Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended April 30, 2003

Commission File Number 0-20842

PLATO LEARNING, INC.


(Exact name of Registrant as specified in its charter)
     
Delaware   36-3660532

 
(State or other jurisdiction   (I.R.S. Employer
of incorporation or organization)   Identification Number)
     
10801 Nesbitt Avenue South, Bloomington, MN   55437

 
(Address of principal executive offices)   (Zip Code)
     
Registrant’s telephone number, including area code:   (952)832-1000
   

Not Applicable


(Former name, former address and former fiscal year,
if changed since last report)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes [X]   No [  ]

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act: Yes [X]   No [  ]

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

     
Common stock, $.01 par value   16,361,664 shares

 
Class   Outstanding as of May 31, 2003

(This document contains 31 pages)

1


TABLE OF CONTENTS

Consolidated Statements of Operations
Consolidated Balance Sheets
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements
Management’s Discussion and Analysis of Results of Operations and Financial Condition
PART 1
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Item 2. Changes in Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Submission of Matters to a Vote of Security Holders
Item 5. Other Information
Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
CERTIFICATIONS
EX-99.01 Certification Pursuant to Section 906


Table of Contents

PLATO Learning, Inc.
Form 10-Q

INDEX

           
      Page
      Number
     
PART I.
FINANCIAL INFORMATION
       
Item 1.
Consolidated Financial Statements (Unaudited):
       
 
Consolidated Statements of Operations for the Three and Six Months Ended April 30, 2003 and 2002
    3  
 
Consolidated Balance Sheets as of April 30, 2003 and October 31, 2002
    4  
 
Consolidated Statements of Cash Flows for the Six Months Ended April 30, 2003 and 2002
    5  
 
Notes to Consolidated Financial Statements
    6  
Item 2.
Management’s Discussion and Analysis of Results of Operations and Financial Condition
    15  
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
    27  
Item 4.
Controls and Procedures
    27  
PART II.
OTHER INFORMATION
       
Item 1.
Legal Proceedings
    28  
Item 2.
Changes in Securities and Use of Proceeds
    28  
Item 3.
Defaults Upon Senior Securities
    28  
Item 4.
Submission of Matters to a Vote of Security Holders
    28  
Item 5.
Other Information
    28  
Item 6.
Exhibits and Reports on Form 8-K
    28  
SIGNATURES
    29  
CERTIFICATIONS
    30  

2


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Consolidated Statements of Operations
(Unaudited, in thousands, except per share amounts)

                                       
          Three Months Ended   Six Months Ended
          April 30,   April 30,
         
 
          2003   2002   2003   2002
         
 
 
 
Revenues:
                               
 
License fees
  $ 11,519     $ 13,416     $ 20,588     $ 24,000  
 
Services
    4,296       2,836       7,679       5,187  
 
Other
    1,652       960       2,657       2,072  
 
 
   
     
     
     
 
   
Total revenues
    17,467       17,212       30,924       31,259  
 
 
   
     
     
     
 
Cost of revenues:
                               
 
License fees
    866       947       1,407       1,783  
 
Services
    979       306       1,375       577  
 
Other
    1,311       815       2,302       1,763  
 
 
   
     
     
     
 
   
Total cost of revenues
    3,156       2,068       5,084       4,123  
 
 
   
     
     
     
 
     
Gross profit
    14,311       15,144       25,840       27,136  
 
 
   
     
     
     
 
Operating expenses:
                               
 
Sales and marketing
    11,198       9,799       21,644       18,894  
 
General and administrative
    2,804       2,161       5,804       4,582  
 
Product development and customer support
    3,200       2,577       6,334       5,358  
 
Amortization of intangibles
    419       168       820       362  
 
Restructuring charge
                380        
 
 
   
     
     
     
 
   
Total operating expenses
    17,621       14,705       34,982       29,196  
 
 
   
     
     
     
 
     
Operating earnings (loss)
    (3,310 )     439       (9,142 )     (2,060 )
Interest income
    92       189       212       557  
Interest expense
    (30 )     (31 )     (54 )     (73 )
Other expense, net
    (8 )     (25 )     (29 )     (109 )
 
 
   
     
     
     
 
 
Earnings (loss) before income taxes
    (3,256 )     572       (9,013 )     (1,685 )
Income tax expense (benefit)
    (1,435 )     275       (3,785 )     (625 )
 
 
   
     
     
     
 
