material adverse effect on the Company's  business and prospects.  The Company's
future  success  depends,  in part,  upon the future  growth of the Internet for
commercial  transactions.  There  can  be no  assurance  that  communication  or
commerce  over the Internet will become  widespread  and it is not known whether
this market will develop to the extent  necessary  for demand for the  Company's
products to emerge and become  sustainable.  The  Internet may not prove to be a
viable  commercial  marketplace  for a number of reasons,  including  inadequate
communications bandwidth and a lack of secure payment mechanisms.  To the extent
that the Internet  continues to experience  significant  growth in the number of
users  and  level  of  use,   there  can  be  no  assurance  that  the  Internet
infrastructure  will continue to be able to support the demands  placed upon it.
Moreover, the Internet could lose its viability due to delays in the development
or adoption of new standards and protocols  required to handle  increased levels
of Internet activity or due to increased governmental regulation.  Changes in or
insufficient availability of telecommunications services to support the Internet
also  could  result  in slower  response  times  which  might  adversely  affect
customers'  ability or willingness to access the Company's  products or upgrades
over the Internet.  In addition,  the security and privacy  concerns of existing
and potential  customers,  as well as concerns related to computer viruses,  may
inhibit the growth of the Internet  marketplace  generally and the customer base
for the Company's Oil Change product in particular.  The viability of Oil Change
also depends upon the  continuation  of the current  practice of publishing  new
updates and patches to commonly used software applications and device drivers on
vendors' Web sites.

    If  use of  the  Internet  does  not  continue  to  grow,  if  the  Internet
infrastructure  does not effectively  support customer demand or if hardware and
software  vendors do not continue to post  updates and patches on the  Internet,
the Company's  business,  results of operations and financial condition could be
materially adversely affected. If users fail to accept Oil Change as a technical
support  solution,  the  Company  may have to expend  significant  resources  to
educate users and create demand for Oil Change.

                                       18


    Limited  Protection of Proprietary  Rights. The Company's success is heavily
dependent  upon its  proprietary  software.  The Company  relies  primarily on a
combination   of   copyright,   trademark   and  trade  secret  laws,   employee
confidentiality  and  nondisclosure  agreements  and  third-party  nondisclosure
agreements  and other  methods of  protection  common in the  consumer  software
industry to protect its proprietary  rights.  The Company  licenses its products
primarily  under  "shrink  wrap"  license  agreements  that  are not  signed  by
licensees  and  therefore  may  be  unenforceable  under  the  laws  of  certain
jurisdictions.   In  addition,   the  Company  has  two  United   States  patent
applications pending and intends to seek international and further United States
patents on its  technology.  There can be no  assurance  that patents will issue
from the  Company's  pending  applications  or that any claims  allowed from the
pending patent applications or those hereafter filed will be of sufficient scope
or strength,  or be issued in all countries where the Company's  products can be
sold,  to provide  meaningful  protection  or any  commercial  advantage  to the
Company  or that any  patents  which may be issued  to the  Company  will not be
challenged and invalidated.  In addition,  existing  copyright laws provide only
limited  protection.  Despite the Company's  efforts to protect its  proprietary
rights, unauthorized parties may attempt to copy or otherwise obtain and use the
Company's  products or technology that the Company  considers  proprietary,  and
third   parties  may  develop   similar   technology   independently.   Policing
unauthorized use of the Company's  products is difficult,  and while the Company
is unable to  determine  the  extent to which  piracy of its  software  products
exists, software piracy can be expected to be a persistent problem. There can be
no assurance that the Company's means of protecting its proprietary  rights will
be  adequate.  In  addition,  there  can  be no  assurance  that  the  Company's
competitors will not  independently  develop  technologies and products that are
substantially  equivalent or superior to those of the Company without  violating
the Company's proprietary rights.

