UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 _______________

                                    FORM 10-Q

     (Mark  one)

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

                    FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004

                                       OR

                  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                    FOR THE TRANSITION PERIOD FROM ___ TO ___
                              ____________________

                         Commission File Number 0-22935

                             PEGASUS SOLUTIONS, INC.
             (Exact Name of Registrant as specified in its charter)

                   DELAWARE                               75-2605174
       (State or other jurisdiction of                    (I.R.S. Employer
      incorporation or organization)                    Identification No.)

    CAMPBELL CENTRE I, 8350 NORTH CENTRAL EXPRESSWAY, SUITE 1900, DALLAS, TEXAS
                                      75206
                     (Address of principal executive office)
                                   (Zip Code)

       Registrant's telephone number, including area code: (214) 234-4000

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12  months  (or  for such shorter period that the registrant was
required  to  file  such  reports),  and  (2)  has  been  subject to such filing
requirements  for  the  past  90  days.
Yes    X        No

Indicate  by  check  mark  whether  the  registrant  is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Exchange  Act).
Yes    X        No

The  number  of  shares  of  the  registrant's common stock, par value $0.01 per
share,  outstanding  as  of  May  4,  2004  was  23,250,733.


                             PEGASUS SOLUTIONS, INC.

                                    FORM 10-Q

                      FOR THE QUARTER ENDED MARCH 31, 2004

                                      INDEX



                                                                            Page
                                                                            ----

Part  I.  Financial  Information

     Item  1.  Financial  Statements  (Unaudited)                              3

     a)  Condensed Consolidated Balance Sheets as of March 31, 2004
         and  December  31,  2003                                              3
     b)  Condensed Consolidated Statements of Operations and
         Comprehensive Loss for the three months ended
         March 31, 2004  and  2003                                             4
     c)  Condensed Consolidated Statements of Cash Flows for
         the three months ended March 31, 2004 and 2003                        5
     d)  Notes to Condensed Consolidated Financial Statements                  6

     Item  2.  Management's  Discussion  and Analysis of
               Financial Condition and Results  of  Operations                 9

     Item  4.  Controls  and  Procedures                                      13

Part  II.  Other  Information

     Item  1.  Legal  Proceedings                                             13

     Item  2.  Changes  in  Securities,  Use of Proceeds and
               Issuer Purchases of Equity  Securities                         14

     Item  6.  Exhibits  and  Reports  on  Form  8-K                          14

Signatures                                                                    15

                                        2




Part  I.  Financial  Information
Item  1.  Financial  Statements  (Unaudited)

                              PEGASUS SOLUTIONS, INC.
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)
                                    (UNAUDITED)


                                                          March 31,   December 31,
                                                            2004          2003
                                                          ----------  -------------
                                                                
ASSETS

Cash and cash equivalents                                 $  39,505     $   58,983
Short-term investments                                        5,094          4,046
Accounts receivable, net                                     28,265         22,298
Other current assets                                         11,088         11,092
                                                          ----------  -------------
     Total current assets                                    83,952         96,419

Goodwill, net                                               164,120        164,120
Intangible assets, net                                        7,330          7,831
Property and equipment, net                                  75,952         75,474
Other noncurrent assets                                      20,144         22,716
                                                          ----------  -------------
     Total assets                                         $ 351,498     $  366,560
                                                          ==========  =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued liabilities                  $  25,889     $   24,672
Unearned income                                               7,023          7,213
Other current liabilities                                     6,399          5,477
                                                          ----------  -------------
     Total current liabilities                               39,311         37,362

Noncurrent uncleared commission checks                        4,758          4,545
Other noncurrent liabilities                                 20,385         20,997
Convertible debt                                             75,000         75,000

Commitments and contingencies

Stockholders' equity:
  Preferred stock, $0.01 par value; 2,000,000 shares
     authorized; zero shares issued and outstanding              -              -
  Common stock, $0.01 par value; 50,000,000 shares
     authorized; 23,807,876 and 25,091,248 shares issued
     and outstanding, respectively                              238            251
  Additional paid-in capital                                275,182        290,828
  Accumulated other comprehensive loss                         (808)          (834)
  Accumulated deficit                                       (62,568)       (61,589)
                                                          ----------  -------------
     Total stockholders' equity                             212,044        228,656
                                                          ----------  -------------
     Total liabilities and stockholders' equity           $ 351,498     $  366,560
                                                          ==========  =============
<FN>

       See accompanying notes to condensed consolidated financial statements.

                                        3





                             PEGASUS SOLUTIONS, INC.
                      CONDENSED CONSOLIDATED STATEMENTS OF
                        OPERATIONS AND COMPREHENSIVE LOSS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

                                                       Three Months Ended
                                                            March 31,

                                                          2004     2003
                                                        -------  --------
                                                           
Revenues:
  Service revenues                                    $ 41,845  $ 38,390
  Customer reimbursements                                3,479     2,523
                                                        -------  --------
     Total revenues                                     45,324    40,913

Costs of services:
  Cost of services                                      24,320    21,490
  Customer reimbursements                                3,479     2,523
                                                        -------  --------
     Total costs of services                            27,799    24,013

Research and development                                 1,403     1,513
General and administrative expenses                      6,357     6,135
Marketing and promotion expenses                         4,713     4,238
Depreciation and amortization                            5,882    12,118
Restructure costs                                           -      3,193
                                                        -------   -------
Operating loss                                            (830)  (10,297)

Other income (expense):
  Interest income (expense), net                          (501)      380
  Other                                                   (207)      (34)
                                                        -------  --------
Loss before income taxes                                (1,538)   (9,951)

Income tax benefit                                         559     3,674
                                                        -------  --------
Net loss                                              $   (979) $ (6,277)
                                                        =======  ========

Other comprehensive income:
  Change in unrealized gain on investments, net of tax      27         3
                                                        -------  --------
Comprehensive loss                                    $   (952) $ (6,274)
                                                        =======  ========

Net loss per share:
  Basic and diluted                                   $  (0.04) $  (0.25)
                                                        =======  ========

Weighted average shares outstanding:
  Basic and diluted                                     24,456    24,651
                                                        =======  ========
<FN>

     See accompanying notes to condensed consolidated financial statements.


                                        4





                             PEGASUS SOLUTIONS, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

                                                             Three Months Ended
                                                                 March 31,

                                                               2004      2003
                                                             --------  --------
                                                                 
Cash flows from operating activities:
  Net loss                                                   $  (979) $ (6,277)
  Adjustments to reconcile net loss to net cash provided by
    operating activities:
    Depreciation and amortization                              5,882    12,118
    Other                                                       (495)      414
    Changes in assets and liabilities:
      Accounts receivable                                     (5,993)   (2,864)
      Other current and noncurrent assets                       (315)   (2,304)
      Accounts payable and accrued liabilities                 1,217    (1,851)
      Unearned income                                           (190)    3,693
      Other current and noncurrent liabilities                 1,238      (144)
                                                             --------  --------
      Net cash provided by operating activities                  365     2,785

Cash flows from investing activities:
  Purchase of marketable securities                             (532)       -
  Proceeds from maturity of marketable securities              2,084     1,000
  Purchase of property and equipment                          (5,233)   (6,335)
  Collections of note receivable                                 230       214
  Other                                                           15        19
                                                             --------  --------
      Net cash used in investing activities                   (3,436)   (5,102)

Cash flows from financing activities:
  Proceeds from issuance of common stock                       2,455        97
  Purchase of treasury stock                                 (18,703)        -
  Other                                                         (159)      (48)
                                                             --------  --------
      Net cash provided by (used in) financing activities    (16,407)       49

Net decrease in cash and cash equivalents                    (19,478)   (2,268)

Cash and cash equivalents, beginning of period                58,983    19,893
                                                             --------  --------
Cash and cash equivalents, end of period                    $ 39,505  $ 17,625
                                                             ========  ========

Supplemental schedule of noncash investing activities:
      Landlord paid tenant improvements                     $    799   $     -

<FN>

     See accompanying notes to condensed consolidated financial statements.


                                        5

                             PEGASUS SOLUTIONS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.     SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

Overview  and  basis  of  presentation

Pegasus  Solutions,  Inc.  is  a  leading  global  provider  of  hotel
reservations-related  services and technology.  Pegasus was formed in 1989 by 16
of  the  world's  leading  hotel  and travel-related companies to be the world's
premier  service  provider  of  a  streamlined  and  automated hotel reservation
process.  Pegasus'  services  include  central  reservation  systems, electronic
distribution  services,  commission  processing  and  payment services, property
management  systems,  and  marketing  representation  services.  The  unaudited
condensed  consolidated  financial  statements  include  the accounts of Pegasus
Solutions,  Inc. and its wholly owned subsidiaries ("Pegasus" or the "Company").
All  significant  intercompany  balances  have been eliminated in consolidation.
Pegasus'  common  stock is traded on the Nasdaq National Market under the symbol
PEGS.

