##### Table of Contents

##### Index to Financial Statements

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

---

FORM 10-K



x ANNUAL REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended June 30, 2006

OR

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



Commission file number 000-23043



PERVASIVE SOFTWARE INC.

(Exact name of registrant as specified in its charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 74-2693793                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



12365 Riata Trace
Parkway, Building B

Austin, Texas 78727

(Address of principal executive offices)

---

(512)
231-6000

(Registrants telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, $.001 par value

(Title of each class)

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

(1)        Yes ü No

(2)        Yes ü No



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ̈



Indicate by check mark if the registrant is a well-known seasoned issuer,
as defined in Rule 405 of the Securities Act.    Yes ̈No þ



Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act.    Yes ̈No þ



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



Indicate by check mark whether the registrant is a
shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No þ



As of December 31, 2005 the aggregate market value of
the voting stock held by non-affiliates of the registrant was approximately $74,072,038. Shares of Common Stock held by each officer and director have been excluded in that such persons may be deemed to be affiliates. This determination of affiliate
status is not necessarily a conclusive determination for other purposes.



As of August 31, 2006 there were 22,377,931 shares of the Registrants common stock outstanding.



DOCUMENTS INCORPORATED BY REFERENCE



Part IIIPortions of the registrants definitive Proxy Statement to be issued in conjunction with the Registrants Annual Meeting of Stockholders to be
held on November 14, 2006.



---



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.

FORM 10-K ANNUAL REPORT

FOR THE FISCAL YEAR ENDED

JUNE 30, 2006



TABLE OF CONTENTS



|                                                                                                                          |  |     
|------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                          |  | Page
|PART I                                                                                                                    |  | 1   
|Item 1.      Business                                                                                                     |  | 1   
|Item 1A.  Risk Factors                                                                                                    |  | 12  
|Item 1B.  Unresolved Staff Comments                                                                                       |  | 24  
|Item 2.      Properties                                                                                                   |  | 24  
|Item 3.      Legal Proceedings                                                                                            |  | 24  
|Item 4.      Submission of Matters to a Vote of the Security Holders                                                      |  | 24  
|                                                                                                                          | 
|PART II                                                                                                                   |  | 27  
|Item 5.      Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 27  
|Item 6.      Selected Consolidated Financial Data                                                                         |  | 28  
|Item 7.      Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 29  
|Item 7A.  Quantitative and Qualitative Disclosures About Market Risk                                                      |  | 38  
|Item 8.      Consolidated Financial Statements and Supplementary Data                                                     |  | 39  
|Item 9.      Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 39  
|Item 9A.  Controls and Procedures                                                                                         |  | 39  
|Item 9B.  Other Information                                                                                               |  | 39  
|                                                                                                                          | 
|PART III                                                                                                                  |  | 40  
|Item 10.   Directors and Executive Officers of the Registrant                                                             |  | 40  
|Item 11.   Executive Compensation                                                                                         |  | 40  
|Item 12.   Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                 |  | 40  
|Item 13.   Certain Relationships and Related Transactions                                                                 |  | 40  
|Item 14.   Principal Accountant Fees and Services                                                                         |  | 40  
|                                                                                                                          | 
|PART IV                                                                                                                   |  | 41  
|Item 15.   Exhibits, Financial Statement Schedules                                                                        |  | 41  
|                                                                                                                          | 
|SIGNATURES                                                                                                                |  | 43  



i



---

##### Table of Contents

##### Index to Financial Statements

PART I



|ITEM 1. | BUSINESS
|------- | --------



The statements contained in this Report on Form 10-K and in the Annual Report that are not purely historical statements are forward-looking statements
within the meaning of Section 21E of the Securities and Exchange Act of 1934, including statements regarding the Companys expectations, beliefs, hopes, intentions or strategies regarding the future. These forward-looking statements
involve risks and uncertainties. Our actual results may differ materially from those indicated in the forward-looking statements. Please see Risk Factors that May Affect Future Results, Special Note Regarding Forward-Looking
Statements and the factors and risks discussed in other reports filed from time to time with the Securities and Exchange Commission.



Overview



Pervasive Software (NASDAQ: PVSW) provides embeddable data management and integration software that helps companies grow and extend the value of their
data investments. Thousands of businesses worldwide rely on our solutions to help manage, integrate, analyze and secure their critical data. Our data management and integration product lines are designed specifically for small to mid-sized
businesses and departments of large enterprises where high performance, flexibility, rapid deployment and low total cost of ownership (TCO) are paramount. In addition, significant portions of our product line are embeddable into commercial
applications for sale predominantly to small to mid-sized enterprises (SMEs) through a well-developed channel of independent software vendors (ISVs), value-added resellers (VARs) and systems integrators.



Our flagship Pervasive.SQL® database, offering unparalleled data management technology combined with very low TCO,
has millions of server seats licensed since inception in 1994. The full data management product line also includes specific solutions for data movement and synchronization, and addresses security challenges related to data integrity, accountability,
continuity and availability throughout the data life cycle. The product line is designed for integration by ISVs into client/server, Web and mobile applications which are sold predominantly to SMEs and other businesses having little to no
information technology (IT) infrastructure, and requiring self-tuning, low-administration products.



Our data and application integration solutions feature a comprehensive set of visual design tools to rapidly build and test integration processes,
regardless of size and complexity, across hundreds of data formats and applications within and outside of the enterprise. The Pervasive integration product line is designed to grow and scale for the diverse data and application integration needs of
small to mid-sized businesses and departments of large enterprises. Our focus on rapid implementation and ease of use helps reduce the complexity, costs and risks associated with traditional labor-intensive integration methods.



Our strength is evidenced by the size and diversity of our customer base,
serving tens of thousands of customers in virtually every industry and market around the world. We sell products in more than 150 countries through direct sales and channel distribution. Our large customer base includes a distribution channel of
ISVs, developers, VARs, systems integrators and partners who have built or deployed applications on top of our data management and data integration platforms as well as a large customer base of end users for our integration products and services.
Founded in 1994, Pervasive is headquartered in Austin, Texas, with international offices in Brussels; Frankfurt; London; and Paris; and a joint venture in Japan. Our website address is www.pervasive.com. Our annual reports on Form 10-K, quarterly
reports on Form 10-Q and current reports on Form 8-K, as well as any amendments to those reports, are available free of charge through our website, http://www.pervasive.com, as soon as reasonably practicable after we file them with, or furnish them
to, the Securities and Exchange Commission (SEC). Additionally, you may read and copy materials that we file with the SEC at the SECs Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. You can obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains a website that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC, at
http://www.sec.gov.



1



---

##### Table of Contents

##### Index to Financial Statements

Acquisition of Data Junction Corporation



On December 4, 2003, we completed the acquisition of privately held Data Junction Corporation, a data and application
integration solutions company based in Austin, Texas. Data Junction spent more than 15 years developing a versatile and configurable integration architecture to reduce the complexity, costs and risks associated with traditional labor-intensive
integration methods. Data Junction was a pioneer in the software category known as ETL (extract, transform and load) in 1986 with Data Junction v1.0, one of the worlds first hub-and-spoke approaches to data conversion and translation.



We believe the acquisition of Data Junction brought important
data integration and transformation technologies and products, which are highly complementary to Pervasives existing data management products, expertise and customer base. The acquisition significantly advanced Pervasives strategy to be
the global value leader in data infrastructure software, enabling more than 25,000 businesses, such as major corporations, systems integrators and software vendors, to capitalize on their data investments. Winner of more than 20 major industry
awards, Data Junction was a market leader in innovative integration technology, helping customers quickly and cost-effectively connect disparate data sources. Primary integration products include a comprehensive set of visual design tools for
rapidly building and testing data integration processes that work with hundreds of data formats and applications. This enables design with total control over all aspects of the integration projectfrom creating integration maps to managing
complex, event-driven flows of inter-application messages and electronic data interchange (EDI) processes.



Market Opportunity



Over the past 20 years, businesses of all sizes have invested billions of dollars in application software that enabled them to automate and simplify their business processes. As the sales and implementation of these application packages
proliferated since the early-1990s, organizations have faced increasing data and application infrastructure challenges and an entire software market segment has emerged to address these challenges. The growth of the infrastructure software market in
the United States, we believe, can primarily be traced to the demand for technologies that extend the use of established systems, enable the rapid deployment of new applications, and improve the ability to collaborate and communicate with customers
and suppliers.



At the same time, we believe that the software
markets as a whole are going through a maturation and commoditization phase. The emergence of Linux and other open source software solutions is testament to this trend. As markets mature and commoditize, having a value
orientationdelivering the highest performance with the lowest TCObecomes increasingly critical, particularly when serving SMEs and especially during difficult economic times. We believe infrastructure software will be a key ingredient
for small to mid-sized businesses that seek to integrate and streamline their back-end systems and eliminate delays in the management and execution of critical processes. Infrastructure software includes, among other things, application development
tools, integration tools and solutions, business intelligence, database, and security solutions.



We believe that maturation and commoditization trends in the software market, trends in the SME market, and trends in the data and application integration
market will favor Pervasive. We believe that the market for data infrastructure software, in particular, is experiencing significant market disruption due to the high cost of many competing, more labor-intensive solutions. We further believe that in
maturing and cost-sensitive markets, value leaders tend to prevail. Pervasive, with its strengths in high-performance, low-cost data management and integration solutions, is well positioned to benefit from the trends in these markets.



The Pervasive Strategy



Our goal is to be the global value leader in data infrastructure software, enabling businesses to capitalize on their data
investments. Key elements of our strategy are:



Leverage
our Core Competencies in Data Infrastructure.    We have excelled in simplifying the complexity associated with data management for thousands of client/server applications, representing nearly



2



---

##### Table of Contents

##### Index to Financial Statements

every industry in every major region of the world. Extensive communication with a diverse set of customers enables us to understand their needs and
prioritize the requirements for future product development. This includes identifying needs relevant to a particular horizontal or vertical market. Due to our strength in high-volume transaction markets including Accounting, Healthcare, Banking and
Financial Services, and Retail Point-of-Sale, we intend to leverage our understanding of, as well as our success in, these markets for new business development.



Our low-TCO database is widely installed, with millions of server seats licensed since our inception in 1994. Many of these seats are deployed in SME
organizations that have not yet adopted the latest generation of our database products. Therefore, we believe we have an opportunity in upgrading these seats to our current or next-generation data management products. We plan to reach these
customers through our well-developed channel of ISVs, VARs, systems integrators and consultants and continue to seek their input to guide our product development activities. We intend to conduct joint marketing programs with our channel partners and
customers encouraging upgrades to recent versions of our database, upgrades of additional user counts, upgrades to new or additional platforms, as well as upgrades of the ISVs applications themselves.



Our ongoing and past investments in training and educating our customers
worldwide, our long-term relationships with ISVs and VARs and our success in encouraging them to embed our products into their applications have created a competitive advantage in the marketplace. We intend to continue to build customer loyalty by
providing significant revenue opportunities, meaningful certification programs and other offerings via our enhanced marketing, training, consulting and lead-sharing programs, as well as by ensuring customer satisfaction through the delivery of
high-quality products and support programs.



Grow our
Integration Product and Services Revenues.    We continue to deliver our suite of integration products to our existing channel of ISV customers, and new ISV customers, to speed and simplify the movement of data in the
field when they win competitive deals, and to enable them to pre-wire their products with embedded integration to interoperate with adjacent business applications. ISVs, including software-as-a-service vendors, CRM vendors and packaged software
vendors, have two critical problemsonce they sell a new customer on their solution, they need to help their customers migrate and integrate data to the new application. Today, customers expect migration and integration to be included in the
solution. Combining our deep knowledge and 20 years of migration and integration expertise, we provide easy-to-use, cost-effective migration and integration technology, services, training and partner programs. These programs help ISVs, ASPs and
systems integrators transform their applications into integration-ready solutions that are scalable from one-time data migrations to ongoing application integration within and beyond organizational boundaries.



We intend to continue investing in product development, marketing and sales
activities focused on enhancing and leveraging our integration product line through our well developed, existing channel of ISVs, as well as new ISVs, ASPs and systems integrators. Given the sales cycles for selling to an ISV with perhaps thousands
of end user customers and given the development processes and schedules of our ISV customers, we see this as our longest term investment in revenue opportunities associated with our integration products solutions.



Our integration product revenues are generated predominantly in North
America. However, we continue to market our expanding integration product line to our customer base across Europe. Further, we intend to introduce our integration product line in China and Japan through master distribution agreements with partners
to cover the localization, marketing, sales and support of localized versions of our integration products. International sales have typically represented less than 10% of integration product revenues, compared to 45% for our embedded database
business, and we are focused on opportunities in new and existing international markets this coming fiscal year.



Pursue Growth through Innovation of Complementary Products and Services.    We intend to invest in innovation by
allocating dedicated funds for research focused on new ways to serve our existing customers and



3



---

##### Table of Contents

##### Index to Financial Statements

attract new customers. Innovation efforts will be directed by our Chief Technology Officer and focused on the conceptual design and prototype development of
extensions to existing products as well as new products and services.



Pursue Growth by Acquisition of Complementary Businesses.    Where we are confident that we can increase shareholder value, we will seek growth opportunities for our business via the acquisition of
complementary companies and technologies. We consider complementary businesses to be those involved with data infrastructure software, with a value orientation to their product offerings and with an existing partner channel or the capability of
developing a partner channel. We are targeting the acquisition of relatively mature and stable small to mid-sized businesses through transactions with a reasonable probability of being accretive to earnings within the first year of acquisition.
Unlike certain of our competitors, we will not seek to acquire application providers, as doing so could cause us to be competitive with large portions of our very important partner channel.



Remain Focused on Profitability.    Since
March 2001, we have reported twenty-two consecutive quarters of profitability. Our past profitability is a result of: 1) our sharp focus on our core data management business; 2) solid execution of a significant acquisition; and
3) prudent expense management. Our performance was achieved in the midst of a very difficult economic environment and structural change in the software industry. We remain focused on profitability through our prudent management of expenses,
increasing marketing and sales productivity around the globe and as a result of our next-generation product releases and product line expansion anticipated in fiscal year 2007 and beyond.



Use of Cash.    We have meaningful cash resources relative to the size of our business and
have been successful generating positive cash flow in recent years. Continued positive cash flow generation coupled with an absence of suitable acquisition targets would cause us to continue to be active with our Share Repurchase Program. In fiscal
year 2006 we acquired approximately 764,000 shares of our stock on the open market at a total cost of approximately $3.2 million, and we begin the new fiscal year with a new Board authorized $5.0 million repurchase program, representing the third
such program.



Products



Our software products offer customers a proven, cost-effective way to better
manage, integrate, secure and analyze their data. Delivered both directly and through ISVs, VARs, systems integrators and other vendors, our products are designed to provide solid business value while reducing the time, complexity and cost
associated with data infrastructure projects. Our focus on easily embedded technology for solutions that provide low TCO reflects our belief in the strategic importance of this value proposition for our partners and customers, where high
performance, flexibility for growth, and time to market are paramount.



Data Management Product Line



We offer
a wide range of products for secure data management that deliver faster return on investment (ROI), greater business flexibility, enhanced revenue opportunities and proven accountability for data infrastructure investments at a lower TCO.



Pervasive.SQL®, our core database product offering, combines the high performance associated with
enterprise-class databases with numerous low-maintenance features and is ideally suited for client/server, Web and mobile mission-critical applications deployed on a variety of the most popular operating systems.



Our offerings allow a broad range of customers to:



| |  |  | Build low-TCO applications for use in SME environments characterized by little to no IT infrastructure or in departments within large enterprises;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Develop, upgrade or migrate applications that support a broad range of operating systems, including Windows, Linux and NetWare; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | Embed our database inside their commercial or internally developed application, permitting development of a tightly integrated application.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



Our most-recent version, Pervasive.SQL V9, was released in March 2005, and
incorporates many of the most-requested customer features and benefits, as well as a boost in SQL performance, providing opportunities for upgrades and competitive wins in the marketplace. Development began in 2005 on the next major release of
Pervasive.SQL, which is planned for release near the end of fiscal year 2007.



Pervasive DataExchange Real-Time Backup Edition, our core replication offering, features targeted solutions to data movement and synchronization problems like maintaining an off-site warm backup, driving
transactional data into a data portal, and connecting remote databases. DataExchange solutions feature a combination of product and services customized for the business problem to be solved:



| |  |  | Data Continuityaugments end-of-day tape backups by maintaining an up-to-date warm standby at an off-site location;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | Data Portalbridges the gap between existing transactional systems and the Web portal or data warehouse, allowing system access for non-transactional activities, such as query
and analysis, without disrupting, modifying or taxing the performance of the transactional system.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Pervasive Backup Agent is designed to complement existing, traditional weekly or nightly backup solutions. Pervasive Backup Agent helps
provide improved integrity and consistency to traditional backups by keeping the Pervasive.SQL database up and running in continuous operations mode and buffering all changes to the database while it is accessed by the backup software. This allows
the backup software to complete a full Point-in-Time image of the database while avoiding file access issues associated with taking a copy of files that are being modified. When installed directly onto a server along with Pervasive.SQL, the product
requires no configuration settings and no database administrator maintenance. Pervasive Backup Agent can be integrated into existing backup processes and can run in conjunction with complementary third-party backup products such as Brightstor
Arcserve, Veritas Backup Exec and other third-party software.



Pervasive AuditMaster®, our core
security product offering, monitors and reports activity occurring in a Pervasive.SQL database, leveraging deep-level capture, report and alert technology to enable monitoring of mission-critical data without the high costs of application
redevelopment and deployment, training, or on-going maintenance. This technology is particularly relevant in the accounting and healthcare markets, both of which are presently dealing with increased regulatory requirements brought about by the
Sarbanes-Oxley Act and the Health Insurance Portability and Accountability Act (HIPAA). AuditMaster provides data access accountability by means of three modules:



| |  |  | CaptureThe Capture module is an easily installed database plug-in. It is analogous to an all-seeing flight recorder, trapping every event in the database in a detailed trail.
It is installed at the database level, so when the database is running, AuditMaster Capture is running, maintaining a complete log record of events occurring in the database;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ReportOnce the Capture module establishes the audit trail, the Report module allows queries on it, enabling a security administrator to perform audits on the activity within
the application by verifying past activities or analyzing patterns and trends; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | AlertWhile Reports are historical in nature, the Alert module offers proactive surveillance of future data activity. Once defined in AuditMaster, alert triggers wait for
specified events of interest based on the entire range of user actions, including creating, updating and deleting data, or even simply reading it. When a watched-for event occurs, AuditMaster immediately triggers an Alert, which can take the form of
an email to one or more recipients, a call to another application, or the start-up of a new application.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Text Search.    In response to the growing need for ad hoc search capabilities in Pervasive.SQL powered software applications,
we acquired a license to full text search engine technology in June 2003 for release to the



5



---

##### Table of Contents

##### Index to Financial Statements

global market of Pervasive.SQL ISVs. Available as a free add-on to Pervasive.SQL V9, the text search functionality allows application developers to
incorporate powerful text and numeric search capabilities directly into their Pervasive.SQL-based applications with minimal development effort. With our search functionality, developers can build custom search User Interfaces directly into their
applications allowing an applications end user to quickly search for any data in the Pervasive.SQL database using simple text queries rather than complicated SQL syntax. Matching results are returned through XML allowing the application
developer to determine and implement the best way to display those results to the end user.



Data and Application Integration Product Line



Based on technology from the Data Junction acquisition, our integration and data quality analysis product line now augments our low-TCO data management software offerings. Our data integration products have been
developed on a single, open integration platform designed to grow and scale for diverse integration projects, providing what we believe is the industrys best combination of performance, flexibility and TCO.



Our integration products reduce the complexity, costs and risks associated
with traditional labor-intensive integration methods by providing a versatile and configurable integration architecture for rapid implementation and ease of use. This flexibility enables mid-sized businesses and departments of large enterprises to
create and fine-tune their solutions for frequently changing business needs and requirements. Our integration products, which feature a comprehensive set of easy-to-use visual design tools to rapidly build and test integration processes, regardless
of size and complexity, across hundreds of data formats and applications within and outside of the enterprise, include:



| |  |  | Pervasive Data Integrator, which aggregates and integrates data quickly and cost-effectively for legacy migrations as well as high volume, continuous processing,
targeting the needs in the traditional Extract, Transform and Load, or ETL market as a feed for data warehouses and ultimately business intelligence tools;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pervasive Business Integrator, which is ideal for integrating multiple business applications within or across organizations for real-time, event-driven integration
closely aligned with key business processes;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pervasive Integration Engine, which is used by IT organizations and ISVs worldwide to help them pre-wire competitive advantage into their applications to better fit within
the customers infrastructure, vastly improving data and application integration capabilities;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pervasive Data Profiler,which reduces the complexities, risk, and expense associated with manually checking data, improving IT productivity, eliminating costly rework,
and increasing ROI around applications and business processes;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pervasive Integration Manager, a browser-based management console, providing single-point administration, performance monitoring and job scheduling of integration processes
running on remote integration engines;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Oracle and SAP Adaptors, enabling rapid access to heterogeneous data and offering unique capability to process non-relational and semi-structured content that is buried deep
inside many companies, reducing the complexity of low-level interface coding, and reducing cost, time and risk; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Pervasive Message-Store, a data collection framework allowing companies to receive, integrate, store, audit and retrieve data sent in message formats such as XML or
EDI, and in industry standards such as HIPAA, HL7, or ACORD; providing companies in healthcare, insurance and other industries with a high-value, low-TCO solution to become compliant with these industry standards without expensive custom coding and
the significant time and effort of learning the complexities of these industry standards themselves.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Please see Managements Discussion and Analysis of Financial Condition and Results of OperationsResults of Operations elsewhere in
this Report on Form 10-K for product line revenue information.



6



---

##### Table of Contents

##### Index to Financial Statements

Sales and Marketing



Indirect Channel Sales and Channel Marketing



Many SME organizations with limited IT resources, as well as departments of larger enterprises, rely on our channel to help them develop, deploy, maintain
and integrate business-critical data and packaged applications. Our products and marketing approach are specifically tailored to meet the needs of our channel partners and their customers. We believe our sharp focus on our customers and their
end-users provides us with multiple sales opportunities, a cost-effective, value-added source of service and technical support and a large, loyal and well-educated channel that develops and deploys applications using our offerings.



Our channel sales and marketing organizations focus on our worldwide channels
by targeting software developers who build client/server, Web and mobile applications and the Web and systems integrators, consultants and value-added resellers (VARs) who sell to and implement the applications for end users. Our product marketing
organizations have primary responsibility for product direction and have developed a number of programs utilized by the sales organization to support our channel partners, such as our Original Equipment Manufacturer (OEM) program for ISVs and
partner programs for Web and systems integrators, consultants and VARs. These programs are worldwide in scope and capture leads from a variety of activities including direct response marketing and advertising, joint marketing and public relations.



Our OEM program focuses on recruiting and retention of
independent software vendors worldwide who embed our products on an OEM basis. The OEM program is designed to build mutually beneficial strategic relationships between Pervasive and ISVs and generate ongoing royalties for us through licensing
contracts, which are typically for three-year terms. This program offers our OEM partners joint marketing services, volume discounts, specialized technical support, training and consulting, which enable delivery of tightly integrated solutions to
end users.



Our other sales and marketing programs recruit and
retain software developers and channel partners who develop applications that are designed to be deployed with shrink-wrap versions of our data management products. These programs include trade shows, direct mail, telemarketing and telesales
activities and hands-on seminars that are designed to further recruit, develop, support and train software developers and channel partners to facilitate the deployment of client/server, Web and mobile applications based on our products. If the sales
volumes of these applications become sufficient, the sales group recruits these software developers into our OEM program.



Our international channel sales organizations utilize a channel of distribution partners and OEMs worldwide. The distribution partners implement sales and
marketing programs for a particular region, typically using our distributor or master distributor programs. In addition to managing these distributor relationships, the international sales groups recruit and support software developers and channel
partners with the same programs as the domestic sales groups. We currently have international offices located in Brussels, Frankfurt, London and Paris and a joint venture in Japan.



Direct Sales and Marketing



Unlike typical SME organizations, many mid-sized companies and larger enterprises have access to greater IT resources, and
therefore tend to rely less on third parties for packaged solutions. Our approach for reaching these prospective customers is based generally on a direct marketing and direct sales model.



Our direct marketing efforts are comprised largely of in-house direct email/mail campaigns, specifically targeting IT
departments and business managers as well as vertical marketing initiatives aimed at the Financial, Banking and Healthcare sectors. While our primary focus is on small to mid-sized enterprises and departments within larger businesses, our products
often scale to satisfy the needs of large enterprises resulting in direct sales to these organizations. The primary goal of these marketing campaigns is to direct potential customers back to



7



---

##### Table of Contents

##### Index to Financial Statements

our corporate Web site and have them download white papers, strategic reports, and other general strategic marketing materials as well as trial versions of
our software products, in particular, our integration products. Through our press and industry analyst relationships, the marketing team seeks industry endorsements that drive target customer buying within the integration segment.



We employ a sales model that sells directly into enterprises at both the
corporate and departmental level. Sales Executives are part of a well-defined and comprehensive sales process based upon a sales methodology used by everyone in the sales organization that contains six stages from initial interest through evaluation
and negotiation. The sales force is supported by customer relationship management system software (CRM) that supports the sales methodology, combined with sales quoting and accounting software, as well as a staff of highly trained Sales Engineers
who provide high-quality technical pre-sales support during the sales cycle.



Because of the small footprint of our software combined with its ease of use, we enjoy the benefits of deploying a sales model that is primarily through a staff of Sales Executives. This model facilitates conducting
the majority of our sales efforts via a telephone/Web-demonstration process composed of interviews with potential customers to determine their interest level and needs, resulting in on-target product recommendations. As a result, a combination of
customer-needs driven interactive demonstrations of our products using the Internet for presentation, often with a specific problem from the customer, shown as a proof of concept is produced. By using the Internet for delivering these proofs of
concept and the interactive demonstrations, Pervasive is able to maintain a lower sales cost, which ultimately translates into our ability to offer greater integration capabilities at an overall lower TCO.



Customer Service and Technical Support



We offer multiple levels of worldwide customer services, including technical
support and product maintenance. First level support responds to most customer inquiries that are routine in scope via telephone and email. Second level support responds to escalated technical issues and supports our large partners with dedicated
technical expertise.