    As the  number  of  software  products  in the  industry  increases  and the
functionality of these products increasingly  overlaps,  software developers may
become  increasingly  subject to  infringement  claims.  From time to time,  the
Company has received  communications  from third parties  asserting that certain
products may infringe upon the intellectual  property rights of others. To date,
no such claim has resulted in litigation or the payment of any damages. However,
there can be no assurance  that existing or future  infringement  claims against
the Company with respect to current or future products will not result in costly
litigation  or require the Company to enter into royalty  bearing  licenses with
third  parties  or to  discontinue  use of  certain  portions  of the  Company's
technology if licenses are not available on acceptable terms.

    While to date the Company's  international sales have been relatively small,
the Company intends to devote  substantial  resources in an effort to expand the
international  distribution of its products.  The laws of some foreign countries
either do not protect the  Company's  proprietary  rights or offer only  limited
protection  for those rights.  The Company has not  registered its copyrights in
any foreign  countries.  While in most  foreign  countries  registration  is not
required  in order to  receive  copyright  protection,  the  ability to bring an
enforcement  action and obtain certain  remedies depends on compliance with that
country's  copyright laws.  Consequently,  the Company's failure to register its
copyrights  abroad may make enforcement of these rights more difficult or reduce
the available remedies in any enforcement  action. In addition,  the Company has
not  to  date  pursued  foreign  registration  of  its  trademarks  due  to  the
significant  costs  involved  and,  as a result,  the Company may not be able to
prevent a third party from using its trademarks in many foreign jurisdictions.

    System  Interruption  and Security Risks.  The Company's  ability to provide
product  functionality  through  the  Internet  is  dependent  on its ability to
protect its system from interruption,  whether by damage from fire,  earthquake,
power  loss,  telecommunications  failure,  unauthorized  entry or other  events
beyond  the  Company's  control.  Most  of  the  Company's  computer  equipment,
including its processing equipment, is currently located at a single site. While
the Company  believes  that its  existing and planned  precautions  of redundant
systems,  regular data backups and other  procedures are adequate to prevent any
significant  system  outage  or  data  loss,  there  can  be no  assurance  that
unanticipated  problems  will not cause  such a  failure  or loss.  Despite  the
implementation of security  measures,  the Company's  infrastructure may also be
vulnerable to computer viruses, hackers or similar disruptive problems caused by
its  customers,  employees or other Internet  users.  Any damage or failure that
causes  interruptions in the Company's  operations could have a material adverse
effect on the Company's business, results of operations and financial condition.
Computer  break-ins  and other  disruptions  could  jeopardize  the  security of

                                       19


information  stored in and  transmitted  through  the  computer  systems  of the
individuals and businesses utilizing the Company's products,  which could result
in  significant  liability  to the  Company  and also may  deter  customers  and
potential  customers  from using the  Company's  services.  Persistent  problems
continue to affect public and private data networks. For example, in a number of
networks,   hackers  have   bypassed   network   security  and   misappropriated
confidential information.

    Product Liability.  Although the Company attempts to incorporate support for
most software  conflicts and  configuration  errors in the Windows  environment,
there can be no assurance that the Company's  products will resolve any specific
problems encountered by a PC user. Furthermore, as a result of their complexity,
the Company's software products may contain undetected errors or failures,  when
they are first  introduced  and as new  versions are  released.  There can be no
assurance  that,  despite  testing by the Company and testing and use by current
and  potential  customers,  errors  will  not be  found  in new  products  after
commencement of commercial  shipments or thereafter.  The occurrence of any such
errors  could  result in the loss of, or a delay in,  market  acceptance  of the
Company's products,  which would have a material adverse effect on the Company's
business,  results of operations and financial condition.  The Company's license
agreements with its customers typically contain provisions designed to limit the
Company's  exposure to potential  claims for damages.  It is possible,  however,
that the limitation of liability  provisions  contained in the Company's license
agreement may not be effective under the laws of certain jurisdictions. Although
the Company has not experienced any such claims to date, the sale and support of
the Company's products may entail the risk of such claims. While the Company has
obtained  insurance against product  liability risks,  there can be no assurance
that such  insurance  will  provide  adequate  coverage.  The  Company  does not
currently  carry  errors  and  omissions  coverage  which  may  protect  against
allegations that the Company's products have failed to perform  adequately.  Any
such  claims for  damages  brought  against  the  Company  could have a material
adverse  effect on the Company's  business,  results of operations and financial
condition.