In  the  opinion  of  management, the unaudited condensed consolidated financial
statements  presented  herein  reflect all adjustments necessary to fairly state
the  financial  position,  operating  results,  and  cash  flows for the periods
presented.  Such  adjustments are of a normal recurring nature.  The results for
interim  periods  are  not  necessarily  indicative  of results expected for the
entire fiscal year.  The accompanying unaudited condensed consolidated financial
statements  and  the  notes  thereto  should  be  read  in  conjunction with the
consolidated  financial  statements and notes thereto contained in the Company's
Annual  Report  on  Form  10-K  for  the  year  ended  December  31,  2003.

Stock-based  employee  compensation

The  Company accounts for stock-based compensation utilizing the intrinsic value
method  in accordance with the provisions of Accounting Principles Board Opinion
No.  25  (APB  25),  "Accounting  for  Stock  Issued  to  Employees" and related
Interpretations.  Accordingly,  no  compensation expense is recognized for fixed
option  plans  because  the  exercise  prices of employee stock options equal or
exceed  the  market  prices  of the underlying stock on the dates of grant.  The
Company  maintains  stock  incentive  and  employee  stock  purchase  plans.
Compensation expense recorded for the stock incentive plan was zero and $334,000
for  the  three  months  ended  March  31,  2004  and  2003,  respectively.

The  following table represents the effect on net loss and net loss per share if
the  Company  had applied the fair value based method and recognition provisions
of  Statement  of  Financial  Accounting  Standards  No.  123,  "Accounting  for
Stock-Based  Compensation,"  to stock-based employee compensation (in thousands,
except  per  share  amounts):

                                                  THREE MONTHS ENDED MARCH 31,
                                                  ----------------------------
                                                     2004               2003
                                                     ----               ----

Net loss, as reported                              $ (979)           $ (6,277)
Add: Stock-based employee
  compensation expense included in
  reported loss, net
  of  related  tax  effects                             -                 203
Deduct:  Total  stock-based employee
  compensation expense determined under
  fair value based methods for all awards,
  net of related tax effects                       (1,136)               (1,565)
                                                 --------               --------
Pro forma net loss                               $ (2,115)             $ (7,639)
                                                 ---------             ---------

Net loss per share, basic and diluted:
  As reported                                    $ (0.04)               $ (0.25)
                                                 ========               ========
  Pro forma                                      $ (0.09)               $ (0.31)
                                                 ========               ========
                                        6


The  pro  forma disclosures provided may not be representative of the effects on
reported net income (loss) for future years due to future grants and the vesting
requirements  of the Company's stock incentive plans.  For purposes of pro forma
disclosures,  the  estimated  fair  value  of  stock-based compensation plans is
amortized  over  the  vesting  period.

2.       STOCKHOLDERS'  EQUITY

On  November  5,  2003, the Board of Directors renewed its authorization for the
repurchase  of  up  to 2.5 million shares of Pegasus' common stock.  The Company
repurchased  1.6 million shares for an aggregate purchase price of $18.7 million
during  the  three months ending March 31, 2004.  From April 1, 2004 through May
7,  2004,  the Company repurchased the remaining 894,000 shares authorized under
Board  approved  plans  for  an aggregate purchase price of $10.3 million.  Once
approved by the Board, any future repurchases are at the discretion of the Board
of  Directors' Stock Repurchase Committee and may be made on the open market, in
privately  negotiated transactions or otherwise, depending on market conditions,
price,  share  availability  and  other factors.  Shares repurchased under Board
approved  plans  are  immediately  cancelled.

3.     NET  LOSS  PER  SHARE

Basic  net  loss  per share is computed by dividing net loss available to common
stockholders by the weighted average number of common shares outstanding for the
reporting  period.  The  effect  of  stock  options  is  not  included  in  the
calculation  of  diluted net loss per share for the three months ended March 31,
2004  and  2003, as the effect would be anti-dilutive.  Shares issuable upon the
exercise  of  stock  options  that  were  excluded from the calculation were 4.6
million  and  5.0  million  for  the three months ended March 31, 2004 and 2003,
respectively.  No  dilution  for  convertible  debt  was  included  in  the 2004
calculation  as  those  securities  are  contingently  convertible.

4.     EMPLOYEE  DEFINED  BENEFIT  PLANS

Pursuant  to  their employment agreements, certain Company officers are eligible
for  additional  retirement  benefits  to  be  paid  by  the  Company  under the
Supplemental  Executive  Retirement Plan ("SERP").  The SERP became effective on
January  1,  2000  and  provides  supplemental  retirement  benefits  to certain
officers  of  the  Company  based on their compensation and years of service, as
defined  under the SERP.  As a result of changes in executive management, during
the  three months ended March 31, 2004, Pegasus recognized a curtailment gain of
$162,000  for the SERP under Statement of Financial Accounting Standards No. 88,
"Employers'  Accounting  for  Settlements  and  Curtailments  of Defined Benefit
Pension  Plans  and  for  Termination  Benefits."

In  the  United  Kingdom,  the Company operates a defined benefit plan, which is
only  open  to  employees  who  were part of the Reed Elsevier Pension Scheme in
December  1997  (the  "Utell  Defined Benefit Plan").  The Utell Defined Benefit
Plan  provides  supplemental  retirement benefits to its members, based on final
average  compensation.

The  following  table  provides the components of net periodic benefit costs for
the  three  months  ended  March  31,  2004  and  2003  (in  thousands):

                                                                  Utell Defined
                                                  SERP             Benefit Plan
                                                  ----             ------------
                                             2004      2003      2004      2003
                                            -----     -----     -----     -----
Service  cost                             $   51      $  45     $  72    $  119
Interest  cost                                59         56       134       146
Expected  return  on  plan  assets             -          -      (171)     (133)
Amortization of prior service cost .         (11)       (12)       -          -
Recognized  net  actuarial  loss   .          31         29        -        122
Curtailment  gain        .                  (162)         -        -          -
                                            -----       -----    -----    -----
Net  periodic  benefit  cost              $  (32)     $ 118     $  35      $254
                                          =======       ====     =====     ====

                                        7

5.     RECENTLY  ISSUED  ACCOUNTING  STANDARDS

Financial  Accounting  Standards  Board  ("FASB")  Interpretation  No.  46,
"Consolidation  of  Variable Interest Entities" ("FIN 46") was issued in January
2003  and  requires  that  if an entity is the primary beneficiary of a variable
interest  entity,  the  assets,  liabilities  and  results  of operations of the
variable  interest  entity  should  be  included  in  the consolidated financial
statements  of  the entity.  The provisions of FIN 46, as amended by FIN 46R for
variable  interest  entities,  are  effective at the end of the first interim or
annual period ending after March 15, 2004 for arrangements entered into prior to
January  31,  2003.  Pegasus  has  determined  that  it has no variable interest
entities  subject  to  the  provisions  of  FIN  46R.

In  December  2003,  the FASB issued Statement of Financial Accounting Standards
("SFAS")  No.  132  (revised  2003),  "Employers' Disclosures about Pensions and
Other  Postretirement  Benefits,  an amendment of FASB Statements No. 87, 88 and
106,  and  a  revision  of  FASB Statement No. 132" ("SFAS 132 (revised 2003)").
This  Statement  revises  employers'  disclosures  about pension plans and other
postretirement benefit plans.  It does not change the measurement or recognition
of  those  plans  required by SFAS No. 87, "Employers' Accounting for Pensions,"
No.  88,  "Employers'  Accounting  for  Settlements  and Curtailments of Defined
Benefit  Pension  Plans  and  for Termination Benefits" and No. 106, "Employers'
Accounting  for  Postretirement  Benefits  Other  Than Pensions."  The new rules
require additional disclosures about the assets, obligations, cash flows and net
periodic  benefit cost of defined benefit pension plans and other postretirement
benefit plans.  The required information will be provided separately for pension
plans  and  for  other  postretirement  benefit  plans.  This  includes expanded
disclosure  on  an  interim basis as well. SFAS 132 (revised 2003) was effective
for financial statements with fiscal years ended after December 15, 2003, except
that disclosure of information about foreign plans required by this Statement is
effective  for  fiscal  years  ending  after  June  15, 2004. The interim-period
disclosures  required  by  this  Statement  are  effective  for  interim periods
beginning  after  December  15,  2003,  and  are  reflected  in  Note  4, above.

6.     CONTINGENCIES

The  Company  is  subject to certain legal proceedings, claims and disputes that
arise  in  the  ordinary  course  of  our  business.  Although management cannot
predict  the  outcomes  of  these  legal  proceedings, it does not believe these
actions will have a material adverse effect on the Company's financial position,
results  of  operations  or  liquidity.

