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 JUNE 30, 2005

                                       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  August  1,  2005  was  20,761,305.



                             PEGASUS SOLUTIONS, INC.

                                    FORM 10-Q

                       FOR THE QUARTER ENDED JUNE 30, 2005

                                      INDEX



                                                                           Page
                                                                           ----

Part  I.  Financial  Information

     Item  1.  Financial  Statements  (Unaudited)                             3

         a)  Condensed  Consolidated  Balance  Sheets  as  of
             June  30,  2005  and  December  31,  2004                        3
         b)  Condensed  Consolidated  Statements  of  Operations  and
             Comprehensive Income (Loss) for the three and six months
             ended June 30, 2005 and 2004                                     4
         c)  Condensed  Consolidated  Statements  of  Cash  Flows  for
             the six months ended  June  30,  2005  and  2004                 5
         d)  Notes  to  Condensed  Consolidated  Financial  Statements        6

     Item  2.  Management's  Discussion  and Analysis of Financial
               Condition and Results  of  Operations                         12

     Item  4.  Controls  and  Procedures                                     19

Part  II.  Other  Information

     Item  1.  Legal  Proceedings                                            20

     Item  2.  Unregistered  Sales  of  Equity  Securities
               and Use of Proceeds                                           20

     Item  4.  Submission  of  Matters  to  a  Vote of Security Holders      20

Item  6.  Exhibits                                                           21

Signatures                                                                   22


                                        2

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

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

                                              June 30,             December 31,
                                               2005                   2004
                                           -----------             -----------

                                     ASSETS

Cash  and  cash  equivalents               $    21,683              $    17,599
Auction rate securities                          5,000                    5,650
Short-term investments                               -                    6,001
Accounts receivable, net                        27,149                   28,551
Other current assets                             8,086                    9,061
                                          ------------               ----------
  Total current assets                          61,918                   66,862

Goodwill                                       163,585                  163,585
Intangible assets, net                           4,978                    5,827
Property and equipment, net                     62,954                   80,326
Other noncurrent assets                         21,679                   12,614
                                            ----------              -----------
  Total  assets                             $  315,114              $   329,214
                                            ==========              ===========


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts  payable  and
accrued liabilities                        $    29,998              $    29,531
Unearned revenue                                 6,768                    6,763
Other current liabilities                        7,424                    5,621
                                           -----------              -----------
  Total current liabilities                     44,190                   41,915

Noncurrent uncleared commission checks           4,966                    5,576
Other noncurrent liabilities                    19,206                   19,407
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;
   20,715,500 and 21,105,815 shares issued
   and outstanding, respectively                   207                      211
  Additional paid-in capital                   237,120                  242,112
  Unearned compensation                           (370)                    (408)
  Accumulated other comprehensive loss            (954)                    (995)
  Accumulated deficit                          (64,251)                 (53,604)
                                             ---------                ---------
   Total stockholders' equity                  171,752                  187,316
                                             ---------                ---------
   Total liabilities and
   stockholders' equity                    $   315,114              $   329,214
                                           ===========              ===========

     See accompanying notes to condensed consolidated financial statements.

                                        3

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




                                          Three Months Ended      Six Months Ended
                                               June 30,              June 30,
                                               --------              --------
                                            2005       2004       2005       2004
                                          ---------  --------  ----------  --------
                                                               
Revenues:
  Service revenues                        $ 42,515   $44,498   $  79,605   $84,949
  Customer reimbursements                    4,806     4,141       8,714     7,620
                                          ---------  --------  ----------  --------
     Total revenues                         47,321    48,639      88,319    92,569

Costs of services:
  Cost of services (exclusive of
  depreciation and amortization shown
  separately below)                         21,133    22,098      42,108    44,807
  Customer reimbursements                    4,806     4,141       8,714     7,620
                                          ---------  --------  ----------  --------
     Total costs of services                25,939    26,239      50,822    52,427

Research and development                       876     1,041       1,583     2,363
General and administrative expenses          5,933     6,045      11,946    12,426
Marketing and promotion expenses             5,638     4,981      10,949     9,694
Depreciation and amortization                4,659     4,591       8,935     9,291
                                          ---------  --------  ----------  --------
Operating income                             4,276     5,742       4,084     6,368

Other income (expense):
  Gain on sale of Travelweb, LLC                 -     1,961           -     1,961
  Interest expense, net                       (382)     (524)       (727)   (1,025)
  Other                                        (35)      (86)        139      (293)
                                          ---------  --------  ----------  --------
Income from continuing operations
 before income taxes                         3,859     7,093       3,496     7,011

Income tax expense                          (1,168)   (2,687)     (1,286)   (2,690)
                                          ---------  --------  ----------  --------
Income from continuing operations            2,691     4,406       2,210     4,321

Discontinued operations, net of tax        (11,697)   (1,003)    (12,857)   (1,897)
                                          ---------  --------  ----------  --------
Net income (loss)                          ($9,006)  $ 3,403    ($10,647)  $ 2,424
                                          =========  ========  ==========  ========

Other comprehensive income (loss):
  Change in unrealized gain (loss) on
  investments, net of tax                        2       (39)         41       (12)
                                          ---------  --------  ----------  --------
Comprehensive income (loss)                ($9,004)  $ 3,364     ($10,606) $ 2,412
                                          =========  ========  ==========  ========

Basic income (loss) per common share:
  Continuing operations                   $   0.13   $  0.19   $    0.11   $  0.18
  Discontinued operations                   ($0.56)   ($0.04)     ($0.62)   ($0.08)
                                          ---------  --------  ----------  --------
Net income (loss)                           ($0.43)  $  0.15      ($0.51)  $  0.10
                                          =========  ========  ==========  ========

Diluted income (loss) per common share:
  Continuing operations                   $   0.13   $  0.18   $    0.11   $  0.18
  Discontinued operations                   ($0.48)   ($0.04)     ($0.62)   ($0.08)
                                          ---------  --------  ----------  --------
Net income (loss)                           ($0.35)  $  0.14      ($0.51)  $  0.10
                                          =========  ========  ==========  ========

Weighted average shares outstanding:
  Basic                                     20,707    23,230      20,734    23,974
                                          =========  ========  ==========  ========
  Diluted                                   24,639    27,253      20,989    24,277
                                          =========  ========  ==========  ========


     See accompanying notes to condensed consolidated financial statements.