Our Customer Service and Support
departments are committed to understanding the wide variety of business applications involving data management and integration. In order to assist customers quickly and successfully, a great deal of domain knowledge must be acquired by each member
of the team. Each technical support specialist must have a working knowledge of a broad range of databases, applications, and development and operating environments, including UNIX, Linux, SQL queries, VB, Java, CRM and ERP interfaces, Web services
and SOA, among many others. In addition, developer level support ensures that developers can obtain assistance from a team knowledgeable in the developers programming language and toolset of choice, resulting in a shortened time to market for
the developers internal or commercial application.



Our
Web site includes a comprehensive on-line support area that is monitored and updated continually by the Customer Service department. With this extensive library of Web-based resources, customers have 24/7 access to the documentation, maintenance
releases, FAQs, interactive tutorials and knowledge base they need to answer their questions and resolve their problems quickly and easily. Customers may also submit an electronic support request form, via the Web site, to Customer Service inquiring
about specific problems or requesting support for more detailed, particular concerns.



Worldwide customer service is provided through our corporate offices in Austin, Texas. International customer service is complemented by our call center in Brussels, Belgium, and via our multi-lingual support Web
site.



Professional Services



The Professional Services Group (PSG) is focused primarily on accelerating
and maximizing integration ROI for customers. This group, consisting of Implementation Services and Training Services, has steadily built a record of success and fast deployment for clients.



8



---

##### Table of Contents

##### Index to Financial Statements

In order to provide further evidence of the performance of our integration tools and applications, PSG
can develop proofs of concept and benchmarks on a sample of a customers integration project, or on other sample migration or integration processes. Through PSGs consultative experience, it can also suggest ways to improve and optimize
throughput or system performance.



PSG works closely with
clients to architect and build special applications and/or functionality around the integration tools as needed to optimize project performance. PSG also works with clients to ensure that the integration tools are properly embedded and have full
connectivity to other internal or external applications.



The
Implementation Services group in PSG is available to assist customers, partners and sales prospects with benchmarking/proofs of concept, rapid, client-oriented deployment and implementation, or long-term consulting. Our team is composed of
developers, product specialists, and business analysts devoted to delivering customer and partner success.



The Training Services group in PSG provides multiple training options each month in Austin, Texas. These classes are open to all licensed users of the
current version of our software. Users can take standard product training and follow-up with focused workshop sessions. Additional consulting time can be scheduled after each session to augment course learning. The same courses and workshops are
also available on-site at the customers location and via the Web.



PSG will also fulfill demand for fee-based consulting services from our software developer customers and channel partners. These consulting services may include development services to migrate applications on competing databases to
Pervasive.SQL, migrate existing applications to the Web, upgrade existing applications to the latest Pervasive.SQL release, and optimize database functionality through performance testing, database schema design and review, and the delivery of
services related to our DataExchange, AuditMaster or Full Text Search offerings. Consulting opportunities are often referred to our channel partners to strengthen channel loyalty, build the channels technical ability and increase the resource
base available for future growth.



Research and Development



We have made substantial investments in research and development through
both internal development and technology acquisition. As of June 30, 2006, we had 38 employees in research and development, in addition to 27 contract developers with a third-party development partner in India, and our research and development
expenditures for fiscal years 2004, 2005 and 2006 were $10.0 million, $11.1 million and $10.3 million, respectively, including $0.5 million of stock-based compensation expense for fiscal year 2006. We will continue to invest heavily in focused
research and development resources to further our vision of the future of embedded data infrastructure software, enabling businesses to capitalize on their data investments, while accelerating the inevitable transition from high cost to
high value.



Our development efforts consist primarily of
driving significant levels of innovation into new and current product lines with primary goals being continuous improvement of the performance of existing product features, the addition of new differentiating product features to simplify development
with our products, deployment and use of our products, and the on-going investment in emerging platform opportunities.



Our research and development investments in fiscal 2007 are focused on the following:



| |  |  | Embedded database technologyWe continue to commit significant development resources to enhancing Pervasive.SQL with performance, features and functionality required by SME
customers today and the channel of ISVs, VARs and consultants who serve them.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Data replication technologyWe continue to invest in data replication technology for deployment into customer environments where high availability and security of data is a
critical need. Pervasive DataExchange offers targeted solutions to data movement and synchronization requirements like maintaining an offsite warm backup, driving transactional data into a data portal and connecting remote databases.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | SecurityWe will continue to invest in Pervasive AuditMaster, our core security offering, which monitors and reports all activity occurring in a Pervasive.SQL database,
leveraging deep-level capture, report and alert technology to enable monitoring of mission critical data without the high costs of application redevelopment and deployment, training, or on-going maintenance. This technology is particularly relevant
in the accounting and healthcare markets, both of which are presently dealing with increased regulatory requirements brought about by the Sarbanes-Oxley Act and the Health Insurance Portability and Accountability Act (HIPAA).
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Full text search technologyWe continue to invest in Pervasive Full Text Search technology which enables users to perform advanced searches to easily find information by
allowing partial match, wild card and fuzzy logic searches into application and Web portal data.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Connectivity expansionWe continue to invest in our integration products so that they can connect a growing range of on-premises and Web-based applications, enabling us to
partner with applications vendors and participate in market segments that are experiencing rapid growth.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Platform expansionOur integration products are deployable on a wide variety of industry-standard platforms such as UNIX (Sun Solaris, IBM-AIX and HP-UX), Linux and the various
Microsoft Windows platforms. Our goal is to offer the most easily deployed, and most scalable, single integration solution available in the market and extend our appeal to a broader range of ISVs, ASPs and systems integrators.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Integration embeddabilityWe continue to invest development resources in the further enhancement of our embeddable integration technology so that our customers can rapidly
embed robust data services within both traditional and SOA-style environments. These capabilities are essential for ISVs worldwide to help them to pre-wire competitive advantage into their applications to better fit within customer infrastructure,
vastly improving data and application integration capabilities.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Competition



We encounter competition for our
embedded database products primarily from large, public companies, including Microsoft, Oracle, Sybase, IBM and Progress. In particular, Sybases small memory footprint database software product, Adaptive Server Anywhere, and Microsofts
product, SQL Server, directly compete with our products. And, because there are relatively low barriers to entry in the software market, we may encounter additional competition from other established or emerging companies providing database products
based on existing, new or open-source technologies.



Open-source software, which is an emerging trend in the software marketplace, may impact our business as interest, demand and use increases in the database segment and poses a challenge to our business model, including recent efforts by
proponents of open-source software to convince governments worldwide to mandate the use of open-source software in their purchase and deployments of software products. Firms adopting the open-source software model typically provide customers
software produced by loosely associated groups of unpaid programmers and made available for license to end users at nominal cost, and earn revenue on complementary services and products, without having to bear the full costs of research and
development for the open-source software. Because the present demand for open-source database software is largely concentrated in major corporations, our embedded database business has not been adversely affected to date. However, it is likely that
increased adoption of Linux will drive heightened interest in other more mature software categories such as database and certain business applications. To the extent competing open-source software products gain increasing market acceptance, sales of
our products may decline, we may have to reduce prices we charge for our products, and our revenue and operating margins may decline. Mass adoption of open source databases in the SME market could have a material adverse impact on our database
business.



Application service providers (ASPs) may enter our
market and could cause a change in revenue models from licensing of client/server and Web-based applications to renting applications. Our competitors may be more successful than we are in adopting these revenue models and capturing related market
share.



10



---

##### Table of Contents

##### Index to Financial Statements

The market for our integration products is highly competitive and subject to rapidly changing technology.
We principally compete against ETL (extract, transform and load) software vendors and data warehousing and application integration software providers. Such competitors include Ascential (recently acquired by IBM), Business Objects, Embarcadero,
Informatica, and Information Builders. In addition, we compete or may compete against database vendors that currently offer, or may develop, products with functionalities that compete with our solutions. These products typically operate specifically
with these competitors proprietary databases. Such competitors include IBM, Microsoft, Sybase and Oracle. Competition also comes in the form of custom code, where potential customers have sufficient internal technical resources to develop
solutions in-house without the aid of our products or those of our competitors.



Proprietary Rights



Our success depends to a
significant degree upon our ability to protect our software and other proprietary technology. We rely primarily on a combination of copyright, trademark and trade secret laws, confidentiality procedures and contractual provisions to protect our
proprietary rights. However, these measures afford us only limited protection. In addition, we rely in part on shrink wrap and click wrap licenses that are not signed by the end user and, therefore, may be unenforceable under
the laws of certain jurisdictions. Therefore, our efforts to protect our intellectual property may not be adequate. We cannot be certain that others will not develop technologies that are similar or superior to our technology or design around the
copyrights and trade secrets owned by us. Unauthorized parties may attempt to copy aspects of our products or to obtain and use information we regard as proprietary. Although we believe software piracy may be a problem, we are unable to determine
the extent to which piracy of our software products occurs. In addition, portions of our source code are developed in foreign countries, such as in India, where we use third-party service providers, with laws that do not protect our proprietary
rights to the same extent as the laws of the United States.



Employees



As of June 30, 2006, Pervasive employed 165
full-time employees, including 66 in sales and marketing, 38 in research and development, 27 in professional services, customer service and technical support, and 34 in general and administrative. We are not subject to any collective bargaining
agreement, and we believe that our relationships with our employees are good.



Facilities



Our leased headquarters facility
in Austin, Texas, consists of approximately 91,000 square feet. The facility provides additional space and expansion options and is leased through October 2011. We currently lease international offices in Brussels, Frankfurt, London and Paris.



11



---

##### Table of Contents

##### Index to Financial Statements

|ITEM 1A.    RISK | FACTORS
|---------------- | -------



You should carefully consider the risks described below before making an investment decision. The risks and uncertainties described below are not the
only ones we face. Any of the following risks could harm our business, financial condition or results of operations. In such case, the trading price of our common stock could decline, and you may lose all or part of your investment. Please see the
Special Note Regarding Forward-Looking Statements elsewhere in this Report on Form 10-K.



Our Financial Results May Vary Significantly from Quarter to Quarter



Our operating results have varied significantly from quarter to quarter at times in the past and may continue to vary significantly from quarter to
quarter in the future due to a variety of factors. Many of these factors are outside of our control. These factors include:



| |  |  | fluctuations in demand for our products, upgrades to our products, or our services;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | fluctuations in the demand for and deployment of client/server applications in which our Pervasive.SQL products are designed to be embedded;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | fluctuations in demand for our products due to the potential deteriorating economic conditions on our customer base;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | seasonality of purchases and the timing of product sales and shipments;
| | - |  | -----------------------------------------------------------------------



| |  |  | unexpected delays in introducing new products and services or improvements to existing products and services;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | new product releases, licensing models or pricing policies by our competitors;
| | - |  | ------------------------------------------------------------------------------



| |  |  | acquisitions or mergers involving us, our competitors or customers;
| | - |  | -------------------------------------------------------------------



| |  |  | impact of changes to our product distribution strategy and pricing policies;
| | - |  | ----------------------------------------------------------------------------



| |  |  | lack of order backlog;
| | - |  | ----------------------



| |  |  | loss of a significant customer or distributor;
| | - |  | ----------------------------------------------



| |  |  | changes in purchasing and/or payment practices by our distributors or other customers;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | a reduction in the number of independent software vendors, or ISVs, who embed our products or value-added resellers, or VARs, who sell and deploy our products;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the mix of domestic and international sales;
| | - |  | -------------------------------------------------------



| |  |  | impact of changes to our geographic investment levels and business models;
| | - |  | --------------------------------------------------------------------------



| |  |  | changes in the cost of routine business activities;
| | - |  | ---------------------------------------------------



| |  |  | gains or losses associated with discontinued operations;
| | - |  | --------------------------------------------------------



| |  |  | changes in our business plan or strategy;
| | - |  | -----------------------------------------



| |  |  | impact of severance charges associated with departing employees;
| | - |  | ----------------------------------------------------------------



| |  |  | write-downs of the recorded book value of assets;
| | - |  | -------------------------------------------------



| |  |  | changes in generally accepted accounting principles in the United States; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | costs associated with the compliance requirements of Section 404 of the Sarbanes-Oxley Act of 2002.
| | - |  | ---------------------------------------------------------------------------------------------------



We derive a significant portion of our revenues from relatively large transactions. The sales cycles for these transactions
tend to be longer than the sales cycles on smaller orders. This longer sales cycle for large transactions makes it difficult to predict the quarter in which these sales will occur. Accordingly, our operating results may fluctuate from quarter to
quarter based on the existence and timing of larger transactions. A reduction in large transactions during any quarter could materially impact our revenues.



12



---

##### Table of Contents

##### Index to Financial Statements

Our revenue and profitability depend on the overall demand for our products and services, which in turn
depends on general economic and business conditions. The nature and extent of the effect of the current economic climate on our ability to sell our products and services is uncertain. A softening of demand for our products and services caused by
weakening of the economy may result in decreased revenues. There can be no assurance that we will be able to effectively promote revenue growth rates in all economic conditions.



Significant portions of our expenses are not variable in the short term and cannot be quickly reduced to respond to
decreases in revenues. Therefore, if our revenues are below our expectations, our operating results are likely to be adversely and disproportionately affected. In addition, we may change our prices, modify our distribution strategy and policies,
accelerate our investment in research and development, sales or marketing efforts in response to competitive pressures or pursue new market opportunities. Any one of these activities may further limit our ability to adjust spending in response to
revenue fluctuations.



Seasonality May Contribute to Fluctuations in Our
Quarterly Operating Results



Our business has, on
occasion, experienced seasonal customer buying patterns. In recent years, we have generally experienced relatively weaker demand in the quarter ending September 30. We believe that this pattern may continue. In addition, we anticipate that
demand for our products in Europe and Japan will decline in the summer months because of reduced corporate buying patterns during the vacation season.



We Currently Operate Without a Backlog



We generally operate with virtually no order backlog because our software products are shipped and revenue is recognized shortly after orders are
received. This lack of backlog makes product revenues in any quarter substantially dependent on orders booked and shipped throughout that quarter.



Our Performance Depends on Market Acceptance of Pervasive.SQL



We derive a substantial portion of our revenues from the license of our Pervasive.SQL products. Continued market acceptance of Pervasive.SQL may be
influenced heavily by factors outside of our control such as new product offerings or promotions by competitors, mergers and acquisitions of customers and competitors, the product development and deployment cycles of developers and resellers who
embed or bundle our products into packaged software applications and demand for applications of the type built on our products. Market acceptance of Pervasive.SQL V9 (released March 15, 2005) and future upgrades also may be influenced by
factors in our control such as product quality, relative demand for feature and functionality upgrades and any future product announcements or price changes.



Revenue from our embedded database product, Pervasive.SQL, decreased in fiscal year 2006 relative to fiscal year 2005 and in fiscal year 2005, relative to
the fiscal year 2004. We believe these decreases were due to a variety of factors, including but not limited to, increasing competition and what we believe to be the increasingly negative impact of general economic conditions on our ISV customers
who build applications utilizing our database software and reduced demand for the ISVs software applications themselves. In addition, the decrease in fiscal year 2006 was due in part to reduced customer demand within our installed base of
customers for the latest version of our database product (Version 9 released in March 2005) relative to the prior version, and we believe the decrease in fiscal year 2005 was due in part to the length of time since the last major version release of
our database product (Version 8 in December 2002). A continued reduction in our embedded database business, or our inability to grow the integration products business we acquired as a result of our acquisition of Data Junction Corporation in fiscal
year 2004, could have a material adverse effect on our business, operating results and financial condition.



Our Efforts to Develop and Maintain Brand Awareness of Our Products May Not be Successful



Brand awareness is important given competition in the market for data infrastructure software products. We are aware of other companies that use the word
Pervasive either in their marks alone or in combination with



13



---

##### Table of Contents

##### Index to Financial Statements

other words. We expect that it may be difficult or impossible to prevent third-party usage of the Pervasive name and variations of this name for competing
goods and services. Competitors or others who use marks similar to our brand name may cause confusion among actual and potential customers, which could prevent us from achieving significant brand recognition. If we fail to promote and maintain our
brand or incur significant related expenses, our business, operating results and financial condition could be materially adversely affected.



We Must Succeed in the Data Management Software Market as well as the Data Integration Software Market if we are to Realize the Expected Benefits of the Merger with
Data Junction Corporation



Our long-term strategic plan
depends upon the successful development and introduction of products and solutions that address the needs of the data management software market as well as the data integration software market. In order for us to succeed in these markets, we must
align strategies and objectives and focus a significant portion of our resources towards serving these markets.



The challenges involved include the following:



| |  |  | coordinating software development operations in a rapid and efficient manner to ensure timely release of products to market; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | retaining key alliances.
| | - |  | ------------------------



In addition, our success in these markets will depend on several factors, many of which are outside our control including:



| |  |  | growth of the data management infrastructure software market;
| | - |  | -------------------------------------------------------------



| |  |  | growth of the data integration software market;
| | - |  | -----------------------------------------------



| |  |  | deployment of our products by enterprises; and
| | - |  | ----------------------------------------------



| |  |  | emergence of substitute technologies and products.
| | - |  | --------------------------------------------------



If we are unable to succeed in these markets we may not realize the anticipated benefits of our merger with Data Junction and our business may be harmed.



We May Face Problems in Connection With Past Acquisitions, Joint Ventures
or Licensing Arrangements



In April 2005, we licensed
technology from Metaserver Inc., a software development company based in New Haven, Connecticut. The licensed technology is a design tool that facilitates the modeling of processes and the creation of connections between processes and supporting
applications and data. We licensed the technology for $493,000. Following a productization and integration effort, this technology was made available in the first quarter of fiscal year 2006. We cannot be certain that the market acceptance or demand
for this new technology will meet our expectations.



In January
2005, we entered into an offshore development, support and services agreement with Aztec Software and Technologies Limited, an outsourcing company based in Bangalore, India. Pursuant to the agreement, Aztec was to provide certain enhancements to
PostgreSQL and certain levels of support to our customers who enter into support agreements with us related to PostgreSQL. In July 2006, we decided to substantially reduce our investment and focus on our PostgreSQL initiative.



On December 8, 2003 we announced the completion of our acquisition of
privately held Data Junction Corporation, a pioneering data and application integration company based in Austin, Texas, for approximately $16.6 million in cash, net of $6.5 million of cash held by Data Junction at the time of closing of the
transaction, and 5 million shares of our common stock. We cannot be certain that we will realize the anticipated benefits of the acquisition. In particular we may not realize the strategic and operational benefits we had anticipated, including
greater revenue and market opportunities, maintaining industry leadership and consistent profitability.



14



---

##### Table of Contents

##### Index to Financial Statements

In July 2003, we licensed technology from ABACUS Research A.G., a software development company based
in St. Gallen, Switzerland. The licensed technology enables users to perform advanced searches into application and Web portal data, providing sub-second responses across large databases. We licensed the technology for $600,000. Following a
productization and integration effort, this technology was made available in the first quarter of fiscal year 2006. We cannot be certain that the market acceptance or demand for this new technology will meet our expectations.



In April 2003, we purchased database transaction intelligence technology
from ThinkNet Inc., a software development company based in Toronto, Ontario. The acquired technology provides a continuous, comprehensive and auditable view of an applications database operations, such as who did what, when, where and how. It
consists of a Pervasive.SQL logging plug-in, a query and analysis module, and a sophisticated business rules engine. It also alerts administrators to events according to predefined business rules and reports activity efficiently for analysis. We
acquired the technology for $550,000 in cash. Following a productization and integration effort, a new product, Pervasive Audit Master, was launched in the second quarter of fiscal 2004. We cannot be certain that the market acceptance or demand for
this new product will meet our expectations.



In
July 2001, we formed a new business venture with AG-TECH Corporation, a company developing, selling and importing packaged software, to sell and support our products in Japan. AG-TECH has been engaged in the sales and support of Btrieve
(predecessor to Pervasive.SQL) and Pervasive.SQL products since 1986. In conjunction with the joint venture, AG-TECH launched a new operating division staffed with specialists experienced in selling and supporting Pervasive.SQL to assume
responsibility for OEM sales, packaged software sales, technical support and localization and translation of our products into Japanese. In connection with the new business venture, we obtained a less than 20% ownership interest in AG-TECH and the
ability to elect one director to the AG-TECH Board of Directors. While this venture has been successful to date, we cannot be certain that this venture will continue to be successful, which could result in our inability to successfully operate in
Japan. In addition, as a part of our venture, we executed a three year master distributor agreement with AG-TECH, the initial term of which expired June 30, 2004. This agreement has been renewed for an additional three-year term which expires
June 30, 2007. We cannot be certain that we will continue to be able to renew our agreement with AG-TECH on terms and conditions at least as favorable to Pervasive as those contained in our present agreement. Further, we may be unable to
maintain or increase Japanese market demand for our products.



We May Face
Problems in Connection With Future Acquisitions, Joint Ventures or Licensing Arrangements



In the future, we may acquire additional businesses, products and technologies, or enter into joint venture or licensing arrangements, that could complement, modify or expand our business. Our negotiations of
potential acquisitions or joint ventures and our integration of acquired businesses, products or technologies could divert management time and resources. Any future acquisitions could require us to issue dilutive equity securities, reduce our cash
and marketable securities, incur debt or contingent liabilities, amortize intangibles, or write-off purchased research and development and other acquisition-related expenses. If we are unable to fully integrate acquired businesses, products or
technologies with our existing operations, we may not receive the intended benefits of acquisitions. In addition, market reactions to acquisitions are difficult to predict and if we do announce any future acquisitions, such market reactions may
cause our stock price to fluctuate.



We May Face Problems in Connection With
Product Line Expansion



In the future, we may acquire,
license or develop additional products. Future product line expansion may require us to modify or expand our business and expend significant time and resources. If we are unable to fully integrate new products with our existing operations, we may
not receive the intended benefits of such product line expansion and related expenditures.



15



---

##### Table of Contents

##### Index to Financial Statements

A Small Number of Distributors and Sales Related to Accounting Software Applications Account For a Significant
Percentage of Our Revenues



The loss of a major
distributor, changes in a distributors payment practices, changes in the financial stability of a major distributor or any reduction in orders by such distributor, including reductions due to market or competitive conditions combined with the
potential inability to replace the distributor on a timely basis, or any modifications to our pricing or distribution channel strategy could materially adversely affect our business, operating results and financial condition. Many of our ISVs, VARs
and end users place their orders through distributors. A relatively small number of distributors have accounted for a significant percentage of our revenues. In the fiscal year ended June 30, 2006, one distributor (our joint venture partner in
Japan, AG-TECH Corporation) accounted for an aggregate of approximately 15% of our revenues, as compared to 13% in the fiscal year ended June 30, 2005. Additionally, we estimate that approximately 20% of our database revenues in the fiscal year
ended June 30, 2006 were from sales related to accounting software applications. Furthermore, there is currently consolidation taking place among our ISVs that could narrow the number of customers who sell our products. For example, one of our
ISVs, The Sage Group plc, has acquired Timberline Software Corporation, Softline Limited, and ACCPAC International Inc., three of our ISVs. These four ISVs together have, at various times in the past, represented as much as 10% of our revenues.
Accordingly, our sales to The Sage Group plc could constitute 10% or more of our revenues in the future. As a result, we expect we will continue to depend on a limited number of distributors, certain of our ISV customers and sales related to
accounting software applications for a significant portion of our revenues in future periods and the loss of a significant distributor or ISV customer could materially adversely affect our business, operating results and financial condition.
Moreover, we expect that such distributors and sales related to accounting software applications will vary from period to period. Our distributors have not agreed to any minimum order requirements. Although we forecast demand and plan accordingly,
if a distributor purchases excess product, we may be obligated to accept the return of some products.



We Depend on Our Indirect Sales Channel



Our failure to grow our indirect sales channel or the loss of a significant number of members of our indirect channel partners would have a material adverse effect on our business, financial condition and operating
results. We derive a substantial portion of our revenues from indirect sales through a channel consisting of independent software vendors, value-added resellers, systems integrators, consultants and distributors. Our sales channel could be adversely
affected by a number of factors including:



| |  |  | the emergence of a new platform resulting in the failure of independent software vendors to develop and the failure of value-added resellers to sell our products based on our
supported platforms;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | pressures placed on the sales channel to sell competing products;
| | - |  | -----------------------------------------------------------------



| |  |  | our failure to adequately support the sales channel;
| | - |  | ----------------------------------------------------



| |  |  | consolidation of certain of our indirect channel partners;
| | - |  | ----------------------------------------------------------



| |  |  | competing product lines offered by certain of our indirect channel partners; and
| | - |  | --------------------------------------------------------------------------------



| |  |  | business model or licensing model changes of our channel partners or their competitors.
| | - |  | ---------------------------------------------------------------------------------------



We cannot be certain we will be able to continue to attract additional indirect channel partners or retain our current
partners. In addition, we cannot be certain our competitors will not attempt to recruit certain of our current or future partners. For example, in December 2000, Microsoft (a competitor) acquired Great Plains Software (a former OEM and channel
partner). Any similar transactions may have an adverse effect on our ability to attract and retain partners.



We May Not Be Able to Develop Strategic Relationships



Our current collaborative relationships may not prove to be beneficial to us, and they may not be sustained. We may not be able to enter into successful new strategic relationships in the future, which could have a
material



16



---

##### Table of Contents

##### Index to Financial Statements

adverse effect on our business, operating results and financial condition. From time to time, we have collaborated with other companies in areas such as
product development, marketing, distribution and implementation. However, many of our current and potential strategic partners are either actual or potential competitors with us. In addition, many of our current relationships are informal or, if
written, terminable with little or no notice.



We Depend on Third-Party
Technology in Our Products



We rely upon certain software
that we license from third parties, including software integrated with our internally developed software and used in our products to perform key functions. These third-party software licenses may not continue to be available to us on commercially
reasonable terms. The loss of, or inability to maintain or obtain any of these software licenses, could result in shipment delays or reductions until we develop, identify, license and integrate equivalent software. Any delay in product development
or shipment could damage our business, operating results and financial condition.



We May be Unable to Protect Our Intellectual Property and Proprietary Rights



Our success depends to a significant degree upon our ability to protect our software and other proprietary technology. We rely primarily on a combination of copyright, trademark and trade secret laws, confidentiality
procedures and contractual provisions to protect our proprietary rights. However, these measures afford us only limited protection. In addition, we rely in part on shrink wrap and click wrap licenses that are not signed by
the end user and, therefore, may be unenforceable under the laws of certain jurisdictions. Therefore, our efforts to protect our intellectual property may not be adequate. We cannot be certain that others will not develop technologies that are
similar or superior to our technology or design around the copyrights and trade secrets owned by us. Unauthorized parties may attempt to copy aspects of our products or to obtain and use information we regard as proprietary. Although we believe
software piracy may be a problem, we are unable to determine the extent to which piracy of our software products occurs. In addition, portions of our source code are developed in foreign countries, such as in India, where we use third-party service
providers, with laws that do not protect our proprietary rights to the same extent as the laws of the United States.