7.     SUBSEQUENT  EVENT

On  May  3,  2004  (the  "Closing  Date"),  Pegasus  and  four  other  parties
(collectively,  the  "Sellers")  in  Travelweb,  LLC  ("Travelweb")  sold  their
interests  to  an  affiliate  of Priceline.com, Inc. ("Priceline").  Among other
provisions,  the  purchase agreement provides that Pegasus and each other Seller
(1) assign to Priceline each of their 14.286% interests on the Closing Date, and
(2)  will  each  receive  (a) on the Closing Date, approximately $4.2 million in
cash,  and (b) on approximately the one year anniversary of the Closing Date, if
certain  conditions  are met, including Travelweb performance targets, shares of
Priceline  common  stock  with  a  value of approximately $4.7 million as of the
Closing  Date.  The  Priceline common shares are subject to certain restrictions
on  transfer  for a period ending on the second anniversary of the Closing Date.
The  total  amount  of Pegasus' investment in Travelweb as of March 31, 2004 was
approximately $2.2 million and was included in other noncurrent assets.  Pegasus
expects  to  record  a  gain  of  approximately  $2.0 million on the sale of its
investment  in  Travelweb  during  the  second  quarter  of  2004.
                                        8


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

The  following  discussion  and  analysis should be read in conjunction with the
Management's  Discussion  and  Analysis  of  Financial  Condition and Results of
Operations  and the consolidated financial statements and notes thereto included
in  our  Annual  Report on Form 10-K for the year ended December 31, 2003.  This
discussion and analysis contains forward-looking statements including statements
using  terminology  such  as  "may,"  "will,"  "expects,"  "plans,"  "intends,"
"anticipates," "believes," "estimates," "potential," or "continue," or a similar
negative phrase or other comparable terminology regarding beliefs, hopes, plans,
expectations  or  intentions for the future.  Forward-looking statements involve
various  risks  and uncertainties.  Our ability to predict results or the actual
effect  of  future  plans  or  strategies is inherently uncertain and the actual
results  and  timing  of certain events could differ materially from our current
expectations.  Factors  that  could  cause  or  contribute  to such a difference
include,  but  are  not  limited  to,  changes  in  general economic conditions,
variation  in  demand  for  our  products  and services and in the timing of our
sales,  changes  in  product  and  price  competition  for  existing  and  new
competitors,  changes  in  our  level  of  operating  expenditures,  delays  in
developing,  marketing  and  deploying  new  products  and  services,  terrorist
activities,  action  by  U.S. or other military forces, global health epidemics,
changes  in  hotel room rates, capacity adjustments by airlines, negative trends
in  the  overall  demand  for  travel,  other  adverse changes in general market
conditions  for  business  and  leisure  travel,  as  well  as  other  risks and
uncertainties,  including  those  appearing under the caption "Risk Factors" set
forth  under  Item  1  of  our 2003 Annual Report on Form 10-K.  We undertake no
obligation  to publicly update or revise any forward-looking statements, whether
as  a  result  of  new  information,  future  events  or  otherwise.

OVERVIEW

Pegasus  is a leading global provider of hotel reservations-related services and
technology.  Founded  in  1989,  Pegasus'  customers  include  a majority of the
world's  travel agencies and more than 50,000 hotel properties around the globe.
Pegasus'  services  include central reservation systems, electronic distribution
services,  commission  processing  and  payment  services,  property  management
systems,  and  marketing  representation services.  The company's representation
services  are  used  by  approximately  7,300 member hotels in approximately 140
countries, making Pegasus the hotel industry's largest third-party marketing and
reservations  provider.  Pegasus  has  17  offices  in  12  countries, including
regional  hubs  in  London,  Scottsdale  and  Singapore.

DEPENDENCE  ON  THE  HOTEL  INDUSTRY

Our  business is sensitive to changes in the demand for, and average daily rates
associated  with,  hotel  rooms.  Historically,  after periods of low demand for
hotel  rooms, average daily rates have lagged behind the recovery in transaction
volumes.  Since our distribution and reservation services revenues are primarily
transaction-based,  revenues for these services have recovered more quickly than
our  hotel  representation and financial services, which are based in large part
on  a combination of reservation volume and average daily rates. In addition, we
have  experienced  a lengthening in the sales cycle for some of our services, as
new  customers  are  hesitant  to  sign  new  contracts in an uncertain economic
environment.

RECENT  DEVELOPMENTS

Pegasus  regularly  seeks  to develop new services to capitalize on its existing
technology  and  customer  base,  and  to  provide  additional  electronic hotel
reservation  capabilities and information services to its existing customers and
to  other  participants  in the travel distribution process.  On March 13, 2004,
Pegasus  announced PegsTour(TM), a  new  service which will automate bookings by
wholesale  travel  companies  and tour operators with hotel reservation systems.

On  May  3,  2004  (the  "Closing  Date"),  Pegasus  and  four  other  parties
(collectively,  the  "Sellers")  in  Travelweb,  LLC  ("Travelweb")  sold  their
interests  to  an  affiliate  of Priceline.com, Inc. ("Priceline").  Among other
provisions,  the  purchase agreement provides that Pegasus and each other Seller
(1) assign to Priceline each of their 14.286% interests on the Closing Date, and
(2)  will  each  receive  (a) on the Closing Date, approximately $4.2 million in
cash,  and (b) on approximately the one year anniversary of the Closing Date, if
certain  conditions  are met, including Travelweb performance targets, shares of
Priceline  common  stock  with  a  value of approximately $4.7 million as of the
Closing  Date.  The  Priceline common shares are subject to certain restrictions
on  transfer  for a period ending on the second anniversary of the Closing Date.
The  total  amount  of Pegasus' investment in Travelweb as of March 31, 2004 was
approximately $2.2 million and was included in other noncurrent assets.  Pegasus
expects  to  record  a  gain  of  approximately  $2.0 million on the sale of its
investment  in  Travelweb  during  the  second  quarter  of  2004.
                                        9


FLUCTUATION  OF  FOREIGN  CURRENCIES

Pegasus  derives  a  significant  portion  of its revenue from customers located
outside  the  United  States.  Particularly  in  Europe, fluctuations of foreign
currencies  such  as  the euro and the British pound relative to the U.S. Dollar
result  in  Pegasus  earning  more or less revenue and expending more or less in
expenses  than  it otherwise might have earned or expended if currency rates had
remained  stable.

RESULTS  OF  OPERATIONS

Revenues.  As reflected in the table below, total revenues for the first quarter
2004  increased  to $45.3 million from $40.9 million for the first quarter 2003.
Total  service  revenues  increased $3.5 million, or 9 percent, to $41.8 million
for  the  first  quarter  2004,  compared to $38.4 million for the first quarter
2003.  The  increase  in  service  revenues  was primarily due to the results of
operations  of  our connectivity-only representation service, Unirez by Pegasus,
which  contributed  $3.2 million in revenue (Pegasus acquired Unirez on December
1,  2003).  In  addition, a 7 percent increase in reservations for the company's
full-service offering, Utell by Pegasus, combined with a strong euro and British
pound  also  contributed  to  the  increase  in representation service revenues.
Revenues  for  the  first  quarter 2003 were negatively impacted by the war with
Iraq  and  the  emergence  of  SARS.

Other  changes  in  the business are described in the paragraphs that follow the
presentation  of  service  line  revenues  below  (in  thousands).

                                               Three months ended March 31,
                                                2004                  2003
                                              --------             --------
Representation services                      $ 16,453              $ 13,033
Reservation services                            9,352                 9,947
Financial services                              7,581                 7,234
Distribution services                           7,065                 6,698
Property services                               1,394                 1,478
                                              -------               -------
Total service revenues                         41,845                38,390

Customer reimbursements                         3,479                 2,523
                                              --------             --------
Total revenues                                $ 45,324             $ 40,913
                                              --------             --------

Representation services revenues increased $3.4 million, or 26 percent, to $16.5
million  for  the  first  quarter  2004, compared to $13.0 million for the first
quarter  2003.  The  increase  was  primarily  due  to our new Unirez by Pegasus
representation service, which contributed $3.2 million in revenue.  In addition,
a  7  percent  increase in reservations for the company's full-service offering,
Utell by Pegasus, combined with a strong euro and British pound also contributed
to  the  increase in representation service revenues.  Partially offsetting this
increase  was  a  decrease in membership fees due to a 8 percent decrease in the
number  of  hotels  in  the  full-service  portfolio,  as  well as a decrease in
commissions  earned  for  our full-service offering due to pricing pressure.  We
expect  this  trend  to  continue  for  at  least  the  remainder  of  the year.

Reservation  services revenues decreased $595,000, or 6 percent, to $9.4 million
for the first quarter 2004, compared to $9.9 million for the first quarter 2003,
despite  a  13 percent increase in net transactions processed.  The decrease was
primarily  due  to  pricing  pressure,  which  was  expected because of contract
negotiations  and  will  continue  throughout  the  year.

Financial  services  revenues  increased $347,000, or 5 percent, to $7.6 million
for the first quarter 2004, compared to $7.2 million for the first quarter 2003.
The  increased  revenue  was  primarily  attributable to a 5 percent increase in
gross  commissions  processed.
                                       10


Distribution services revenues increased $367,000, or 5 percent, to $7.1 million
for the first quarter 2004, compared to $6.7 million for the first quarter 2003.
The  increase  was  primarily due to increases in GDS and Internet transactions.
These  increases  were  partially offset by the loss of Unirez as a distribution
services customer, which provided $355,000 of revenue in the first quarter 2003,
and  a  decrease  in  revenue  per  transaction.