    Risks  Associated  With Global  Operations.  During the first nine months of
1997,  approximately  16% of total net  revenues  were from  sales to  customers
outside of the United  States.  The Company is  expanding  its sales  operations
outside of the United States which will require significant management attention
and  financial  resources.  The  Company's  ability to expand its product  sales
internationally is dependent on the successful development of localized versions
of the Company's products, acceptance of such products and the acceptance of the
Internet internationally. The Company expects to commit significant resources to
customizing  its products for selected  international  markets and to developing
international sales and support channels.  The Company's First Aid products rely
on a knowledge base that contains detailed information based on specific English
language  versions of  third-party  hardware  and  software  applications.  This
knowledge  base must be  recreated  for each  foreign  language  version that is
developed to support foreign releases of such products,  many of which have been
modified from their United States releases.  There can be no assurance that this
task can be  completed  in a timely  or  cost-effective  manner  or that  enough
products can be supported to ensure customer  acceptance.  The Company  believes
that  successful  execution of a global  strategy is critical to maintaining its
current  market  position and  competitive  advantage.  Failure to  successfully
expand its  products to  international  markets  could cause the Company to lose
business  to  global   competitors  or  prevent  the  development  of  strategic
relationships with global hardware and software vendors.

    International  operations are subject to a number of risks,  including costs
of  customizing  products  for  foreign  countries,  dependence  on  independent
resellers, multiple and conflicting regulations regarding communications, use of
data and control of Internet access,  longer payment cycles,  unexpected changes
in  regulatory  requirements,   import  and  export  restrictions  and  tariffs,
difficulties in staffing and managing foreign operations,  greater difficulty or
delay in accounts receivable  collection,  potentially adverse tax consequences,
the burdens of complying  with a variety of foreign laws, the impact of possible
recessionary  environments in economies  outside the United States and political
and economic instability..  An increase in the value of the United States dollar
relative to foreign  currencies could make the Company's products more expensive
and, therefore,  potentially less competitive in foreign markets. If the Company
increases its  international  sales,  its net revenues may also be affected to a
greater  extent  by  seasonal  fluctuations  resulting  from  lower  sales  that
typically occur during the summer months in Europe and other parts of the world.

                                       20


    Reliance  on  Outside   Resources.   The  Company  relies  upon  independent
contractors  to perform a number of tasks,  including  product  duplication  and
packaging,  reproduction  of manuals and  brochures and order  fulfillment.  The
Company  depends  on these  outside  parties to perform  such  functions  to the
Company's  specifications and quality standards.  The Company currently does not
have long-term  agreements with any of these outside  parties.  The Company also
employs  software  engineers in India on a work-for-hire  basis to assist in its
product  development  efforts.  Although the Company  believes that  alternative
resources exist or can be obtained,  a disruption of the Company's  relationship
with any of these  outside  parties or the failure of these  outside  parties to
continue  to provide  quality  supplies  and  services  on a timely  basis could
materially  adversely affect the Company's  business,  results of operations and
financial condition.

     Litigation.  From time to time,  the Company may be involved in  litigation
relating to claims  arising  out of its  products  or  operations  in the normal
course of business. See " Part II, Item 1. Legal Proceedings."