We may be subjected to claims of intellectual property infringement by third parties as the number of products and competitors in our industry segment
continues to grow and the functionality of products in different industry segments increasingly overlaps. Any infringement claims, with or without merit, could be time-consuming, result in costly litigation, divert management attention and
resources, cause product shipment delays or the loss or deferral of sales or require us to enter into royalty or licensing agreements. Such royalty or licensing agreements, if required, may not be available on terms acceptable to us, if at all. In
the event of a successful claim of intellectual property infringement against us, should we fail or be unable to either license the technology or similar technology or develop alternative technology on a timely basis, our business, operating results
and financial condition could be materially adversely affected.



We Must
Adapt to Rapid Technological Change



Our future success
will depend upon our ability to continue to enhance our current products and to develop and introduce new products on a timely basis that keep pace with technological developments and new industry standards and satisfy increasingly sophisticated
customer requirements. Rapid technological change, frequent new product introductions and enhancements, uncertain product life cycles, changes in customer demands and evolving industry standards characterize the market for our products. The
introduction of products embodying new technologies and the emergence of new industry standards can render existing products obsolete and unmarketable. As a result of the complexities inherent in client/server and Web computing environments and in
data and application integration solutions, and the performance demanded by customers for data infrastructure software products, new products and product enhancements can require long development and testing periods. As a result, significant delays
in the general availability of such new releases or significant problems in the installation or implementation of such new releases could have a material adverse effect on our business,



17



---

##### Table of Contents

##### Index to Financial Statements

operating results and financial condition. We have experienced delays in the past in the release of new products and new product enhancements. We may not be
successful in:



| |  |  | developing and marketing, on a timely and cost-effective basis, new products or new product enhancements that respond to technological change, evolving industry standards or
customer requirements;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | avoiding difficulties that could delay or prevent the successful development, introduction or marketing of these products; or
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | achieving market acceptance for our new products and product enhancements.
| | - |  | --------------------------------------------------------------------------



Our Software May Contain Errors or Defects



Errors or defects in our products may result in loss of revenues or delay in market acceptance, and could materially adversely affect our business,
operating results and financial condition. Software products such as ours may contain errors, sometimes called bugs, particularly when first introduced or when new versions or enhancements are released. From time to time, we discover
software errors in certain of our new products after their introduction. Despite our testing, current versions, new versions or enhancements of our products may still have errors after commencement of commercial shipments. Product errors can put us
at a competitive disadvantage and can be costly and time-consuming to correct.



We May Become Subject to Product or Professional Services Liability Claims



A product or professional services liability claim, whether or not successful, could damage our reputation and our business, operating results and financial condition. Our license and service agreements with our
customers typically contain provisions designed to limit our exposure to potential product or service liability claims. However, these contract provisions may not preclude all potential claims. Product or professional services liability claims could
require us to spend significant time and money in litigation or to pay significant damages.



We Compete with Microsoft while Simultaneously Supporting Microsoft Technologies



We currently compete with Microsoft in the market for data management products while simultaneously maintaining a working relationship with Microsoft.
Microsoft has a longer operating history, a larger installed base of customers and substantially greater financial, distribution, marketing and technical resources than Pervasive. As a result, we may not be able to compete effectively with Microsoft
now or in the future, and our business, operating results and financial condition may be materially adversely affected.



We expect that Microsofts commitment to and presence in the data management products market will substantially increase competitive pressures. We
believe that Microsoft will continue to incorporate SQL Server database technology into its operating system software and certain of its server software offerings, possibly at no additional cost to its users. Microsoft currently licenses a
royalty-free limited version of its SQL Server database technology. We believe that Microsoft will also continue to enhance its SQL Server database technology and that Microsoft will continue to invest in various sales and marketing programs
involving certain of our channel partners.



In addition,
Microsoft continues to grow its presence in the software applications market. For example, they acquired Great Plains Software, a former channel partner of Pervasive, and Navision, both of which are accounting software vendors. Microsoft has also
entered the customer relationship management software market. We believe that Microsoft will continue to grow its presence in the software applications market and in doing so, may have a negative impact on the financial stability of other software
application vendors who use our products, or may influence other software application vendors to use Microsoft infrastructure software products instead of those available from Pervasive.



We believe we must maintain a working relationship with Microsoft to achieve success. Many of our customers use
Microsoft-based operating platforms. Thus it is critical to our success that our products be closely



18



---

##### Table of Contents

##### Index to Financial Statements

integrated with Microsoft technologies. Notwithstanding our historical and current support of Microsoft platforms, Microsoft may in the future promote
technologies and standards more directly competitive with or not compatible with our technology.



We Face Significant Competition From Other Companies



We encounter competition for our embedded database products primarily from large, public companies, including Microsoft, Oracle, Sybase, IBM and Progress. In particular, Sybases small memory footprint database
software product, Adaptive Server Anywhere, and Microsofts product, SQL Server, directly compete with our products. And, because there are relatively low barriers to entry in the software market, we may encounter additional competition from
other established or emerging companies providing database products based on existing, new or open-source technologies.



Open-source software, which is an emerging trend in the software marketplace, may impact our business as interest, demand and use increases in the
database segment and poses a challenge to our business model, including recent efforts by proponents of open-source software to convince governments worldwide to mandate the use of open-source software in their purchase and deployments of software
products. Firms adopting the open-source software model typically provide customers software produced by loosely associated groups of unpaid programmers and made available for license to end users at nominal cost, and earn revenue on complementary
services and products, without having to bear the full costs of research and development for the open-source software. Because the present demand for open-source database software is largely concentrated in major corporations, our embedded database
business has not been adversely affected to date. However, it is likely that increased adoption of Linux will drive heightened interest in other more mature software categories such as database and certain business applications. To the extent
competing open-source software products gain increasing market acceptance, sales of our products may decline, we may have to reduce prices we charge for our products, and our revenue and operating margins may decline. Mass adoption of open source
databases in the SME market could have a material adverse impact on our database business.



Application service providers (ASPs) may enter our market and could cause a change in revenue models from licensing of client/server and Web-based applications to renting applications. Our competitors may be more
successful than we are in adopting these revenue models and capturing related market share.



The market for our integration products is highly competitive and subject to rapidly changing technology. We principally compete against ETL (extract, transform and load) software vendors and data warehousing and
application integration software providers. Such competitors include Ascential/IBM, Business Objects, Embarcadero, Informatica, and Information Builders. In addition, we compete or may compete against database vendors that currently offer, or may
develop, products with functionalities that compete with our solutions. These products typically operate specifically with these competitors proprietary databases. Such competitors include IBM, Microsoft, Sybase and Oracle. Competition also
comes in the form of custom code, where potential customers have sufficient internal technical resources to develop solutions in-house without the aid of our products or those of our competitors.



Most of our competitors have longer operating histories, significantly
greater financial, technical, marketing and other resources, significantly greater name recognition and a larger installed base of customers. In addition, some competitors have demonstrated a willingness to, or may willingly in the future, incur
substantial losses as a result of deeply discounted product offerings or aggressive marketing campaigns. For example, Microsoft, Oracle, IBM and Sybase all currently license royalty-free limited versions of their database technologies. As a result,
our competitors may be able to respond more quickly to new or emerging technologies and changes in customer requirements, or to devote greater resources to the development, promotion and sale of competitive products, than we can. There is also a
substantial risk that changes in licensing models or announcements of competing products by competitors such as Microsoft, Oracle, Sybase, IBM, Progress, Ascential/IBM, Business Objects, Embarcadero, Informatica, Information Builders or others could
result in the cancellation of customer



19



---

##### Table of Contents

##### Index to Financial Statements

orders in anticipation of the introduction of such new licensing models or products. In addition, current and potential competitors have established or may
establish cooperative relationships among themselves or with third parties to increase the ability of their products to address customer needs which may limit our ability to sell our products through particular partners. Accordingly, new competitors
or alliances among, or consolidations of, current and new competitors may emerge and rapidly gain significant market share in our current or anticipated markets. We also expect that competition will increase as a result of software industry
consolidation. Increased competition is likely to result in price reductions, fewer customer orders, reduced margins and loss of market share, any of which could materially adversely affect our business. We cannot be certain we will be able to
compete successfully against current and future competitors or that the competitive pressures we face will not materially adversely affect our business, operating results and financial condition.



We Are Susceptible to a Shift in the Market for Client/Server Applications Toward
Web-Based or Hosted Applications



We have derived
substantially all of our historical embedded database product revenues from the use of our products in client/server applications. We expect to rely on continued market demand for client/server applications indefinitely. However, we believe market
demand may shift from client/server applications to Web-based or hosted applications. If so, this shift could occur before our product line has achieved market acceptance for use in Web-based or hosted applications. In addition, we cannot be certain
that our existing client/server developers will migrate to Web-based or hosted applications and continue to use our products or that other developers of Web-based or hosted applications would select our data management products. Further, this shift
could result in a change in revenue models from licensing of client/server applications to renting of Web-based or hosted applications from application service providers. A decrease in client/server application sales coupled with an inability to
derive revenues from the Web-based or hosted application market could have a material adverse effect on our business, operating results and financial condition.



We Depend on International Sales and Operations



We anticipate that for the foreseeable future we will derive a significant portion of our revenues from sources outside North America. In the fiscal year
ended June 30, 2006, we derived 37% of our revenues outside North America. Our international operations are generally subject to a number of risks. These risks include:



| |  |  | foreign laws and business practices favoring local competition;
| | - |  | ---------------------------------------------------------------



| |  |  | dependence on local channel partners;
| | - |  | -------------------------------------



| |  |  | compliance with multiple, conflicting and changing government laws and regulations;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | longer sales cycles;
| | - |  | --------------------



| |  |  | greater difficulty or delay in collecting payments from customers;
| | - |  | ------------------------------------------------------------------



| |  |  | difficulties in staffing and managing foreign operations;
| | - |  | ---------------------------------------------------------



| |  |  | foreign currency exchange rate fluctuations and the associated effects on product demand and timing of payment;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | increased tax rates in certain foreign countries;
| | - |  | -------------------------------------------------



| |  |  | difficulties with financial reporting in foreign countries;
| | - |  | -----------------------------------------------------------



| |  |  | quality control of certain development, translation or localization activities; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | political and economic instability.
| | - |  | -----------------------------------



We may expand or modify our operations internationally. Despite our efforts, we may not be able to expand or modify our operations internationally in a
timely and cost-effective manner. Such an outcome would limit or eliminate any sales growth internationally, which in turn would materially adversely affect our business, operating results and financial condition. Even if we successfully expand or
modify our international operations, we may be unable to maintain or increase international market demand for our products.



20



---

##### Table of Contents

##### Index to Financial Statements

We expect our international operations will continue to place financial and administrative demands on us,
including operational complexity associated with international facilities, administrative burdens associated with managing relationships with foreign partners, and treasury functions to manage foreign currency risks and collections.



We Use a Third-Party Service Provider in India and If We Are Unable to Use Such Provider
Our Business Could Be Temporarily Adversely Affected



We
supplement the capabilities of our organization by contracting with a third-party service provider located in India. We may continue to allocate development and IT resources to Indian third parties, with the expectation of achieving significant
efficiencies, including reducing operational costs and permitting an around-the-clock development cycle. Should we be unable to conduct operations in India in the future, we believe that our business could be temporarily adversely affected.



Fluctuations in the Relative Value of Foreign Currencies Can Affect Our
Business



To date, the majority of our transactions have
been denominated in U.S. dollars. The majority of our international operating expenses and substantially all of our sales in Japan have been denominated in currencies other than the U.S. dollar. Therefore, our operating results may be adversely
affected by changes in the value of the U.S. dollar. Certain of our international sales are denominated in U.S. dollars, especially in Europe. Any strengthening of the U.S. dollar against the currencies of countries where we sell products
denominated in U.S. dollars will increase the relative cost of our products and could negatively impact our sales in those countries. To the extent our international operations expand or are modified, our exposure to exchange rate fluctuations may
increase. We have, on occasion, entered into limited hedging transactions to mitigate our exposure to currency fluctuations. Despite these hedging transactions, exchange rate fluctuations have caused, and will continue to cause, currency transaction
gains and losses. Although these transactions have not resulted in material gains and losses to date, similar transactions could have a damaging effect on our business, results of operations or financial condition in future periods.



We Must Continue to Hire and Retain Skilled Personnel



Our success depends in large part on our ability to attract, motivate and
retain highly skilled employees on a timely basis, particularly executive management, sales and marketing personnel, software engineers and other senior personnel. Our efforts to attract and retain highly skilled employees could be harmed by our
past or any future workforce reductions. Our failure to attract and retain the highly trained technical personnel who are essential to our product development, marketing, service and support teams may limit the rate at which we can generate revenue
and develop new products or product enhancements. This could have a material adverse effect on our business, operating results and financial condition.



In addition, we announced in January 2006 a number of senior management changes including the replacement of our former President and Chief Executive
Officer. Our failure to successfully manage the transition in leadership could have a material adverse effect on our business, operating results and financial condition.



We issue stock options and restricted stock as key components of our overall compensation. There is growing pressure on
public companies from shareholders generally and various organizations to reduce the rate at which companies issue stock options and restricted stock to employees, which may make it more difficult to obtain shareholder approval of equity
compensation plans when required. In addition, Financial Accounting Standards Board (FASB) has adopted changes to generally accepted accounting principles (GAAP) that required us to adopt a different method of determining the
compensation expense for our employee stock options and restricted stock beginning in the first quarter of fiscal 2006. In addition, we believe expensing stock options and restricted stock will increase shareholder pressure to limit future grants
and could make it more difficult for



21



---

##### Table of Contents

##### Index to Financial Statements

us to grant stock options and restricted stock to employees in the future. As a result, we may lose top employees to non-public, start-up companies or may
generally find it more difficult to attract, retain and motivate employees, either of which could materially and adversely affect our business, results of operations and financial condition.



We Have Anti-Takeover Provisions



Our Restated Certificate of Incorporation and Bylaws contain certain
provisions that may have the effect of discouraging, delaying or preventing a change in control or unsolicited acquisition proposals that a stockholder might consider favorable. It includes provisions to authorize the issuance of blank
check preferred stock; establish advance notice requirements for stockholder nominations for elections to the Board of Directors or for proposing matters that can be acted upon at stockholders meetings; eliminate the ability of
stockholders to act by written consent; require super-majority voting to approve certain amendments to the Restated Certificate of Incorporation; limit the persons who may call special meetings of stockholders; and provide for a Board of Directors
with staggered, three-year terms. In addition, certain provisions of Delaware law and our 1997 Stock Incentive Plan (the 1997 Plan) may also have the effect of discouraging, delaying or preventing a change in control or unsolicited
acquisition proposals.



Further, in October 2000, our
Board of Directors approved the adoption of a shareholder rights plan whereby one preferred share purchase right was distributed for each outstanding share of our common stock. The rights are designed to assure that all of our stockholders receive
fair and equal treatment in the event of any proposed takeover and to guard against partial tender offers, open market accumulations and other tactics designed to gain control without paying all stockholders a fair price. The rights were not being
distributed in response to any specific effort to acquire us.



The rights become exercisable if a person or group hereafter acquires 15% or more of our common stock or announces a tender offer for 15% or more of our common stock. Such events, or if we are acquired in a merger or other business
combination transaction after a person acquires 15% or more of our common stock, would entitle the right holder to purchase, at an exercise price of $18.00, a number of shares of common stock having a market value at that time of twice the
rights exercise price. Rights held by the acquiring person would become void. The Board of Directors can choose to redeem the rights at one cent per right at any time before an acquiring person hereafter acquires 15% or more of the outstanding
common stock. The Rights Plan may have the effect of discouraging, delaying or preventing a change in control or unsolicited acquisition proposals.



We May Elect to Raise Additional Capital Which Might Not Be Available or Which, if Available, May Be on Terms That Are Not Favorable to Us



We may elect to raise additional funds, and we cannot be certain that we
will be able to obtain additional financing on favorable terms, if at all. If we issue equity securities, the ownership percentage of our stockholders would be reduced, and the new equity securities may have rights, preferences or privileges senior
to those of existing holders of our common stock. If we borrow money, we may incur significant interest charges, which could harm our profitability. Holders of debt would also have rights, preferences or privileges senior to those of existing
holders of our common stock. If we cannot raise funds on acceptable terms, we may not be able to develop or enhance our products, take advantage of future opportunities or respond to competitive pressures or unanticipated requirements, which could
seriously harm our business, operating results and financial condition.



The
Price of Our Stock Has Been Volatile and Could Continue to Fluctuate Substantially



Our common stock is traded in the NASDAQ National Market. The market price of our common stock has been volatile and could fluctuate substantially based on a variety of factors outside of our control, in addition to
our financial performance. Furthermore, stock prices for many companies, including our own, fluctuate widely for reasons that may be unrelated to operating results.



22



---

##### Table of Contents

##### Index to Financial Statements

We May Be Exposed to Potential Risks if We Do Not Have an Effective System of Disclosure Controls or Internal Controls
or Fail on an On-going Basis to Properly Address and Implement Section 404 of Sarbanes-Oxley



We must comply, on an on-going basis, with the requirements of Section 404 of the Sarbanes-Oxley Act of 2002 (SOX), including those
provisions that establish the requirements for both management and auditors of public companies with respect to reporting on internal control over financial reporting. These requirements first became applicable to Pervasive on June 30, 2005.
The requirements and processes associated with Section 404 are relatively new and untested, and we cannot be certain that the measures we have taken, and will take, will be sufficient or timely completed to meet the Section 404
requirements on an on-going basis, or that we will be able to implement and maintain adequate disclosure controls and controls over our financial processes and reporting in the future. If we fail to maintain an effective system of disclosure
controls or internal control over financial reporting, including satisfaction of the requirements of Section 404 of SOX, we may not be able to accurately or timely report on our financial results or adequately identify and reduce fraud.
Additionally, if we were to identify any material weakness over our internal control over financial reporting, we also cannot ensure that we could correct any such material weakness to allow our management to conclude that our internal controls over
financial reporting are effective in time to enable our independent registered public accounting firm to attest that such assessment will have been fairly stated in any report to be filed with the SEC or attest that we have maintained effective
internal control over financial reporting. As a result, the financial position of our business could be harmed; current and potential future shareholders could lose confidence in us and/or our reported financial results, which may cause a negative
effect on our trading price; and we could be exposed to litigation or regulatory proceedings, which may be costly or divert management attention.



23



---

##### Table of Contents

##### Index to Financial Statements

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS



Some of the statements in the Letter to Stockholders in the
Annual Report and this Report on Form 10-K under Business, Risk Factors That May Affect Future Results, Managements Discussion and Analysis of Financial Condition and Results of Operations, and elsewhere in
this Report constitute forward-looking statements within the meaning of Section 21E of the Securities and Exchange Act of 1934. Forward-looking statements include statements regarding the Companys expectations, beliefs, hopes, intentions
or strategies regarding the future. These statements involve known and unknown risks, uncertainties, and other factors that may cause our or our industrys actual results, levels of activity, performance, or achievements to be materially
different from any future results, levels of activity, performance, or achievements expressed or implied by such forward-looking statements. Such factors include, among other things, those listed under Risk Factors and elsewhere in this
Report on Form 10-K.



In some cases, you can identify
forward-looking statements by terminology such as may, will, should, expects, plans, anticipates, believes, estimates, predicts,
potential, or continue or the negative of such terms or other comparable terminology.



Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of
activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of such statements. We are under no duty to update any of the forward-looking statements after the date of this
Report to conform such statements to actual results.



|ITEM 1B.    UNRESOLVED | STAFF COMMENTS
|---------------------- | --------------



We have received no written comments regarding our periodic or current reports from the staff of the SEC that were issued 180 days or more preceding the
end of our 2006 fiscal year that remained unresolved.



|ITEM 2. | PROPERTIES
|------- | ----------



Our leased headquarters facility in Austin, Texas, consists of approximately 91,000 square feet. The facility provides additional space and expansion
options and is leased through October 2011. We currently lease international offices in Brussels, Frankfurt, London and Paris.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------



The company is not a party to any material legal proceeding.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF THE SECURITY HOLDERS
|------- | -------------------------------------------------------



The Company did not submit any matters to a vote of security holders during the fourth quarter of fiscal year ended June 30, 2006.



24



---

##### Table of Contents

##### Index to Financial Statements

EXECUTIVE OFFICERS OF THE COMPANY



The executive officers of the Company, and their ages as of August 31, 2006, and biographical summaries are as follows:



|                    |  |     |  |                                                                                 
|------------------- |  | --- |  | --------------------------------------------------------------------------------
|Name                |  | Age |  | Position                                                                        
|John E. Farr        |  | 46  |  | President, Chief Executive Officer and Director                                 
|Randall G. Jonkers  |  | 49  |  | Chief Financial Officer                                                         
|Michael Hoskins     |  | 52  |  | Chief Technology Officer and Director                                           
|Chip G. Harmon      |  | 53  |  | General Manager, Integration Products                                           
|Gilbert Van Cutsem  |  | 43  |  | General Manager, Databasae Products                                             
|Michele B. Thompson |  | 47  |  | General Counsel, Sr. Vice President, Business Operations and Corporate Secretary
|Stephen Padgett     |  | 46  |  | Vice President, Information Technology                                          



John E. Farr
has served as our President and Chief Executive Officer since January 2006. Previously, Mr. Farr served as our Chief Financial Officer from July 2001 to January 2006, as Vice President, Finance, from October 1998 to July 2001, as Director of
Finance from April 1997 to October 1998 and as Controller from November 1994 to April 1997. Prior to joining Pervasive, Mr. Farr served as an auditor and in audit management for KPMG LLP, an international accounting firm from 1982 to 1994.
Mr. Farr received a B.B.A. in Accounting from Southwestern University.



Randall G. Jonkers has served as our Chief Financial Officer since January 2006 and as Vice President, Finance since October 2005. Prior to joining Pervasive, Mr. Jonkers served in various capacities as
CFO, Executive Vice President, interim CEO and Board Member of WSNet, a privately owned satellite broadcasting and equipment reseller from 1998 to 2005. Mr. Jonkers also served as CFO for Healthway Communications International Inc., a privately
owned high-technology company, from 1995 to 1998; in various corporate accounting and reporting roles for Dell Computer Corporation from 1989 to 1995; as an auditor for Coopers & Lybrand from 1987 to 1989; as well as a ten-year career with
the U.S. Army as a Material Management Officer and Chief Logistics Officer. Mr. Jonkers received a B.B.A. in Accounting from the University of Texas at Austin.



Michael Hoskins has served as our Chief Technology Officer since June 2004 and as General Manager of Integration
Products from December 2003 to June 2004. Mr. Hoskins has also served as a director since December 2003. Prior to joining Pervasive, Mr. Hoskins served as President and director of Data Junction Corporation for 15 years. Mr. Hoskins
joined Data Junction in 1988 as Vice President of Sales. Mr. Hoskins graduated from the Bowling Green State University with a bachelor of business administration and a major in finance.



Chip G. Harmon has served as our General Manager, Integration
Products, since October 2005. Previously, Mr. Harmon served as our Vice President North American Sales from July 2002 to October 2005. Prior to joining Pervasive, Mr. Harmon served as Vice President of Sales for North America for Hyperion,
a business intelligence/business performance management company from 1999 to 2002. Mr. Harmon has served in numerous sales management roles, including positions with Metaphor Computer Systems, Ingres Corporation, Cognos Corporation and
Tymshare, Inc. Mr. Harmon received his B.B.A. in Marketing from Stephen F. Austin University.



Gilbert Van Cutsemhas served as our General Manager, Database Products, since October 2005. Previously, Mr. Van Cutsem served as our Vice
President, EMEAA Sales and Marketing from April 2000 to October 2005, and has served Pervasive in various other sales and marketing roles since September 1995. Prior to joining Pervasive, Mr. Van Cutsem was Channel and Product Marketing Manager
at Novell Benelux and Director of Marketing at AT&Ts EMEA headquarters. Mr. Van Cutsem holds degrees in Computer Science (Na.Ra.Fi. Brussels) and Business Administration (V.E.H. Brussels) and earned his masters degree in Applied
Economics from FUCAM (Mons, Belgium).



25



---

##### Table of Contents

##### Index to Financial Statements

Michele B. Thompsonhas served as our General Counsel and Vice President, Business Operations
since May 2002. Previously, Ms. Thompson served as Director of Legal Affairs for Pervasive from May 1999 to May 2002. Prior to joining Pervasive, Ms. Thompson practiced law in the Austin office of a large Dallas-based law firm. Prior to
attending law school, Ms. Thompson was a Vice President at a financial institution holding company based in Dallas. Ms. Thompson received her B.B.A. in Finance from the University of Texas at Austin and her J.D. degree from the University
of Texas School of Law.



Stephen Padgetthas served as
our Vice President, Information Technology since May 2006. Prior to joining Pervasive, Mr. Padgett was CTO and Executive Vice President, Customer Acquisitions for Supportkids, Inc., a private child support collections company, where he oversaw
the development of technology and customer management from 1998 to 2003. Mr. Padgett led technology infrastructure development at Tivoli Systems, Inc., a provider of enterprise system management solutions, from 1994 to 1998. He was a
senior Manager at Dell Computer Corporation from 1989 to 1994 and a Manager for Price Waterhouse, an international accounting firm, from 1984 to 1989. Mr. Padgett received an MBA in Information Systems Management and a BBA in Communications from the
University of Texas at Austin.



26



---

##### Table of Contents

##### Index to Financial Statements

PART II



|ITEM 5. |  | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- |  | ------------------------------------------------------------------------------------------------------------



The common stock of the Company is traded in the Nasdaq National Market
under the symbol PVSW. The Company completed its initial public offering and commenced trading on September 26, 1997. The following tables set forth the high and low closing sales prices of the Companys common stock for each quarterly
period during the two years ended June 30, 2006.



|               |  |      |      |     |   |     
|-------------- |  | ---- | ---- | --- | - | ----
|Fiscal 2005    |  | High |      | Low
|First Quarter  |  | $    | 6.33 |     | $ | 5.72
|Second Quarter |  | $    | 5.96 |     | $ | 3.90
|Third Quarter  |  | $    | 4.85 |     | $ | 3.95
|Fourth Quarter |  | $    | 4.73 |     | $ | 4.15
|               |  |     
|Fiscal 2006    |  | High |      | Low
|First Quarter  |  | $    | 4.91 |     | $ | 4.18
|Second Quarter |  | $    | 4.47 |     | $ | 3.99
|Third Quarter  |  | $    | 4.62 |     | $ | 4.07
|Fourth Quarter |  | $    | 4.25 |     | $ | 4.00



As of August 31,
2006, there were approximately 250 stockholders of record (which number does not include the number of stockholders whose shares are held by a brokerage house or clearing agency, but does include such brokerage house or clearing agency as one record
holder).