Property  services revenues decreased $84,000, or 6 percent, to $1.4 million for
the  first  quarter  2004,  compared to $1.5 million for the first quarter 2003.
The  decrease  was  primarily  due to a reduction in revenues from our Web-based
property management system, PegasusCentral.  One of the company's top priorities
in 2004 is the redeployment of PegasusCentral.  Pegasus delivered for testing an
upgraded  version of PegasusCentral to Intercontinental Hotel Group, its largest
PegasusCentral  customer,  in  the  first  quarter  2004.  The  upgrade not only
corrected  previously  identified  issues  with  the  software but also included
increased  functionality.  Full  deployment  of  the  upgraded  version  of
PegasusCentral  in  existing  Holiday  Inn  Express  properties is planned to be
completed  in  June  2004.  Additionally,  new  installations  with  further
functionality  are  planned  to  commence  during  the  third  quarter  2004.

Customer  reimbursements  increased  to $3.5 million for the first quarter 2004,
compared  to  $2.5  million  for  the  first quarter 2003, due to the results of
operations  of  our  new Unirez by Pegasus representation service and an overall
increase in our customers' GDS costs because of an increase in GDS transactions.

Cost  of  services.  Cost  of  services, excluding customer reimbursements, were
$24.3  million  for  the  first  quarter 2004, compared to $21.5 million for the
first quarter 2003.  The increase was primarily due to $1.9 million of severance
and  related  costs  incurred  in  2004  related  to  a  strategic change in the
Company's  information  technology organization.  The remaining increase in cost
of  services  was primarily due to the added expenses of Unirez, slightly offset
by  cost  savings  realized  from the 2003 restructuring.  Cost of services as a
percentage  of  service  revenues  was  58  percent and 56 percent for the first
quarter  2004  and  2003,  respectively.

Research  and development.   Research and development expenses were $1.4 million
for the first quarter 2004, compared to $1.5 million for the first quarter 2003.
The  decrease  was  primarily  due  to  cost  savings  realized  from  the  2003
restructuring,  slightly  offset  by the added expenses of our Unirez by Pegasus
representation  service.  Research  and  development expenses as a percentage of
service  revenues  were  3  percent and 4 percent for the first quarter 2004 and
2003,  respectively.

General  and  administrative  expenses. General and administrative expenses were
$6.4  million for the first quarter 2004, compared to $6.1 million for the first
quarter  2003.  The  increase  was  primarily  due  to $465,000 of severance and
related  costs  incurred  in 2004 related to a strategic change in the Company's
information  technology  organization  and  the added expenses of Unirez.  These
increases  were  partially offset by a $280,000 decrease in compensation expense
for  restricted  stock,  which fully amortized in the second quarter 2003, and a
curtailment  gain of $162,000 on the Supplemental Executive Retirement Plan that
was recognized in the first quarter 2004 due to changes in executive management.
General  and administrative expenses as a percentage of service revenues were 15
percent  and  16  percent  for  the  first  quarter 2004 and 2003, respectively.

Marketing  and  promotion  expenses.  Marketing and promotion expenses were $4.7
million  for  the  first  quarter  2004,  compared to $4.2 million for the first
quarter  2003.  The  increase  was  primarily  due  to the added expenses of our
Unirez by Pegasus representation service and additional personnel present in the
first quarter 2004.  Marketing and promotion expenses as a percentage of service
revenues  were  11  percent  for  the  first  quarter  2004  and  2003.

Depreciation and amortization.  Depreciation and amortization expenses were $5.9
million  for  the  first  quarter  2004, compared to $12.1 million for the first
quarter 2003.  The decrease is primarily because in March 2003, we completed the
amortization  for  certain  purchased intangible assets related to the REZ, Inc.
acquisition.  This  $7.0 million decrease was partially offset by an increase of
$610,000  related  to  intangible  assets  from  the  Unirez  acquisition.

Restructure costs.  During the first quarter 2003, Pegasus incurred $3.2 million
of  restructuring charges related to the reorganization of its operations from a
business  unit  structure  into  distinct  functional  areas.
                                       11


Interest  income  (expense),  net.    Net  interest  expense of $501,000 for the
first  quarter  2004  was  the result of interest expense of $800,000, primarily
related  to interest and amortization of capitalized debt issuance costs for the
July 2003 convertible debt offering.  These costs were offset by interest income
of  $299,000  on the Company's investments.  In the first quarter 2003, interest
income  on  the  Company's investments was the primary component of net interest
income  of  $380,000.

Income  tax  benefit.  Pegasus  recorded income tax benefit of $559,000 and $3.7
million  for the first quarter 2004 and 2003, respectively, reflecting effective
rates  of  36  percent  and 37 percent, respectively.  The effective rate in the
first quarter 2004 differed from the statutory rate of 35 percent, primarily due
to  nondeductible expenses, partially offset by the benefit of lower foreign tax
rates.

LIQUIDITY  AND  CAPITAL  RESOURCES

Pegasus'  principal  sources of capital at March 31, 2004 included cash and cash
equivalents  of  $39.5 million, short-term marketable securities of $5.1 million
and  long-term  marketable  securities  of  $4.1  million.  Pegasus  had working
capital of $44.6 million at March 31, 2004, compared to working capital of $59.1
million  at  December  31, 2003.  This decrease in working capital from December
31,  2003  to March 31, 2004 was primarily due to repurchases of Pegasus' common
stock  for  an  aggregate  purchase  price  of  $18.7  million, discussed below.

Pegasus  has  two  existing irrevocable standby letter of credit agreements with
JPMorgan  Chase  Bank  collateralizing  the leases for the Dallas and Scottsdale
offices.  On  March  1,  2004,  as a result of the annual decrease to one of the
letters  of credit, the total amount available under these letters of credit was
reduced  by  $450,000  to  $1.7  million.

Net  cash  provided  by operating activities decreased to $365,000 for the first
quarter  2004,  from  $2.8  million for the first quarter 2003, primarily due to
higher  operating  expenses in 2004 and changes in working capital, including an
increase  in  accounts  receivable.

Net  cash  used  in investing activities decreased to $3.4 million for the first
quarter  2004,  from $5.1 million for the first quarter 2003.  This decrease was
primarily  the  result  of  a  $1.1  million  decrease in property and equipment
purchases,  as  well  as  an  increase  in  maturities of marketable securities.

Net  cash  used  in financing activities was $16.4 million for the first quarter
2004,  compared  to net cash provided by financing activities of $49,000 for the
first  quarter  2003.  During  the  first  quarter  2004,  Pegasus received $2.5
million  from  the  issuance  of  common stock associated with stock options and
repurchased  1.6  million shares of common stock for an aggregate purchase price
of  $18.7  million.  From  April  1,  2004  through  May  7,  2004,  the Company
repurchased  the  remaining 894,000 shares authorized under Board approved plans
for an aggregate purchase price of $10.3 million.  These shares were repurchased
under  Board-approved  corporate  10b5-1  stock  repurchase  plans.

Our  future  liquidity and capital requirements will depend on numerous factors,
including:

- -  Our  profitability

- -  Operational  cash  requirements

- -  Competitive  pressures

- -  Development  of  new  services  and  applications

- -  Acquisition  of  and  investment  in complementary businesses or technologies

- -  Common  stock  repurchases

- -  Response  to  unanticipated  cash  requirements
                                       12


We  believe  that  the Company's financial condition is strong and that its cash
and  cash  flows  from  operations  will  be  sufficient to meet its foreseeable
operating  and  capital  requirements  through  at least the next twelve months.
Although  we  do  not  expect  to  raise  any external capital in the next year,
Pegasus  could  in  the future consider other financing alternatives to fund its
requirements,  including  possible  public  or private debt or equity offerings.
However,  there  can  be  no assurance that any financing alternatives sought by
Pegasus  will  be  available or will be on terms that are attractive to Pegasus.
Further,  any  debt  financing may involve restrictive covenants, and any equity
financing  may  be  dilutive  to  stockholders.

ITEM  4.  CONTROLS  AND  PROCEDURES

The Company maintains disclosure controls and procedures designed to ensure that
it  is able to collect the information it is required to disclose in the reports
it  files  with the SEC, and to process, summarize and disclose this information
within  the time periods specified in the rules of the SEC.  The Company's Chief
Executive  and  Chief  Financial  Officers  are responsible for establishing and
maintaining  these  procedures,  and,  as  required  by  the  rules  of the SEC,
evaluating  their  effectiveness.  Based  on  their  evaluation of the Company's
disclosure  controls and procedures which took place as of the end of the period
covered by this report, the Chief Executive and Chief Financial Officers believe
that  these  procedures  are  effective  to  ensure  that the Company is able to
collect,  process and disclose the information it is required to disclose in the
reports  it  files  with  the  SEC  within  the  required  time  periods.

In  designing  and evaluating the disclosure controls and procedures, management
recognized  that  any  controls  and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the desired control
objectives,  and  management  necessarily  was required to apply its judgment in
evaluating  the  cost-benefit  relationship of possible controls and procedures.

The  Company  maintains  a  system  of  internal  controls  designed  to provide
reasonable  assurance  that  transactions  are  executed  in  accordance  with
management's  general  or  specific  authorization  and  that  transactions  are
recorded  as  necessary:

- -  to  permit  preparation  of financial statements in conformity with generally
   accepted  accounting  principles,  and

- -  to  maintain  accountability  for  assets.