 
Net earnings (loss)
  $ (1,821 )   $ 297     $ (5,228 )   $ (1,060 )
 
 
   
     
     
     
 
Earnings (loss) per share:
                               
 
Basic and diluted
  $ (0.11 )   $ 0.02     $ (0.31 )   $ (0.06 )
 
 
   
     
     
     
 
Weighted average common shares outstanding:
                               
 
Basic
    16,534       16,448       16,657       16,430  
 
 
   
     
     
     
 
 
Diluted
    16,534       17,140       16,657       16,430  
 
 
   
     
     
     
 

See Notes to Consolidated Financial Statements

3


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except per share amounts)

                         
            April 30,   October 31,
            2003   2002
           
 
            (Unaudited)   (See Note)
       
Assets
               
Current assets:
               
 
Cash and cash equivalents
  $ 24,202     $ 30,390  
 
Accounts receivable, net
    26,631       33,034  
 
Prepaid expenses and other current assets
    4,519       4,870  
 
Deferred income taxes
    7,123       3,338  
 
 
   
     
 
   
Total current assets
    62,475       71,632  
Equipment and leasehold improvements, net of accumulated depreciation and amortization of $6,514 and $5,437, respectively
    4,881       5,210  
Product development costs, net of accumulated amortization of $8,712 and $6,083, respectively
    14,096       13,545  
Deferred income taxes
    11       11  
Goodwill
    39,201       38,331  
Identified intangible assets, net
    14,404       15,374  
Other assets
    2,395       1,552  
 
 
   
     
 
 
Total assets
  $ 137,463     $ 145,655  
 
 
   
     
 
Liabilities and Stockholders’ Equity
               
Current liabilities:
               
 
Accounts payable
  $ 1,891     $ 888  
 
Accrued employee salaries and benefits
    6,347       6,979  
 
Accrued liabilities
    2,991       4,786  
 
Deferred revenue
    15,438       14,891  
 
 
   
     
 
   
Total current liabilities
    26,667       27,544  
 
Deferred revenue
    4,081       3,946  
 
Other liabilities
    452       582  
 
 
   
     
 
   
Total liabilities
    31,200       32,072  
 
 
   
     
 
Stockholders’ equity:
               
 
Common stock, $.01 par value, 50,000 shares authorized; 18,086 shares issued and 16,362 shares outstanding at April 30, 2003; 18,078 shares issued and 16,812 shares outstanding at October 31, 2002
    164       168  
 
Paid in capital
    129,837       129,802  
 
Treasury stock at cost, 1,724 and 1,266 shares, respectively
    (18,401 )     (16,244 )
 
Retained earnings (accumulated deficit)
    (4,583 )     645  
 
Accumulated other comprehensive loss
    (754 )     (788 )
 
 
   
     
 
   
Total stockholders’ equity
    106,263       113,583  
 
 
   
     
 
     
Total liabilities and stockholders’ equity
  $ 137,463     $ 145,655  
 
 
   
     
 

Note: The balance sheet at October 31, 2002 has been derived from our audited financial statements at
that date. See Notes to Consolidated Financial Statements.

4


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited, in thousands)

                       
          Six Months Ended
          April 30,
         
          2003   2002
         
 
Operating activities:
               
Net loss
  $ (5,228 )   $ (1,060 )
         
 
Adjustments to reconcile net loss to net cash provided by operating activities:
               
 
Deferred income taxes
    (3,785 )     (625 )
 
Amortization of capitalized product development costs
    2,624       1,940  
 
Amortization of identified intangible assets
    970       512  
 
Depreciation and amortization of equipment and leasehold improvement
    1,106       650  
 
Provision for doubtful accounts
    1,052       901  
 
Stock-based compensation
          36  
 
Loss on disposal of equipment
    59       88  
 
Changes in assets and liabilities, net of effects of acquisitions:
               
   
Accounts receivable
    4,579       2,035  
   
Prepaid expenses and other current and noncurrent assets
    280       (772 )
   
Accounts payable
    1,003       (730 )
   
Accrued liabilities, accrued employee salaries and benefits and other liabilities
    (2,403 )     (1,526 )
   
Deferred revenue
    (195 )     666  
 
   
     
 
     
Total adjustments
    5,290       3,175  
 
   
     
 
     
     Net cash provided by operating activities
    62       2,115  
 
   
     
 
Investing activities:
               