                                        4


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




                                                                    Six Months Ended
                                                                        June 30,
                                                                 --------------------
                                                                   2,005      2,004
                                                                 ---------  ---------
                                                                      
Cash flows from operating activities:
  Net income (loss)                                              $(10,647)  $  2,424
  Adjustments to reconcile net loss to net cash provided by
    operating activities:
    Depreciation and amortization                                  11,452     11,676
    Non-cash asset impairment discontinued operations              16,630          -
    Non-cash exit and transition costs discontinued operations        951          -
    Gain on sale of Travelweb, LLC                                      -     (1,961)
    Deferred income taxes                                          (7,446)      (211)
    Other                                                             827      1,489
    Changes in assets and liabilities:
      Accounts receivable                                             999     (7,311)
      Other current and noncurrent assets                             285       (139)
      Accounts payable and accrued liabilities                      1,874      1,615
      Unearned revenue                                                355       (748)
      Other current and noncurrent liabilities                        386        973
      Landlord paid tenant improvements                                 -        799
                                                                 ---------  ---------
      Net cash provided by operating activities                    15,666      8,606

Cash flows from investing activities:
  Proceeds from sale of Travelweb, LLC                                  -      4,167
  Proceeds from maturity of marketable securities, including
  auction rate securities                                          15,456     27,488
  Purchase of marketable securities, including
  auction rate securities                                          (7,652)   (12,679)
  Purchase of property and equipment                              (14,637)    (9,034)
  Other                                                               498        500
  Landlord paid tenant improvements                                     -       (799)
                                                                 ---------  ---------
      Net cash provided by (used in) investing activities          (6,335)     9,643

Cash flows from financing activities:
  Repurchase of common stock                                       (6,245)   (33,049)
  Proceeds from issuance of common stock                            1,065      4,598
  Other                                                               (67)      (283)
                                                                 ---------  ---------
      Net cash used in financing activities                        (5,247)   (28,734)

Net increase (decrease) in cash and cash equivalents                4,084    (10,485)

Cash and cash equivalents, beginning of period                     17,599     42,039

Cash and cash equivalents, end of period                         $ 21,683   $ 31,554
                                                                 =========  =========



     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 global leader in providing technology and services
to  hotels  and  travel  distributors.  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,  and  marketing
representation  services,  including  the  consumer  Web site hotelbook.com. 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.  The  Company  operates  under  one  reportable segment. 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,  2004.

Reclassifications

In  2004,  the  Company  concluded  that  it was appropriate to classify certain
auction  rate  securities  that  had been previously classified as cash and cash
equivalents  as  a  separately  stated  current  asset.  The  Company  has  made
adjustments  to  the  Condensed Consolidated Statement of Cash Flows for the six
months  ended  June  30,  2004 to reflect the gross purchases and sales of these
securities  as  investing  activities  rather  than a component of cash and cash
equivalents.  This  change in classification does not affect previously reported
cash  flows  from  operations  or  from  financing  activities  in the Condensed
Consolidated  Statements  of  Cash  Flows  or  in  previously reported Condensed
Consolidated  Statements of Operations for any period. The Company has also made
an  adjustment to the Condensed Consolidated Statement of Cash Flows for the six
months  ended  June  30,  2004 to reflect landlord paid tenant improvements as a
cash  inflow  in net cash provided by operating activities and a cash outflow in
net  cash  provided  by  investing  activities,  rather than a noncash investing
activity.

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 stock
option  awards  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. Total
compensation  expense  for  these  plans  was  $32,000 and $10,000 for the three
months  ended June 30, 2005 and 2004, respectively, and $62,000 and $131,000 for
the  six  months  ended  June  30,  2005  and  2004,  respectively.

The  following  table  represents the effect on net income (loss) and net income
(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):

                                        6





                                             Three Months Ended   Six Months Ended
                                                   June 30,           June 30,
                                                   --------           --------

                                                2005     2004     2005       2004
                                             --------  ------  ---------  --------
                                                                   
Net income (loss), as reported               ($9,006)  $3,403  ($10,647)  $ 2,424
Add:  Stock-based employee
compensation expense included in
reported income (loss), net of related
tax effects                                       19        6        38        81
Deduct:  Total stock-based employee
compensation expense determined
under fair value based methods for all
awards, net of related tax effects              (756)  (1,029)   (1,599)   (2,717)
                                             --------  -------   -------   -------
Pro forma net income (loss)                  ($9,743)  $2,380  ($12,208)    ($212)
                                             ========  ======  =========  ========

Net income (loss) per share, as reported:
    Basic                                     ($0.43)  $ 0.15    ($0.51)  $  0.10
                                             ========  ======  =========  ========
    Diluted                                   ($0.35)  $ 0.14    ($0.51)  $  0.10
                                             ========  ======  =========  ========

Net income (loss) per share, pro forma:
    Basic                                     ($0.47)  $ 0.10    ($0.59)   ($0.01)
                                             ========  ======  =========  ========
    Diluted                                   ($0.46)  $ 0.10    ($0.58)   ($0.01)
                                             ========  ======  =========  ========



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 awards.  For purposes of pro forma
disclosures,  the  estimated  fair  value  of stock-based compensation awards is
amortized  over  the  vesting  period.


2.        DISCONTINUED  OPERATIONS  AND  ASSETS  HELD  FOR  SALE

In  June 2005, the Board of Directors of the Company approved and committed to a
formal  plan  to  exit the property management systems (PMS) business by selling
the  Company's  PMS operations.  These operations include the PegasusCentral PMS
and  two  other  private-label  property  management  products,  Guestview  and
NovaPlus, that support both hotel chains and independent customers.  The Company
expects  to  sell  the PMS business within one year in a single transaction or a
series  of  transactions.

The  Company also reached an agreement with its primary PegasusCentral customer,
InterContinental  Hotel  Group  (IHG), to discontinue the use of PegasusCentral.
Accordingly,  the  PegasusCentral  PMS will no longer be used in the Holiday Inn
Express  properties  currently  using  the  system,  and  there  will  be no new
installations.  The  decision  to exit the PMS business was made considering the
termination  of  the IHG agreement and the overall expected profitability of the
remaining  PMS  operations.

The  PMS  operations  have  been  classified  as discontinued operations for all
periods  presented  and the PMS assets are classified as assets held for sale at
June  30,  2005.  In  classifying  the  PMS assets as held for sale, the Company
concluded  that  the carrying amount of these assets exceeded the estimated fair
value  less  cost  to  sell  such assets.  Accordingly, in the second quarter of
2005,  the Company recognized a $16.6 million pre-tax impairment charge to write
down  the  assets  to  an  estimated  net  realizable value of $1.9 million.  In
addition,  the Company recorded an approximately $1.0 million pre-tax charge for
exit  and  transition  costs.  These  charges  are  included  in  the  Condensed
Consolidated  Statements  of  Operations  and  Comprehensive  Income  (Loss)  as
discontinued  operations,  net of tax.  Assets held for sale of $1.9 million are
included  in other noncurrent assets in the Condensed Consolidated Balance Sheet
as  of  June  30,  2005.  Liabilities  related  to  held-for-sale assets of $1.1
million  are included in other current liabilities in the Condensed Consolidated
Balance Sheet as of June 30, 2005.  The Company will continue to analyze whether
the  PMS operations meet the criteria to be presented as discontinued operations
for  one  year.
                                        7


Condensed  income  statement  data  for the discontinued operations is presented
below  (in  thousands).  The  income  tax benefit is calculated using a discrete
statutory  tax  rate  approach  for  discontinued  operations.




                                           Three Months Ended        Six Months Ended
                                                June 30,                June 30,
                                                --------                --------

                                              2005       2004        2005       2004
                                        ----------  ---------  ----------  ---------
                                                                     
Revenues                                $     691   $  1,362   $   1,330   $  2,756
                                        ==========  =========  ==========  =========

Operating loss                           ($19,043)   ($1,632)   ($20,931)   ($3,088)
Income tax benefit                          7,346        629       8,074      1,191
                                        ----------  ---------  ----------  ---------
Loss related to discontinued operations,
net of tax
                                         ($11,697)   ($1,003)   ($12,857)   ($1,897)
                                        ==========  =========  ==========  =========




3.     STRATEGIC  ALTERNATIVES

On  April  11,  2005,  the  Company  announced  that  its  board of directors is
exploring  various  strategic  alternatives  to  enhance shareholder value. Some
possible  alternatives  include  joint  ventures,  divestitures,  alliances with
strategic  partners,  taking the Company private, selling the Company to a third
party,  or  merging  with another company.  The Company's board of directors has
retained  Bear,  Stearns  &  Co. Inc. as its financial advisor to assist in this
effort.  There can be no assurance that this process will result in any specific
transaction.