Since  the date of the most recent evaluation of the Company's internal controls
by  the  Chief  Executive  and  Chief  Financial  Officers,  there  have been no
significant  changes  in  such  controls  or  in  other  factors that could have
significantly  affected  those  controls,  including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

PART  II.  OTHER  INFORMATION

ITEM  1.  LEGAL  PROCEEDINGS

Pegasus  is subject to certain legal proceedings, claims and disputes that arise
in  the  ordinary  course  of  business.  Although management cannot predict the
outcomes of these legal proceedings, we do not believe these actions will have a
material  adverse  effect  on  our  financial position, results of operations or
liquidity.

                                       13


ITEM  2.  CHANGES  IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
          SECURITIES

                     Issuer Purchases of Equity Securities (1)
                       ----------------------------------
                                                                        Maximum
                                                                        number
                                                      Total number    of shares
                                                       of shares       that may
                                                       purchased         yet be
                             Total                     as part of      purchased
                             number       Average     publicly           under
                           of shares    price paid   announced plans   the plans
Period                     purchased    per share    or programs     or programs
- ------                     -------     ----------    ------------   ------------

January  1, 2004 through
January 31, 2004                  0        NA                  0       2,500,000

February 1, 2004 through
February 29, 2004           697,680      $ 11.58         697,680       1,802,320

March 1, 2004 through
March 31, 2004              908,663        11.69         908,663         893,657
                          __________     ________      _________         _______
Total (2)                 1,606,343      $ 11.64       1,606,343         893,657
                          =========      =======       =========         =======

(1)  On  February  3, 2004, the Company announced its intention to repurchase up
     to 2.5 million shares of the Company's common stock.  As of March 31, 2004,
     the Company  had  repurchased all 1.0 million shares under a 10b5-1 stock
     repurchase plan  authorized November 5, 2003 and approximately 606,000
     shares under a second 10b5-1 stock repurchase  plan  authorized  on
     March 9, 2004.  The repurchase of the remaining 894,000  shares  authorized
     under the second stock repurchase plan was completed on May 7, 2004.
     Repurchases have and will be made in accordance with applicable securities
     laws in the open market or in private transactions from time to time,
     depending  on  market conditions.

(2)  All  shares  were  purchased  pursuant  to the publicly announced programs.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K

a)  Exhibits

Exhibit  10.1  - Employment agreement dated January 19, 2004 between the Company
     and  John  F.  Cole.

Exhibit  10.2  -  Employment  settlement agreement and release dated February 3,
     2004  between  the  Company  and  Mark  C.  Wells.

Exhibit 31.1 - Certification of Chief Executive Officer, Pursuant to Section 302
of  the  Sarbanes-Oxley  Act  of  2002.

Exhibit 31.2 - Certification of Chief Financial Officer, Pursuant to Section 302
     of  the  Sarbanes-Oxley  Act  of  2002.

Exhibit  32.1  -  Certification  of  Chief Executive Officer and Chief Financial
     Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
     906 of  the  Sarbanes-Oxley  Act  of  2002.

b)  Reports  on  Form  8-K

On  February  3,  2004  Pegasus Solutions, Inc. filed a report on Form 8-K which
furnished  information  under  Item  12  -  Results  of Operations and Financial
Condition  for its press release announcing its financial results for the fourth
quarter  and  year  ended  December  31,  2003.
                                       14



On  February  13,  2004 Pegasus Solutions, Inc. filed a Form 8-K/A, amending its
Form 8-K filed with the Commission on December 3, 2003, under Item 7 - Financial
Statements,  Pro  Forma  Financial  Information and Exhibits for (A) the audited
financial  statements of Unirez at and for the years ended December 31, 2002 and
2001  and  unaudited financial statements of Unirez as of September 30, 2003 and
December 31, 2002 and for the nine months ended September 30, 2003 and 2002, and
for  (B)  the  unaudited  pro  forma  financial information required to be filed
pursuant  to  Article  11 of Regulation S-X as of September 30, 2003 and for the
nine  months  and  year  ended  September  30,  2003  and  December  31,  2002,
respectively.

On  April  27,  2004  Pegasus  Solutions,  Inc. filed a report on Form 8-K which
furnished  information  under  Item  12  -  Results  of Operations and Financial
Condition  for  its press release announcing its financial results for the first
quarter  ended  March  31,  2004.

On  May  6,  2004  Pegasus  Solutions,  Inc.  filed  a  report on Form 8-K which
furnished  information  under  Item  12  -  Results  of Operations and Financial
Condition  for  its press release announcing the sale of its stake in Travelweb,
LLC  to  Priceline.com.


                                   SIGNATURES

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


                                                         PEGASUS SOLUTIONS, INC.


May 7, 2004                                                /s/ JOHN F. DAVIS III
                                                         -----------------------
                                                             John F. Davis III,
                                              President, Chief Executive Officer
                                                                    and Chairman
                                                   (Principal Executive Officer)

May 7, 2004                                                 /s/ SUSAN K. COLE
                                                         -----------------------
                                                                  Susan K. Cole,
                                                        Executive Vice President
                                                     and Chief Financial Officer
                                                  (Principal Accounting Officer)

                                       15


EXHIBIT  INDEX


Exhibit  Number     Description
- ---------------     -----------

10.1                Employment  agreement  dated  January  19, 2004  between the
                    Company  and  John  F.  Cole.

10.2                Employment settlement agreement and release dated
                    February 3, 2004 between  the  Company  and Mark  C. Wells.

31.1                Certification  of  Chief  Executive Officer, Pursuant to
                    Section 302 of the  Sarbanes-Oxley  Act  of  2002.

31.2                Certification  of  Chief  Financial Officer, Pursuant to
                    Section 302 of the  Sarbanes-Oxley  Act  of  2002.

32.1                Certification of Chief Executive Officer and Chief Financial
                    Officer, Pursuant  to  18  U.S.C. Section 1350, as Adopted
                    Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


Exhibit  10.1


                              EMPLOYMENT AGREEMENT


     THIS  AGREEMENT  is  entered  into as of the 19th day of January, 2004 (the
"Effective  Date"),  by  and  between  Pegasus  Solutions,  Inc.,  a  Delaware
corporation  (the  "Company")  and  John  Cole  (the  "Executive").

     WHEREAS, the Board of Directors of the Company (the "Board") has determined
that  it  is  essential  and  in  the  best  interest  of  the  Company  and its
stockholders  to  enter  into  this  Agreement  to  retain  the  services of the
Executive  and  to  ensure  his  continued  dedication  and  efforts;  and

     WHEREAS,  in  order  to  induce  the  Executive  to enter into and continue
employment  by  the  Company,  the Company desires to provide the Executive with
certain  benefits  during  the  term  of  his  employment  and, in the event his
employment  is  terminated,  to  provide  the  Executive  with  the benefits and
payments  described  herein.

     NOW,  THEREFORE,  in  consideration  of  the  respective  agreements of the
parties  contained  herein,  it  is  agreed  as  follows:

1.     EMPLOYMENT  TERM.

     The  initial  term  of  employment shall commence on the Effective Date and
shall expire on the first anniversary of the Effective Date (the "Initial Term")
provided  that  in  the  event  neither party provides Notice of Termination (as
hereinafter  defined)  at  least  30 days prior to the expiration of the Initial
Term, such term will be automatically renewed and extended for successive 30 day
periods  thereafter  until  terminated  as  provided  herein.

2.     EMPLOYMENT.

     (a)  While  employed  by the  Company, Executive shall perform the duties,
undertake  the  responsibilities  as  assigned  by  the Company and exercise the
authority customarily performed, undertaken and exercised by persons situated in
a  similar  executive  capacity and, excluding periods of vacation and sick
leave  to  which  the  Executive  is  entitled,  the  Executive agrees to devote
reasonable  attention  and  time during usual business hours to the business and
affairs of the Company to the extent necessary to discharge the responsibilities
assigned  to  the  Executive.

3.     COMPENSATION.

     (a)  Base Salary. The Company  agrees  to  pay  or cause to be paid to the
Executive an annual base salary as mutually agreed, and as may be increased from
time  to  time  by  mutual  agreement (hereinafter referred to as the "Base
Salary").  Such  Base  Salary  shall be payable in accordance with the Company's
customary  practices  applicable  to  its  executives.

     (b)  Annual Bonus.  In addition to Base Salary, the Executive may be
awarded, for each fiscal year ending during  the  Employment  Term,  an  annual
discretionary  bonus  (the  "Annual  Bonus")  in  accordance  with the terms and
conditions  of  the  bonus  plan approved by the Company.  Any actual payment or
award  under  such Annual Bonus plan, and the size of any payment or award, will
be  in  accordance  with the terms of the plan.  Each such Annual Bonus shall be
paid  no  later  than  the  end of the third (3rd) month of the fiscal year next
following  the  fiscal  year  for  which  the  Annual  Bonus  is  awarded.