The Company has never paid a cash dividend on its
common stock and does not intend to pay cash dividends on its common stock in the foreseeable future.



PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS



|                                |  |                                   |  |                              |      |                                                                                   |           |                                                                                          |   |          
|------------------------------- |  | --------------------------------- |  | ---------------------------- | ---- | --------------------------------------------------------------------------------- | --------- | ---------------------------------------------------------------------------------------- | - | ---------
|Period                          |  | (a) TotalNumber ofSharesPurchased |  | (b)AveragePricePaid perShare |      | (c) Total Number of SharesPurchased as Part ofPublicly AnnouncedPlans or Programs |           | (d) Approximate DollarValue of Shares thatMay Yet Be PurchasedUnder the Plans orPrograms
|April 1, 2006 to April 30, 2006 |  | 12,000                            |  | $                            | 4.05 |                                                                                   | 1,486,538 |                                                                                          | $ | 2,492,000
|May 1, 2006 to May 31, 2006     |  | 404,400                           |  | $                            | 4.16 |                                                                                   | 1,890,938 |                                                                                          | $ | 809,000  
|June 1, 2006 to June 30, 2006   |  | 195,700                           |  | $                            | 4.13 |                                                                                   | 2,086,638 |                                                                                          | $ | 0        
|                                |  |                                   |  |                              |      |                                                                                   |           |                                                                                          |   |          
|Total                           |  | 612,100                           |  |                              |      |                                                                                   | 2,086,638 |                                                                                          | $ | 0        
|                                |  |                                   |  |                              |      |                                                                                   |           |                                                                                          |   |          



In July 2003, the
Company announced the authorization of a $5.0 million stock repurchase plan which became effective upon expiration of the previous plan on July 21, 2003. During the fourth quarter of fiscal 2006, the Company repurchased 612,100 shares under
this announced plan. The transactions occurred in open market purchases. The company has now fully utilized the authorized repurchase funds under the $5.0 million stock repurchase program announced in July 2003. The Companys Board of Directors
approved a new stock repurchase plan effective July 25, 2006, whereby the Company may repurchase shares of its common stock with a value of up to $5.0 million. The repurchase program may be suspended or discontinued at any time without prior
notice.



27



---

##### Table of Contents

##### Index to Financial Statements

ITEM 6.    SELECTED CONSOLIDATED FINANCIAL DATA



The following selected consolidated financial data should be read in conjunction with the Consolidated Financial Statements and Notes thereto and with
Managements Discussion and Analysis of Financial Condition and Results of Operations, which are included elsewhere in this Form 10-K. The consolidated statements of income data for the fiscal years ended June 30, 2004, 2005
and 2006 and the consolidated balance sheet data at June 30, 2005 and 2006 are derived from audited consolidated financial statements included elsewhere in this Form 10-K. The consolidated statements of income data for the periods ended
June 30, 2002 and 2003 and the consolidated balance sheet data at June 30, 2002, 2003 and 2004 are derived from audited consolidated financial statements not included herein.



|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|--------------------------------------------------------------------------------------- |  | ------------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - |  | - | -------
|                                                                                        |  | Year Ended June 30,                  
|                                                                                        |  | 2002                                  |        |   | 2003 |   |        | 2004 |  |   | 2005   |   |  | 2006
|                                                                                        |  | (in thousands, except per share data)
|Consolidated Statements of Income Data:                                                 |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Revenues:                                                                               |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Product licenses                                                                        |  | $                                     | 34,008 |   |      | $ | 35,373 |      |  | $ | 40,967 |   |  | $    | 36,978 |   |  | $ | 33,776 
|Services and other                                                                      |  |                                       | 3,189  |   |      |   | 3,832  |      |  |   | 8,641  |   |  |      | 11,374 |   |  |   | 11,804 
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Total revenue                                                                           |  |                                       | 37,197 |   |      |   | 39,205 |      |  |   | 49,608 |   |  |      | 48,352 |   |  |   | 45,580 
|Costs and expenses:                                                                     |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Cost of product licenses                                                                |  |                                       | 1,043  |   |      |   | 991    |      |  |   | 1,712  |   |  |      | 2,273  |   |  |   | 2,407  
|Cost of services and other                                                              |  |                                       | 5,513  |   |      |   | 4,907  |      |  |   | 5,519  |   |  |      | 5,213  |   |  |   | 5,602  
|Sales and marketing                                                                     |  |                                       | 12,349 |   |      |   | 13,673 |      |  |   | 18,311 |   |  |      | 21,313 |   |  |   | 18,712 
|Research and development                                                                |  |                                       | 7,055  |   |      |   | 8,033  |      |  |   | 9,983  |   |  |      | 11,084 |   |  |   | 10,320 
|General and administrative                                                              |  |                                       | 5,371  |   |      |   | 4,866  |      |  |   | 5,228  |   |  |      | 4,753  |   |  |   | 6,588  
|Management restructuring charge                                                         |  |                                       |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   | 771    
|Write-off of acquired in-process research and development                               |  |                                       |       |   |      |   |       |      |  |   | 1,084  |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Total costs and expenses                                                                |  |                                       | 31,331 |   |      |   | 32,470 |      |  |   | 41,837 |   |  |      | 44,636 |   |  |   | 44,400 
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Operating income from continuing operations                                             |  |                                       | 5,866  |   |      |   | 6,735  |      |  |   | 7,771  |   |  |      | 3,716  |   |  |   | 1,180  
|Interest and other income, net                                                          |  |                                       | 742    |   |      |   | 534    |      |  |   | 293    |   |  |      | 561    |   |  |   | 1,446  
|Income tax benefit (provision)                                                          |  |                                       | (570   | ) |      |   | (580   | )    |  |   | (750   | ) |  |      | (268   | ) |  |   | 2,150  
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Income from continuing operations before effect of adoption of new accounting principle |  |                                       | 6,038  |   |      |   | 6,689  |      |  |   | 7,314  |   |  |      | 4,009  |   |  |   | 4,776  
|Effect of adoption of new accounting principle                                          |  |                                       | (676   | ) |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Income from continuing operations                                                       |  |                                       | 5,362  |   |      |   | 6,689  |      |  |   | 7,314  |   |  |      | 4,009  |   |  |   | 4,776  
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Discontinued operations:                                                                |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Gain on disposal                                                                        |  |                                       |       |   |      |   | 159    |      |  |   |       |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Gain from discontinued operations                                                       |  |                                       |       |   |      |   | 159    |      |  |   |       |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Net income                                                                              |  | $                                     | 5,362  |   |      | $ | 6,848  |      |  | $ | 7,314  |   |  | $    | 4,009  |   |  | $ | 4,776  
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Basic earnings per share:                                                               |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Income from continuing operations before effect of adoption of new accounting principle |  | $                                     | 0.36   |   |      | $ | 0.40   |      |  | $ | 0.37   |   |  | $    | 0.18   |   |  | $ | 0.21   
|Effect of adoption of new accounting principle                                          |  |                                       | (0.04  | ) |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       
|Gain from discontinued operations                                                       |  |                                       |       |   |      |   | 0.01   |      |  |   |       |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Net income                                                                              |  | $                                     | 0.32   |   |      | $ | 0.41   |      |  | $ | 0.37   |   |  | $    | 0.18   |   |  | $ | 0.21   
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Diluted earnings per share:                                                             |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Income from continuing operations before effect of adoption of new accounting principle |  | $                                     | 0.34   |   |      | $ | 0.37   |      |  | $ | 0.33   |   |  | $    | 0.17   |   |  | $ | 0.21   
|Effect of adoption of new accounting principle                                          |  |                                       | (0.04  | ) |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       
|Gain from discontinued operations                                                       |  |                                       |       |   |      |   | 0.01   |      |  |   |       |   |  |      |       |   |  |   |       
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Net income                                                                              |  | $                                     | 0.30   |   |      | $ | 0.38   |      |  | $ | 0.33   |   |  | $    | 0.17   |   |  | $ | 0.21   
|                                                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Shares used in computing basic earnings per share                                       |  |                                       | 16,827 |   |      |   | 16,663 |      |  |   | 19,801 |   |  |      | 22,341 |   |  |   | 22,468 
|Shares used in computing diluted earnings per share                                     |  |                                       | 17,674 |   |      |   | 17,917 |      |  |   | 21,951 |   |  |      | 23,352 |   |  |   | 22,687 
|                                                                                        | 
|                                                                                        |  | June 30,                             
|                                                                                        |  | 2002                                  |        |   | 2003 |   |        | 2004 |  |   | 2005   |   |  | 2006
|                                                                                        |  | (in thousands)                       
|Consolidated Balance Sheet Data:                                                        |  |                                       |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        
|Working capital                                                                         |  | $                                     | 30,195 |   |      | $ | 37,004 |      |  | $ | 30,729 |   |  | $    | 34,899 |   |  | $ | 43,121 
|Total assets                                                                            |  |                                       | 43,359 |   |      |   | 50,592 |      |  |   | 93,868 |   |  |      | 94,205 |   |  |   | 100,638
|Long-term liabilities, net of current portion                                           |  |                                       |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       
|Total stockholders equity                                                              |  |                                       | 33,792 |   |      |   | 40,202 |      |  |   | 79,085 |   |  |      | 82,743 |   |  |   | 89,161 



28



---

##### Table of Contents

##### Index to Financial Statements

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



This Report on Form 10-K contains forward-looking statements that involve risks and uncertainties. Actual results may
differ materially from those indicated in the forward-looking statements. Please see the Special Note Regarding Forward-Looking Statements elsewhere in this Report on Form 10-K.



Overview



Pervasive Software (NASDAQ: PVSW) provides embeddable data management and integration software that helps companies grow and
extend the value of their data investments. Thousands of businesses worldwide rely on our solutions to help manage, integrate, analyze and secure their critical data. Our data management and integration product lines are designed specifically for
small to mid-sized businesses and departments of large enterprises where high performance, flexibility, rapid deployment and low total cost of ownership (TCO) are paramount. In addition, significant portions of our product line are embeddable into
commercial applications for sale predominantly to small to mid-size enterprises (SMEs) through a well-developed channel of independent software vendors (ISVs), value-added resellers (VARs) and systems integrators.



Our flagship Pervasive.SQL® database, offering unparalleled data management technology combined with very low TCO,
has millions of server seats licensed since inception in 1994. The full data management product line also includes specific solutions for data movement and synchronization, and addresses security challenges related to data integrity, accountability,
continuity and availability throughout the data life cycle. The product line is designed for integration by ISVs into client/server, Web and mobile applications which are sold predominantly to SMEs and other businesses having little to no
information technology (IT) infrastructure, and requiring self-tuning, low-administration products.



Our data and application integration solutions feature a comprehensive set of visual design tools to rapidly build and test integration processes,
regardless of size and complexity, across hundreds of data formats and applications within and outside of the enterprise. The Pervasive Integration product line is designed to grow and scale for the diverse data and application integration needs of
mid-sized businesses and departments of large enterprises. Our focus on rapid implementation and ease of use helps reduce the complexity, costs and risks associated with traditional labor-intensive integration methods.



Our customer base is both large and diverse; we serve tens of thousands of
customers in virtually every industry and market around the world. We sell products in more than 150 countries through direct sales and channel distribution. Founded in 1994, Pervasive is headquartered in Austin, Texas, with international offices in
Brussels; Frankfurt; London; and Paris; and a joint venture in Japan.



On December 4, 2003 we completed the acquisition of Data Junction Corporation (Data Junction). The aggregate cash plus share purchase price for all of the common stock of Data Junction was approximately $46.6 million, net
of cash acquired from Data Junction. The acquisition of Data Junction brought data integration and transformation technologies and products, which are complementary to our existing data management products, expertise and customer base. Winner of
more than 20 major industry awards, Data Junction was a market leader in innovative integration technology, helping customers quickly and cost-effectively connect disparate data sources. Primary integration products include a comprehensive set of
visual design tools for rapidly building and testing data integration processes that work with hundreds of data formats and applications. This enables design with total control over all aspects of the integration projectfrom creating
integration maps to managing complex, event-driven flow of inter-application messages and EDI processes. Data Junction virtually created the category known as ETL (extract, transform and load) in 1986 with Data Junction v1.0, one of the worlds
first hub-and-spoke approaches to data conversion and translation, and today is charting new ground in the development of business and application integration technologies.



29



---

##### Table of Contents

##### Index to Financial Statements

In July 2001, we formed a new business venture with AG-TECH Corporation, a company developing,
selling and importing packaged software, to sell and support our products in Japan. AG-TECH has been engaged in the sales and support of Btrieve (predecessor to Pervasive.SQL) and Pervasive.SQL products since 1986. In conjunction with the joint
venture, AG-TECH launched a new operating division staffed with specialists experienced in selling and supporting Pervasive.SQL to assume responsibility for OEM sales, packaged software sales, technical support and localization and translation of
our products into Japanese. The new business venture has resulted in improved profitability on sales in Japan as the arrangement allowed us to significantly reduce our costs in Japan. In connection with the new business venture, we obtained a less
than 20% ownership interest in AG-TECH and the ability to elect one director to the AG-TECH Board of Directors. We do not have the ability to significantly influence or control the operations of AG-TECH and therefore account for our investment in
AG-TECH on the cost method of accounting. Pervasives revenues from Japan were $6.1 million, $6.3 million and $6.8 million for the fiscal years ended June 30, 2004, 2005 and 2006, respectively. In June 2004, we renewed portions of our
distribution agreement with AG-TECH for an additional three-year period ending June 30, 2007.



Critical Accounting Policies and Estimates



The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally
accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and
liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and
liabilities that are not readily apparent from other sources. Estimates and assumptions are reviewed periodically. Actual results may differ from these estimates under different assumptions or conditions.



We believe the following represent our critical accounting policies:



| |  |  | Revenue Recognition
| | - |  | -------------------



| |  |  | Sales Returns and Bad Debt Reserves
| | - |  | -----------------------------------



| |  |  | Goodwill and Other Intangible Assets
| | - |  | ------------------------------------



| |  |  | Stock-Based Compensation Expense
| | - |  | --------------------------------



| |  |  | Taxes
| | - |  | -----



Revenue RecognitionWe license our software through OEM license agreements with software developers, or ISVs, and through shrink-wrap software licenses, sold through ISVs, value-added resellers, or VARs,
systems integrators and distributors, or direct to end users. Revenues are recognized when persuasive evidence of an agreement exists, delivery of the product has occurred, no significant Company obligations with regard to implementation remain, the
fee is fixed or determinable and collectibility is probable. Revenues related to OEM license agreements involving nonrefundable fixed minimum license fees are generally recognized upon delivery of the product master or first copy if no significant
vendor obligations remain. Per copy royalties related to OEM license agreements in excess of a fixed minimum amount are recognized as revenue when such amounts are reported to us. Revenue from post contract support and the right to receive
unspecified upgrades is recognized ratably over the contract term. We generally provide telephone support to customers and end users in the 30 days immediately following the sale at no additional charge and at a minimal cost per call. We accrue the
cost of providing this support. Revenue from consulting services and training is recognized when the related services are performed. We enter into agreements with certain distributors that provide for certain stock rotation and price protection
rights. These rights allow the distributor to return products in a non-cash exchange for other products or for credits against future purchases. Revenue from shipping and handling is recognized at the shipping date. Shipping and handling costs are
included in costs of product license revenues in the Consolidated Statements of Income.



30



---

##### Table of Contents

##### Index to Financial Statements

Where software licenses are sold with maintenance or other services, we allocate the total fee to the
various elements based on the fair values of the elements. We determine the fair value of each element in the arrangement based on vendor-specific objective evidence (VSOE) of fair value. VSOE of fair value is based upon the normal
pricing and discounting practices for those products and services when sold separately and, for support services, is additionally measured by the renewal rate. If we do not have VSOE for one of the delivered elements of an arrangement, but do have
VSOE for all undelivered elements, we use the residual method to record revenue. Under the residual method, the arrangement fee is first allocated to the undelivered elements based upon their VSOE of fair value; the remaining arrangement fee,
including any discount, is allocated to the delivered element. If the residual method is not used, discounts, if any, are applied proportionately to each element included in the arrangement based on each elements fair value without regard to
the discount.



Sales Returns and Bad Debt
ReservesWe reserve for the cost of estimated sales returns, stock rotation and price protection rights as well as uncollectible accounts based on experience. We evaluate quarterly the adequacy of the reserve for sales returns, stock
rotation and price protection. Because these reserves are based on our judgments and estimates, our reserves may not be adequate to cover actual sales returns and other allowances. If our reserves are not adequate, our net sales could be adversely
affected.



Goodwill and Other Intangible
AssetsWe assess whether goodwill and indefinite-lived intangibles are impaired on an annual basis. Upon determining the existence of goodwill and/or indefinite-lived intangibles impairment, we measure that impairment based on the amount by
which the book value of goodwill and/or indefinite-lived intangibles exceeds its fair value. The implied fair value of goodwill is determined by deducting the fair value of a reporting units identifiable assets and liabilities from the fair
value of the reporting unit as a whole, as if that reporting unit had just been acquired and the purchase price were being initially allocated. Additional impairment assessments may be performed on an interim basis if we encounter events or changes
in circumstance that would indicate that, more likely than not, the book value of goodwill and/or indefinite-lived intangibles has been impaired.



Stock-Based Compensation ExpenseWe account for employee stock-based compensation costs in accordance with Statement of Financial Accounting
Standards (SFAS) No. 123R, Share-Based Payment (SFAS 123R) and Staff Accounting Bulletin No. 107, Share-Based Payment. We utilize the Black-Scholes option pricing model to estimate the fair
value of employee stock-based compensation at the date of grant, which requires the input of highly subjective assumptions, including expected volatility and expected life. Historical volatility was used in estimating the fair value of our
stock-based awards rather than implied volatility, while the expected life was estimated to be four years based on historical trends since our initial public offering. Further, as required under SFAS 123R, we now estimate forfeitures for options
granted, which are not expected to vest. Changes in these inputs and assumptions can materially affect the measure of estimated fair value of our share-based compensation. The estimated fair value is charged to earnings on a straight-line basis over
the vesting period of the underlying awards, which is generally four years. The Black-Scholes option pricing model was developed for use in estimating the fair value of traded options having no vesting restrictions and being fully transferable.
Accordingly, our estimate of fair value may not represent the value assigned by a third-party in an arms-length transaction. While our estimate of fair value and the associated charge to earnings materially impacts our results of operations, it has
no impact on our cash position.



TaxesUnder the
asset and liability method of Statement of Financial Accounting Standards No. 109,Accounting for Income Taxes (Statement 109), deferred tax assets and liabilities are recognized for the future tax consequences attributable
to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.



We estimate our income taxes in each of the jurisdictions in which we operate as part of the process of preparing our consolidated financial statements.
This process involves us estimating our actual current tax



31



---

##### Table of Contents

##### Index to Financial Statements

exposure together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes and net operating loss and
tax credit carryforwards. These differences result in deferred tax assets and liabilities. We then assess the likelihood that our net deferred tax assets will be recovered from future taxable income and to the extent we believe that recovery is not
more likely than not, we establish a valuation allowance. We concluded that a valuation allowance was required for all periods presented. We have considered future taxable income in assessing the need for the valuation allowance, and we were able to
determine that we expect to realize a portion of our deferred tax assets in the future in excess of the net recorded amount, resulting in an adjustment to the deferred tax asset valuation allowance in the amount of $2.3 million, increasing our
income in the current period. Pursuant to the Internal Revenue Code, the amounts of and benefits from net operating loss and tax credit carryforwards may be impaired or limited in certain circumstances. Events which cause limitations in the amount
of net operating losses and tax credits that we may utilize include, but are not limited to, a cumulative change of more than 50% ownership of the company, as defined, over a three year period, and changes in the relative mix of our foreign source
taxable income versus our domestic taxable income. Further, our net operating loss and tax credit carryforwards are subject to potential expiration if not utilized by certain dates in the future.



We are subject to income taxes in the United States and numerous foreign
jurisdictions. Significant judgment is required in determining our worldwide provision for income taxes and recording the related assets and liabilities. In the ordinary course of our business, there are many transactions and calculations where the
ultimate tax determination is uncertain. We are frequently under audit by tax authorities in various jurisdictions. Accruals for tax contingencies are provided for in accordance with the requirements of SFAS No. 5, Accounting for
Contingencies. Although we believe we have appropriate support for the positions taken on our tax returns, we have recorded a liability for our best estimate of the probable loss on certain of these positions. We believe that our accruals for
tax liabilities are adequate for all open years, based on our assessment of many factors including past experience and interpretations of tax law applied to the facts of each matter, which matters result primarily from intercompany transfer pricing.
Although we believe our recorded assets and liabilities are reasonable, tax regulations are subject to interpretation and tax litigation is inherently uncertain; therefore our assessments can involve both a series of complex judgments about future
events and rely heavily on estimates and assumptions. Although we believe that the estimates and assumptions supporting our assessments are reasonable, the final determination of tax audits and any related litigation could be materially different
than that which is reflected in historical income tax provisions and recorded assets and liabilities. Based on the results of an audit or litigation, a material effect on our income tax provision, net income, or cash flows in the period or periods
for which that determination is made could result. Due to the complexity involved we are not able to estimate the range of reasonably possible losses in excess of amounts recorded.



32



---

##### Table of Contents

##### Index to Financial Statements

Results of Operations



The following table sets forth for the periods indicated the percentage of revenues represented by certain lines in our consolidated statements of income.



|                                                          |  |                    |   |  |      |   |  |      |  
|--------------------------------------------------------- |  | ------------------ | - |  | ---- | - |  | ---- | -
|                                                          |  | Year EndedJune 30, |  
|                                                          |  | 2004               |   |  | 2005 |   |  | 2006 |  
|Revenues:                                                 |  |                    |   |  |      |   |  |      |  
|Product licenses                                          |  | 83                 | % |  | 76   | % |  | 74   | %
|Services and others                                       |  | 17                 |   |  | 24   |   |  | 26   |  
|                                                          |  |                    |   |  |      |   |  |      |  
|Total revenues                                            |  | 100                | % |  | 100  | % |  | 100  | %
|Costs and expenses:                                       |  |                    |   |  |      |   |  |      |  
|Cost of product licenses                                  |  | 3                  |   |  | 5    |   |  | 5    |  
|Cost of services and other                                |  | 11                 |   |  | 10   |   |  | 12   |  
|Sales and marketing                                       |  | 37                 |   |  | 44   |   |  | 41   |  
|Research and development                                  |  | 20                 |   |  | 23   |   |  | 23   |  
|General and administrative                                |  | 11                 |   |  | 10   |   |  | 14   |  
|Management restructuring charges                          |  |                   |   |  |     |   |  | 2    |  
|Write-off of acquired in-process research and development |  | 2                  |   |  |     |   |  |     |  
|                                                          |  |                    |   |  |      |   |  |      |  
|Total costs and expenses                                  |  | 84                 |   |  | 92   |   |  | 97   |  
|                                                          |  |                    |   |  |      |   |  |      |  
|Operating income                                          |  | 16                 |   |  | 8    |   |  | 3    |  
|Interest and other income, net                            |  | 1                  |   |  | 1    |   |  | 3    |  
|Income tax provision                                      |  | (2                 | ) |  | (1   | ) |  | 4    |  
|                                                          |  |                    |   |  |      |   |  |      |  
|Net income                                                |  | 15                 | % |  | 8    | % |  | 10   | %
|                                                          |  |                    |   |  |      |   |  |      |  



Revenues



Revenue from our embedded database product, Pervasive.SQL, decreased in
fiscal year 2006, relative to the fiscal year 2005. We believe this decrease was due to a variety of factors, including but not limited to, increasing competition and what we believe to be the increasingly negative impact of general economic
conditions on our ISV customers who build applications utilizing our database software and reduced demand for the ISVs software applications themselves. Our embedded database and related products represented approximately 70% of our revenue in
fiscal year 2006. In addition, we believe the integration products we acquired in fiscal year 2004 as a result of our acquisition of Data Junction Corporation represent a growth opportunity as we invest in revenue synergies and opportunities
presented by the acquired business, combined with our historical database business and channels. Our integration products represented approximately 30% of our revenue in fiscal year 2006. A continued reduction in our embedded database business, or
our inability to grow our integration products business, could have a material adverse effect on our business, operating results and financial condition.



We generated total revenue of $49.6 million, $48.3 million and $45.6 million for the fiscal years ended June 30, 2004, 2005 and 2006, respectively,
which represents a decrease of 3% from fiscal 2004 to 2005, and a decrease of 6% from fiscal 2005 to 2006. The decrease in revenue in fiscal year 2005 is primarily attributable to a decrease in our embedded database product revenue, partially offset
by the inclusion of a full twelve months of revenue from Data Junction related products and services in fiscal year 2005 versus only seven months in fiscal year 2004. The decrease in revenue in fiscal year 2006 is primarily attributable to a
decrease in our embedded database product revenue while maintaining our integration product revenue.



Our product license revenues were $41.0 million, $37.0 million and $33.8 million for the fiscal years ended June 30, 2004, 2005 and 2006,
respectively, which represents a decrease of 10% from fiscal 2004 to 2005, and a decrease of 9% from fiscal 2005 to 2006. The decrease in product license revenue from fiscal 2004 to fiscal 2005



33



---

##### Table of Contents

##### Index to Financial Statements

is attributable to a decrease in our embedded database product revenue, partially offset by the inclusion of a full twelve months of revenue from Data
Junction related products in fiscal year 2005 versus only seven months in fiscal year 2004. The decrease in product license revenue in fiscal year 2006 is primarily attributable to a decrease in our embedded database product revenue while
maintaining our integration product revenue.