4.       INTANGIBLE  ASSETS

Pegasus  has  acquired  identifiable  intangible  assets  that  are  subject  to
amortization.  The  following table presents carrying values of those intangible
assets  at  June  30,  2005  and  December  31,  2004  (in  thousands):





                                 June 30, 2005         December 31, 2004
                                 -------------         -----------------
                             Carrying  Accumulated   Carrying  Accumulated
                              Value    Amortization   Value    Amortization
                             -------  -------------  -------  -------------
                                             
Customer relationships       $56,996      ($53,421)  $56,996      ($53,091)
Non-compete agreements         6,000        (4,610)    6,120        (4,215)
Other                             48           (35)       48           (31)
                             -------  -------------  -------  -------------
Total                        $63,044      ($58,066)  $63,164      ($57,337)
                             =======  =============  =======  =============


Amortization  expense  for those intangible assets was $317,000 and $501,000 for
the  three  months  ended June 30, 2005 and 2004, respectively, and was $818,000
and  $1.0 million for the six months ended June 30, 2005 and 2004, respectively.

5.     STOCKHOLDERS'  EQUITY

On  November  5, 2004, the Board of Directors approved a share buy-back plan for
the  repurchase  of  up  to  1.5 million shares of Pegasus' common stock.  Share
buy-backs under this plan have been made under a  Securities and Exchange Act of
1934  Rule  10b5-1  share  repurchase  plan, which allowed Pegasus to repurchase
shares,  subject  to  certain limitations, even during blackout periods.  During
the first six months of 2005, the Company purchased approximately 518,000 shares
for an aggregate cost of $6.2 million.  On April 12, 2005, the Rule 10b5-1 stock
repurchase  plan  was  terminated.  The  Company had total repurchases under the
plan  of  approximately  1.2 million shares for a total aggregate value of $13.9
million.  Shares repurchased under Board-approved plans have all been cancelled.




                                        8

6.     NET  INCOME  (LOSS)  PER  SHARE

The  following  table  sets  forth  the  computation of basic and diluted income
(loss)  per  common  share  (in  thousands,  except  per  share  data):




                                                     Three Months Ended     Six Months Ended
                                                          June 30,               June 30,
                                                          --------               --------
                                                       2005       2004       2005       2004
                                                     ---------  --------  ----------  --------
                                                                       
Income from continuing  operations              (a)  $  2,691   $ 4,406   $   2,210   $ 4,321
Discontinued operations, net of tax             (b)   (11,697)   (1,003)    (12,857)   (1,897)
                                                     ---------  --------  ----------  --------
Net income (loss)                               (c)   ($9,006)  $ 3,403    ($10,647)  $ 2,424
                                                     =========  ========  ==========  ========

Income from continuing operations               (a)  $  2,691   $ 4,406   $   2,210   $ 4,321
   Adjustment for interest on convertible
   debt, net of tax                                       414       460         -           -
                                                      -------  ---------  --------  ----------
 Income from continuing operations,
   as adjusted                                  (d)  $  3,105   $ 4,866   $   2,210   $ 4,321
                                                     =========  ========  ==========  ========

Net income (loss)                               (c)   ($9,006)  $ 3,403    ($10,647)  $ 2,424
   Adjustment for interest on convertible
   debt, net of tax                                       414       460         -           -
                                                      -------  ---------  --------  ----------
Net income (loss), as adjusted                  (e)   ($8,592)  $ 3,863    ($10,647)  $ 2,424
                                                     =========  ========  ==========  ========

Basic income (loss)  per share:
  Continuing operations                     (a)/(f)  $   0.13   $  0.19   $    0.11   $  0.18
  Discontinued operations                   (b)/(f)    ($0.56)   ($0.04)     ($0.62)   ($0.08)
                                                     ---------  --------  ----------  --------
  Net income (loss)                         (c)/(f)    ($0.43)  $  0.15      ($0.51)  $  0.10
                                                     =========  ========  ==========  ========

Diluted income (loss)  per share:
  Continuing operations                     (d)/(g)  $   0.13   $  0.18   $    0.11   $  0.18
  Discontinued operations                   (b)/(g)    ($0.48)   ($0.04)     ($0.62)   ($0.08)
                                                     ---------  --------  ----------  --------
  Net income (loss)                         (e)/(g)    ($0.35)  $  0.14      ($0.51)  $  0.10
                                                     =========  ========  ==========  ========

Basic weighted average shares
   outstanding                                  (f)    20,707    23,230      20,734    23,974
Dilutive effect of stock options (1)                      206       297       255         303
Dilutive effect of convertible debt (2)                 3,726     3,726         -           -
                                                      -------  ---------  --------  ----------
Dilutive weighted average shares
  outstanding                                   (g)    24,639    27,253      20,989    24,277
                                                     =========  ========  ==========  ========



(1)  Weighted  average  shares issuable upon exercise of stock options that were
excluded  from  the calculation as their effect would have been anti-dilutive to
income  from  continuing  operations  were  3.6  million and 2.2 million for the
quarters  ended  June  30,  2005 and 2004, respectively, and 3.1 million and 2.6
million  for  the  six  months  ended  June  30,  2005  and  2004, respectively.

(2)  Subject  to  certain  conditions,  the  Company's  convertible  debt  is
convertible  into common stock at a conversion price of approximately $20.13 per
share,  equal  to approximately 3.7 million shares.  No dilution for convertible
debt  was included in the calculation for the six months ended June 30, 2005 and
2004  as  the effect would be anti-dilutive to income from continuing operations
for  these  periods.

                                        9


7.     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  first  quarter  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" ("SFAS 88").  The Company has made cash contributions
of  approximately  $460,000  to  a trust associated with the SERP during the six
months  ended  June  30, 2005.  No further contributions are expected to be made
during  2005.

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  Company  expects  to  make  cash  contributions  of
approximately  $290,000 to the Utell Defined Benefit Plan during 2005.   For the
six  months  ended  June  30, 2005, cash contributions of approximately $134,000
were  made.

The  following  table  provides the components of net periodic benefit costs for
the  three  months  and  six months ended June 30, 2005 and 2004 (in thousands):



                                              SERP                  Utell Defined Benefit Plan
                                     -----------------------------  -----------------------------
                                     Three month      Six months    Three months   Six months
                                     ended June 30,  ended June 30, ended June 30, ended June 30,
                                     -------------  --------------  -------------  --------------
                                      2005    2004    2005    2004   2005   2004    2005   2004
                                     ------  ------  ------  ------  -----  -----   -----  -----
                                                                  
Service cost                         $  50   $  50   $ 100   $ 101   $  90  $  72   $ 180  $ 144
Interest cost                           64      58     128     117     186    134     372    268
Expected return on plan assets. . .      -       -       -       -    (206)  (171)   (412)  (342)
Amortization of prior service cost.    (10)    (11)    (20)    (22)      -      -       -      -
Recognized net actuarial loss.          32      30      64      61       -      -       -      -
Curtailment gain.                        -       -       -    (162)      -      -       -      -
                                     --------------  --------------  ------------  -------------
Net periodic benefit cost            $ 136   $ 127   $ 272   $  95   $  70  $  35  $ 140  $  70
                                     ======  ======  ======  ======  =====  =====  =====  ======


8.     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.