4.     EMPLOYEE  BENEFITS.

     The  Executive  shall  be  entitled  to participate in all employee benefit
plans,  practices  and  programs maintained by the Company and made available to
all employees generally, including, without limitation, all pension, retirement,
profit  sharing,  savings, medical, hospitalization, disability, dental, life or
travel  accident insurance benefit plans.  The Company may reduce benefit levels
if  such  changes  are  part  of  broad-based  changes  in the Company's benefit
programs  offered  generally  to  all employees.  Notwithstanding the foregoing,
except  as otherwise set forth herein, nothing herein shall obligate the Company
to  adopt  such  plans,  practices  or  programs.
                                        1


5.     OTHER  BENEFITS.

     (a)  Fringe  Benefits and Perquisites.  The  Executive shall be entitled to
participate  in  the  Executive  Perquisite  Plan of the Company as described in
Attachment  A  hereto  (the  "Perquisite  Plan").

     (b)  Expenses.  The Executive shall be entitled to receive reimbursement of
all  expenses  reasonably  incurred  by  him  in  connection with (1) any single
relocation  of  his  primary residence, provided such expense does not exceed an
amount equal to Executive's base salary for one month and (2) the performance of
his  duties hereunder including promoting, pursuing or otherwise furthering
the  business  or  interests  of  the  Company in accordance with the accounting
procedures  and  expense reimbursement policies of the Company as it shall adopt
from  time  to  time.

6.     VACATION  AND  SICK  LEAVE.

     During the Employment Term, at such reasonable times as the Chief Executive
Officer  shall in his discretion permit, the Executive shall be entitled without
loss  of  pay,  to  absent  himself  voluntarily  from  the  performance  of his
employment  under  this  Agreement,  provided  that:

     (a)  The Executive shall be entitled to annual vacation in accordance with
Company  policies  as  in  effect  from  time  to  time.

     (b)  The Executive shall be entitled to sick leave (without loss of pay) in
accordance  with  the  Company's  policies  as  in  effect  from  time  to time.

7.     TERMINATION.

     (a)  In  the  event  of  a  Change  In  Control  (as  hereinafter defined)
resulting  in  Executive  giving  Notice  of  Termination  occurring  while this
Agreement is in effect, the Company shall pay and provide the following benefits
to  Executive:

       (1)  the Company shall continue to pay Executive as severance pay and in
       lieu of any further compensation a monthly payment for a period of twelve
       (12) months following  the  Termination  Date  an  amount  equal to
       Executive's monthly Base Salary  and  Perquisite  Plan  in effect for the
       month immediately preceding the Termination  Date,.

       (2)  during  the  twelve  (12)  month  period  immediately  following the
       Termination  Date,  the  Company  shall at its expense continue on behalf
       of the Executive and his  dependents and beneficiaries the benefit plans
       (except life insurance  and disability  insurance,  if  any,  will not be
       continued) and the medical, dental and hospitalization benefits  provided
       to  the  Executive immediately  prior  to  the Termination Date. The
       Company's obligation hereunder with  respect  to  the  foregoing benefits
       shall  terminate  in  the event the Executive  obtains any such benefits
       (regardless of level and scope of coverage) pursuant  to  a  subsequent
       employer's  benefit  plans.

     (b)   In  the  event  Executive  is  terminated by the Company prior to the
expiration  of  the  Initial  Term  of this Agreement, the Company shall pay and
provide  the  following  benefits  to  Executive  during  the period between the
Termination  Date  and  the  expiration  date  of  the  Initial  Term:

       (1)  Base  Salary  and  Perquisite  Plan,  and

       (2)  the Company shall at its expense continue on behalf of the Executive
And his dependents and beneficiaries the benefit plans (except life insurance
And disability insurance, if any, will not be continued) and the medical, dental
And hospitalization  benefits  provided  to  the  Executive immediately prior to
The Termination  Date.  The  Company's obligation hereunder with respect to the
foregoing  benefits  shall terminate in the event the Executive obtains any such
benefits  (regardless  of  level and scope of coverage) pursuant to a subsequent
employer's  benefit  plans.
                                        2


The  Executive  hereby  acknowledges that full payment and/or performance by the
Company  of  its obligations as set forth in Section 7(a) or (b) hereof shall be
in lieu of any other remedy or cause of action the Executive may have, either at
law  or  in equity, as a result of the termination of the Executive's employment
pursuant  to  such  Section.

8.     DEFINITIONS.

     (a)  Notice of Termination.  A  Notice  of  Termination is a written notice
given  by  the  Company  to  the  Executive  or  by the Executive to the Company
terminating  this  Agreement  and  the  Executives'  employment.  The  Notice of
Termination  must  be  given  at least 30 in advance of the Termination Date (as
hereinafter  defined).

     (b)  Termination  Date.  For  purposes  of  this Agreement, "Termination
Date"  shall  mean the date specified in the Notice of Termination provided that
if  the Executive's employment is terminated because of a Change In Control, the
date  specified  in the Notice of Termination shall be not more than thirty (30)
days  from  the  date  the  Notice  of  Termination  is  given  to  the Company.

     (c)  Change  In  Control.  For  purposes of this Agreement, a "Change in
Control"  shall  mean  any  of  the  following  events:

     (1)  An acquisition of  any  voting  securities of the Company (the "Voting
Securities") by any "Person" (as the term person is used for purposes of Section
12(d) or 13(d) of the Securities Exchange Act of 1934, as amended (the "Exchange
Act")) other than any parent, subsidiary or affiliate of the Company immediately
after  which  such Person has "Beneficial Ownership" (within the meaning of Rule
13d-3  promulgated  under  the Exchange Act) of more than fifty percent (50%) of
the  combined  voting power of the Company's then outstanding Voting Securities;
provided,  however,  in  determining  whether  a Change in Control has occurred,
Voting  Securities  which  are  acquired  in  a  "Non-Control  Acquisition"  (as
hereinafter  defined)  shall  not  constitute an acquisition which would cause a
Change in Control.  A "Non-Control Acquisition" shall mean an acquisition by (i)
an  employee  benefit plan (or a trust forming a part thereof) maintained by (A)
the  Company  or  (B) any corporation or other Person of which a majority of its
voting  power  or  its  voting  equity  securities  or equity interest is owned,
directly  or  indirectly,  by  the  Company  (for purposes of this definition, a
"Subsidiary")  or  (ii)  the  Company  or  its  Subsidiaries,

     (2)  The individuals who, as of the date of this Agreement is approved by
The Board, are members of the Board (the "Incumbent Board") cease for any reason
To constitute at least one  half  (1/2)  of  the members of the Board; provided,
however,  that  if  the election, or nomination for election of any new director
was  approved by a vote of the members of the Board as provided by the Company's
Bylaws,  such  new director shall, for purposes of this Agreement, be considered
as  a member of the Incumbent Board; provided, however, that no individual shall
be  considered  a  member  of  the  Incumbent Board if such individual initially
assumed  office as a result of either an actual or threatened "Election Contest"
(as described in Rule 14a-11 promulgated under the Exchange Act) or other actual
or  threatened  solicitation  of proxies or consents by or on behalf of a Person
other  than  the  Board (a "Proxy Contest") including by reason of any agreement
intended  to  avoid  or  settle  any  Election  Contest  or  Proxy  Contest,  or

     (3)  Approval  by  the  stockholders  of  the  Company  of:

       (i)  A  complete  liquidation  or  dissolution  of  the  Company,  or

      (ii)  An  agreement for the sale or other disposition of all or
            substantially all  of  the  assets  of  the  Company to any Person
            (other than a transfer to a Subsidiary  or  a  parent  in  a  Non-
            Control  Acquisition).
                                        3


9.     SUCCESSORS  AND  ASSIGNS.

     (a)  This Agreement shall be binding upon and shall inure to the benefit of
the  Company,  its  successors  and  assigns  and  the Company shall require any
successor  or  assign to expressly assume and agree to perform this Agreement in
the  same  manner  and  to the same extent that the Company would be required to
perform if no such succession or assignment had taken place.  The term "Company"
as  used  herein  shall  include  such  successors  and  assigns.  The term
"successors and assigns" as used herein shall mean a corporation or other entity
acquiring  all  or  substantially  all  the  assets  and business of the Company
(including  this  Agreement)  whether  by  operation  of  law  or  otherwise.

     (b)  Neither this Agreement  nor  any  right or interest hereunder shall be
assignable  or  transferable  by  the  Executive,  his  beneficiaries  or  legal
representatives,  except  by  will  or  by the laws of descent and distribution.
This  Agreement  shall  inure  to  the  benefit  of  and  be  enforceable by the
Executive's  legal  personal  representative.

10.     FEES  AND  EXPENSES.

     The  Company  shall  pay all legal fees and related expenses (including the
costs of experts, evidence and counsel) incurred by the Executive as a result of
the  breach  or  default  by  the  Company  of  the  terms  hereof.