Our service and
other revenues were $8.6 million, $11.4 million and $11.8 million for the fiscal years ended June 30, 2004, 2005 and 2006, respectively, which represents an increase of 32% from fiscal 2004 to 2005, and an increase of 4% from fiscal 2005 to
2006. The increase in service and other revenue from fiscal 2004 to fiscal 2005 is primarily related to inclusion of service and other revenues from Data Junction services for a full twelve months in fiscal year 2005, versus only seven months in
fiscal year 2004. The increase in service and other revenue from fiscal year 2005 to fiscal year 2006 was not significant.



International revenues, consisting of all revenue from customers located outside of North America, were $17.6 million, $18.3 million and $16.8 million in
fiscal 2004, 2005 and 2006, representing 35%, 38% and 37% of total revenue, respectively. We attribute the increase in international revenue in fiscal year 2005 to increased database revenue in Europe and inclusion of international integration
product revenues for a full year in fiscal year 2005. The decrease in international revenue in fiscal year 2006 is primarily attributed to a decline in our embedded database revenue in Europe. We expect that international revenue will continue to
account for a significant portion of our revenue in the future.



Costs and Expenses



Cost of Product
Licenses Revenues.    Cost of product licenses revenues consists primarily of the cost to manufacture and fulfill orders for our shrink-wrap software products, payment of license fees for third-party technologies embedded in
our products and amortization of purchased technology. Cost of product licenses revenues was $1.7 million, $2.3 million and $2.4 million in fiscal 2004, 2005 and 2006, representing 3%, 5% and 5% of total revenues respectively. Cost of product
licenses revenue increased in fiscal year 2005 primarily due to a full year of amortization of purchased technology acquired through the Data Junction acquisition. Cost of product licenses revenue in fiscal year 2006 was consistent with fiscal year
2005. We anticipate that cost of product licenses revenue in fiscal year 2007 will be consistent with fiscal year 2006.



Cost of Services and Other Revenues.    Cost of services and other revenues consists primarily of the cost to provide technical
support, primarily telephone support, which is typically provided within 30 days of purchase, and the costs to deliver professional services and training services to others. Cost of services and other revenues was $5.5 million, $5.2 million and $5.6
million in fiscal 2004, 2005 and 2006, representing 11%, 10% and 12% of total revenues, respectively. Cost of services and other revenues decreased in fiscal year 2005 as compared to fiscal year 2004 primarily as a result of a decrease in technical
support and consulting personnel and related operating costs. Cost of services and other revenues increased in fiscal year 2006 as compared to fiscal year 2005 primarily as a result of the requirement to record stock-based compensation expense under
FAS 123(R) beginning on July 1, 2005. We anticipate that cost of services and other revenues in fiscal year 2007 will be consistent with fiscal year 2006.



Sales and Marketing.    Sales and marketing expenses consist primarily of salaries, commissions and bonuses earned by sales
and marketing personnel, foreign sales office expenses, travel and entertainment, marketing programs and promotional expenses. Sales and marketing expenses were $18.3 million, $21.3 million and $18.7 million in fiscal 2004, 2005 and 2006,
representing 37%, 44% and 41% of total revenues, respectively. Sales and marketing expenses increased in fiscal 2005 primarily due to a full year of combined sales and marketing activities as we increased relative investments in sales and marketing
personnel and marketing programs related to the data integration product line acquired in the Data Junction acquisition. Sales and marketing expenses decreased in fiscal 2006 primarily due to a reduction in costs related to sales and marketing
personnel, offset partially by stock-based compensation expense related to the requirement to record stock-based compensation expense under FAS 123(R) beginning on July 1, 2005. We anticipate that sales and marketing expenses will show further
decline during fiscal year 2007 based on current expense run rates.



34



---

##### Table of Contents

##### Index to Financial Statements

Research and Development.    Research and development expenses consist
primarily of personnel and related costs. Research and development expenses were $10.0 million, $11.1 million and $10.3 million in fiscal 2004, 2005 and 2006, representing 20%, 23% and 23% of total revenues, respectively. Research and development
expenses increased in fiscal year 2005 primarily due to a full year of combined research and development activities after the acquisition of Data Junction. Research and development expenses decreased in fiscal year 2006 primarily due to our initial
shift of engineering resources to our offshore entity, offset partially by stock-based compensation expense related to the requirement to record stock-based compensation expense under FAS 123(R) beginning on July 1, 2005. We anticipate our
research and development spending in fiscal year 2007 to be consistent with fiscal year 2006 as we consolidate our engineering resources in Austin.



General and Administrative.    General and administrative expenses consist primarily of personnel salaries and other costs of
our finance, human resources and administrative departments. General and administrative expenses were $5.2 million, $4.8 million and $6.5 million in fiscal 2004, 2005 and 2006, representing 11%, 10% and 14% of total revenues, respectively. General
and administrative expenses decreased in fiscal year 2005 primarily as a result of a non-recurring charge in fiscal year 2004 described in the paragraph below. General and administrative expenses increased in dollar amount in fiscal year 2006
primarily as a result of the requirement to record stock-based compensation expense under FAS 123(R) beginning on July 1, 2005. We believe our general and administrative expenses in fiscal year 2007 will decrease relative to fiscal year 2006 as
a result of reduced personnel costs.



In the second quarter of
fiscal 2004, we wrote-off related party notes receivable totaling approximately $0.3 million, included in general and administrative expenses. These notes receivable, dated July 2001 and March 2002, were written off in accordance with the original
terms of the note agreements with our former Chairman of the Board and Chief Executive Officer Ron Harris. The terms of the original notes required the forgiveness of the balance of the notes in the event Mr. Harris service to the Company
ended under certain conditions. With the expiration and non-renewal of Mr. Harris term as a Director of the Company at the 2003 Annual Shareholders Meeting on December 3, 2003, and with the absence of any other agreement calling for
the continued service of Mr. Harris to the Company, the conditions for forgiveness of the notes were met.



Management Restructuring Charges.    We announced certain senior management changes effective January 24, 2006, including
the replacement of our former President and Chief Executive Officer, David Sikora, with John Farr, who previously served as our Chief Financial Officer. Our Vice President of Corporate Development and Vice President of Marketing also left the
company during the quarter. We incurred severance and legal expenses associated with these changes during the quarter ending March 31, 2006 in the amount of $0.8 million.



Write-off of Acquired In-Process Research and Development.    In connection with the Data
Junction acquisition in December 2003, we recorded a charge of $1.1 million, or approximately 2% of the total purchase price, for IPRD. The value allocated to the projects identified as IPRD was charged to operations during the three months ended
December 31, 2003.



Provision for Income
Taxes.    Provision for income taxes related to operations was approximately $0.8 million and $0.3 million in fiscal 2004 and 2005, respectively. Income tax benefit was approximately $2.2 million in fiscal 2006. The provision
for income taxes in fiscal 2004 and 2005 consists primarily of income taxes related to foreign operations. The income tax benefit in fiscal 2006 consists primarily of the effect of a change in our valuation allowance related to our deferred tax
asset in the amount of $2.3 million, offset partially by provision for income taxes related to foreign operations.



35



---

##### Table of Contents

##### Index to Financial Statements

Quarterly Results from Operations



The following table sets forth selected unaudited quarterly information for our last eight fiscal quarters. This information
has been prepared on the same basis as the audited consolidated financial statements appearing elsewhere in this Report, and we believe all necessary adjustments (consisting only of normal recurring adjustments) have been included in the amounts
stated below. We also believe this information presents fairly the results of such periods when read in conjunction with the audited consolidated financial statements and notes.



|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|-------------------------------- |  | ------------------------------------- | ------ | - | ------------ | - | ------ | ------------ |  | - | ------------ | - |  | ------------- | ------ | - | ------------ | - | ------ | ------------ |  | - | ------------ | - |  | - | ------ | - |  | - | ------ | -
|                                 |  | Quarter Ended                         |       
|                                 |  | Sept. 30 2004                         |        |   | Dec. 31 2004 |   |        | Mar. 31 2005 |  |   | June 30 2005 |   |  | Sept. 30 2005 |        |   | Dec. 31 2005 |   |        | Mar. 31 2006 |  |   | June 30 2006 |  
|                                 |  | (in thousands, except per share data) |       
|Revenues:                        |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Product licenses                 |  | $                                     | 8,984  |   |              | $ | 8,856  |              |  | $ | 9,665        |   |  | $             | 9,473  |   |              | $ | 8,856  |              |  | $ | 8,287        |   |  | $ | 8,470  |   |  | $ | 8,163  |  
|Services and other               |  |                                       | 2,800  |   |              |   | 2,736  |              |  |   | 2,749        |   |  |               | 3,089  |   |              |   | 2,834  |              |  |   | 2,989        |   |  |   | 2,931  |   |  |   | 3,050  |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Total revenues                   |  |                                       | 11,784 |   |              |   | 11,592 |              |  |   | 12,414       |   |  |               | 12,562 |   |              |   | 11,690 |              |  |   | 11,276       |   |  |   | 11,401 |   |  |   | 11,213 |  
|Costs and expenses:              |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Cost of product licenses         |  |                                       | 512    |   |              |   | 576    |              |  |   | 605          |   |  |               | 581    |   |              |   | 573    |              |  |   | 615          |   |  |   | 619    |   |  |   | 600    |  
|Cost of services and other       |  |                                       | 1,392  |   |              |   | 1,115  |              |  |   | 1,310        |   |  |               | 1,396  |   |              |   | 1,451  |              |  |   | 1,324        |   |  |   | 1,403  |   |  |   | 1,424  |  
|Sales and marketing              |  |                                       | 5,398  |   |              |   | 5,475  |              |  |   | 5,416        |   |  |               | 5,024  |   |              |   | 5,041  |              |  |   | 4,911        |   |  |   | 4,537  |   |  |   | 4,223  |  
|Research and development         |  |                                       | 2,641  |   |              |   | 2,799  |              |  |   | 2,971        |   |  |               | 2,673  |   |              |   | 2,877  |              |  |   | 2,509        |   |  |   | 2,399  |   |  |   | 2,535  |  
|General and administrative       |  |                                       | 1,091  |   |              |   | 1,126  |              |  |   | 1,209        |   |  |               | 1,327  |   |              |   | 1,625  |              |  |   | 1,692        |   |  |   | 1,721  |   |  |   | 1,550  |  
|Management restructuring charges |  |                                       |       |   |              |   |       |              |  |   |             |   |  |               |       |   |              |   |       |              |  |   |             |   |  |   | 771    |   |  |   |       |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Total costs and expenses         |  |                                       | 11,034 |   |              |   | 11,091 |              |  |   | 11,511       |   |  |               | 11,001 |   |              |   | 11,567 |              |  |   | 11,051       |   |  |   | 11,450 |   |  |   | 10,332 |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Operating income                 |  |                                       | 750    |   |              |   | 501    |              |  |   | 903          |   |  |               | 1,561  |   |              |   | 123    |              |  |   | 225          |   |  |   | (49    | ) |  |   | 881    |  
|Interest and other income, net   |  |                                       | 84     |   |              |   | 108    |              |  |   | 146          |   |  |               | 224    |   |              |   | 259    |              |  |   | 324          |   |  |   | 403    |   |  |   | 460    |  
|Income tax provision             |  |                                       | (46    | ) |              |   | (62    | )            |  |   | (70          | ) |  |               | (90    | ) |              |   | (50    | )            |  |   | (50          | ) |  |   |       |   |  |   | 2,250  |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Net income                       |  | $                                     | 788    |   |              | $ | 547    |              |  | $ | 979          |   |  | $             | 1,695  |   |              | $ | 332    |              |  | $ | 499          |   |  | $ | 354    |   |  | $ | 3,591  |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Basic earnings per share         |  | $                                     | 0.04   |   |              | $ | 0.02   |              |  | $ | 0.04         |   |  | $             | 0.08   |   |              | $ | 0.01   |              |  | $ | 0.02         |   |  | $ | 0.02   |   |  | $ | 0.16   |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Diluted earnings per share:      |  | $                                     | 0.03   |   |              | $ | 0.02   |              |  | $ | 0.04         |   |  | $             | 0.07   |   |              | $ | 0.01   |              |  | $ | 0.02         |   |  | $ | 0.02   |   |  | $ | 0.16   |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|                                 |  |                                       |        |   |              |   |        |             
|As a Percentage of Revenues:     |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Revenues:                        |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Product licenses                 |  |                                       | 76     | % |              |   | 76     | %            |  |   | 78           | % |  |               | 75     | % |              |   | 76     | %            |  |   | 73           | % |  |   | 74     | % |  |   | 73     | %
|Services and other               |  |                                       | 24     |   |              |   | 24     |              |  |   | 22           |   |  |               | 25     |   |              |   | 24     |              |  |   | 27           |   |  |   | 26     |   |  |   | 27     |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Total revenues                   |  |                                       | 100    |   |              |   | 100    |              |  |   | 100          |   |  |               | 100    |   |              |   | 100    |              |  |   | 100          |   |  |   | 100    |   |  |   | 100    |  
|Costs and expenses:              |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Cost of product licenses         |  |                                       | 4      |   |              |   | 5      |              |  |   | 5            |   |  |               | 5      |   |              |   | 5      |              |  |   | 5            |   |  |   | 5      |   |  |   | 5      |  
|Cost of services and other       |  |                                       | 12     |   |              |   | 10     |              |  |   | 10           |   |  |               | 11     |   |              |   | 12     |              |  |   | 12           |   |  |   | 12     |   |  |   | 13     |  
|Sales and marketing              |  |                                       | 46     |   |              |   | 47     |              |  |   | 44           |   |  |               | 40     |   |              |   | 43     |              |  |   | 44           |   |  |   | 40     |   |  |   | 38     |  
|Research and development         |  |                                       | 23     |   |              |   | 24     |              |  |   | 24           |   |  |               | 21     |   |              |   | 25     |              |  |   | 22           |   |  |   | 21     |   |  |   | 22     |  
|General and administrative       |  |                                       | 9      |   |              |   | 10     |              |  |   | 10           |   |  |               | 11     |   |              |   | 14     |              |  |   | 15           |   |  |   | 15     |   |  |   | 14     |  
|Management restructuring charges |  |                                       |       |   |              |   |       |              |  |   |             |   |  |               |       |   |              |   |       |              |  |   |             |   |  |   | 7      |   |  |   |       |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Total costs and expenses         |  |                                       | 94     |   |              |   | 96     |              |  |   | 93           |   |  |               | 88     |   |              |   | 99     |              |  |   | 98           |   |  |   | 100    |   |  |   | 92     |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Operating income                 |  |                                       | 6      |   |              |   | 4      |              |  |   | 7            |   |  |               | 12     |   |              |   | 1      |              |  |   | 2            |   |  |   |       |   |  |   | 8      |  
|Interest and other income, net   |  |                                       | 1      |   |              |   | 1      |              |  |   | 1            |   |  |               | 2      |   |              |   | 2      |              |  |   | 3            |   |  |   | 3      |   |  |   | 4      |  
|Income tax provision             |  |                                       |       |   |              |   |       |              |  |   |             |   |  |               | (1     | ) |              |   |       |              |  |   | (1           | ) |  |   |       |   |  |   | 20     |  
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  
|Net income                       |  |                                       | 7      | % |              |   | 5      | %            |  |   | 8            | % |  |               | 13     | % |              |   | 3      | %            |  |   | 4            | % |  |   | 3      | % |  |   | 32     | %
|                                 |  |                                       |        |   |              |   |        |              |  |   |              |   |  |               |        |   |              |   |        |              |  |   |              |   |  |   |        |   |  |   |        |  



Our operating results
have varied significantly from quarter to quarter in the past and may continue to vary significantly from quarter to quarter in the future due to a variety of factors. Such fluctuations may result in volatility in the price of our common stock. We
establish our expenditure levels based on expectations as to future revenue, and, if revenue levels are below expectations, expenses can be disproportionately high. As a result, a drop in near term demand for our products could significantly affect
both revenues and profits in any quarter. In the future, our operating results may fluctuate for this reason or as a result of a number of other



36



---

##### Table of Contents

##### Index to Financial Statements

factors, including increased expenses, timing of product releases, increased competition, variations in the mix of sales, announcements of new products by us
or our competitors and capital spending patterns of our customers. As a result of these factors, there can be no assurance we will be able to maintain profitability on a quarterly basis. See Risk Factors That May Affect Future Results.



Liquidity and Capital Resources



Cash provided by operations was $9.1 million, $5.3 million and $8.2 million
for fiscal 2004, 2005 and 2006, respectively. Cash provided by operations decreased from fiscal 2004 to 2005 primarily due to decreased net income, offset partially by an increase in non-cash amortization of acquisition related intangible assets,
and the payment of a lease termination fee of $2.3 million in the quarter ended September 30, 2004. Cash provided by operations increased in fiscal 2006 as compared to fiscal year 2005 primarily due to increased net income, an increase in
non-cash amortization of acquisition related intangible assets and an increase in non-cash stock-based compensation expense, partially offset by an increase in current assets primarily related to an increase in deferred tax assets.



In fiscal year 2004, we used $16.6 million, net of $6.5 million of cash held
by Data Junction at the time of closing of the transaction, and issued 5 million shares of Pervasive common stock to acquire the outstanding shares of Data Junction, including certain acquisition-related costs.



We received net proceeds of $0.4 million and $6.6 million from the sale or
maturity of marketable securities in fiscal 2004 and 2005, respectively. We invested $9.1 million in marketable securities in fiscal 2006. In addition, we purchased property and equipment totaling approximately $1.0 million, $1.2 million and $0.6
million in fiscal 2004, 2005 and 2006, respectively. This property consisted primarily of computer hardware and software for general upgrade requirements in fiscal 2004, 2005 and 2006 as well as an upgrade to the front office system in 2004 and
2005. We expect that our capital expenditures in the next fiscal year will be greater than fiscal 2006 as a result of specific capital projects anticipated to upgrade additional front and back office systems.



In July 2003, we announced the authorization of a $5.0 million stock
repurchase plan which became effective upon expiration of the previous plan on July 21, 2003. During fiscal year 2006, we repurchased 763,700 shares of common stock at a cost of approximately $3.2 million, which exhausted the plan authorized in
July 2003. In July 2006, we announced the authorization of a new $5.0 million stock repurchase plan which became effective on July 25, 2006. Depending on market conditions and other factors, such purchases may be commenced or suspended at any
time without prior notice.



During fiscal years ended
June 30, 2004, 2005 and 2006, we received approximately $1.5 million, $1.6 million and $1.8 million, respectively, in proceeds from the exercise of stock options and our employee stock purchase plan resulting in the issuance of shares of our
common stock of approximately 532,000, 491,000 and 658,000 for the fiscal years ending June 30, 2004, 2005 and 2006, respectively. We terminated our employee stock purchase plan effective May 2005 and have received no proceeds from the purchase
of shares under that plan since that time.



On
September 24, 2004, we entered into a Lease Agreement with Carr Texas OP, LP (the Landlord) pursuant to which we lease approximately 91,000 square feet for use as our principal headquarters. The Lease Agreement replaced our prior
lease with the Landlord which was terminated on September 24, 2004. We paid the Landlord $2.3 million in satisfaction of our obligations under the original lease. The cancellation fee was previously accrued and is reflected in the
Companys consolidated balance sheet as of June 30, 2004.



We are exploring new opportunities to build, license or acquire products and services for introduction to and through our expansive worldwide channel. Any such transactions could cause us to issue dilutive equity securities, reduce our cash
and marketable securities, or incur debt or contingent liabilities.



37



---

##### Table of Contents

##### Index to Financial Statements

On June 30, 2006, we had $43.1 million in working capital including $43.5 million in cash, cash
equivalents and marketable securities.



Summary Disclosures About
Contractual Obligations



The following table summarizes
our operating lease obligations at June 30, 2006, and the effect such obligations are expected to have on our liquidity and cash flow in future periods:



|           |  |   |      
|---------- |  | - | -----
|2007       |  | $ | 1,276
|2008       |  |   | 1,167
|2009       |  |   | 1,320
|2010       |  |   | 1,396
|2011       |  |   | 1,396
|Thereafter |  |   | 465  
|           |  |   |      
|           |  | $ | 7,020
|           |  |   |      



Recently Issued Accounting
Standards



In June 2006, the Financial Accounting
Standards Board (FASB) issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial
statements in accordance with FASB Statement of Financial Accounting Standards (SFAS) 109, Accounting for Income Taxes. This interpretation defines the minimum recognition threshold a tax position is required to meet before being
recognized in the financial statements. FIN 48 is effective for fiscal years beginning after December 15, 2006. We are currently evaluating the effect that the adoption of FIN 48 will have on disclosures in our financial statements.



|ITEM 7A.    QUANTITATIVE | AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------------------------ | ---------------------------------------------



The majority of our operations are based in the United States and, accordingly, the majority of our transactions are denominated in U.S. dollars. However,
we do have foreign-based operations where transactions are denominated in foreign currencies and are subject to market risk with respect to fluctuations in the relative value of currencies. Currently, we have operations in Japan, Belgium, Germany,
France and England and conduct transactions in the local currency of each location. If the U.S. dollar to Japanese yen rate had remained unchanged throughout fiscal 2004, the result would have been a decrease in revenue and operating income of
approximately $0.5 million. If the U.S. dollar to Japanese yen rate had remained unchanged throughout fiscal 2005, the result would have been a decrease in revenue and operating income of less than $0.1 million. If the U.S. dollar to Japanese yen
rate had remained unchanged throughout fiscal 2006, the result would have been an increase in revenue and operating income of approximately $0.3 million. If the U.S. dollar to euro rate had remained unchanged throughout fiscal 2004, the result would
have been an increase in operating income of approximately $0.2 million. If the U.S. dollar to euro rate had remained unchanged throughout fiscal 2005, the result would have been an increase in operating income of approximately $0.3 million. If the
U.S. dollar to euro rate had remained unchanged throughout fiscal 2006, the result would have been an increase in operating income of less than $0.1 million. The impact of fluctuations in the relative value of all other currencies for fiscal 2004,
2005 and 2006 was not material.



We monitor our foreign
currency exposure and, from time to time, will attempt to reduce exposure through hedging. Gains and losses on foreign currency hedging were not material to the consolidated financial statements for fiscal years ended June 30, 2004, 2005 and
2006 as such hedging activities were minimal.



We are subject
to interest rate risk on our cash and marketable securities investments; however, this risk is limited as our investment policy requires us to invest in short-term securities and maintain an average maturity of one year or less.



38



---

##### Table of Contents

##### Index to Financial Statements

|ITEM 8. | CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | --------------------------------------------------------



The financial statements and supplementary data required by this Item 8 are listed in Item 15(a)(1) and begin at page F-1 of this Report.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------



Not applicable.



|ITEM 9A.    CONTROLS | AND PROCEDURES
|-------------------- | --------------



Evaluation of Disclosure Controls and Procedures



Our management, under supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of
our disclosure controls and procedures, as defined under Exchange Act Rule 13a-15(e). Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2006, the disclosure controls and
procedures were effective to ensure that information required to be disclosed in the Companys Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities Exchange Commissions
rules and forms.



Managements Report On Internal
Control Over Financial Reporting



Our management is
responsible for establishing and maintaining adequate internal control over financial reporting, as defined under Exchange Act Rules 13a-15(f) and 15d-15(f). Our internal control over financial reporting is designed 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.



All internal control systems, no matter how well designed, have inherent limitations and may not prevent or detect
misstatements. Therefore even those systems determined to be effective can only provide reasonable assurance with respect to financial reporting reliability and financial statement preparation and presentation. In addition, projections of any
evaluation of effectiveness to future periods are subject to the risk that controls become inadequate because of changes in conditions and that the degree of compliance with the policies or procedures may deteriorate.



Management assessed the effectiveness of the Companys internal control
over financial reporting as of June 30, 2006. In making this assessment, management used the criteria issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework. Based on its
assessment, management concluded that, as of June 30, 2006, the Companys internal control over financial reporting was effective 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.



Our managements assessment of the effectiveness of our internal control over financial reporting as of June 30, 2006, has been audited by Grant
Thornton LLP, an independent registered public accounting firm. This report appears on page F-2 in our Consolidated Financial Statements.



Changes in Internal Control Over Financial Reporting



There have been no changes in our internal controls over financial reporting that occurred during our most recent fiscal
quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.



|ITEM 9B.    OTHER | INFORMATION
|----------------- | -----------



Not applicable.



39



---

##### Table of Contents

##### Index to Financial Statements

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------



The information regarding directors is incorporated herein by reference from the section entitled Election of Directors of the Companys
definitive Proxy Statement (the Proxy Statement) to be filed pursuant to Regulation 14A of the Securities Exchange Act of 1934, as amended, for the registrants Annual Meeting of Stockholders to be held on November 14, 2006.
The Proxy Statement is anticipated to be filed within 120 days after the end of the registrants fiscal year ended June 30, 2006. For information regarding executive officers of the Company, see the Information appearing under the caption
Executive Officers of the Company in Part I, Item 4 of this Report on Form 10-K.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------



Information regarding executive compensation is incorporated herein by reference from the section entitled Executive Compensation and Related
Information of the Proxy Statement.



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------



Information regarding security ownership of certain beneficial owners and management is incorporated herein by reference
from the section entitled Stock Ownership of Certain Beneficial Owners and Management of the Proxy Statement.



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------



Information regarding certain relationships and related transactions is incorporated herein by reference from the section entitled Certain
Relationships and Related Transactions of the Proxy Statement.



|ITEM 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|-------- | --------------------------------------



Information concerning principal accountant fees and services appears in the Proxy Statement under the heading Audit and Non-Audit Fees and is
incorporated herein by reference.



40



---

##### Table of Contents

##### Index to Financial Statements

PART IV



|ITEM 15.    EXHIBITS, | FINANCIAL STATEMENT SCHEDULES
|--------------------- | -----------------------------



(a)(1) Financial Statements



The following consolidated financial statements of the Company are filed as part of this Annual Report on Form 10-K as follows:



Index to Consolidated Financial Statements



|                                                                                                                         |  |    
|------------------------------------------------------------------------------------------------------------------------ |  | ---
|Reports of Independent Registered Public Accounting Firms                                                                |  | F-2
|Consolidated Balance Sheets at June 30, 2005 and 2006                                                                    |  | F-5
|Consolidated Statements of Income for each of the three years in the period ended June 30, 2006                          |  | F-6
|Consolidated Statements of Changes in Stockholders Equity for each of the three years in the period ended June 30, 2006 |  | F-7
|Consolidated Statements of Cash Flows for each of the three years in the period ended June 30, 2006                      |  | F-8
|Notes to the Consolidated Financial Statements                                                                           |  | F-9



(a)(2) Financial
Statement Schedules



Schedule IIValuation and Qualifying
Accounts is filed on page S-1 of this Report on Form 10-K.



