Analogy, Inc.
(www.analogy.com)
Ticker: ANLG 9205 S.W. Gemini Drive
Exchange: NASDAQ-National Market Beaverton, Oregon 97008
Industry: High-Tech (503) 626-9700

Type of Shares:Common Shares Filing Date:1/12/96
U.S. Shares:2,500,000 Offer Date:3/22/96
Non-U.S. Shares:0 Filing Range:$7.00 - $9.00
Primary Shares:1,500,000 Offer Price:$7.50
Secondary Shares:1,000,000 Gross Spread:$0.52
Offering Amount: $20,000,000 Selling:$0.28
Expenses:$650,000 Reallowance:$0.10
Shares Out After:8,291,336

ManagerTierPhone
Needham & CompanyLead Manager (212) 371-8300
Black & Company, Inc.Co-manager (503) 248-9600

Auditor: KPMG Peat Marwick
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
3/31/96 12/31/95 12/31/94 12/31/95
Revenue:$16.26$16.06$11.62Assets:$11.07
Net Income:-$1.53$0.71-$1.56Liabilities:$9.71
EPS:-$0.30$0.10-$0.31Equity:$1.37

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company develops, markets and supports high-performance software and model libraries for the top-down design and behavioral simulation of mixed-signal and mixed-technology systems. The company's Saber simulator and model libraries help its customers to design higher quality, more reliable, higher performance, more robust and safer products and to reduce time-to-market, improve production yields and lower production costs. Saber is used in many applications, ranging from the design of complex mixed-technology design, analysis and simulation tools. The company believes that it is well-positioned to maintain its leadership position in markets for these tools, as increasingly complex and more highly integrated mixed signal and mixed technology systems proliferate in a number of industries. Analogy's products include its core Saber simulator and co-simulation products; model libraries of electronic, hydraulic, mechanical and optical devices; schematic capture and analysis tools and framework integration products.

Use of Proceeds
The company intends to use the net proceeds from this offering for working capital and other general corporate purposes, including the expansion of research and development and sales and marketing activities.

Last updated: 10/28/96

©1996 IPO Data Systems, Inc. - All rights reserved.