11.     NOTICE.

     For  purposes  of  this  Agreement,  notice  and  all  other communications
provided  for in the Agreement (including the Notice of Termination) shall be in
writing and shall be deemed to have been duly given when personally delivered or
sent  by certified mail, return receipt requested, postage prepaid, addressed to
the  respective  addresses  last given by each party to the other, provided that
all  notices to the Company shall be directed to the attention of the Board with
a copy to the Secretary of the Company.  All notices and communications shall be
deemed  to  have  been  received on the date of delivery thereof or on the third
(3rd)  business  day  after the mailing thereof, except that notice of change of
address  shall  be  effective  only  upon  receipt.

12.     MISCELLANEOUS.

     No provision of this Agreement may be modified, waived or discharged unless
such waiver, modification or discharge is agreed to in writing and signed by the
Executive  and the Company.  No waiver by either party hereto at any time of any
breach  by  the  other  party  hereto  of,  or compliance with, any condition or
provision  of this Agreement to be performed by such other party shall be deemed
a waiver of similar or dissimilar provisions or conditions at the same or at any
prior  or subsequent time.  No agreements or representations, oral or otherwise,
express  or implied, with respect to the subject matter hereof have been made by
either  party  which  are  not  expressly  set  forth  in  this  Agreement.

13.     GOVERNING  LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with  the  laws  of  the State of Texas without giving effect to the
conflict  of  law  principles thereof.  Subject to Section 16 of this Agreement,
any  action  brought  by  any  party  to  this  Agreement  shall  be brought and
maintained  in  a  court  of  competent  jurisdiction  in  Dallas County, Texas.

14.     SEVERABILITY.

     The  provisions  of  this  Agreement  shall  be  deemed  severable  and the
invalidity  or  unenforceability  of  any provisions hereof shall not affect the
validity  or  enforceability  of  the  other  provisions  hereof.

15.     ENTIRE  AGREEMENT.
                                        4


     This  Agreement constitutes the entire agreement between the parties hereto
and  supersedes  all  prior agreements, if any, understandings and arrangements,
oral  or  written, between the parties hereto with respect to the subject matter
hereof.

16.     ARBITRATION.

     Any  dispute  or  controversy arising out of or relating to this Agreement,
except  the  right  to  injunctive  relief,  shall  be determined and settled by
arbitration  in  the  City  of  Dallas, Texas, in accordance with the Employment
Dispute Resolution Rules of the American Arbitration Association then in effect,
and  judgement  upon  the award rendered by the arbitrator may be entered in any
court  of  competent  jurisdiction,  hereby  expressly waiving the right to jury
trial.  Such  arbitrator  shall have no power to modify any of the provisions of
this  Agreement,  and  his  or her jurisdiction is limited accordingly.  A party
requesting arbitration hereunder shall give ten (10) days' written notice to the
other  party  to  request  such  arbitration.  Unless  the  arbitrator  decides
otherwise,  the  successful  party  in any such arbitration shall be entitled to
reasonable  attorneys'  fees and costs associated with such arbitration.  If the
parties  hereto  cannot agree upon an arbitrator, then one shall be appointed by
the governing office of the American Arbitration Association.  Any arbitrator so
appointed  shall  have  extensive  experience in a profession connected with the
subject  matter  of  the  dispute.  Whenever  any action is required to be taken
under  this  Agreement  within a specified period of time and the taking of such
action  is materially affected by a matter submitted to arbitration, such period
shall  automatically  be  extended  by the number of days plus ten (10) that are
taken  for  the  determination  of  that  matter  by  the  arbitrator.

     IN WITNESS WHEREOF, the Company has caused this Agreement to be executed by
its  Chairman  of  the  Board  or Chairman of the Compensation Committee and the
Executive  has  executed  this  Agreement  as  of  the date and year first above
written.

PEGASUS  SOLUTIONS,  INC.               EXECUTIVE:


By:     _____________________________          By:_____________________________
                                                  John  Cole
Print:  _____________________________

Title:  _____________________________

                                        5

Exhibit  10.2

                        SETTLEMENT AGREEMENT AND RELEASE

This  Settlement  Agreement and Release (this "Settlement Agreement") is made as
of  February  3,  2004,  between Pegasus Solutions, Inc. ("Company") and Mark C.
Wells  ("Executive").

Whereas,  Executive's  employment  with  Company  has  terminated;  and

Whereas,  to achieve certainty and avoid possible dispute, Company and Executive
wish  to specify and settle all amounts to be paid by Company to or on behalf of
Executive  as  a  result  of  such  termination  of  employment.

Now,  therefore,  in  consideration of the foregoing recitals, the covenants and
agreements  set  forth  herein  and  other  good and valuable consideration, the
receipt  and  sufficiency of which is hereby acknowledged, Company and Executive
agree  as  follows:

1.    Defined  Terms.
      --------------

     (a)  "Employment Agreement" means  the Employment Agreement between Company
          and  Executive  dated  as  of  December  1,  2002.

     (b)  All capitalized terms used in this Settlement Agreement but not
          Defined herein  shall have the meanings set forth elsewhere in the
          Employment Agreement.

2.     Termination  Date.  Company and Executive agree that the Termination Date
       -----------------
       is  January  31,  2004.

3.     Payments.   Company  will  pay  the  following amounts to or on behalf of
       --------
       Executive:

      (a)  For  a period of twenty-four (24) months following the Termination
           Date, Company will pay to Executive a monthly payment of $29,866.67.

      (b)  During the twelve (12) month  period  immediately  following  the
           Termination  Date,  Company  will:

           (i)  pay to Executive a monthly payment of $2,916.67 in satisfaction
                of its obligation to continue on behalf of the Executive and
                Executive's dependents and beneficiaries  the  Executive Benefit
                and  Perquisites  Plan;  and

           (ii)  at  its  expense  continue  on  behalf  of  Executive  and
                 Executive's dependents  and  beneficiaries  the medical, dental
                 and hospitalization benefits provided to  Executive immediately
                 prior to the Termination Date by reimbursing Executive  for the
                 monthly  premiums paid by Executive during the Continuation
                 Period  for  such coverages under the Consolidated Omnibus
                 Budget Reconciliation Act  of 1986 (COBRA); provided that
                 Company's obligation under this subparagraph is  conditioned
                 upon  Executive  electing to continue such coverages during the
                 Continuation  Period  under  COBRA.

           The  Company's  obligation  hereunder  with  respect to the foregoing
           coverages, benefits  and  perquisites will terminate in the event the
           Executive obtains any such  benefits  (regardless  of level and scope
           of  coverage)  pursuant to a subsequent  employer's  benefit  plans.

       (c)  For a period of two (2) years after the Termination Date, Company
            will contribute a total of $129,651 to Executive's Deferred
            Compensation Plan account in  accordance  with  the  terms  of  the
            Deferred  Compensation  Plan.
                                        1


      (d)  For a period of two (2) years after the Termination Date, Company
           Will continue  the  accrual  of Executive's benefits under the
           Supplemental Executive Retirement  Plan  in  accordance  with  the
           terms  of  that  plan.

       (e)  Company will reimburse Executive the costs of any outplacement
            services incurred  by  Executive,  up  to  a  maximum  amount of
            Fifteen Thousand Dollars ($15,000.00).

4.     Stock Options.  Any outstanding stock options (including restricted stock
       -------------
       and granted  performance  shares or units) granted to Executive under any
       stock option plans or under any other incentive plan or arrangement will
       become, as of the Termination Date, one hundred percent (100%) vested,
       and all restrictions on the exercise of such grants will be removed until
       their expiration in accordance with  the  governing  stock  option
       agreement(s)  and  plan(s).

5.     Performance  of  Obligations.  Company  and  Executive  agree  that  full
       ----------------------------
       payment  and/or  performance  by  Company  of  its  obligations  as set
       forth in paragraphs  3 and 4 hereof will (a) constitute full performance
       and satisfaction by  Company  of  its obligations under Section 8(d) of
       the Employment Agreement; and (b)  be  in lieu of any other remedy or
       cause of action Executive may have, either  at  law  or  in  equity,  as
       a result of the termination of Executive's employment  with  Company.

6.     Release.  As  a  material  inducement  to  Company  to  enter  into  this
       -------
       Settlement  Agreement, Executive for himself and on behalf of his heirs,
       assigns and  representatives hereby releases, acquits and forever
       discharges Company and its subsidiaries and affiliates, and the
       directors, officers, employees, agents, successors  and assigns of each
       of Company, its subsidiaries and affiliates (the "Released  Parties"),
       from  any  and all claims or causes of action of any kind whatsoever,
       known  or  unknown  and  whether now existing or arising hereafter,
       including without limitation any tort, contractual, quasi-contractual,
       statutory or equitable claim, that Executive has or may have, arising
       from, relating to or in  connection  with  (a)  Executive's  employment
       with  the  Company  or  the termination  of  that  employment, or (b) the
       Employment Agreement.  Company and Executive  agree  that any claim or
       cause of action arising from, relating to or in connection with this
       Settlement Agreement shall not be subject to the release set  forth  in
       this  paragraph 6.  Executive represents and warrants to Company that  he
       has  not,  and covenants that he will not, file any charge, complaint,
       suit  or  other  claim  of  any  type against the Released Parties
       arising from, relating to or in connection with the matters released
       hereby.  Executive agrees that  Company's  payments under, and the
       settlement of the matters set forth in, this  Settlement  Agreement  are
       good and valuable consideration for the release and obligations set forth
       in this paragraph 6 and constitute consideration in addition  to  any
       consideration  to  which Executive may otherwise be entitled.