All
other schedules have been omitted because they are not applicable, not required under the instructions, or the information requested is set forth in the consolidated financial statements or related notes thereto.



(c)    Exhibits



|        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        | 
|2.1+    |  | Merger Agreement dated as of August 8, 2003 among Pervasive Software Inc., Ramal Acquisition Corp., Data Junction Corporation, Michael E. Hoskins, The Hoskins 2003 Charitable Remainder
Unitrust with Makeup, Darrell G. Blandford, The Blandford 2003 Charitable Remainder Trust with Makeup, Gregory E. Grosh, The Gregory E. Grosh Charitable Remainder Unitrust (Gregory E. Grosh Trustee), Ron S. Dougherty and Computershare Trust Company,
Inc., as escrow agent.
|        | 
|3.1*    |  | Restated Certificate of Incorporation                                                                                                                                                                                                                                                                                                                                                                                                                                    
|        | 
|3.2*    |  | Bylaws of the Company                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|        | 
|4.1*    |  | Reference is made to Exhibits 3.1 and 3.2                                                                                                                                                                                                                                                                                                                                                                                                                                
|        | 
|4.2*    |  | Specimen Common Stock certificate                                                                                                                                                                                                                                                                                                                                                                                                                                        
|        | 
|4.3***  |  | Rights Agreement dated October 20, 2000, between the Company and Computershare Trust Company, Inc. as Rights Agent                                                                                                                                                                                                                                                                                                                                                       
|        | 
|10.1*   |  | Form of Indemnification Agreement                                                                                                                                                                                                                                                                                                                                                                                                                                        
|        | 
|10.2*   |  | 1997 Stock Incentive Plan                                                                                                                                                                                                                                                                                                                                                                                                                                                
|        | 
|10.3*   |  | First Amended and Restated 1994 Incentive Plan                                                                                                                                                                                                                                                                                                                                                                                                                           
|        | 
|10.4++  |  | Lease agreement dated September 24, 2004 between the Company and Carr Texas Op, LP T/A Riata Corporate Park                                                                                                                                                                                                                                                                                                                                                              
|        | 
|10.5**  |  | Form of Restricted Stock Agreement                                                                                                                                                                                                                                                                                                                                                                                                                                       
|        | 
|10.6+++ |  | Separation Agreement and Release dated January 23, 2006 between the Company and David Sikora                                                                                                                                                                                                                                                                                                                                                                             
|        | 
|10.7+++ |  | Separation Agreement and Release dated January 24, 2006 between the Company and Jeff Seiden                                                                                                                                                                                                                                                                                                                                                                              
|        | 
|21.1    |  | Subsidiaries of the Company                                                                                                                                                                                                                                                                                                                                                                                                                                              
|        | 
|23.1    |  | Consent of Independent Registered Public Accounting Firm                                                                                                                                                                                                                                                                                                                                                                                                                 



41



---

##### Table of Contents

##### Index to Financial Statements

|     |  |                                                                                                                                                                                                                                              
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|23.2 |  | Consent of Independent Registered Public Accounting Firm                                                                                                                                                                                     
|     | 
|31.1 |  | Rule 13a-14(a)/15d-a4(a) Certification executed by John Farr, Chief Executive Officer                                                                                                                                                        
|     | 
|31.2 |  | Rule 13a-14(a)/15d-a4(a) Certification executed by Randall Jonkers, Chief Financial Officer                                                                                                                                                  
|     | 
|32.1 |  | Certifications required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. 1350) executed by John Farr, Chief Executive
Officer and Randall Jonkers, Chief Financial Officer

---

|+ |  | Incorporated by reference to the Companys Current Report on Form 8-K filed August 13, 2003.
|- |  | --------------------------------------------------------------------------------------------

|* |  | Incorporated by reference to the Companys Registration Statement on Form S-1 (File No. 333-32199).
|- |  | ---------------------------------------------------------------------------------------------------

|** |  | Incorporated by reference to the Companys Current report on Form 8-K filed January 24, 2006.
|-- |  | ---------------------------------------------------------------------------------------------

|*** |  | Incorporated by reference to the Companys Registration Statement on Form 8-A filed on October 24, 2000 (File No. 000-23043).
|--- |  | -----------------------------------------------------------------------------------------------------------------------------

|++ |  | Incorporated by reference to the Companys Current Report on Form 8-K filed September 24, 2004.
|-- |  | -----------------------------------------------------------------------------------------------

|+++ |  | Incorporated by reference to the Companys Quarterly Report on Form 10-Q filed February 9, 2006.
|--- |  | ------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

##### Index to Financial Statements

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.



PERVASIVE SOFTWARE INC. (Registrant)By:

/S/    JOHN E.
FARRJohn E. Farr President and Chief Executive OfficerSeptember 13, 2006Date




Pursuant to the
requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|
|



|                                                   |  |                                                                                 |  |                   
|-------------------------------------------------- |  | ------------------------------------------------------------------------------- |  | ------------------
|Signature                                          |  | Title                                                                           |  | Date              
|                                                   |  |                                                                                
|/s/    JOHN E.
FARR John E. Farr                   |  | President and Chief Executive Officer and Director(Principal Executive Officer) |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    RANDALL G.
JONKERS Randall G. Jonkers       |  | Chief Financial Officer(Principal Financial and Accounting Officer)             |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    SHELBY H. CARTER,
JR. Shelby H. Carter, Jr. |  | Director and Chairman of the Board                                              |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    NANCY R.
WOODWARD Nancy R. Woodward         |  | Director                                                                        |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    DAVID A.
BOUCHER David A. Boucher           |  | Director                                                                        |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    DAVID R.
BRADFORD David R. Bradford         |  | Director                                                                        |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    JEFFREY S.
HAWN Jeffrey S. Hawn             |  | Director                                                                        |  | September 13, 2006
|                                                   |  |                                                                                
|/s/    MICHAEL E.
HOSKINS Michael E. Hoskins       |  | Director                                                                        |  | September 13, 2006



43



---

##### Table of Contents

##### Index to Financial Statements

SCHEDULE II



PERVASIVE SOFTWARE INC.

VALUATION AND QUALIFYING ACCOUNTS



(in thousands)



|                                             |  |                              |  |                                      |  |                                          |  |                 |  |                       
|-------------------------------------------- |  | ---------------------------- |  | ------------------------------------ |  | ---------------------------------------- |  | --------------- |  | ----------------------
|Description                                  |  | Balance atBeginningof Period |  | AdditionsCharged toCosts andExpenses |  | Deductions/Write-offsCharged toAllowance |  | OtherAdditions* |  | Balance atEnd ofPeriod
|Allowance for Doubtful Accounts:             |  |                              |  |                                      |  |                                          |  |                 |  |                       
|Year ended June 30, 2004                     |  | 344                          |  | 94                                   |  | 94                                       |  | 134             |  | 478                   
|Year ended June 30, 2005                     |  | 478                          |  | 70                                   |  | 70                                       |  |                |  | 478                   
|Year ended June 30, 2006                     |  | 478                          |  | 300                                  |  | 309                                      |  |                |  | 469                   
|                                             |  |                              |  |                                      | 
|Valuation Allowance for Deferred Tax Assets: |  |                              |  |                                      |  |                                          |  |                 |  |                       
|Year ended June 30, 2004                     |  | 14,354                       |  |                                     |  | 2,475                                    |  |                |  | 11,879                
|Year ended June 30, 2005                     |  | 11,879                       |  |                                     |  | 2,132                                    |  |                |  | 9,747                 
|Year ended June 30, 2006                     |  | 9,747                        |  |                                     |  | 4,083                                    |  |                |  | 5,664                 

---

|* |  | Additions allocated as part of the purchase accounting treatment of the acquisition of Data Junction Corporation
|- |  | ----------------------------------------------------------------------------------------------------------------



S-1



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                         |  |     
|------------------------------------------------------------------------------------------------------------------------ |  | ----
|                                                                                                                         |  | Page
|Reports of Independent Registered Public Accounting Firms                                                                |  | F-2 
|Consolidated Balance Sheets at June 30, 2005 and 2006                                                                    |  | F-5 
|Consolidated Statements of Income for each of the three years in the period ended June 30, 2006                          |  | F-6 
|Consolidated Statements of Changes in Stockholders Equity for each of the three years in the period ended June 30, 2006 |  | F-7 
|Consolidated Statements of Cash Flows for each of the three years in the period ended June 30, 2006                      |  | F-8 
|Notes to Consolidated Financial Statements                                                                               |  | F-9 



F-1



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors and Stockholders

Pervasive Software Inc.



We have audited managements assessment, included in Item 9A of this Annual Report on Form 10-K that Pervasive Software
Inc. and subsidiaries (the Company) maintained effective internal control over financial reporting as of June 30, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial
reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.



We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our
audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures
as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.



A companys internal control over financial reporting is a process designed 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. A companys internal control over financial reporting includes those policies and procedures that (1)
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
(3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.



Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.



In our
opinion, managements assessment that the Company maintained effective internal control over financial reporting as of June 30, 2006, is fairly stated, in all material respects, based on criteria established in Internal ControlIntegrated
Framework issued by COSO. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of June 30, 2006, based on criteria established in Internal ControlIntegrated Framework
issued by COSO.



We also have audited, in accordance with the
standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of June 30, 2006 and the related consolidated statements of income, changes in stockholders equity and cash flows for
the year then ended and our report dated September 11, 2006 expressed an unqualified opinion on those financial statements.



/s/ GRANT THORNTON LLP



Dallas, Texas

September 11, 2006



F-2



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors and Stockholders

Pervasive Software Inc.



We have audited the accompanying consolidated balance sheet of Pervasive Software Inc. and subsidiaries (the
Company) as of June 30, 2006, and the related consolidated statements of income, changes in stockholders equity and cash flows for the year then ended. These financial statements are the responsibility of the Companys
Management. Our responsibility is to express an opinion on these financial statements based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for
our opinion.



In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the financial position of Pervasive Software Inc. and subsidiaries as of June 30, 2006, and the results of their operations and their cash flows for the year then ended, in
conformity with accounting principles generally accepted in the United States of America.



Our audit was conducted for the purpose of forming an opinion on the basic consolidated financial statements taken as a whole. The related financial statement Schedule II is presented for purposes of additional
analysis and is not a required part of the basic consolidated financial statements. This schedule has been subjected to the auditing procedures applied in the audit of the basic consolidated financial statements and, in our opinion, is fairly stated
in all material respects in relation to the basic consolidated financial statements taken as a whole.



We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the
Companys internal control over financial reporting as of June 30, 2006, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated
September 11, 2006 expressed an unqualified opinion on the effectiveness of internal control over financial reporting.



/s/ GRANT THORNTON LLP



Dallas, Texas

September 11, 2006



F-3



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



The Board of Directors and Stockholders

Pervasive Software Inc.



We have audited the accompanying consolidated balance sheet of Pervasive Software Inc. as of June 30, 2005, and the related
consolidated statements of income, stockholders equity, and cash flows for each of the two years in the period ended June 30, 2005. Our audits also included the financial statement schedule listed in the Index at Item 15(a). These financial
statements and schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.



We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Pervasive Software Inc. at June 30, 2005, and the consolidated results of its
operations and its cash flows for each of the two years in the period ended June 30, 2005, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation
to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.



We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Pervasive
Software Inc.s internal control over financial reporting as of June 30, 2005, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our
report dated September 8, 2005 expressed an unqualified opinion thereon.



/s/
ERNST & YOUNG LLP



Austin, Texas

September 8, 2005



F-4



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------- | -
|                                                                                                                                                                                                                  |  | June 30,                         |       
|                                                                                                                                                                                                                  |  | 2005                             |        |   | 2006 |  
|                                                                                                                                                                                                                  |  | (in thousands, exceptshare data) |       
|ASSETS                                                                                                                                                                                                            |  |                                  |        |   |      |   |         |  
|Current assets:                                                                                                                                                                                                   |  |                                  |        |   |      |   |         |  
|Cash and cash equivalents, including interest bearing investments of $28,763 in 2005 and $28,354 in 2006                                                                                                          |  | $                                | 34,086 |   |      | $ | 31,137  |  
|Marketable securities                                                                                                                                                                                             |  |                                  | 3,305  |   |      |   | 12,405  |  
|Trade accounts receivable, net of allowance for doubtful accounts of $478 in 2005 and $469 in 2006                                                                                                                |  |                                  | 7,398  |   |      |   | 7,383   |  
|Deferred income tax assets                                                                                                                                                                                        |  |                                  |       |   |      |   | 1,900   |  
|Prepaid expenses and other current assets                                                                                                                                                                         |  |                                  | 1,572  |   |      |   | 1,773   |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Total current assets                                                                                                                                                                                              |  |                                  | 46,361 |   |      |   | 54,598  |  
|Property and equipment, net                                                                                                                                                                                       |  |                                  | 2,422  |   |      |   | 1,724   |  
|Purchased technology, net                                                                                                                                                                                         |  |                                  | 6,079  |   |      |   | 4,663   |  
|Goodwill                                                                                                                                                                                                          |  |                                  | 38,953 |   |      |   | 38,953  |  
|Deferred income tax assets                                                                                                                                                                                        |  |                                  |       |   |      |   | 400     |  
|Other assets                                                                                                                                                                                                      |  |                                  | 390    |   |      |   | 300     |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Total assets                                                                                                                                                                                                      |  | $                                | 94,205 |   |      | $ | 100,638 |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|                                                                                                                                                                                                                  |  |                                 
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                              |  |                                  |        |   |      |   |         |  
|Current liabilities:                                                                                                                                                                                              |  |                                  |        |   |      |   |         |  
|Trade accounts payable                                                                                                                                                                                            |  | $                                | 490    |   |      | $ | 708     |  
|Accrued payroll and payroll related costs                                                                                                                                                                         |  |                                  | 1,277  |   |      |   | 1,174   |  
|Deferred rent and lease related accruals                                                                                                                                                                          |  |                                  | 1,028  |   |      |   | 1,428   |  
|Other accrued expenses                                                                                                                                                                                            |  |                                  | 2,986  |   |      |   | 2,575   |  
|Deferred revenue                                                                                                                                                                                                  |  |                                  | 5,681  |   |      |   | 5,592   |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Total current liabilities                                                                                                                                                                                         |  |                                  | 11,462 |   |      |   | 11,477  |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Commitments and contingencies                                                                                                                                                                                     |  |                                  |        |   |      |   |         |  
|Stockholders equity:                                                                                                                                                                                             |  |                                  |        |   |      |   |         |  
|Common stock, $0.001 par value; Authorized75,000,000 shares; issued 23,919,730 and 25,177,605 shares in 2005 and 2006, respectively;
outstanding22,429,131 and 22,923,306 shares in 2005 and 2006, respectively |  |                                  | 89,949 |   |      |   | 91,727  |  
|Accumulated other comprehensive loss                                                                                                                                                                              |  |                                  | (1,261 | ) |      |   | (1,397  | )
|Retained deficit                                                                                                                                                                                                  |  |                                  | (5,945 | ) |      |   | (1,169  | )
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Total stockholders equity                                                                                                                                                                                        |  |                                  | 82,743 |   |      |   | 89,161  |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                        |  | $                                | 94,205 |   |      | $ | 100,638 |  
|                                                                                                                                                                                                                  |  |                                  |        |   |      |   |         |  



See accompanying
notes.



F-5



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



CONSOLIDATED STATEMENTS OF INCOME



|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|--------------------------------------------------------- |  | ------------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------
|                                                          |  | Year ended June 30                   
|                                                          |  | 2004                                  |        |   | 2005 |   |        | 2006
|                                                          |  | (in thousands, except per share data)
|Revenues:                                                 |  |                                       |        |   |      |   |        |      |  |   |       
|Product licenses                                          |  | $                                     | 40,967 |   |      | $ | 36,978 |      |  | $ | 33,776
|Services and other                                        |  |                                       | 8,641  |   |      |   | 11,374 |      |  |   | 11,804
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Total revenues                                            |  |                                       | 49,608 |   |      |   | 48,352 |      |  |   | 45,580
|Costs and expenses:                                       |  |                                       |        |   |      |   |        |      |  |   |       
|Cost of product licenses                                  |  |                                       | 1,712  |   |      |   | 2,273  |      |  |   | 2,407 
|Cost of services and other ($113, see note below)         |  |                                       | 5,519  |   |      |   | 5,213  |      |  |   | 5,602 
|Sales and marketing ($946, see note below)                |  |                                       | 18,311 |   |      |   | 21,313 |      |  |   | 18,712
|Research and development ($549, see note below)           |  |                                       | 9,983  |   |      |   | 11,084 |      |  |   | 10,320
|General and administrative ($1,434, see note below)       |  |                                       | 5,228  |   |      |   | 4,753  |      |  |   | 6,588 
|Management restructuring charges                          |  |                                       |       |   |      |   |       |      |  |   | 771   
|Write-off of acquired in-process research and development |  |                                       | 1,084  |   |      |   |       |      |  |   |      
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Total costs and expenses                                  |  |                                       | 41,837 |   |      |   | 44,636 |      |  |   | 44,400
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Operating income                                          |  |                                       | 7,771  |   |      |   | 3,716  |      |  |   | 1,180 
|Interest and other income                                 |  |                                       | 293    |   |      |   | 561    |      |  |   | 1,446 
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Income before income taxes                                |  |                                       | 8,064  |   |      |   | 4,277  |      |  |   | 2,626 
|Income tax benefit (provision)                            |  |                                       | (750   | ) |      |   | (268   | )    |  |   | 2,150 
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Net income                                                |  | $                                     | 7,314  |   |      | $ | 4,009  |      |  | $ | 4,776 
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Basic earnings per share                                  |  | $                                     | 0.37   |   |      | $ | 0.18   |      |  | $ | 0.21  
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       
|Diluted earnings per share                                |  | $                                     | 0.33   |   |      | $ | 0.17   |      |  | $ | 0.21  
|                                                          |  |                                       |        |   |      |   |        |      |  |   |       

---

Note: Parenthetical amounts reflected above represent
the amount of stock-based compensation expense included in the expense amounts for the fiscal year ended June 30, 2006. See Note 2 to the Condensed Consolidated Financial Statements.



See accompanying notes.



F-6



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY



|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | --------------------------------- | - | ------ | --------------- |  | - | ------------------------ | - |  | - | ------ | -
|                                                                                                                                                                        |  | CommonStock                       |        |   | AccumulatedOtherComprehensiveLoss |   |        | RetainedDeficit |  |   | TotalStockholdersEquity |  
|                                                                                                                                                                        |  | (in thousands, except share data) |       
|Balances at June 30, 2003                                                                                                                                               |  | $                                 | 58,660 |   |                                   | $ | (1,190 | )               |  | $ | (17,268                  | ) |  | $ | 40,202 |  
|Issuance of 461,613 shares of common stock pursuant to the exercise of stock options                                                                                    |  |                                   | 1,186  |   |                                   |   |       |                 |  |   |                         |   |  |   | 1,186  |  
|Issuance of 70,587 shares of common stock pursuant to the employee stock purchase plan                                                                                  |  |                                   | 273    |   |                                   |   |       |                 |  |   |                         |   |  |   | 273    |  
|Reduction of note receivable to executive officer pursuant to the exercise of stock options                                                                             |  |                                   | 65     |   |                                   |   |       |                 |  |   |                         |   |  |   | 65     |  
|Issuance of 4,999,962 shares of common stock pursuant to the acquisition of Data Junction Corporation                                                                   |  |                                   | 30,000 |   |                                   |   |       |                 |  |   |                         |   |  |   | 30,000 |  
|Foreign currency translation adjustment                                                                                                                                 |  |                                   |       |   |                                   |   | 45     |                 |  |   |                         |   |  |   | 45     |  
|Net income                                                                                                                                                              |  |                                   |       |   |                                   |   |       |                 |  |   | 7,314                    |   |  |   | 7,314  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Total comprehensive income                                                                                                                                              |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   | 7,359  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Balances at June 30, 2004                                                                                                                                               |  |                                   | 90,184 |   |                                   |   | (1,145 | )               |  |   | (9,954                   | ) |  |   | 79,085 |  
|Acquisition of 359,700 treasury shares, cumulative treasury shares of 1,490,599 and cost of $4,319 at June 30, 2005                                                     |  |                                   | (1,848 | ) |                                   |   |       |                 |  |   |                         |   |  |   | (1,848 | )
|Issuance of 430,525 shares of common stock pursuant to the exercise of stock options                                                                                    |  |                                   | 1,413  |   |                                   |   |       |                 |  |   |                         |   |  |   | 1,413  |  
|Issuance of 60,342 shares of common stock pursuant to the employee stock purchase plan                                                                                  |  |                                   | 200    |   |                                   |   |       |                 |  |   |                         |   |  |   | 200    |  
|Unrealized loss on investments                                                                                                                                          |  |                                   |        |   |                                   |   | (9     | )               |  |   |                         |   |  |   | (9     | )
|Foreign currency translation adjustment                                                                                                                                 |  |                                   |       |   |                                   |   | (107   | )               |  |   |                         |   |  |   | (107   | )
|Net income                                                                                                                                                              |  |                                   |       |   |                                   |   |       |                 |  |   | 4,009                    |   |  |   | 4,009  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Total comprehensive income                                                                                                                                              |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   | 3,893  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Balances at June 30, 2005                                                                                                                                               |  |                                   | 89,949 |   |                                   |   | (1,261 | )               |  |   | (5,945                   | ) |  |   | 82,743 |  
|Acquisition of 763,700 treasury shares, cumulative treasury shares of 2,254,299 and cost of $7,470 at June 30, 2006                                                     |  |                                   | (3,151 | ) |                                   |   |       |                 |  |   |                         |   |  |   | (3,151 | )
|Issuance of 657,875 shares of common stock pursuant to the exercise of stock options and issuance of 600,000 shares of common stock pursuant
to restricted stock awards |  |                                   | 1,886  |   |                                   |   |       |                 |  |   |                         |   |  |   | 1,886  |  
|Stock-based compensation expense                                                                                                                                        |  |                                   | 3,043  |   |                                   |   |       |                 |  |   |                         |   |  |   | 3,043  |  
|Unrealized loss on investments                                                                                                                                          |  |                                   |       |   |                                   |   | (36    | )               |  |   |                         |   |  |   | (36    | )
|Foreign currency translation adjustment                                                                                                                                 |  |                                   |       |   |                                   |   | (100   | )               |  |   |                         |   |  |   | (100   | )
|Net income                                                                                                                                                              |  |                                   |       |   |                                   |   |       |                 |  |   | 4,776                    |   |  |   | 4,776  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Total comprehensive income                                                                                                                                              |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   | 4,640  |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  
|Balances at June 30, 2006                                                                                                                                               |  | $                                 | 91,727 |   |                                   | $ | (1,397 | )               |  | $ | (1,169                   | ) |  | $ | 89,161 |  
|                                                                                                                                                                        |  |                                   |        |   |                                   |   |        |                 |  |   |                          |   |  |   |        |  



See accompanying
notes.



F-7



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|------------------------------------------------------------------------ |  | ------------------- | ------- | - | ---- | - | ------ | ---- |  | - | ------- | -
|                                                                         |  | Year ended June 30, |        
|                                                                         |  | 2004                |         |   | 2005 |   |        | 2006 | 
|                                                                         |  | (in thousands)      |        
|Cash from operations                                                     |  |                     |         |   |      |   |        |      |  |   |         |  
|Income from operations                                                   |  | $                   | 7,314   |   |      | $ | 4,009  |      |  | $ | 4,776   |  
|Adjustments to reconcile net income to net cash provided by operations:  |  |                     |         |   |      |   |        |      |  |   |         |  
|Depreciation and amortization                                            |  |                     | 1,808   |   |      |   | 2,523  |      |  |   | 2,870   |  
|Write-off of acquired in-process research and development                |  |                     | 1,084   |   |      |   |       |      |  |   |        |  
|Non cash compensation expense pursuant to employee stock purchase plan   |  |                     | 294     |   |      |   | 109    |      |  |   |        |  
|Deferred income tax benefit                                              |  |                     |        |   |      |   |       |      |  |   | (2,300  | )
|Non-cash stock-based compensation expense                                |  |                     |        |   |      |   |       |      |  |   | 3,043   |  
|Other non cash items                                                     |  |                     | 86      |   |      |   | 125    |      |  |   |        |  
|Change in operating assets and liabilities:                              |  |                     |         |   |      |   |        |      |  |   |         |  
|(Increase) decrease in current assets                                    |  |                     | (2,543  | ) |      |   | 1,846  |      |  |   | (228    | )
|Increase (decrease) in accounts payable and accrued liabilities          |  |                     | 666     |   |      |   | (3,837 | )    |  |   | 108     |  
|Increase (decrease) in deferred revenue                                  |  |                     | 413     |   |      |   | 500    |      |  |   | (90     | )
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|Net cash provided by operations                                          |  |                     | 9,122   |   |      |   | 5,275  |      |  |   | 8,179   |  
|Cash from investing activities                                           |  |                     |         |   |      |   |        |      |  |   |         |  
|Purchase of property and equipment                                       |  |                     | (990    | ) |      |   | (1,218 | )    |  |   | (635    | )
|Purchase of marketable securities                                        |  |                     | (21,535 | ) |      |   | (4,622 | )    |  |   | (12,239 | )
|Proceeds from sale or maturity of marketable securities                  |  |                     | 21,934  |   |      |   | 11,222 |      |  |   | 3,139   |  
|Investment in business, net of cash acquired                             |  |                     | (15,974 | ) |      |   | (2     | )    |  |   |        |  
|Purchase of technology rights                                            |  |                     | (600    | ) |      |   | (895   | )    |  |   |        |  
|Increase in other assets                                                 |  |                     | (30     | ) |      |   | (15    | )    |  |   | (45     | )
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|Net cash provided by (used in) investing activities                      |  |                     | (17,195 | ) |      |   | 4,470  |      |  |   | (9,780  | )
|Cash from financing activities                                           |  |                     |         |   |      |   |        |      |  |   |         |  
|Purchase of treasury stock                                               |  |                     |        |   |      |   | (1,848 | )    |  |   | (3,151  | )
|Proceeds from exercise of stock options and employee stock purchase plan |  |                     | 1,459   |   |      |   | 1,614  |      |  |   | 1,849   |  
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|Net cash provided by (used in) financing activities                      |  |                     | 1,459   |   |      |   | (234   | )    |  |   | (1,302  | )
|Effect of exchange rate changes on cash and cash equivalents             |  |                     | (33     | ) |      |   | (130   | )    |  |   | (46     | )
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|Change in cash and cash equivalents                                      |  |                     | (6,647  | ) |      |   | 9,381  |      |  |   | (2,949  | )
|Cash and cash equivalents at beginning of year                           |  |                     | 31,352  |   |      |   | 24,705 |      |  |   | 34,086  |  
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  
|Cash and cash equivalents at end of year                                 |  | $                   | 24,705  |   |      | $ | 34,086 |      |  | $ | 31,137  |  
|                                                                         |  |                     |         |   |      |   |        |      |  |   |         |  



See accompanying
notes.