9.     NEW  ACCOUNTING  GUIDANCE

In  December  2004,  the  Financial  Accounting  Standards Board ("FASB") issued
Statement  of  Financial  Accounting  Standards  ("SFAS") No. 123R, "Share-Based
Payment" ("SFAS 123R"), which replaces SFAS No. 123, "Accounting for Stock-Based
Compensation" and supersedes APB Opinion No. 25, "Accounting for Stock Issued to
Employees."  In  March 2005, the Securities and Exchange Commission (SEC) issued
Staff  Accounting  Bulletin  No.  107,  "Share-Based  Payment,"  which  provides
interpretive  guidance  related  to  SFAS 123R.  SFAS 123R requires compensation
costs  related to share-based payment transactions to be recognized in financial
statements.  With  limited  exceptions,  the  amount  of  compensation  cost  is
measured based on the fair value of the equity or liability instrument issued on
the  grant  date.  SFAS  123R  requires  liability  awards to be remeasured each
reporting period and compensation costs to be recognized over the period that an
employee  provides  service  in  exchange for the award.  In April 2005, the SEC
delayed the effective date of SFAS 123R to the beginning of the annual reporting
period  that  begins  after  June 15, 2005.  The Company is currently evaluating
SFAS  123R  to  determine  the  impact on its consolidated financial statements.
However,  it  is  expected to have a negative effect on consolidated net income.
                                       10


In  May  2005,  the  FASB issued Statement of Financial Accounting Standards No.
154,  "Accounting Changes and Error Corrections-A Replacement of APB Opinion No.
20  and  FASB  Statement  No.  3" ("SFAS 154").  SFAS 154 requires retrospective
application  to  prior  periods'  financial  statements of changes in accounting
principle.  It also requires that the new accounting principle be applied to the
balances  of  assets  and liabilities as of the beginning of the earliest period
for  which  retrospective  application  is  practicable and that a corresponding
adjustment  be  made to the opening balance of retained earnings for that period
rather  than  being  reported  in  an  income  statement.  The statement will be
effective  for accounting changes and corrections of errors made in fiscal years
beginning  after  December 15, 2005. The Company does not expect the adoption of
SFAS  154  to  have  a  material  effect on the Company's consolidated financial
position  or  results  of  operations.

On October 22, 2004, the President of the United States signed the American Jobs
Creation  Act  of  2004  (the  "Act"). The Act creates a temporary incentive for
United  States  corporations to receive repatriations of accumulated earnings of
foreign subsidiaries by providing an 85 percent dividends received deduction for
certain  qualifying  dividends from certain qualifying foreign corporations. The
deduction  is  subject  to  a  number  of limitations, and uncertainty presently
remains  about how to interpret and implement numerous provisions in the Act. As
of  June 30, 2005, the Company has not provided for foreign withholding taxes or
United  States  deferred  income  taxes on accumulated undistributed earnings of
foreign subsidiaries, as management does not presently intend to repatriate such
earnings. The Company has not yet determined and is presently unable to estimate
the  magnitude  of the benefit, if any, it may receive under these provisions of
the  Act.  An  analysis of the potential tax impact will be completed as further
guidance is provided by the Department of Treasury. If undistributed earnings of
foreign  subsidiaries  were to be repatriated, such earnings could be subject to
foreign  withholding  taxes  and  residual  income  taxes.


                                       11


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, 2004.  This
discussion  and  analysis contains forward-looking statements within the meaning
of  the  federal securities laws, 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,  any strategic
alternative  undertaken by the company, the inability of the company to sell the
property  management  systems (PMS) operations, risks associated with a PMS sale
transaction  and  the  inability  of the company to terminate the PMS service as
expected, as well as other risks and uncertainties, including those appearing in
under the caption "Risk Factors" in the company's Annual Report on Form 10-K for
the  year  ended  December  31,  2004.

OVERVIEW

Pegasus  is  a  global leader in providing technology and services to hotels and
travel  distributors.  Founded in 1989, Pegasus' customers include a majority of
the  world's  travel  agencies  and more than 60,000 hotel properties around the
globe.  Pegasus'  services  include  central  reservation  systems,  electronic
distribution services, commission processing and payment services, and marketing
representation  services,  including  the  consumer Web site hotelbook.com.  The
company's  representation  services,  including  Utell by Pegasus  and Unirez by
Pegasus , are used by nearly 7,000 member hotels in approximately 140 countries,
making  Pegasus  the  hotel  industry's  largest  third-party  marketing  and
reservations  provider.  Pegasus  has 18 offices in 13 countries, with corporate
headquarters  in  Dallas  and regional hubs in London, Scottsdale and Singapore.

STRATEGIC  ALTERNATIVES

On April 11, 2005, we announced that our board of directors is exploring various
strategic  alternatives to enhance shareholder value. Some possible alternatives
include  joint ventures, divestitures, alliances with strategic partners, taking
the  company  private,  selling  the  company  to a third party, or merging with
another company. Our board of directors has retained Bear, Stearns & Co. Inc. as
its  financial advisor to assist in this effort.  There can be no assurance that
this  process  will  result  in  any  specific  transaction.

DISCONTINUED  OPERATIONS

In  June 2005, our Board of Directors approved and committed to a formal plan to
exit  the  property  management  systems  (PMS)  business  by  selling  the  PMS
operations.  These  operations  include  the  PegasusCentral  PMS  and two other
private-label property management products, Guestview and NovaPlus, that support
both hotel chains and independent customers.  We expect to sell the PMS business
within  one  year  in  a  single  transaction  or  a  series  of  transactions.

We  also  reached  an  agreement  with  our  primary  PegasusCentral  customer,
InterContinental  Hotel  Group  (IHG), to discontinue the use of PegasusCentral.
Accordingly,  the  PegasusCentral  PMS will no longer be used in the Holiday Inn
Express  properties  currently  using  the  system,  and  there  will  be no new
installations.  The  decision  to exit the PMS business was made considering the
termination  of  the IHG agreement and the overall expected profitability of the
remaining  PMS  operations.
                                       12


The  PMS  operations  have  been  classified  as discontinued operations for all
periods  presented  and the PMS assets are classified as assets held for sale at
June  30,  2005.  In  classifying  the PMS assets as held for sale, we concluded
that  the carrying amount of these assets exceeded the estimated fair value less
cost  to  sell  such  assets.  Accordingly,  in  the  second quarter of 2005, we
recognized a $16.6 million pre-tax impairment charge to write down the assets to
an  estimated  net  realizable  value of $1.9 million.  In addition, the Company
recorded  an  approximately  $1.0 million pre-tax charge for exit and transition
costs.  We will continue to analyze whether the PMS operations meet the criteria
to  be  presented  as  discontinued  operations  for  one  year.