    Volatility of Stock Price. The market price of the shares of Common Stock is
likely to be  highly  volatile  and could be  subject  to wide  fluctuations  in
response to factors such as actual or  anticipated  variations  in the Company's
operating results,  announcements of technological innovations,  new products or
new contracts by the Company or its  competitors,  developments  with respect to
patents,  copyrights or proprietary  rights,  changes in financial  estimates by
securities analysts,  conditions and trends in the software and other technology
industries,   adoption  of  new  accounting  standards  affecting  the  software
industry, general market conditions and other factors. Further, the stock market
has experienced  extreme price and volume  fluctuations  that have  particularly
affected  the  market  prices  of  equity  securities  of many  high  technology
companies  and  that  often  have  been  unrelated  or  disproportionate  to the
operating performance of such companies. Declines in market prices generally may
adversely  affect the market price of the Company's  Common Stock.  In the past,
following  periods of volatility in the market price of a company's  securities,
securities  class  action  litigation  has often been  instituted  against  such
company. Such litigation, if instituted, could result in substantial costs and a
diversion of  management  attention and  resources,  which would have a material
adverse  effect on the Company's  business,  results of operations and financial
condition. These market fluctuations, as well as general economic, political and
market conditions,  such as recessions or international  currency  fluctuations,
may adversely affect the market price of the Common Stock.



                                       21


                           PART II: OTHER INFORMATION

Item 1. Legal Proceedings:

      In June 1997,  the Company filed  lawsuits in the U.S.  District Court for
the Northern  District of Georgia  against  MicroBasic GmbH  ("MicroBasic")  and
Roderick  Manhattan Group,  Ltd.  ("RMG")  demanding that they cease copying and
distributing MicroHelp UnInstaller. In addition, in June 1997, the Company filed
a lawsuit  in the  Birmingham  Mercantile  Court,  Great  Britain,  against  RMG
demanding payment for past due invoices.

Item 2. Changes in Securities and Use of Proceeds

     In October 1996, the Company completed an initial public offering, pursuant
to a  registration  statement on Form S-1, of  2,875,000  shares of Common Stock
(including  the  underwriters'  overallotment  of 375,000  shares) at $16.00 per
share. The managing  underwriters were Hambrecht and Quist,  Lehman Brothers and
Wessels  Arnold and Henderson.  The offering has been  terminated and all of the
shares were sold.  The Company  received  approximately  $41.5  million,  net of
underwriters'  discounts,  commissions  and other offering  costs.  The offering
costs were approximately $1.1 million. The principal purpose of the offering was
to raise cash for working capital and other general corporate  purposes,  to pay
outstanding notes and grants payable, and if opportunities became available,  to
invest in  complementary  businesses  and  products.  The Company  invested  the
proceeds in short term, investment grade interest bearing securities. During the
three and nine month periods ended  September 30, 1997 the Company  continued to
invest the proceeds in such securities in addition to using the proceeds to fund
on-going  working  capital  requirements  and  acquire  the rights to  MicroHelp
Uninstaller. None of the expenses incurred in the offering constituted direct or
indirect payments to directors, officers or general partners of the issuer or to
their  associates or persons owning 10% or more of any class of equity  security
of the issuer or to any affiliate of the issuer.

Item 5. Other Information

       Paul Dali, a member of the Board of  Directors  of the Company,  resigned
his position as a director in July 1997, for personal business reasons.


Item 6. Exhibits and Reports on Form 8-K

         ( a ) ...Exhibits
                  10.1      Software License and Distribution Agreement between
                            CyberMedia, Inc. and ServiceWare, Inc., dated
                            September 30, 1997
                  11.1      Statement Regarding Computation of Net Income Per
                            Share
                  27.1      Financial Data Schedule

         ( b )...Reports on form 8-K

                  No reports  on Form 8-K have been filed  during the period for
                  which the report is filed.



                                       22





                                    SIGNATURE

         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 thereto duly authorized.

         .........
         .........                                       CYBERMEDIA, INC.
         .........                                       (Registrant)

Date: December 4, 1997                            By:  /s/ Jeffrey W. Beaumont
                                                      ------------------------
                             Chief Financial Officer
                          (Principal Financial and Principal Accounting Officer)








                                       23






                                INDEX TO EXHIBITS


Exhibit  .........                                                          Page
                                                                            ----
    10.1 Software License and Distribution Agreement between                  24
         CyberMedia, Inc. and ServiceWare, Inc., dated September 30, 1997(1)

    11.1 Statement Regarding Computation of Net Income Per Share              40

    27.1 Financial Data Schedule                                              41


(1) confidential treatment requested.