F-8



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS



June 30, 2006



1.    The Company



Pervasive Software Inc. (the Company) is a global value leader in
data infrastructure software. Thousands of businesses worldwide rely on the Companys award winning solutions to help manage, integrate, analyze and secure their critical data. The Companys data management and integration product lines
are designed specifically for small to mid-sized businesses and departments of large enterprises where high performance, flexibility, rapid deployment and low total cost of ownership (TCO) are paramount. In addition, significant portions
of the Companys product line are embeddable into commercial applications for sale predominantly to small to mid-size enterprises (SMEs) through a well-developed channel of independent software vendors (ISVs),
value-added resellers (VARs) and systems integrators.



The Company develops, markets, sells and supports its offerings worldwide through its principal office in Austin, Texas and through international offices in Brussels, Frankfurt, Paris and London and a joint venture in Japan. The
consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries. All material intercompany accounts and transactions have been eliminated in consolidation.



2.    Summary of Significant Accounting Policies



Revenue Recognition



The Company licenses its software through original equipment manufacturer
(OEM) license agreements with software developers, or ISVs and through shrink-wrap software licenses, sold through ISVs, VARs, systems integrators and distributors, or direct to end users. Revenues are recognized when persuasive evidence of an
agreement exists, delivery of the product has occurred, no significant Company obligations with regard to implementation remain, the fee is fixed or determinable and collectibility is probable. Revenues related to OEM license agreements involving
nonrefundable fixed minimum license fees are recognized upon delivery of the product master or first copy if no significant vendor obligations remain. Per copy royalties related to OEM license agreements in excess of a fixed minimum amount are
recognized as revenue when such amounts are reported to the Company. Revenue from post contract support and the right to receive unspecified upgrades is recognized ratably over the contract term. The Company generally provides telephone support to
customers and end users in the 30 days immediately following the sale at no additional charge and at a minimal cost per call. The Company accrues the cost of providing this support. Revenue from consulting services and training is recognized when
the related services are performed. The Company enters into agreements with certain distributors that provide for certain stock rotation and price protection rights. These rights allow the distributor to return products in a non-cash exchange for
other products or for credits against future purchases. The Company reserves for the cost of estimated sales returns, stock rotation and price protection rights as well as uncollectible accounts based on experience. Revenue from shipping and
handling is recognized at the shipping date. Shipping and handling costs are included in Costs of product licenses in the Consolidated Statements of Income.



Where software licenses are sold with maintenance or other services, the Company allocates the total fee to the various elements based on the fair values
of the elements specific to the Company. The Company determines the fair value of each element in the arrangement based on vendor-specific objective evidence (VSOE) of fair value. VSOE of fair value is based upon the normal pricing and
discounting practices for those products and services when sold separately and, for support services, is additionally measured by the renewal rate. If the Company does not have VSOE for one of the delivered elements of an arrangement, but does have
VSOE for all undelivered elements, the Company uses the residual method to record revenue. Under the residual method, the arrangement fee is first allocated to the undelivered elements based upon their VSOE of fair value; the remaining



F-9



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



arrangement fee, including any discount, is allocated to the delivered element. If the residual method is not used, discounts, if any, are applied
proportionately to each element included in the arrangement based on each elements fair value without regard to the discount.



Software Development Costs



Software development costs incurred by the Company in connection with its development projects are accounted for in accordance with Statement of Financial
Accounting Standards No. 86,Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed(Statement 86). The Company has not capitalized any internal costs through June 30, 2006 related to its software
development activities as costs eligible for capitalization are not significant.



Advertising Costs



The
Company expenses costs of producing advertising-related and sales-related collateral materials as incurred. Other production costs associated with direct mail programs, placement costs associated with magazine or other printed media and all direct
costs associated with trade shows and other sales related events are expensed when the related direct mail is sent, advertising space is used or the event is held. These expenses in 2004, 2005 and 2006 were approximately $2.1 million, $3.0 million
and $2.1 million, respectively.



Income Taxes



Under the asset and liability method of Statement of
Financial Accounting Standards No. 109,Accounting for Income Taxes (Statement 109), deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases and net operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in
the years in which those temporary differences are expected to be recovered or settled.



The Company estimates its income taxes in each of the jurisdictions in which it operates as part of the process of preparing the consolidated financial statements. This process involves estimating the actual current
tax exposure together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes and net operating loss and tax credit carryforwards. These differences result in deferred tax assets and
liabilities. The Company then assesses the likelihood that net deferred tax assets will be recovered from future taxable income and to the extent the Company believes that recovery is not more likely than not, it establishes a valuation allowance.
The Company concluded that a valuation allowance was required for all periods presented. The Company considered future taxable income in assessing the need for the valuation allowance, and was able to determine that it would be able to realize a
portion of deferred tax assets in the future in excess of its net recorded amount, resulting in an adjustment to the deferred tax asset valuation allowance in the amount of $2.3 million in fiscal year 2006. Pursuant to the Internal Revenue Code, the
amounts of and benefits from net operating loss and tax credit carryforwards may be impaired or limited in certain circumstances. Events which cause limitations in the amount of net operating losses and tax credits that the Company may utilize
include, but are not limited to, a cumulative change of more than 50% ownership of the Company, as defined, over a three year period, and changes in the relative mix of foreign source taxable income versus domestic taxable income. Further, the
Companys net operating loss and tax credit carryforwards are subject to potential expiration if not utilized by certain dates in the future.



The Company is subject to income taxes in the United States and numerous foreign jurisdictions. Significant judgment is required in determining the
worldwide provision for income taxes and recording the related assets



F-10



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



and liabilities. In the ordinary course of business, there are many transactions and calculations where the ultimate tax determination is uncertain. The
Company is frequently under audit by tax authorities in various jurisdictions. Accruals for tax contingencies are provided for in accordance with the requirements of SFAS No. 5, Accounting for Contingencies. Although the Company believes it
has appropriate support for the positions taken on its tax returns, the Company has recorded a liability for its best estimate of the probable loss on certain of these positions. The Company believes that its accruals for tax liabilities are
adequate for all open years, based on its assessment of many factors including past experience and interpretations of tax law applied to the facts of each matter, which matters result primarily from intercompany transfer pricing. Although the
Company believes its recorded assets and liabilities are reasonable, tax regulations are subject to interpretation and tax litigation is inherently uncertain; therefore assessments can involve both a series of complex judgments about future events
and rely heavily on estimates and assumptions. Although the Company believes that the estimates and assumptions supporting our assessments are reasonable, the final determination of tax audits and any related litigation could be materially different
than that which is reflected in historical income tax provisions and recorded assets and liabilities. Based on the results of an audit or litigation, a material effect on our income tax provision, net income, or cash flows in the period or periods
for which that determination is made could result. Due to the complexity involved, the Company is not able to estimate the range of reasonably possible losses in excess of amounts recorded.



Cash and Cash Equivalents



Cash and cash equivalents include cash, certificates of deposit, and
securities with original maturities less than ninety days when purchased.



Marketable Securities



Marketable securities have been classified as available-for-sale and such designation is reevaluated as of each balance sheet date. While the Companys intent is to hold debt securities to maturity, they are classified as
available-for-sale because the sale of such securities may be required prior to maturity. Realized gains and losses are recorded on the specific identification method and are included in other income. Realized and unrealized gains and losses have
been insignificant for all periods presented.



Substantially
all of the Companys marketable securities mature on or before June 30, 2007. All are stated at fair market value as of June 30, 2005 and 2006, and consist of the following (in thousands):



|                         |  |          |       |      |   |       
|------------------------ |  | -------- | ----- | ---- | - | ------
|                         |  | June 30,
|                         |  | 2005     |       | 2006
|Marketable securities    |  |          |       |      |   |       
|U.S. Government Agencies |  | $        | 3,129 |      | $ | 12,230
|Certificates of Deposit  |  |          | 176   |      |   | 175   
|                         |  |          |       |      |   |       
|Total                    |  | $        | 3,305 |      | $ | 12,405
|                         |  |          |       |      |   |       



Property and
Equipment



Property and equipment are stated at cost and
are being depreciated over their estimated useful lives (3 to 7 years) using the straight-line method. Leasehold improvements are amortized over the life of the lease or the estimated useful life, whichever is shorter.



F-11



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Long-Lived Assets



The Company periodically reviews the carrying amounts of long-lived assets, to determine whether current events or
circumstances warrant adjustment to such carrying amounts. In reviewing the carrying amounts of long-lived assets, the Company considers, among other factors, the future cash inflows expected to result from the use of the asset and its eventual
disposition less the future cash outflows expected to be necessary to obtain those inflows.



Costs in Excess of Fair Value of Net Assets Acquired



As of June 30, 2005 and 2006, Pervasive had goodwill in the amount of $39.0 million associated with the acquisition of Data Junction (see Note 8). The Company previously determined that it would assess the impairment
of goodwill and other intangible assets with indefinite lives annually in the fourth fiscal quarter, or more frequently if other indicators of impairment arise. Based on its assessment, the Company believes there has been no such impairment of its
goodwill and other intangible assets. Other intangible assets, classified as Purchased Technology on the balance sheet, amounted to $4.7 million (net of accumulated amortization of $3.8 million) as of June 30, 2006. These intangible assets consist
of developed technology, including the $6.3 million value assigned to amortizable intangible assets related to developed technology in connection with the acquisition of Data Junction during the second quarter of fiscal 2004, the $550,000 purchase
of a database transaction intelligence technology from ThinkNet Inc., a software development company based in Toronto, Ontario, the $600,000 license of full text search technology from ABACUS Research A.G., a software development company based in
St. Gallen, Switzerland, and the $487,000 license of modeling environment technology from Metaserver Inc., a software development company based in New Haven, Connecticut.



Foreign Currency Transactions



For the Companys foreign subsidiaries, the functional currency has been determined to be the local currency, and
therefore, assets and liabilities are translated at year-end exchange rates, and income statement items are translated at average exchange rates prevailing during the year. Such translation adjustments are recorded in aggregate as a component
of stockholders equity. Gains and losses from foreign currency denominated transactions are included in other income and were not significant in 2004, 2005 or 2006.



Financial instruments, principally forward pricing contracts, are used by the Company from time to time in the management of
its foreign currency exposures. The fair value associated with these forward pricing contracts at June 30, 2005 and 2006 is not significant. Gains and losses on foreign currency transaction hedges are recognized in income when realized and offset
the foreign exchange gains and losses on the underlying transactions. The Company does not hold or issue derivative financial instruments for trading purposes.



Fair Value of Financial Instruments



Cash equivalents, marketable securities, accounts receivable, accounts payable, accrued liabilities and other liabilities are stated at cost which
approximates fair value due to the short-term maturity of these instruments.



Concentration of Credit Risk



Financial instruments which potentially subject the Company to concentrations of credit risk consist of short-term investments, including marketable securities, and trade receivables. The Companys short-term investments, which are
included in cash and cash equivalents and in marketable securities for reporting purposes, are placed with high credit quality financial institutions and issuers. The Company performs periodic credit evaluations of its customers financial
condition and generally does not require collateral. Estimated credit losses are provided for in the financial statements.



F-12



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



AG-TECH Corporation, the Companys distribution partner in Japan, accounted for approximately
12%, 13% and 15% of the Companys revenue during the years ended June 30, 2004, 2005 and 2006 respectively (see Note 8).



Use of Estimates



The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make
estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.



Stock-Based Compensation



In December 2004, the Financial Accounting Standards Board FASB issued Statement of Financial Accounting Standards 123R (SFAS
123R), Share-Based PaymentAn Amendment of FASB Statements No. 123 and 95. This revised standard addresses the accounting for stock-based payment transactions in which a company receives employee services in exchange for either
equity instruments of the company or liabilities that are based on the fair value of the companys equity instruments or that may be settled by the issuance of such equity instruments. Under the new standard, companies are no longer able to
account for stock-based compensation transactions using the intrinsic-value method in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). Instead, companies are required
to account for such transactions using a fair-value method and recognize the expense in the statement of operations.



The Company adopted SFAS 123R effective beginning July 1, 2005 using the modified prospective application transition method. The modified prospective
application method requires that companies recognize compensation expense on stock-based payment awards that are modified, repurchased, or cancelled after the effective date. Additionally, compensation cost of the portion of awards of which the
requisite service has not been rendered that are outstanding as of July 1, 2005 shall be recognized as the requisite service is rendered.



The Company has elected the alternative transition method described in FASB Staff Position No. FAS 123R-3 for purposes of calculating the pool of excess
tax benefits (APIC pool) available to absorb tax deficiencies recognized subsequent to the adoption of Statement 123R for employee awards.



Cash received from option exercises under all share-based payment arrangements for the years ended June 30, 2004, 2005 and 2006, was $1.5 million, $1.6
million and $1.8 million, respectively. The estimated net tax benefit realized for the tax deductions from option exercises of the share-based payment arrangements was approximately $0.0 million for the years ended June 30, 2004 and 2005 and $0.1
million for the year ended June 30, 2006, respectively.



F-13



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table illustrates the pro forma effect on net income and earnings per share as if the
Company had applied the fair value recognition provisions of Statement 123 to stock-based employee compensation in fiscal years 2004 and 2005 (in thousands, except per share data):



|                                                                                                                                |  |                    |        |   |      |   |        |  
|------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ---- | - | ------ | -
|                                                                                                                                |  | Year ended June 30 |       
|                                                                                                                                |  | 2004               |        |   | 2005 |  
|Net income                                                                                                                      |  | $                  | 7,314  |   |      | $ | 4,009  |  
|Deduct stock-based compensation expense determined under the fair value based method for all awards, net of related tax
effects |  |                    | (3,887 | ) |      |   | (3,389 | )
|                                                                                                                                |  |                    |        |   |      |   |        |  
|Pro forma net income                                                                                                            |  | $                  | 3,427  |   |      | $ | 620    |  
|                                                                                                                                |  |                    |        |   |      |   |        |  
|                                                                                                                                |  |                   
|Earnings per share, basic:                                                                                                      |  |                    |        |   |      |   |        |  
|As reported                                                                                                                     |  | $                  | 0.37   |   |      | $ | 0.18   |  
|Pro forma                                                                                                                       |  | $                  | 0.17   |   |      | $ | 0.03   |  
|                                                                                                                                |  |                   
|Earnings per share, diluted:                                                                                                    |  |                    |        |   |      |   |        |  
|As reported                                                                                                                     |  | $                  | 0.33   |   |      | $ | 0.17   |  
|Pro forma                                                                                                                       |  | $                  | 0.16   |   |      | $ | 0.03   |  



Total compensation
cost recognized in income for stock-based employee compensation awards was approximately $3.0 million for the fiscal year ending June 30, 2006. The total recognized tax benefit related thereto was approximately $0.2 million.



During fiscal 2004, 2005 and 2006, the fair value of each option grant was
estimated on the date of grant using the Black-Scholes option-pricing model, assuming no dividends and the following weighted average assumptions:



|                                                     |  |                        |   |  |                             |   |  |      |   |  |       |   |  |      |  
|---------------------------------------------------- |  | ---------------------- | - |  | --------------------------- | - |  | ---- | - |  | ----- | - |  | ---- | -
|                                                     |  | Employee Stock Options |   |  | Employee StockPurchase Plan |  
|                                                     |  | 2004                   |   |  | 2005                        |   |  | 2006 |   |  | 2004  |   |  | 2005 |  
|Risk free interest rate                              |  | 2.96                   | % |  | 3.58                        | % |  | 4.42 | % |  | 1.14  | % |  | 2.72 | %
|Volatility factor                                    |  | 1.235                  |   |  | 1.22                        |   |  | .92  |   |  | 1.235 |   |  | 1.22 |  
|Weighted average expected life of options (in years) |  | 4                      |   |  | 4                           |   |  | 4    |   |  | 0.5   |   |  | 0.5  |  



The weighted average
estimated grant date fair value, as defined by SFAS 123R, for options granted under the Companys stock option plan during the year ended June 30, 2006 was $2.83 per share. If the Company had applied the fair value recognition provision of SFAS
No. 123R in the year ended June 30, 2005 and 2004, the weighted average estimated grant date fair value for options granted under the Companys stock option plan would have been $3.27 and $5.48 per share, respectively.



During fiscal year 2006 the Company issued 600,000 shares of restricted stock
with a weighted average fair value of $4.23 per share. The shares are being expensed over their expected lives of three years.



As of June 30, 2006, $4.8 million of unrecognized compensation cost related to non-vested awards is expected to be recognized over the course of the
following four years.



Net Income Per Share



Basic earnings per share is computed by dividing net income available to
common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share includes



F-14



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the weighted average number of common shares outstanding and the number of common equivalent shares which would be issued related to options and restricted
shares using the treasury method, unless such additional shares are anti-dilutive.



Segments



In accordance
with Financial Accounting Standards Boards Statement of Financial Accounting Standards No. 131, Disclosures about Segments of an Enterprise and Related Information,the Company considers its business activities to be a single segment.



Reclassifications



Certain prior year amounts have been reclassified to conform to current year
presentation.



Recently lssued Accounting Standards



In June 2006, the Financial Accounting Standards Board
(FASB) issued FASB Interpretation No.48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in
accordance with FASB Statement of Financial Accounting Standards (SFAS) 109, Accounting for Income Taxes. This interpretation defines the minimum recognition threshold a tax position is required to meet before being recognized in the
financial statements. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is currently evaluating the effect that the adoption of FIN 48 will have on disclosures in its financial statements.



3.    Property and Equipment



Property and equipment consists of the following (in thousands):



|                                               |  |          |         |   |      |   |         |  
|---------------------------------------------- |  | -------- | ------- | - | ---- | - | ------- | -
|                                               |  | June 30, |        
|                                               |  | 2005     |         |   | 2006 |  
|Computer equipment and purchased software      |  | $        | 9,767   |   |      | $ | 8,050   |  
|Office equipment, furniture and fixtures       |  |          | 3,481   |   |      |   | 3,396   |  
|Leasehold improvements                         |  |          | 1,293   |   |      |   | 1,293   |  
|                                               |  |          |         |   |      |   |         |  
|                                               |  |          | 14,541  |   |      |   | 12,739  |  
|Less accumulated depreciation and amortization |  |          | (12,119 | ) |      |   | (11,015 | )
|                                               |  |          |         |   |      |   |         |  
|                                               |  | $        | 2,422   |   |      | $ | 1,724   |  
|                                               |  |          |         |   |      |   |         |  



Depreciation expense
was approximately $1.0 million, $1.1 million and $1.3 million for fiscal years ending June 30, 2004, 2005 and 2006, respectively.



4.    Income Taxes



The components of income from operations before income taxes consist of the following (in thousands):



|                                           |  |                    |       |      |   |       |  |   |      
|------------------------------------------ |  | ------------------ | ----- | ---- | - | ----- |  | - | -----
|                                           |  | Year ended June 30
|                                           |  | 2004               |       | 2005 |   | 2006 
|Domestic income                            |  | $                  | 7,979 |      | $ | 3,861 |  | $ | 2,070
|Foreign income                             |  |                    | 85    |      |   | 416   |  |   | 556  
|                                           |  |                    |       |      |   |       |  |   |      
|Income from operations before income taxes |  | $                  | 8,064 |      | $ | 4,277 |  | $ | 2,626
|                                           |  |                    |       |      |   |       |  |   |      



F-15



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Significant components of expense (benefit) for income taxes attributable to operations are as
follows (in thousands):



|                                |  |                    |     |      |   |      |  |   |        |  
|------------------------------- |  | ------------------ | --- | ---- | - | ---- |  | - | ------ | -
|                                |  | Year ended June 30 |    
|                                |  | 2004               |     | 2005 |   | 2006 | 
|Income tax provision (benefit): |  |                    |     |      |   |      |  |   |        |  
|Current:                        |  |                    |     |      |   |      |  |   |        |  
|Federal                         |  | $                  | 17  |      | $ | 122  |  | $ |       |  
|State                           |  |                    |    |      |   |     |  |   | 51     |  
|Foreign                         |  |                    | 733 |      |   | 146  |  |   | 99     |  
|                                |  |                    |     |      |   |      |  |   |        |  
|Total current                   |  |                    | 750 |      |   | 268  |  |   | 150    |  
|                                |  |                    |     |      |   |      |  |   |        |  
|Deferred:                       |  |                    |     |      |   |      |  |   |        |  
|Federal                         |  |                    |    |      |   |     |  |   | (2,300 | )
|Foreign                         |  |                    |    |      |   |     |  |   |       |  
|                                |  |                    |     |      |   |      |  |   |        |  
|Total deferred                  |  |                    |    |      |   |     |  |   | (2,300 | )
|                                |  |                    |     |      |   |      |  |   |        |  
|                                |  | $                  | 750 |      | $ | 268  |  | $ | (2,150 | )
|                                |  |                    |     |      |   |      |  |   |        |  



The Companys
provision for income taxes for the year ended June 30, 2004 consists primarily of withholdings on income generated in foreign countries, which was substantially less for the years ended June, 30, 2005 and 2006 due to a change in the Japanese tax
laws regarding withholding on royalties generated in Japan. The Companys provision for income taxes differs from the expected provision amount computed by applying the statutory federal income tax rate of 34% to income from continuing
operations before income taxes for 2004, 2005 and 2006 as a result of the following (in thousands):



|                                                                                                                   |  |                    |        |   |      |   |        |      |  |   |        |  
|------------------------------------------------------------------------------------------------------------------ |  | ------------------ | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                                                   |  | Year ended June 30 |       
|                                                                                                                   |  | 2004               |        |   | 2005 |   |        | 2006 | 
|Computed at statutory rate of 34%                                                                                  |  | $                  | 2,742  |   |      | $ | 1,454  |      |  | $ | 893    |  
|Effect of foreign operations                                                                                       |  |                    | 29     |   |      |   | 5      |      |  |   | (82    | )
|Stock option compensation                                                                                          |  |                    | (368   | ) |      |   | (251   | )    |  |   | 711    |  
|Deemed foreign dividends                                                                                           |  |                    | 240    |   |      |   | 58     |      |  |   | 28     |  
|Change in valuation allowance associated with expected realization of deferred tax assets not previously benefited |  |                    |       |   |      |   |       |      |  |   | (2,300 | )
|Benefit of deferred tax asset not previously recognized related to foreign tax credit carryforward                 |  |                    |       |   |      |   | (1,151 | )    |  |   | (1,320 | )
|Benefit of deferred tax asset not previously recognized related to net operating loss carryforward                 |  |                    | (1,956 | ) |      |   | (314   | )    |  |   |       |  
|Benefit of deferred tax asset not previously recognized related to temporary differences                           |  |                    | 128    |   |      |   | 373    |      |  |   | (131   | )
|Non-deductible charges and amortization related to acquisitions                                                    |  |                    | 31     |   |      |   | 32     |      |  |   | 19     |  
|Other                                                                                                              |  |                    | (96    | ) |      |   | 62     |      |  |   | 32     |  
|                                                                                                                   |  |                    |        |   |      |   |        |      |  |   |        |  
|                                                                                                                   |  | $                  | 750    |   |      | $ | 268    |      |  | $ | (2,150 | )
|                                                                                                                   |  |                    |        |   |      |   |        |      |  |   |        |  



F-16



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The components of deferred income taxes at June 30, 2005 and 2006 are as follows (in thousands):



|                                                              |  |          |        |   |      |   |        |  
|------------------------------------------------------------- |  | -------- | ------ | - | ---- | - | ------ | -
|                                                              |  | June 30, |       
|                                                              |  | 2005     |        |   | 2006 |  
|Deferred tax assets:                                          |  |          |        |   |      |   |        |  
|Domestic tax credit carryforwards                             |  | $        | 3,230  |   |      | $ | 2,485  |  
|Domestic alternative minimum tax credit carryforwards         |  |          | 357    |   |      |   | 321    |  
|Canadian net operating loss carryforwards                     |  |          | 5,781  |   |      |   | 4,910  |  
|Accrued expenses and reserves not deductible for tax purposes |  |          | 1,922  |   |      |   | 1,181  |  
|Depreciable assets                                            |  |          | 174    |   |      |   | 315    |  
|Stock-based compensation                                      |  |          |       |   |      |   | 136    |  
|                                                              |  |          |        |   |      |   |        |  
|Total deferred tax assets                                     |  |          | 11,464 |   |      |   | 9,348  |  
|                                                              |  |          |        |   |      |   |        |  
|Deferred tax liabilities:                                     |  |          |        |   |      |   |        |  
|Prepaid expenses                                              |  |          | (234   | ) |      |   | (220   | )
|Purchased technology, net                                     |  |          | (1,483 | ) |      |   | (1,164 | )
|                                                              |  |          |        |   |      |   |        |  
|Total deferred tax liabilities                                |  |          | (1,717 | ) |      |   | (1,384 | )
|Valuation allowance for deferred tax assets                   |  |          | (9,747 | ) |      |   | (5,664 | )
|                                                              |  |          |        |   |      |   |        |  
|Net deferred tax assets                                       |  | $        |       |   |      | $ | 2,300  |  
|                                                              |  |          |        |   |      |   |        |  



As of June 30, 2006,
the Company expects that upon filing of its domestic tax return for fiscal year 2006 it will have remaining a research and development credit carryforward of approximately $1.0 million, a state research and development credit carryforward of
approximately $0.5 million and a foreign tax credit carryforward of approximately $1.0 million. These carryforwards will begin to expire in fiscal 2012, 2020 and 2007, respectively, if not utilized. In addition, the Company expects it will have an
Alternative Minimum Tax Credit carryforward, which does not expire, of approximately $0.3 million. The Company also has Canadian net operating loss carry forwards of $16.2 million, a portion of which expire on an annual basis.



