UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

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

                                January 14, 2004
                                ----------------
                      (Date of the earliest event reported)

                             Simulations Plus, Inc.
                             ----------------------
             (Exact name of Registrant as specified in its charter)

          California                    0-21665                  95-4595609
          ----------                    -------                  ----------
(State or other jurisdiction   (Commission File Number)      (I.R.S. Employer
        of incorporation)                                   Identification No.)

                 1220 West Avenue J, Lancaster, California 93534
                 -----------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (661) 723-7723
                                 --------------
               Registrant's telephone number, including area code





ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS.

(c) EXHIBITS.

         99.1     Press Release, dated January 14, 2004.

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

         On January 14, 2004, Simulations Plus, Inc., a California corporation
(the "Company") reported its results of operations for the fiscal quarter
November 30, 2003. A copy of the press release issued by the Company concerning
the foregoing results is furnished herewith as Exhibit 99.1. The information
contained herein and in the accompanying exhibit shall not be incorporated by
reference into any of the Company's filings, whether made before or after the
date hereof, regardless of any general incorporation language in such filing,
unless expressly incorporated by specific reference to such filing. The
information in this report, including the exhibit hereto, shall not be deemed to
be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as
amended, or otherwise subject to the liabilities of that section or Sections 11
and 12(a)(2) of the Securities Act of 1933, as amended.

         The Company included in its press release certain historical non-GAAP
financial measures with respect to the fiscal quarter ended November 30, 2003
and November 30, 2002, as defined in Regulation G promulgated by the Securities
and Exchange Commission. The Company believes that the presentation of
historical non-GAAP financial measures provides useful supplementary information
to investors. These historical non-GAAP financial measures are in addition to,
not a substitute for, or superior to, measures of financial performance prepared
in accordance with GAAP.

                                       2




                                   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.

                                                   SIMULATIONS PLUS, INC.

Dated: January 14, 2004                            By: /s/ Walter S. Woltosz
                                                       -----------------------
                                                       Walter S. Woltosz
                                                       Chief Executive Officer

                                       3




                                  EXHIBIT INDEX
                                  -------------

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

                   99.1                   Press release, dated January 14, 2004.

                                       4