For  further  information,  please  see  Note  2  to  the Condensed Consolidated
Financial  Statements.

OPERATING  TRENDS

The  following  are  trends  that we have experienced or anticipate.  Certain of
these  trends  have  or  may  have  a  negative  impact  on  our  revenues  and
profitability.

- -    We  have  experienced  a  lengthening  in  the implementation cycle for our
     services,  and  once  implemented,  contracts  in some instances are taking
     longer  than  anticipated  to  ramp  up  to  expected  transaction volumes.
- -    Revenues  from new product offerings are lower than previously anticipated.
     For  instance,  PegsTour , a new service which automates hotel reservations
     by tour operators and wholesale travel distributors, has experienced delays
     due to the implementation effort required by travel distributors and hotels
     (including  development  of  an  interface  and  business process changes).
- -    In  many  instances,  our  service  offerings  continue to experience lower
     pricing  on  new  contracts  and  contract renewals, arising from increased
     competition  from  lower-cost  competitors  and  hotel  and  travel  agency
     consolidations.
- -    We  continue  to see an increase in the percentage of Internet reservations
     made  at  hotel chain Internet sites versus third-party Internet sites that
     utilize  our  services.
- -    We  continue  to  experience  losses in our portfolio of customers, as some
     larger  customers  cease  to  outsource  some  of  the services we offer or
     outsource  to  our competitors. For our commission processing service line,
     this  trend  has  resulted  in  the loss of hotel participants, which could
     affect  whether  our  travel  agent  customers continue to use our service.
- -    We  are  experiencing  a  year-over-year  decline  in  our  revenues.

Positive  operating  trends  include:

- -    Average  daily  room  rates  (ADR)  are  improving.
- -    We  are  experiencing  continued favorable foreign currency exchange rates.
- -    Pricing  for  Internet  distribution  is  increasing.
- -    We  have  established  business  partners  in  key regions around the world
     expanding  our  market  reach  in  Latin  America, Asia and Eastern Europe.

NEW  PRODUCT  DEVELOPMENT  AND  GROWTH  INITIATIVES

Our  future  success  depends  on  our  ability  to successfully develop leading
technologies,  enhance  our  existing  services  and  develop  and introduce new
services  to  meet  the changing needs of our current and prospective customers.
We  rely on third party arrangements for much of the development and enhancement
of  our  services,  including  outsourcing  outside  of  the  U.S.

During  the  first quarter, we launched weekly commission processing.  With this
enhancement  to  our  commission  processing  service,  both  hotels  and travel
agencies  benefit  from more efficient cash flow.  During the second quarter, we
launched hotelbook.com  , which creates another way for independent hoteliers to
compete  online  with  the  major  hotel  brand Web sites.  We also expanded our
presence  in  China  by opening an office in Beijing, which is a key part of our
strategy  to  expand  our business in the Asia-Pacific region.  Additionally, we
have  delivered  a  new release of our internet booking engine, Netbooker, and a
new  rate tracking service, as well as established a strategic relationship with
Open  Hospitality  for  Web  services.
                                       13


We  are  in  the development phase of an automated system that will enable us to
expand  the use of our financial services into other travel markets, such as car
rental  and  cruises,  enhance  the  functionality  of  our  weekly  commission
processing,  and  increase  our financial services operating efficiency.  We are
currently  evaluating  funding  and  development  alternatives  related  to this
technology, including collaboration with outside parties. Such collaboration may
result  in  changes  in  the  development,  integration  and  deployment of this
software  and  may  result  in  alternate  financing arrangements such as future
revenue  sharing.  The  carrying  value of this technology is $8.3 million as of
June  30,  2005.  Changes in strategy, market condition or other assumptions may
significantly  impact  our determinations regarding whether an impairment exists
and  could significantly reduce the carrying value associated with this project.

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  our  earning  more  or  less  revenue  and expending higher or lower
expenses than we otherwise might have earned or spent if currency exchange rates
had  remained  stable.

RESULTS  OF  OPERATIONS

THREE  MONTHS  ENDED  JUNE  30,  2005  AND  2004

Revenues.  The  table  and discussion below address revenues by service line for
the  three  months  ended  June  30,  2005  and  2004  (dollars  in  thousands).



                          Three Months Ended
                               June 30,           Variance
                               --------           --------
                            2005     2004        $       %
                           -------  -------  ---------  ---
Representation services    $18,301  $19,292     ($991)  -5%
Reservation services         8,286    9,139      (853)  -9%
Financial services           8,800    8,765        35    -
Distribution services        7,128    7,302      (174)  -2%
                           -------  -------  ---------  ---
  Service revenues          42,515   44,498    (1,983)  -4%
  Customer reimbursements    4,806    4,141       665   16%
                           -------  -------  ---------  ---
    Total revenues         $47,321  $48,639   ($1,318)  -3%
                           =======  =======  =========  ===


Representation  services revenues decreased primarily due to continued impact of
reduced pricing and the transition of a significant Unirez by PegasusTM customer
to  our  central reservation service.  A 4 percent increase in ADR for our Utell
by  Pegasus  offering  was  offset  by a decrease in reservation volumes and the
average  commission  earned  percentage.

Reservation  services revenues decreased primarily due to the loss of a customer
and continued pricing pressure on contract renewals.  Partially offsetting these
decreases  was  the  transition  of  one  customer from Unirez by Pegasus to our
reservations  services late in 2004.  Net transactions decreased compared to the
same quarter last year; however, excluding these two customers, net transactions
processed  increased  6  percent.

Financial  services  revenues were positively impacted by approximately $600,000
of  incremental  revenues  earned in the month of conversion, as hotel companies
switched  from monthly to weekly commission processing.  The financial impact of
implementing  weekly  commission  processing  in  March  2005  was substantially
complete  by  the end of the second quarter of 2005, as the majority of expected
customer conversions to weekly commission processing were completed.  Aside from
this  impact,  financial services revenues were affected by reduced transactions
and  pricing,  resulting  from travel agency consolidations, partially offset by
the  continued  benefit  from  improved  ADR.

Distribution  services  revenues  were  down slightly compared to the prior year
quarter.  Global  Distribution  Services  (GDS)  transactions  increased  8% and
Internet  transactions  decreased  2  percent.  The  decrease  in  Internet
transactions reflects an increase in the percentage of Internet bookings made at
hotel  companies'  proprietary  Web  sites that do not utilize Pegasus' Internet
distribution  service.    In addition, reduced volume and pricing resulting from
the  second  quarter  2004  sale  of  Travelweb, LLC to Priceline.com negatively
affected  year-over-year  comparisons.
                                       14


Customer  reimbursements  increased due to an overall increase in our customers'
GDS  costs  because  of  an  increase  in  GDS  transactions  and  GDS  pricing.

Operating  Expenses.  The  table and discussion below address operating expenses
for  the  three  months  ended  June  30,  2005 and 2004 (dollars in thousands).