Capitalization of product development costs
    (3,168 )     (3,262 )
Capital expenditures
    (828 )     (2,013 )
 
   
     
 
 
Net cash used in investing activities
    (3,996 )     (5,275 )
 
   
     
 
Financing activities:
               
Repurchase of common stock
    (2,161 )     (72 )
Net proceeds from issuance of common stock
    35       962  
Repayments of capital lease obligations
    (147 )     (124 )
 
   
     
 
 
Net cash provided by (used in) financing activities
    (2,273 )     766  
 
   
     
 
Effect of foreign currency on cash
    19       (52 )
 
   
     
 
Net decrease in cash and cash equivalents
    (6,188 )     (2,446 )
Cash and cash equivalents at beginning of period
    30,390       61,568  
 
   
     
 
Cash and cash equivalents at end of period
  $ 24,202     $ 59,122  
 
   
     
 
See Notes to Consolidated Financial Statements

5


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

1. Business

We enhance the learning process by providing computer-based and e-learning instruction software and related services, offering basic to advanced level courseware in reading, writing, math, science, social studies and life and job skills. Our PLATO™ Learning System and PLATO™ Web Learning Network provide more than 4,000 hours of objective-based, problem-solving courseware and include assessment, alignment and management tools to create standards-based curricula and facilitate the learning process. PLATO courseware is delivered via networks, CD-ROM, private intranets and the Internet. In addition, single topic PLATO courseware is available through our e-commerce web site and distributors. We market our courseware products and services primarily to K-12 schools. We also sell to colleges, job training programs, correctional institutions, military education programs, corporations and individuals.

We are subject to risks and uncertainties including, but not limited to, dependence on information technology spending by our customers, well-established competitors, customers dependent on government funding, fluctuations of our quarterly results, a lengthy and variable sales cycle, dependence on key personnel, dependence on our intellectual property rights, rapid technological change and our ability to integrate acquisitions.

2. Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. We have included all normal recurring adjustments considered necessary to give a fair presentation of our operating results for the interim periods shown. Operating results for these interim periods are not necessarily indicative of the results to be expected for the full fiscal year. For further information, refer to the consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the fiscal year ended October 31, 2002.

The accompanying unaudited consolidated financial statements include the accounts of PLATO Learning, Inc. and its wholly owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.

Certain reclassifications of previously reported amounts have been made to conform to the current year presentation. On the consolidated statements of operations, sales and marketing expenses are now presented separately from general and administrative expenses. Previously, they were presented together as selling, general and administrative expenses. On the consolidated statement of cash flows, depreciation and amortization is now presented as depreciation and amortization of equipment and leasehold improvements, amortization of capitalized product development costs and amortization of identified intangible assets. For fiscal year 2002, the reclassifications by quarter are summarized as follows:

6


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

                                         
    Fiscal 2002
   
    Three Months Ended        
   
       
    January 31   April 30   July 31   October 31   Year
   
 
 
 
 
Selling, general and administrative expense, as previously reported
  $ 11,516     $ 11,960     $ 13,372     $ 15,142     $ 51,990  
 
   
     
     
     
     
 
Sales and marketing expense
  $ 9,095     $ 9,799     $ 10,281     $ 11,180     $ 40,355  
General and administrative expense
    2,421       2,161       3,091       3,962       11,635  
 
   
     
     
     
     
 
 
  $ 11,516     $ 11,960     $ 13,372     $ 15,142     $ 51,990  
 
   
     
     
     
     
 
Depreciation and amortization, as previously reported
  $ 1,516     $ 1,586     $ 2,017     $ 2,076     $ 7,195  
 
   
     
     
     
     
 
Amortization of capitalized product development costs
  $ 939     $ 1,001     $ 1,066     $ 1,171     $ 4,177  
Amortization of identified intangible assets
    269       243       418       423       1,353  
Depreciation and amortization of equipment and leasehold improvements
    308       342       533       482       1,665  
 
   
     
     
     
     
 
 
  $ 1,516     $ 1,586     $ 2,017     $ 2,076     $ 7,195  
 
   
     
     
     
     
 

3. Summary of Significant Accounting Policies

Revenue Recognition

We recognize revenue in accordance with the provisions of Statement of Position No. 97-2, “Software Revenue Recognition”, as amended and modified, as well as Technical Practice Aids issued from time to time by the American Institute of Certified Public Accountants, and Staff Accounting Bulletin No. 101, “Revenue Recognition in Financial Statements.”

