Earnings report:
  Thursday August 13, 8:04 am Eastern Time
  Company Press Release
  EduSoft Reports Record Second Quarter and Six Months Financial Results
  Sales Increase 54% for the Quarter Ended June 30, 1998 and 42% for the Six Months Ended June 30, 1998
  ROSH HA'AYIN, Israel--(BUSINESS WIRE)--Aug. 13, 1998--EduSoft Ltd. (Nasdaq/NMS: EDUSF - news) today reported record sales and net earnings for both the second quarter and six months ended June 30, 1998. 
  Sales for the second quarter of 1998 increased 54% to a record $5,118,000 from $3,334,000 for the comparable 1997 quarter. The increase is due mainly to strong sales in Latin America and Europe, accounting for 55% and 32% respectively, of all revenues in the 1998 quarter. Sales for the first six months of 1998 reached a record $9,013,000, an increase of 42% from sales of $6,343,000 in the comparable period in 1997. The Company's best selling English Discoveries and English+ multimedia English-learning series lead the sales increase in both the second quarter and first six months of 1998. 
  Gross profit for the 1998 second quarter increased 57% to $4,286,000 (84% of revenues) from $2,702,000 (81% of revenues) in the second quarter of 1997, while gross profit for the first six months of 1998 amounted to $7,461,000 (83% of revenues), an increase of 48% from $5,029,000 (79% of revenues) in the comparable 1997 period. 
  Net research and development expenses in the second quarter of 1998 increased 63% to $534,000 from $327,000 in the 1997 quarter. Research and development expenses in the first six months of 1998 increased 49% to $1,009,000 from $678,000 in the first half of 1997. The increase in research and development expenses in both the three and six month periods is due mainly to the Company's accelerated efforts since the end of 1997 for the development of My First English(C), its new multimedia ESL series for children. The Secret of the Golden Jewel(C), the first title in the My First English(C) series, was released to the European market last week. 
  Selling expenses for the second quarter of 1998 reached $2,077,000 (41% of revenues), up 117% from $954,000 (29% of revenues) in the 1997 second quarter. The increase is attributable to increased commissioned and royalty-bearing sales in Latin America. Selling expenses in the first six months of 1998 increased 58% to $3,492,000 (39% of revenues) from $2,205,000 (35% of revenues) in the comparable 1997 period. 
  General and administrative expenses for the 1998 second quarter increased 36% to $307,000 (6% of revenues) from $225,000 (7% of revenues) in the comparable 1997 quarter. General and administrative expenses for the first six months of 1998 reached $780,000 (9% of revenues), an increase of 79% from $436,000 (7% of revenues) in the comparable 1997 period. 
  Operating income in the 1998 second quarter amounted to $1,368,000, up 14% from operating income of $1,196,000 in the second quarter of 1997. Operating income for the first six months of 1998 increased 27% to $2,180,000 from $1,710,000 in the same 1997 period. 
  Net income in the 1998 second quarter rose 10% to a record $1,105,000 ($0.23 per share) from $1,008,000 ($0.21 per share) in the same quarter of 1997. Net income in the first six months of 1998 reached a record $1,847,000 ($0.39 per share), an increase of 26% from $1,468,000 ($0.31 per share) in the comparable 1997 period. 
  Commenting on the Company's results of operations, Menachem Hasfari, EduSoft's President and C.E.O. said: ''We are proud to report record financial results for both the second quarter and the first six months of 1998. I'm especially pleased that the first title of our My First English(C) series has been released to the market, with many more to follow. The My First English(C) series is strategically designed to further EduSoft's leadership position in the ESL global market by attracting younger audiences. The Company is expecting that the new series will account for a significant part of the Company's future growth, hoping to repeat the international success experienced with our ESL multimedia series for adults.'' 