                                    Three Months Ended
                                          June 30,       Variance
                                     ----------------  --------------
                                      2005     2004       $      %
                                     -------  -------  -------  ----
Cost of services                     $21,133  $22,098   ($965)    -4%
Customer reimbursements                4,806    4,141     665     16%
                                     -------  -------  -------  ----
  Total costs of services             25,939   26,239    (300)    -1%

Research and development                 876    1,041    (165)   -16%
General and administrative expenses    5,933    6,045    (112)    -2%
Marketing and promotion expenses       5,638    4,981     657     13%
Depreciation and amortization          4,659    4,591      68      1%
                                     -------  -------  -------   ----
   Total operating expenses          $43,045  $42,897  $  148      -
                                     =======  =======  =======   ====

Operating  expenses  for the quarter ended June 30, 2005, were comparable to the
prior  year.  The  following  factors contributed most significantly to the year
over  year  impact:

- -    Headcount  and  employee-related  expenses  were  lower  year-over-year;
- -    We  have  actively  been  managing  all  operating  costs;  and
- -    Marketing  and promotion expenses increased as we remain committed to sales
     and  marketing  efforts.

Cost  of  services expenses, excluding customer reimbursements, decreased in the
second  quarter  2005 primarily due to lower customer incentives, communications
expenses,  and  processing  costs,  commensurate  with the decrease in revenues.
Partially  offsetting  these decreases was an increase of approximately $150,000
related  to  the implementation of weekly commission processing in our financial
services offering.  Consistent with the change in timing of service performance,
approximately  $150,000  of  customer incentives that would previously have been
recognized in March 2005 were incurred in the second quarter.  Cost of services,
excluding  customer  reimbursements,  as a percentage of service revenues was 50
percent  for  the  second  quarter  in  both  2005  and  2004.

Customer  reimbursements  increased  primarily due to an overall increase in our
customers' GDS costs because of an increase in GDS transactions and GDS pricing.

Research  and  development  expenses  were down year over year, primarily due to
lower  headcount  and  employee-related  expenses.  Research  and  development
expenses  as  a  percentage  of  service  revenues were 2 percent for the second
quarter  in  both  2005  and  2004.

General  and  administrative  expenses  decreased due to lower third-party costs
incurred, primarily related to tax and audit professional services.  General and
administrative  expenses as a percentage of service revenues were 14 percent for
the  second  quarter  in  both  2005  and  2004.

Marketing and promotion expenses increased primarily due to additional personnel
and  consultant  costs  arising  from  a  greater  focus on sales, marketing and
promotion  activities.  Marketing  and  promotion  expenses  as  a percentage of
service  revenues were 13 percent and 11 percent for the three months ended June
30,  2005  and  2004,  respectively.

Depreciation  and  amortization  expenses increased slightly due to depreciation
and  amortization  related  to  new  capital  expenditures.

                                       15


Gain on Sale.  On May 3, 2004, Pegasus sold its interest in Travelweb, LLC to an
affiliate  of Priceline.com, Inc. and received $4.2 million in cash, recognizing
a  gain  of  approximately  $2.0  million.

Interest expense, net.  Net interest expense decreased from $524,000 to $382,000
for  the  second  quarter 2005 compared to the second quarter 2004 due to higher
capitalization  of  interest  related  to  our  software  development  efforts.

Income  tax  expense.  Pegasus  recorded  income  tax  expense  on  continuing
operations  of  $1.2  million  and  $2.7 million for the second quarter 2005 and
2004, respectively, reflecting year-to-date effective rates of 37 percent and 38
percent,  respectively.  The effective rate for 2005 differed from the statutory
rate of 35 percent, primarily due to the geographic apportionment of profits and
losses and the impact of state income taxes, nondeductible expenses, and foreign
taxes.  Tax expense (benefit) is calculated using the estimated annual effective
tax  rate  approach  on  continuing operations and a discrete statutory tax rate
approach  on  discontinued  operations.

Discontinued  operations.  For  further  information  regarding  discontinued
operations,  please  see  Note  2  to  the  Condensed  Consolidated  Financial
Statements.

SIX  MONTHS  ENDED  JUNE  30,  2005  AND  2004

Revenues.  The  table  and discussion below address revenues by service line for
the  six  months  ended  June  30,  2005  and  2004  (dollars  in  thousands).



                           Six Months Ended
                                June 30,         Variance
                               --------          --------
                            2005     2004        $       %
                           -------  -------  ---------  ----
Representation services    $34,133  $35,745   ($1,612)   -5%
Reservation services        17,223   18,491    (1,268)   -7%
Financial services          14,401   16,346    (1,945)  -12%
Distribution services       13,848   14,367      (519)   -4%
                           -------  -------  ---------  ----
  Service revenues          79,605   84,949    (5,344)   -6%
  Customer reimbursements    8,714    7,620     1,094    14%
                           -------  -------  ---------  ----
    Total revenues         $88,319  $92,569   ($4,250)   -5%
                           =======  =======  =========  ====



Representation  services revenues decreased primarily due to continued impact of
reduced pricing and the transition of a significant Unirez by PegasusTM customer
to  our  central reservation service.  A 5 percent increase in ADR for our Utell
by  Pegasus  offering  was  offset  by a decrease in reservation volumes and the
average  commission  earned  percentage.

Reservation services revenues decreased primarily due to the loss of a customer,
continued  pricing  pressure  on contract renewals, and a 22 percent decrease in
net  transactions  processed.  Partially  offsetting  these  decreases  was  the
transition  of  one customer from Unirez by Pegasus to our reservations services
late  in  2004.

Financial  services  revenues  decreased  primarily  due  to  an  impact  of
approximately  $1.5 million associated with the initial implementation of weekly
commission  processing  in March 2005.  While this enhancement to our commission
processing  service  will  benefit  both hotels and travel agencies, its initial
implementation  impacted the timing of services we normally would have performed
in  March.  Under  the new process and technology, once commission data is input
into the system, it is automatically included in the next weekly cycle.  Because
of the timing of data submission and when we provided our services, revenues for
only  approximately  three  weeks  of  data  were recognized in March related to
hotels  that  elected  to  utilize  our  weekly commission processing.  Further,
revenues  decreased  related  to  hotels  that  elected  to  stay  on  a monthly
commission  processing schedule because we were unable to provide services to or
process  any  of the data submitted by these hotels until April.  Offsetting the
first  quarter negative impact to revenues of approximately $2.1 million was the
$600,000 positive impact in the second quarter of 2005, representing incremental
revenues  earned,  in  the month of conversion, as hotel companies switched from
monthly  to  weekly commission processing.  The financial impact of implementing
weekly commission processing was substantially complete by the end of the second
quarter  of  2005,  as  the  majority of expected customer conversions to weekly
commission  processing  were  completed.  Aside  from  this  impact,  financial
services  revenues  were affected by reduced transactions and pricing, resulting
from  travel  agency  consolidations,  partially offset by the continued benefit
from  improved  ADR.
                                       16


Distribution  services  revenues decreased primarily due to a 4% decrease in the
number of Internet transactions.  The decrease in Internet transactions reflects
an  increase  in  the  percentage  of Internet bookings made at hotel companies'
proprietary  Web  sites  that  do  not  utilize  Pegasus'  Internet distribution
service.  In  addition,  reduced  pricing  from  the second quarter 2004 sale of
Travelweb  LLC  to Priceline.com negatively affected year-over-year comparisons.
Improved  pricing  on  Internet  transactions  and  a  7 percent increase in GDS
transactions  partially  offset  these  decreases.