7.     Confidentiality  and  Non-Disparagement.  Executive  agrees  to  keep the
       ---------------------------------------
       existence and terms of this Settlement Agreement confidential and to not
       disclose the provisions hereof to anyone except Executive's spouse,
       relevant legal or financial advisors or as required by law.  Executive
       agrees not to make negative  or  disparaging  remarks  to  any  person
       about Company, Executive's employment  with  Company, or the events which
       led to this Settlement Agreement, and  agrees  that  he  will  not  speak
       publicly  to  the media or anyone else, individually or through his legal
       or other representatives, about these matters or  this  Settlement
       Agreement.

8.     Arbitration.  Any  dispute  or  controversy arising out of or relating to
       -----------
       this  Settlement Agreement shall be determined and settled by arbitration
       in the City  of  Dallas,  Texas,  in  accordance with the Employment
       Dispute Resolution Rules of the American Arbitration Association then in
       effect, and judgement upon the  award  rendered  by the arbitrator may be
       entered in any court of competent jurisdiction.  Such  arbitrator  shall
       have  no  power  to  modify  any  of the provisions  of this Settlement
       Agreement, and his or her jurisdiction is limited accordingly.  A party
       requesting arbitration hereunder shall give ten (10) days' written notice
       to  the  other  party  to request such arbitration.  Unless the
       arbitrator decides otherwise, the successful party in any such
       arbitration shall be  entitled  to  reasonable  attorneys' fees and costs
       associated with such arbitration.  If  the  parties  hereto cannot agree
       upon an arbitrator, then one shall  be  appointed  by  the  governing
       office  of  the  American  Arbitration Association.  Any  arbitrator  so
       appointed shall have extensive experience in a profession  connected with
       the  subject  matter  of  the  dispute.
                                        2


9.     Miscellaneous.  This Settlement Agreement sets forth the entire agreement
       -------------
       between  the parties hereto and fully supersedes any and all prior
       agreements or understandings,  written  or  oral, between the parties
       hereto pertaining to the subject  matter  hereof.  No  change,
       modification,  or  waiver  of any term or condition  in  this  Settlement
       Agreement shall be valid or binding upon either party, unless such
       change, modification, or waiver is in writing, signed by each
       party.  This  Settlement  Agreement  shall  be  governed  by  and
       interpreted in accordance  with  the  laws  of  the  State  of  Texas,
       without reference to its conflict  of  laws  principles.

PEGASUS  SOLUTIONS,  INC.                            MARK  C.  WELLS  :


By:     ___________________________              ___________________________

Name:   ___________________________

Title:  ___________________________

                                        3



Exhibit  31.1

                            CERTIFICATION PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002
I,  John  F.  Davis,  III,  certify  that:
1.     I  have reviewed this quarterly report on Form 10-Q of Pegasus Solutions,
       Inc.;

2.     Based  on my knowledge, this report does not contain any untrue statement
       of  a  material  fact  or  omit  to  state a material fact necessary to
       make the statements  made, in light of the circumstances under which such
       statements were made,  not  misleading  with  respect  to  the  period
       covered  by this report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
       information included in this report, fairly present in all material
       respects the financial  condition,  results of operations and cash flows
       of the registrant as of,  and  for,  the  periods  presented  in  this
       report;

4.     The  registrant's  other  certifying officer(s) and I are responsible for
       establishing  and  maintaining disclosure controls and procedures (as
       defined in Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for  the
       registrant and have:

       a)  Designed  such  disclosure  controls  and  procedures,  or  caused
           such disclosure  controls  and  procedures  to  be designed under
           our supervision, to ensure  that  material  information  relating  to
           the registrant, including its consolidated  subsidiaries, is made
           known to us by others within those entities, particularly  during
           the  period  in  which  this  report  is  being  prepared;
       b)  Evaluated  the  effectiveness of the registrant's disclosure controls
           and procedures  and presented in this report our conclusions about
           the effectiveness of  the  disclosure controls and procedures, as of
           the end of the period covered by  this  report  based  on  such
           evaluation;  and
       c)  Disclosed  in this report any change in the registrant's internal
           control over  financial  reporting  that  occurred  during  the
           registrant's most recent fiscal  quarter (the registrant's fourth
           fiscal quarter in the case of an annual report)  that  has
           materially  affected,  or is reasonably likely to materially
           affect,  the  registrant's  internal  control  over  financial
           reporting;  and

5.     The  registrant's other certifying officer(s) and I have disclosed, based
       on  our  most recent evaluation of internal control over financial
       reporting, to the  registrant's  auditors and the audit committee of the
       registrant's board of directors  (or  persons  performing  the equivalent
       functions):

       a)  All  significant  deficiencies  and  material weaknesses in the
           design or operation  of  internal  control  over  financial reporting
           which are reasonably likely  to  adversely  affect  the  registrant's
           ability  to  record,  process, summarize  and  report  financial
           information;  and
       b)  Any  fraud,  whether  or  not  material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over  financial  reporting.

Date:  May  7,  2004

/s/  JOHN  F.  DAVIS III
- -------------------------------------------
John  F.  Davis III
President,  Chief  Executive  Officer  and  Chairman



Exhibit  31.2

                            CERTIFICATION PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002

I,  Susan  K.  Cole,  certify  that:
1.     I  have reviewed this quarterly report on Form 10-Q of Pegasus Solutions,
       Inc.;

2.     Based  on my knowledge, this report does not contain any untrue statement
       of  a  material  fact  or  omit  to  state a material fact necessary to
       make the statements  made, in light of the circumstances under which such
       statements were made,  not  misleading  with  respect  to  the  period
       covered  by this report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
       information included in this report, fairly present in all material
       respects the financial  condition,  results of operations and cash flows
       of the registrant as of,  and  for,  the  periods  presented  in  this
       report;

4.     The  registrant's  other  certifying officer(s) and I are responsible for
       establishing  and  maintaining disclosure controls and procedures (as
       defined in Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for  the
       registrant and have:

       a)  Designed  such  disclosure  controls  and  procedures,  or  caused
           such disclosure  controls  and  procedures  to  be designed under
           our supervision, to ensure  that  material  information  relating  to
           the registrant, including its consolidated  subsidiaries, is made
           known to us by others within those entities, particularly  during
           the  period  in  which  this  report  is  being  prepared;
       b)  Evaluated  the  effectiveness of the registrant's disclosure controls
           and procedures  and presented in this report our conclusions about
           the effectiveness of  the  disclosure controls and procedures, as of
           the end of the period covered by  this  report  based  on  such
           evaluation;  and
       c)  Disclosed  in this report any change in the registrant's internal
           control over  financial  reporting  that  occurred  during  the
           registrant's most recent fiscal  quarter (the registrant's fourth
           fiscal quarter in the case of an annual report)  that  has
           materially  affected,  or is reasonably likely to materially
           affect,  the  registrant's  internal  control  over  financial
           reporting;  and

5.     The  registrant's other certifying officer(s) and I have disclosed, based
       on  our  most recent evaluation of internal control over financial
       reporting, to the  registrant's  auditors and the audit committee of the
       registrant's board of directors  (or  persons  performing  the equivalent
       functions):

       a)  All  significant  deficiencies  and  material weaknesses in the
           design or operation  of  internal  control  over  financial reporting
           which are reasonably likely  to  adversely  affect  the  registrant's
           ability  to  record,  process, summarize  and  report  financial
           information;  and
       b)  Any  fraud,  whether  or  not  material, that involves management or
           other employees who have a significant role in the registrant's
           internal control over  financial  reporting.

Date:  May  7,  2004

/s/  SUSAN  K.  COLE
- -------------------------------------
Susan  K.  Cole
Executive  Vice  President  and  Chief  Financial  Officer



Exhibit  32.1


                  CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND
                       CHIEF FINANCIAL OFFICER PURSUANT TO
                 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with  the  Quarterly  Report  of  Pegasus  Solutions,  Inc. (the
"Company")  on  Form 10-Q for the period ending March 31, 2004 as filed with the
Securities  and  Exchange  Commission on the date hereof (the "Report"), we, the
undersigned, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to
section  906  of  the  Sarbanes-Oxley  Act  of  2002,  that:

   1.  The Report fully complies with the requirements of section 13(a) or 15(d)
       of  the  Securities  Exchange  Act  of  1934  (15  U.S.C. 78m or 78o(d));
       and
   2.  The  information contained in the Report fairly presents, in all material
       respects,  the  financial  condition  and  results of operations of the
       Company.

May 7, 2004                                                /s/ JOHN F. DAVIS III
                                                         -----------------------
                                                             John F. Davis III,
                                              President, Chief Executive Officer
                                                                    and Chairman

May 7, 2004                                                 /s/ SUSAN K. COLE
                                                         -----------------------
                                                                  Susan K. Cole,
                                                        Executive Vice President
                                                     and Chief Financial Officer