  Except for historical data, matters discussed in this release are forward-looking statements, as it is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to a number of known and unknown risks and uncertainties including, but not limited to product and technology development, product demand, impact of competitive products and pricing, market acceptance, lengthy and unstable sales cycle, changing political and economic conditions, as well as availability of human and financial resources; which may cause actual results to differ materially from those expressed in any forward-looking statements made by or on behalf of EduSoft. 
  EduSoft develops, publishes and markets multimedia educational titles in three product lines - English learning, Early Childhood and science. Homes, schools, governments and corporations use EduSoft's products in more than 40 countries worldwide. 
                    Consolidated Statements of Income                              (Unaudited)
                                 Three months             Six months                               ended June 30,          ended June 30,                              1998       1997         1998       1997                                      United States Dollars
  Revenues                   5,118,000  3,334,000  9,013,000  6,343,000 Cost of revenues             832,000    632,000  1,552,000  1,314,000
  Gross profit               4,286,000  2,702,000  7,461,000  5,029,000 Research & development,  net                         534,000    327,000  1,009,000    678,000 ----------------------------------------------------------------------                            3,752,000  2,375,000  6,452,000  4,351,000
  Selling expenses           2,077,000    954,000  3,492,000  2,205,000 General and administrative  expenses                    307,000    225,000    780,000    436,000 Operating income           1,368,000  1,196,000  2,180,000  1,710,000 Financial income              26,000     12,000     41,000     84,000 Other income (expense),  net                         (34,000)      --      (34,000)      -- Income (loss) before  taxes on income           1,360,000  1,208,000  2,187,000  1,794,000 Taxes on income              255,000    200,000    340,000    326,000 Net income                 1,105,000  1,008,000   1,847,000 1,468,000
  Basic earnings  per share                    0.23       0.21       0.39       0.31 Weighted average number  of shares outstanding     4,777,000  4,719,000   4,777,000 4,719,000 Diluted earnings per share    0.23       0.21       0.38       0.31 Weighted average number of shares outstanding      4,798,000  4,731,000   4,800,500 4,731,000
  Consolidated Balance Sheets 
  June 30, Dec. 31, 
  1998 1997 
  (Unaudited) (Audited) 
  United States Dollars 
  Assets Current assets Cash and cash equivalents $ 697,000 $ 2,623,000 Marketable securities 7,000 1,111,000 Accounts receivable - trade: Related parties - parent company and its subsidiaries 6,301,000 4,115,000 Others 5,956,000 6,645,000 Loan to related party - parent company -- 2,977,000 Other accounts receivable and prepaid expenses 506,000 395,000 Inventories 295,000 254,000 Total current assets 13,762,000 18,120,000 Long term trade receivables 1,390,000 1,025,000 Loan to related party - parent company 2,948,000 -- Property plant and equipment 6,344,000 5,323,000 Software production costs, net 976,000 1,357,000 
  Other assets, net 936,000 1,012,000 
  26,356,000 26,837,000 
  Liabilities and shareholders' equity Current liabilities Current portion of longterm payables 292,000 450,000 Trade payables 362,000 1,231,000 Accrued expenses and other liabilities 2,065,000 1,006,000 
  Total current liabilities 2,719,000 2,687,000 Long term payables 459,000 415,000 Accrued severance pay, net 55,000 -- 
  Shareholders' equity Share capital 195,000 195,000 Additional paid-in capital 13,339,000 13,296,000 Retained earnings 9,589,000 10,244,000 Total shareholders' equity 23,123,000 23,735,000 ---------------------------------------------------------------------- 
  26,356,000 26,837,000 
              Obtain more information about EduSoft by visiting our Web site at edusf.com in the USA, or at edusoft.co.il elsewhere.
  Contact: 
       Menachem Hasfari, President      EduSoft Ltd., Tel Aviv, Israel      +972-3-900-2410, +972-3-900-2401 Fax      hasfari@edusoft.co.il       or      Cynthia DeMonte      DeMonte Associates      New York, NY,      212/473-3700, 212/707-8668      cdemonte@aol.com |