Customer  reimbursements  increased due to an overall increase in our customers'
GDS  costs  because  of  an  increase  in  GDS  transactions  and  GDS  pricing.

Operating  Expenses.  The  table and discussion below address operating expenses
for  the  six  months  ended  June  30,  2005  and  2004 (dollars in thousands).


                                    Six Months Ended
                                         June 30,           Variance
                                         --------           --------
                                      2005     2004        $       %
                                     -------  -------  ---------  ----
Cost of services                     $42,108  $44,807   ($2,699)   -6%
Customer reimbursements                8,714    7,620     1,094    14%
                                     -------  -------  ---------  ----
  Total costs of services             50,822   52,427    (1,605)   -3%

Research and development               1,583    2,363      (780)  -33%
General and administrative expenses   11,946   12,426      (480)   -4%
Marketing and promotion expenses      10,949    9,694     1,255    13%
Depreciation and amortization          8,935    9,291      (356)   -4%
                                     -------  -------  ---------  ----
   Total operating expenses          $84,235  $86,201   ($1,966)   -2%
                                     =======  =======  =========  ====


Operating  expenses for the six months ended June 30, 2005 decreased 2% from the
prior  year.  The  following  factors contributed most significantly to the year
over  year  impact:

- -    Prior  year  expenses  included severance and related costs of $2.4 million
     related  to  a  first  quarter  2004  strategic  change  in our information
     technology  organization;
- -    Headcount  and  employee-related  expenses  were  lower  year-over-year;
- -    We  have  actively  been  managing  all  operating  costs;  and
- -    Marketing  and promotion expenses increased as we remain committed to sales
     and  marketing  efforts.

Cost of services expenses, excluding customer reimbursements, for the prior year
included  severance and related costs of $1.9 million related to a first quarter
2004  strategic  change  in  our  information  technology organization.  Cost of
services  also  decreased as a result of the implementation of weekly commission
processing  in  our  financial services offering.  Consistent with the change in
timing of revenue recognition, customer incentives were reduced by approximately
$150,000  during  the  six  months  ended  June  30, 2005.  The remainder of the
decrease  is  due  to  lower  customer  incentives, communications expenses, and
processing costs, commensurate with the decrease in revenues.  Cost of services,
excluding  customer  reimbursements,  as a percentage of service revenues was 53
percent  for  the  six  months  ended  June  30,  2005  and  2004.

Customer  reimbursements  increased  primarily due to an overall increase in our
customers' GDS costs because of an increase in GDS transactions and GDS pricing.

Research  and  development  expenses  were down year over year, primarily due to
lower  headcount  and  employee-related  expenses.  Research  and  development
expenses  as  a  percentage of service revenues were 2 percent and 3 percent for
the  six  months  ended  June  30,  2005  and  2004,  respectively.
                                       17


General  and  administrative  expenses for the prior year included severance and
related  costs  of  $465,000 related to a first quarter 2004 strategic change in
our  information  technology  organization offset by a first quarter curtailment
gain  of  $162,000 for the Supplemental Executive Retirement Plan due to changes
in executive management.  Expenses also decreased due to lower third-party costs
incurred, primarily related to tax and audit professional services.  General and
administrative  expenses as a percentage of service revenues were 15 percent for
the  six  months  ended  June  30,  2005  and  2004.

Marketing and promotion expenses increased primarily due to additional personnel
and  consultant  costs  arising  from  a  greater  focus on sales, marketing and
promotion  activities.  Marketing  and  promotion  expenses  as  a percentage of
service  revenues  were  14 percent and 11 percent for the six months ended June
30,  2005  and  2004,  respectively.

Depreciation  and  amortization  decreased  primarily  due  to  completing  the
amortization  of a software asset in the second quarter of 2004, which accounted
for  $460,000  in  amortization  in 2004.  This decrease was partially offset by
depreciation  and  amortization  related  to  new  capital  expenditures.

Gain on Sale.  On May 3, 2004, Pegasus sold its interest in Travelweb, LLC to an
affiliate  of Priceline.com, Inc. and received $4.2 million in cash, recognizing
a  gain  of  approximately  $2.0  million.

Interest  expense,  net.  Net  interest  expense  decreased from $1.0 million to
$727,000 for the six months ended June 30, 2005 compared to the six months ended
June  30,  2004 due to higher capitalization of interest related to our software
development  efforts.

Income  tax  expense.  Pegasus  recorded  income  tax  expense  on  continuing
operations  of  $1.3  million and $2.7 million for the six months ended June 30,
2005  and  2004,  respectively,  reflecting  year-to-date  effective rates of 37
percent and 38 percent, respectively.  The effective rate for 2005 differed from
the  statutory rate of 35 percent, primarily due to the geographic apportionment
of  profits  and  losses  and  the  impact  of state income taxes, nondeductible
expenses,  and  foreign  taxes.  Tax  expense  (benefit) is calculated using the
estimated  annual  effective  tax  rate  approach on continuing operations and a
discrete  statutory  tax  rate  approach  on  discontinued  operations.

Discontinued  operations.  For  further  information  regarding  discontinued
operations,  please  see  Note  2  to  the  Condensed  Consolidated  Financial
Statements.

LIQUIDITY  AND  CAPITAL  RESOURCES

Historically, Pegasus has primarily relied on cash flows from operations and, to
a lesser extent, proceeds from stock option exercises to provide working capital
for  current  and  future  operations  and for capital investments. From time to
time,  we have also utilized bank lines of credit, proceeds from equity and debt
offerings  and  private  debt  to  supplement our ability to fund operating cash
requirements,  capital  investments  and  acquisitions.

We  assess  our  liquidity  in terms of our ability to generate cash to fund our
operating  and  investing  activities.  Key  indicators  we  use  to  make  this
assessment  are  current  assets,  current  liabilities  and  net cash flow from
operating  activities.

Our  principal  source  of  capital during the first six months of 2005 included
cash  and  cash equivalents of $21.7 million and auction rate securities of $5.0
million.  Our  cash flows from operations of $15.7 million included $5.4 million
related to our commission processing service.  Excluding this factor, cash flows
from  operations of $10.3 million were sufficient to provide for working capital
requirements.  Other sources of cash in during the first six months of 2005 were
$7.8 million net proceeds from the sale or maturity of marketable securities and
$1.1  million  of  proceeds  from  stock  option  exercises.

Cash  outlays  in  the  first  six  months  of  2005  included the repurchase of
approximately  518,000 shares of common stock for $6.2 million. The common stock
repurchases  were  made  under  a  Rule  10b5-1  stock  repurchase plan that was
approved  on  November  5,  2004  and  terminated  effective  April  12,  2005.

Another  component  of  our  cash outlays included capital expenditures of $14.6
million  consistent  with  our  capital  strategy  of  investing  in  software
development  projects  meeting  our  return  on investment criteria. Our capital
expenditures  primarily consist of personnel costs, interest expense and outside
consultant  costs  for  software  development,  computer  hardware,  furniture,
fixtures  and  other  office  equipment.

                                       18


We  expect  to  continue  incurring  capital  expenditures  related  to software
development  and the addition of capacity to existing systems.  We estimate full
year  2005  capital  expenditures will total approximately $20 million.   We may
also collaborate with outside parties for software development or other business
needs.  The  potential  capital  required  for  such  arrangements is uncertain.