The valuation allowance decreased by approximately $4.1 million during the
year ended June 30, 2006, $2.3 million of which relates to the expected tax benefit associated with the Companys present assessment of the realizability of deferred tax assets not previously benefited, $1.3 million of which relates to foreign
tax credits not previously benefited, $0.8 million of which relates to the expiration of Canadian net operating loss carryovers not previously benefited, ($0.5) million of which relates primarily to state R&D credit carryovers not previously
included in deferred tax assets and not benefited, and $0.2 million of which relates to other items. At June 30, 2006, the Company has a valuation allowance of $5.7 million, which is primarily related to the Canadian net operating loss
carryforwards and the determination that these assets will not be able to be utilized due to the uncertainty of generating sufficient taxable income in the near future.



5.    Employee Benefits



The Companys employees are offered health coverage under a partially self-funded plan in which the Company purchases specific stop-loss insurance
coverage at $35,000 per year, per employee. The Company has also purchased an aggregate stop-loss insurance coverage to limit its maximum annual exposure to claims funded. From the date of the acquisition of Data Junction through June 30, 2004, the
employees who joined the Company as part of the merger were covered by a fully funded insurance plan. As of July 1, 2004, all employees are covered by the partially self-funded plan. Based on the policy census at July 1, 2006, such maximum annual
exposure for the policy year ending June 30, 2007 is approximately $1.6 million. The Company pays a fixed fee per covered individual for administrative costs of the administrator and the cost of the stop-loss insurance purchased on the
Companys behalf. The Company contributes 100% toward the cost to insure each employee and 75% toward the cost to insure dependents for which coverage is requested by the employee. Combined



F-17



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



expenses for the partially self-funded and fully funded plans including premiums and claims funded for the years ended June 30, 2004, 2005 and 2006 were
approximately $1.2 million, $1.1 million, and $0.8 million respectively.



The Company has a 401(k) retirement plan which is available to all domestic, full-time employees. The Companys expenses related to the plan were not significant in the years ended June 30, 2004, 2005 or 2006. In
fiscal years 2004, 2005 and 2006, the Company funded a matching contribution of 10% of participant contributions made during calendar years 2003, 2004 and 2005 for all participants employed by the Company on December 31, 2003, 2004 and 2005. The
amount of the match was approximately $81,000, $91,000 and $94,000 for the fiscal years ended June 30, 2004, 2005 and 2006, respectively.



6.    Common Stock and Stock Options



The Companys 1997 Stock Incentive Plan (the 1997 Plan) was adopted by the Board of Directors on May 22, 1997, and approved by the stockholders on
August 12, 1997, as the successor to the First Amended and Restated 1994 Incentive Plan (the 1994 Plan). Outstanding options under the 1994 Plan have been incorporated into the 1997 Plan and no further option grants will be made under the 1994 Plan.
The incorporated options will continue to be governed by their existing terms, unless the Plan Administrator elects to extend one or more features of the 1997 Plan to those options.



Incentive stock options may be granted to employees of the Company entitling them to purchase shares of common stock for a
maximum of ten years (five years in the case of options granted to a person possessing more than 10% of the combined voting power of the Company as of the date of grant). The exercise price for incentive stock options may not be less than fair
market value of the common stock on the date of the grant (110% of fair market value in the case of options granted to a person possessing more than 10% of the combined voting power of the Company). Nonqualified stock options may be granted to
employees, officers, directors, independent contractors and consultants of the Company. The exercise price for nonqualified stock options may not be less than 85% of the fair market value of the common stock on the date of the grant (110% of fair
market value in the case of options granted to a person possessing more than 10% of the combined voting power of the Company). The Company may also award Restricted Stock and Stock Appreciation Rights subject to provisions in the 1997 Plan. During
fiscal year 2006 the Company issued 600,000 shares of restricted stock with a weighted average fair value of $4.23 per share.



The vesting period for stock options is generally a four-year period. Options are generally exercisable by the holder only for the vested portion of each
grant.



F-18



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of changes in common stock options during the year ended June 30, 2004, 2005 and 2006 is as
follows:



|                                   |  |            |   |  |                         |             |                                 |   |     
|---------------------------------- |  | ---------- | - |  | ----------------------- | ----------- | ------------------------------- | - | ----
|                                   |  | Shares     |   |  | Range ofExercise Prices |             | Weighted Average Exercise Price
|Options outstanding, June 30, 2003 |  | 4,883,934  |   |  | $                       | 0.1324.88  |                                 | $ | 4.13
|Granted                            |  | 1,487,500  |   |  | $                       | 5.83  8.15 |                                 | $ | 6.83
|Exercised                          |  | (461,613   | ) |  | $                       | 0.13  7.00 |                                 | $ | 2.83
|Surrendered                        |  | (961,059   | ) |  | $                       | 1.0624.88  |                                 | $ | 6.15
|                                   |  |            |   |  |                         |             |                                 |   |     
|Options outstanding, June 30, 2004 |  | 4,948,762  |   |  | $                       | 0.1316.81  |                                 | $ | 4.67
|Granted                            |  | 1,224,500  |   |  | $                       | 3.92  6.00 |                                 | $ | 4.13
|Exercised                          |  | (430,525   | ) |  | $                       | 1.18  5.65 |                                 | $ | 3.00
|Surrendered                        |  | (687,887   | ) |  | $                       | 1.40  9.88 |                                 | $ | 5.48
|                                   |  |            |   |  |                         |             |                                 |   |     
|Options outstanding, June 30, 2005 |  | 5,054,850  |   |  | $                       | 0.1316.81  |                                 | $ | 4.57
|Granted                            |  | 445,500    |   |  | $                       | 4.05  4.45 |                                 | $ | 4.20
|Exercised                          |  | (657,875   | ) |  | $                       | 0.13  4.10 |                                 | $ | 2.91
|Surrendered                        |  | (1,045,750 | ) |  | $                       | 3.0116.81  |                                 | $ | 5.25
|                                   |  |            |   |  |                         |             |                                 |   |     
|Options outstanding, June 30, 2006 |  | 3,796,725  |   |  | $                       | 0.9016.81  |                                 | $ | 4.62
|                                   |  |            |   |  |                         |             |                                 |   |     



The following is
additional information relating to options outstanding at June 30, 2006:



|                        |  |                     |  |                                                     |  |                                |       |                  |           |                               |   |      
|----------------------- |  | ------------------- |  | --------------------------------------------------- |  | ------------------------------ | ----- | ---------------- | --------- | ----------------------------- | - | -----
|                        |  | Options Outstanding |  | Options Exercisable                                
|Range of Exercise Price |  | Number ofOptions    |  | Weighted-AverageRemainingContractual Lifeof Options |  | WeightedAverage Exercise Price |       | Number ofOptions |           | WeightedAverageExercise Price
|$ 0.90 to $2.00         |  | 284,088             |  | 4.63                                                |  | $                              | 1.37  |                  | 284,087   |                               | $ | 1.37 
|$ 2.31 to $4.00         |  | 1,673,412           |  | 6.50                                                |  | $                              | 3.43  |                  | 1,214,068 |                               | $ | 3.25 
|$ 4.05 to $6.00         |  | 1,058,625           |  | 8.04                                                |  | $                              | 4.99  |                  | 448,344   |                               | $ | 5.42 
|$ 6.90 to $9.88         |  | 704,600             |  | 6.94                                                |  | $                              | 7.27  |                  | 420,100   |                               | $ | 7.36 
|$ 10.00 to $16.81       |  | 76,000              |  | 3.18                                                |  | $                              | 13.33 |                  | 76,000    |                               | $ | 13.33
|                        |  |                     |  |                                                     |  |                                |       |                  |           |                               |   |      
|$ 0.90 to $16.81        |  | 3,796,725           |  | 6.80                                                |  | $                              | 4.62  |                  | 2,442,599 |                               | $ | 4.45 
|                        |  |                     |  |                                                     |  |                                |       |                  |           |                               |   |      



At June 30, 2006,
6,412,926 shares of common stock were reserved for future exercise of stock options. As part of the Companys 1997 Plan, the number of shares of common stock available for issuance automatically increased on July 1 each calendar year beginning
July 1, 1998 and ending July 1, 2000 by an amount equal to five percent (5%) of the shares of common stock and common stock equivalents outstanding on the trading day immediately preceding July 1, with a maximum annual increase of 1,000,000 shares.
The 1997 Plan was amended in November 2000 to extend the automatic annual increase to July 1 each calendar year beginning July 1, 2001 and ending July 1, 2003, by an amount equal to five percent (5%) of the shares of common stock outstanding on the
trading day immediately preceding July 1, with a maximum annual increase of 1,000,000 shares.



The Companys 1997 Employee Stock Purchase Plan (the 1997 Purchase Plan) was adopted by the Board of Directors in July 1997 and approved by the stockholders in August 1997. A total of 1,250,000 shares
of common stock have been reserved for issuance under the 1997 Purchase Plan. The 1997 Purchase Plan is intended to qualify under Section 423 of the Internal Revenue Code and has consecutive and overlapping twenty-four month offering periods that
begin every six months. Each twenty-four month offering period includes four



F-19



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



six-month purchase periods, during which payroll deductions are accumulated and at the end of which, shares of common stock are purchased with a
participants accumulated payroll deductions. The 1997 Purchase Plan permits eligible employees to purchase common stock through payroll deductions of up to 500 shares per purchase period. The price of common stock to be purchased under the
1997 Purchase Plan is 85% of the lower of the fair market value of the common stock at the beginning of the offering period or at the end of the relevant purchase period. Through June 30, 2005, 598,700 shares of common stock were issued under the
1997 Purchase Plan. The Company terminated the 1997 Purchase Plan effective May 1, 2005, immediately following the April 2005 purchase.



7.    Earnings Per Share



The following table sets forth the computation of basic and diluted earnings per share from operations (in thousands, except per share data):



|                                                                                                    |  |                     |        |      |   |        |  |   |        |  
|--------------------------------------------------------------------------------------------------- |  | ------------------- | ------ | ---- | - | ------ |  | - | ------ | -
|                                                                                                    |  | Year ended June 30, |       
|                                                                                                    |  | 2004                |        | 2005 |   | 2006   | 
|Numerator:                                                                                          |  |                     |        |      |   |        |  |   |        |  
|Net income                                                                                          |  | $                   | 7,314  |      | $ | 4,009  |  | $ | 4,776  |  
|                                                                                                    |  |                     |        |      |   |        |  |   |        |  
|Denominator:                                                                                        |  |                     |        |      |   |        |  |   |        |  
|Denominator for basic earnings per shareweighted average shares                                    |  |                     | 19,801 |      |   | 22,341 |  |   | 22,468 |  
|Effect of dilutive securitiesEmployee stock options and restricted stock                           |  |                     | 2,150  |      |   | 1,011  |  |   | 911    |  
|Effect of dilutive securitiesUnrecognized compensation cost, net of tax                            |  |                     |       |      |   |       |  |   | (692   | )
|                                                                                                    |  |                     |        |      |   |        |  |   |        |  
|Denominator for diluted earnings per shareadjusted weighted average shares and assumed conversions |  |                     | 21,951 |      |   | 23,352 |  |   | 22,687 |  
|                                                                                                    |  |                     |        |      |   |        |  |   |        |  
|Basic earnings per share                                                                            |  | $                   | 0.37   |      | $ | 0.18   |  | $ | 0.21   |  
|                                                                                                    |  |                     |        |      |   |        |  |   |        |  
|Diluted earnings per share                                                                          |  | $                   | 0.33   |      | $ | 0.17   |  | $ | 0.21   |  
|                                                                                                    |  |                     |        |      |   |        |  |   |        |  



At June 30, 2004, 2005
and 2006 approximately 1,329,000, 1,866,000 and 1,469,000 shares, respectively, were not included in the diluted earnings per share calculation since the shares are anti-dilutive.



8.    Business Combinations and Divestitures



Investment in Data Junction Corporation



On December 4, 2003, the Company purchased Data Junction for cash of approximately $16.6 million, net of cash acquired of
$6.5 million and including acquisition costs of approximately $1.0 million, and 5,000,000 shares of common stock valued at $30.0 million, based on the average market value of the Companys common stock a few days before and after the
acquisition was agreed to and announced on August 8, 2003. Accordingly, the results of operations of the acquired business are included in the consolidated financial statements of the Company from the date of acquisition. The Company acquired Data
Junction to broaden its data infrastructure capabilities, increase the Companys size and scale, and leverage the increased customer base of the combined companies. The contributing factors to the purchase price paid by the Company consisted
primarily of Data Junctions historical earnings and cash flow from operations and perceived market opportunity for future growth. The purchase price was allocated to the acquired assets and liabilities assumed, based upon managements
estimate of their fair values as of the acquisition date.



F-20



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of the purchase price for the Data Junction acquisition is as follows (in millions):



|                                                                 |  |   |     
|---------------------------------------------------------------- |  | - | ----
|Cash paid to acquire stock, net of cash acquired of $6.5 million |  | $ | 15.6
|Cash paid and accrued for transaction costs                      |  |   | 1.0 
|                                                                 |  |   |     
|                                                                 |  |   | 16.6
|Shares issued to acquire stock                                   |  |   | 30.0
|                                                                 |  |   |     
|Total                                                            |  | $ | 46.6
|                                                                 |  |   |     



The purchase price was
allocated as follows:



|                                                           |  |   |     
|---------------------------------------------------------- |  | - | ----
|Purchased technology                                       |  | $ | 6.3 
|In-process research and development                        |  |   | 1.1 
|Goodwill                                                   |  |   | 39.0
|Fair value of net tangible assets acquired, excluding cash |  |   | 0.2 
|                                                           |  |   |     
|                                                           |  | $ | 46.6
|                                                           |  |   |     



The value of purchased
technology was determined by discounting the incremental earnings attributable to all existing technology which had reached technological feasibility, after considering risks relating to: (i) the expected lifecycle of the technology, (ii) the
expected annual operating profit related to the technology, and (iii) the future cash flows associated with the technology. Estimates of future revenues and expenses used to determine the value of developed technology was consistent with the
historical trends in the industry and expected outlooks. The purchased technology is being amortized over its respective useful life of five years using the straight-line method.



Of the total purchase price, $1.1 million was allocated to in-process research and development (IPR&D) and
was expensed upon acquisition. The value of IPR&D was based on an evaluation of all developmental projects using the guidance set forth in FASB Interpretation No. 4, Applicability of FASB Statement No. 2 to Business Combinations Accounted for
by the Purchase Method. Projects that qualify as IPR&D represent those that have not yet reached technological feasibility and for which no future alternative uses existed. Technological feasibility is defined as being equivalent to a
beta-phase working prototype in which there is no remaining risk relating to the development.



The value of the IPR&D was determined by (i) estimating future revenue and operating profits associated with existing development projects, (ii) projecting the future cash flows and costs to complete the
underlying technologies and resultant products and (iii) discounting these cash flows to their net present value. Estimates of future revenue and expenses used to determine the value of in-process research and development were consistent with the
historical trends in the industry and the expected outlooks. The entire amount of $1.1 million was charged to operations because related technologies had not reached technological feasibility and they had no alternative use.



F-21



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table represents the Companys unaudited pro forma results of operations for the
fiscal year ended June 30, 2004 as if the acquisition of Data Junction had occurred as of the beginning of the applicable period. The pro forma information excludes IPR&D charges of $1.1 million in the fiscal year ended June 30, 2004, as these
charges are nonrecurring charges resulting from the acquisition. The unaudited pro forma financial information has been prepared for comparative purposes only and there can be no assurance that this presentation reflects the results of operations
that would have occurred had Data Junction been consolidated with the Company during the applicable periods (in millions, except per share data).



|                                           |  |                           |     
|------------------------------------------ |  | ------------------------- | ----
|                                           |  | Fiscal Year EndedJune 30,
|                                           |  | 2004 Pro forma(unaudited)
|Net revenue                                |  | $                         | 55.3
|Income from operations                     |  |                           | 8.6 
|Net income                                 |  |                           | 8.6 
|Diluted earnings per share from operations |  | $                         | 0.36
|Diluted earnings per share                 |  | $                         | 0.36



Investment in
AG-TECH Corporation



In July 2001, the
Company and Pervasive Software Co. Ltd. (Pervasive Japan) formed a new business venture with AG-TECH Corporation, a company developing, selling and importing packaged software, to sell and support the Companys products in Japan.
AG-TECH has been engaged in the sales and support of Btrieve (predecessor to Pervasive.SQL) and Pervasive.SQL products since 1986. In conjunction with the joint venture, AG-TECH receives a discount on the purchase of Pervasive products in Japan, in
exchange for assuming responsibility for OEM sales, packaged software sales, technical support and localization and translation of the Companys products into Japanese. The Company acquired less than 20% of the equity of AG-TECH and the right
to name one member of the board of directors of AG-TECH. In June 2004, the Company renewed portions of its distribution agreement with AG-TECH for an additional three-year period ending June 30, 2007. The Company does not have the ability to
significantly influence or control the operations of AG-TECH and therefore accounts for its investment in AG-TECH on the cost method of accounting.



9.    Management Restructuring Charges



The Company announced certain senior management changes effective January 24, 2006, including the replacement of the former President and Chief Executive
Officer, David Sikora, with John Farr, who previously served as the Companys Chief Financial Officer. The Vice President of Corporate Development and Vice President of Marketing also left the company during the quarter. The Company incurred
severance and legal expenses associated with these changes during the quarter ending March 31, 2006 in the amount of $0.8 million.



10.    Goodwill and Other Intangible Assets



As of June 30, 2006, Pervasive had goodwill in the amount of $39.0 million associated with the acquisition of Data Junction (see Note 8). The Company
previously determined, in accordance with Statement of Financial Accounting Standards No. 142 Goodwill and Other Intangible Assets, that it would assess the impairment of goodwill and other intangible assets with indefinite lives annually in
the fourth quarter, or more frequently if other indicators of impairment arise. Other intangible assets, classified as Purchased Technology on the balance sheet, amounted to $4.7 million (net of accumulated amortization of $3.8 million) as of June
30, 2006. These intangible assets consist of developed technology, including the $6.3 million value assigned to amortizable intangible assets related to developed technology in connection with the acquisition of Data Junction during the



F-22



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



second quarter of fiscal 2004, the $550,000 purchase of a database transaction intelligence technology from ThinkNet Inc., a software development company
based in Toronto, Ontario, the $600,000 license of full text search technology from ABACUS Research A.G., a software development company based in St. Gallen, Switzerland, and the $487,000 license of modeling environment technology from Metaserver
Inc., a software development company based in New Haven, Connecticut.



The Company is amortizing these assets on a straight-line basis over their estimated useful lives, generally five to ten years. Amortization expense for the years ended June 30, 2004, 2005 and 2006 was approximately $0.9 million, $1.4
million and $1.6 million, respectively. Amortization expense for intangible assets is anticipated to be approximately $1.6 million for each of the years ended June 30, 2007 and 2008, approximately $0.8 million for the year ended June 30, 2009,
approximately $0.3 million for the year ended June 30, 2010 and approximately $0.2 million for the year ended June 30, 2011.



Purchased technology consists of the following (in thousands):



|                         |  |          |        |   |      |   |        |  
|------------------------ |  | -------- | ------ | - | ---- | - | ------ | -
|                         |  | June 30, |       
|                         |  | 2005     |        |   | 2006 |  
|Purchased technology     |  | $        | 8,379  |   |      | $ | 8,502  |  
|Accumulated amortization |  |          | (2,300 | ) |      |   | (3,839 | )
|                         |  |          |        |   |      |   |        |  
|                         |  | $        | 6,079  |   |      | $ | 4,663  |  
|                         |  |          |        |   |      |   |        |  



11.    Commitments and Contingencies



The Company leases its headquarters and remote office space and, in some cases, is obligated for its proportionate share of utilities and other defined operating expenses of the related building. The Company has
executed a $175,000 letter of credit as required under the headquarters office lease. Office rent expense for the Companys domestic and international offices for the years ended June 30, 2004, 2005 and 2006, was approximately $2.3 million,
$2.0 million, and $2.2 million, respectively.



On September 24,
2004, the Company entered into a Lease Agreement with Carr Texas OP, LP (the Landlord) pursuant to which the Company leases approximately 91,000 square feet for use as its principal headquarters. The Lease Agreement replaced the
Companys prior lease with the Landlord which was terminated on September 24, 2004. The Company paid the Landlord $2,290,000 in satisfaction of the Companys obligations under the original lease. The cancellation fee was previously accrued
by the Company and is reflected in the Companys consolidated balance sheet as of June 30, 2004.



Future minimum lease payments at June 30, 2006 under the operating leases for worldwide office space are as follows (in thousands):



|           |  |   |      
|---------- |  | - | -----
|2007       |  | $ | 1,276
|2008       |  |   | 1,167
|2009       |  |   | 1,320
|2010       |  |   | 1,396
|2011       |  |   | 1,396
|Thereafter |  |   | 465  
|           |  |   |      
|           |  | $ | 7,020
|           |  |   |      



F-23



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Company is involved in various legal proceedings which arise from time to time in the normal
course of business. While the ultimate results of such matters generally cannot be predicted with certainty, management does not expect any such matters to have a material adverse effect on the consolidated financial position and results of
operations as of June 30, 2006.



12.    Segments of
Business and Geographic Area Information



The Company is
engaged in the design, development and marketing of data infrastructure software. The Company considers its business activities to constitute a single segment of business.



A summary of the Companys operations by geographic area follows (in thousands):



|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|--------------------------------------------------- |  | ------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------- | -
|                                                    |  | Year ended June 30, |       
|                                                    |  | 2004                |        |   | 2005 |   |        | 2006 | 
|Revenue:                                            |  |                     |        |   |      |   |        |      |  |   |         |  
|North America                                       |  | $                   | 32,034 |   |      | $ | 30,016 |      |  | $ | 28,782  |  
|Europe (majority originating from U.S.)             |  |                     | 10,350 |   |      |   | 11,321 |      |  |   | 9,429   |  
|Japan                                               |  |                     | 6,190  |   |      |   | 6,336  |      |  |   | 6,776   |  
|Rest of World (all originating from U.S.)           |  |                     | 1,034  |   |      |   | 679    |      |  |   | 593     |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|Total                                               |  | $                   | 49,608 |   |      | $ | 48,352 |      |  | $ | 45,580  |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|Operating income (loss)(A):                         |  |                     |        |   |      |   |        |      |  |   |         |  
|North America                                       |  | $                   | (2,326 | ) |      | $ | (5,835 | )    |  | $ | (7,333  | )
|Europe (inclusive of revenue originating from U.S.) |  |                     | 3,970  |   |      |   | 4,104  |      |  |   | 3,715   |  
|India                                               |  |                     |       |   |      |   | (879   | )    |  |   | (1,960  | )
|Japan                                               |  |                     | 6,127  |   |      |   | 6,326  |      |  |   | 6,758   |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|Total                                               |  | $                   | 7,771  |   |      | $ | 3,716  |      |  | $ | 1,180   |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|Identifiable assets:                                |  |                     |        |   |      |   |        |      |  |   |         |  
|North America                                       |  | $                   | 92,731 |   |      | $ | 92,107 |      |  | $ | 98,884  |  
|Europe                                              |  |                     | 602    |   |      |   | 1,099  |      |  |   | 978     |  
|India                                               |  |                     |       |   |      |   | 485    |      |  |   | 297     |  
|Japan                                               |  |                     | 535    |   |      |   | 514    |      |  |   | 479     |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  
|Total                                               |  | $                   | 93,868 |   |      | $ | 94,205 |      |  | $ | 100,638 |  
|                                                    |  |                     |        |   |      |   |        |      |  |   |         |  



|(A) |  | Operating income for Europe, India and Japan do not include any allocation of marketing, product development, technical support and administrative costs incurred in the United
States.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



13.    Statements of Cash Flows



The change in current assets from operations reflected in
the consolidated statements of cash flows is comprised of the following (in thousands):



|                                                                 |  |                     |        |   |      |   |       |      |  |   |      |  
|---------------------------------------------------------------- |  | ------------------- | ------ | - | ---- | - | ----- | ---- |  | - | ---- | -
|                                                                 |  | Year ended June 30, |       
|                                                                 |  | 2004                |        |   | 2005 |   |       | 2006 | 
|(Increase) decrease in trade accounts receivable                 |  | $                   | (2,823 | ) |      | $ | 1,943 |      |  | $ | 13   |  
|Decrease in notes receivable from related parties                |  |                     | 102    |   |      |   |      |      |  |   |     |  
|(Increase) decrease in prepaid expenses and other current assets |  |                     | 178    |   |      |   | (97   | )    |  |   | (241 | )
|                                                                 |  |                     |        |   |      |   |       |      |  |   |      |  
|                                                                 |  | $                   | (2,543 | ) |      | $ | 1,846 |      |  | $ | (228 | )
|                                                                 |  |                     |        |   |      |   |       |      |  |   |      |  



F-24



---

##### Table of Contents

##### Index to Financial Statements

PERVASIVE SOFTWARE INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The increase (decrease) in accounts payable and accrued liabilities from operations reflected in the
consolidated statements of cash flows is comprised of the following (in thousands):



|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  
|---------------------------------------------------------------- |  | ------------------- | ---- | - | ---- | - | ------ | ---- |  | - | ---- | -
|                                                                 |  | Year ended June 30, |     
|                                                                 |  | 2004                |      |   | 2005 |   |        | 2006 | 
|Increase (decrease) in trade accounts payable                    |  | $                   | 379  |   |      | $ | (789   | )    |  | $ | 212  |  
|Increase (decrease) in accrued payroll and payroll related costs |  |                     | 126  |   |      |   | (1,174 | )    |  |   | (127 | )
|Increase (decrease) in deferred rent and lease related accruals  |  |                     |     |   |      |   | (1,262 | )    |  |   | 400  |  
|Increase (decrease) in other accrued expenses                    |  |                     | 161  |   |      |   | (612   | )    |  |   | (377 | )
|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  
|                                                                 |  | $                   | 666  |   |      | $ | (3,837 | )    |  | $ | 108  |  
|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  
|Supplemental disclosures:                                        |  |                     |      |   |      |   |        |      |  |   |      |  
|Income taxes paid (refunds received) during the year:            |  |                     |      |   |      |   |        |      |  |   |      |  
|Domestic                                                         |  | $                   | (183 | ) |      | $ | 125    |      |  | $ | (73  | )
|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  
|Foreign                                                          |  | $                   | 720  |   |      | $ | 193    |      |  | $ | 163  |  
|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  
|Non-cash activities:                                             |  |                     |      |   |      |   |        |      |  |   |      |  
|Issuance of common stock under employee stock purchase plan      |  | $                   | 273  |   |      | $ | 200    |      |  | $ |     |  
|                                                                 |  |                     |      |   |      |   |        |      |  |   |      |  



F-25