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

- -     Our  profitability;
- -     Seasonality  of  our  operations;
- -     Operational  cash  requirements;
- -     Competitive  pressures;
- -     Development  of  new  services  and  applications;
- -     Timing  of  capital  expenditures;
- -     Proceeds  and  timing  of  a  sale  of  PMS  assets;
- -     Response  to  unanticipated  cash  requirements;  and
- -     Potential  impact  of  strategic  alternatives.

On April 11, 2005, we announced that our board of directors is exploring various
strategic  alternatives to enhance shareholder value. Some possible alternatives
include  joint ventures, divestitures, alliances with strategic partners, taking
the  Company  private,  selling  the  Company  to a third party, or merging with
another  company. There can be no assurance that this process will result in any
specific  transaction.

We  believe  that  we  will  be  able  to  generate  cash  flows from operations
sufficient  to  meet our operating and capital requirements through at least the
next twelve months. In addition to exploring strategic alternatives as discussed
above,  we  may  in  the future also consider financing alternatives to fund our
requirements,  including  possible  public  or private debt or equity offerings.
However,  there can be no assurance that any financing alternatives sought by us
will  be  available  or will be on terms that are attractive to us. Further, any
debt  financing  may involve restrictive covenants, and any equity financing may
be  dilutive  to  stockholders.

Pegasus  had  two  irrevocable standby letter of credit agreements with JPMorgan
Chase  Bank  totaling  $1.7  million  at  December 31, 2004, collateralizing the
leases for the Dallas and Scottsdale offices.  During the first quarter of 2005,
the letter of credit was reduced by $450,000, releasing the letter of credit for
the  Dallas  facility  in  full  and  replacing  it  with a deposit of $181,000.

ITEM  4.  CONTROLS  AND  PROCEDURES

Disclosure  Controls  and Procedures.  The Company maintains disclosure controls
and  procedures  designed to ensure that it is able to record the information it
is  required  to  disclose in the reports it files with the SEC, and to process,
summarize  and  report this information within the time periods specified in the
rules  and  forms 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 concluded that the Company's disclosure controls
and  procedures  are  effective  to  ensure  that the Company is able to record,
process,  summarize and report the information it is required to disclose in the
reports  it  files  with  the SEC within the required time periods and to ensure
that  information required to be disclosed in the Company's Exchange Act reports
is  accumulated  and  communicated  to management, including the Chief Executive
Officer  and  Chief  Financial Officer, as appropriate to allow timely decisions
regarding  required  disclosure.

Changes  in Internal Control over Financial Reporting.  During the quarter ended
June 30, 2005, there have been no changes in the Company's internal control over
financial reporting identified in connection with the evaluation described above
that  have  materially  affected, or are reasonably likely to materially affect,
the  Company's  internal  control  over  financial  reporting.

                                       19


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.

ITEM  2.  UNREGISTERED  SALES  OF  EQUITY  SECURITIES  AND  USE  OF  PROCEEDS


                                       Issuer Purchases of Equity Securities (1)
                                       -----------------------------------------
                                                 Total number
                                                   of shares
                                                   purchased    Maximum number
                                                   as part    of shares that may
                        Total number  Average     of publicly   yet be purchased
                          of shares  price paid announced plans  under the plans
Period                    purchased  per share    or programs      or programs
- ------                 ------------  ---------- -------------- -----------------
April 1, 2005
through
April 12, 2005 (2) (3)    30,000       $11.86       30,000                  -





(1)  During  the  quarter  ended  June  30, 2005, the Company repurchased 30,000
     shares  for  an  aggregate  purchase  price  of  approximately  $356,000.
     Repurchases were made under a Rule 10b5-1 stock repurchase plan approved on
     November  5,  2004,  which  authorized  the repurchase of up to 1.5 million
     shares.

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

(3)  As  of  April  12,  2005,  the company terminated the share repurchase plan
     authorized in November 2004. A total of 1.2 million shares were repurchased
     under this plan for a total aggregated cost of approximately $13.9 million.
     No  shares  were  repurchased  after  April  12,  2005.

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

Pegasus  held its annual meeting of stockholders on May 10, 2005.  At the annual
meeting,  Pegasus  stockholders  took  the  following  actions:

1)     By  a  vote  of  18,074,159  for,  none against and 858,715 withheld, the
stockholders  elected Robert B. Collier as Class II Director for a term expiring
at  the annual meeting to be held in 2008 and until his successor is elected and
qualified.

2)     By  a  vote  of  18,633,847  for,  none against and 299,027 withheld, the
stockholders  elected Pamela H. Patsley as Class II Director for a term expiring
at  the annual meeting to be held in 2008 and until her successor is elected and
qualified.

3)     By  a  vote  of  18,076,637  for,  none against and 856,237 withheld, the
stockholders  elected Bruce W. Wolff as Class II Director for a term expiring at
the  annual  meeting  to  be held in 2008 and until his successor is elected and
qualified.

4)     By  a  vote  of  18,503,942  for,  428,252  against and 680 withheld, the
stockholders  ratified  the  appointment  of  PricewaterhouseCoopers  LLP as the
independent  registered  public  accounting  firm  for  the Company to audit its
consolidated financial statements and internal controls over financial reporting
for  2005.

                                       20

ITEM  6.  EXHIBITS

a)  Exhibits

*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.

*     Filed  herewith.
**     Furnished  herewith.


                                       21


                                   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.





August 9, 2005                                            /s/ JOHN F. DAVIS, III
                                                --------------------------------
                                                             John F. Davis, III,
                                              President, Chief Executive Officer
                                                                    and Chairman


August 9, 2005                                               /s/ SUSAN K. CONNER
                                               ---------------------------------
                                                                Susan K. Conner,
                                                        Executive Vice President
                                                     and Chief Financial Officer

                                       22



EXHIBIT  INDEX


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

*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.

*     Filed  herewith.
**     Furnished  herewith.



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)) and internal control over
     financial  reporting  (as  defined  in  Exchange  Act  Rules  13a-15(f) and
     15d-15(f))  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)   Designed  such  internal  control  over financial reporting, or caused
          such  internal  control  over financial reporting to be designed under
          our  supervision,  to  provide  reasonable  assurance  regarding  the
          reliability  of  financial  reporting and the preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting  principles;  and

     c)   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

     d)   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:  August  9,  2005
/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.  Conner,  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)) and internal control over
     financial  reporting  (as  defined  in  Exchange  Act  Rules  13a-15(f) and
     15d-15(f))  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)   Designed  such  internal  control  over financial reporting, or caused
          such  internal  control  over financial reporting to be designed under
          our  supervision,  to  provide  reasonable  assurance  regarding  the
          reliability  of  financial  reporting and the preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting  principles;  and

     c)   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

     d)   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:  August  9,  2005
/s/  SUSAN  K.  CONNER
- ---------------------------------------
Susan  K.  Conner
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 ended June 30, 2005 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.





August 9, 2005                                          /s/ JOHN F. DAVIS, III
                                          ------------------------------------
                                                           John F. Davis, III,
                                            President, Chief Executive Officer
                                                                  and Chairman


August 9, 2005                                            /s/ SUSAN K. CONNER
                                         ------------------------------------
                                                             Susan K. Conner,
                                                     Executive Vice President
                                                  and Chief Financial Officer