Revenue from the sale of courseware licenses and computer hardware is recognized upon meeting the following criteria: (i) a written customer order is executed, (ii) courseware and hardware are delivered, (iii) the license fee is fixed or determinable and (iv) collectibility of the fee is probable. For software arrangements that include more than one element, we allocate the total arrangement fee among each deliverable based on vendor-specific objective evidence of the relative fair value of each deliverable. Vendor-specific objective evidence of fair value is determined using the price charged when that element is sold separately. Upon delivery, future service costs, if any, are accrued. Future service costs represent our problem resolution and support “hotline” services for a one-year period. Revenue from our subscription-based products, primarily the PLATO Web Learning Network, is deferred and recognized ratably over the contract period.

7


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

Service revenue includes software support, which is deferred and recognized ratably over the support period, and revenue from installation and training services, which is recognized as services are performed. Installation and training services are customarily billed at a fixed daily rate. Deferred revenue represents services and products yet to be delivered.

4. Stock-Based Compensation

In December 2002, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure, an amendment of FASB Statement No. 123” (“SFAS 148”). This statement amends SFAS 123 to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, this statement amends the disclosure requirements of SFAS 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results.

As permitted by SFAS 123, we have elected to continue to account for our stock-based compensation plans under the intrinsic value method of Accounting Principles Board Opinion No. 25 “Accounting for Stock Issued to Employees.” The intrinsic value method recognizes compensation expense equal to the excess, if any, of the fair market value of our stock on the grant date over the exercise price.

We have adopted the disclosure provisions of SFAS 148 and the following table compares net earnings (loss) and the related per share amounts to the pro forma amounts that would be reported had compensation expense been recognized in accordance with the fair value method of SFAS 123, as amended by SFAS 148:

                                   
      Three Months Ended   Six Months Ended
      April 30,   April 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Net earnings (loss), as reported
  $ (1,821 )   $ 297     $ (5,228 )   $ (1,060 )
Deduct: stock-based compensation expense determined using the fair value based method for all awards, net of related tax effects
    (829 )     (1,223 )     (1,948 )     (2,455 )
 
   
     
     
     
 
Pro forma net earnings (loss)
  $ (2,650 )   $ (926 )   $ (7,176 )   $ (3,515 )
 
   
     
     
     
 
Basic and diluted earnings (loss) per share:
                               
 
As reported
  $ (0.11 )   $ 0.02     $ (0.31 )   $ (0.06 )
 
   
     
     
     
 
 
Pro forma
  $ (0.16 )   $ (0.02 )   $ (0.43 )   $ (0.21 )
 
   
     
     
     
 

8


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

5. Acquisitions

Unaudited Pro Forma Data

In May 2002, we acquired NetSchools Corporation (“NetSchools”). For further information regarding this acquisition, refer to Note 4 of Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended October 31, 2002.

The operating results of NetSchools were included in our consolidated statements of operations from the date of acquisition. Our unaudited pro forma consolidated results of operations, as if the NetSchools acquisition had occurred at the beginning of the period presented, were as follows:

         
    Six Months Ended
    April 30, 2002
   
    (Unaudited)
Revenues
  $ 36,495  
Net loss
    (5,488 )
Basic and diluted loss per share
    (0.32 )

The pro forma data gives effect to actual operating results prior to the acquisition and adjustments to reflect increased identified intangible asset amortization and income taxes. No effect has been given to cost reductions or operating synergies in this presentation. The unaudited pro forma consolidated results of operations are for comparative purposes only and do not necessarily reflect the results that would have occurred had the acquisition occurred at the beginning of the period presented or the results which may occur in the future.

6. Accounts Receivable

The components of accounts receivable were as follows:

                 
    April 30,   October 31,
    2003   2002
   
 
Trade accounts receivable
  $ 11,700     $ 14,865  
Installment accounts receivable
    18,119       20,936  
Allowance for doubtful accounts
    (3,188 )     (2,767 )
 
   
     
 
 
  $ 26,631     $ 33,034  
 
   
     
 

Installment receivables to be billed beyond one year from the balance sheet date were $1,975 at April 30, 2003 and $1,144 at October 31, 2002, and are included in other assets on the consolidated balance sheets.

The provision for doubtful accounts, included in general and administrative expense on the consolidated statements of operations, was $527 and $300 for the three months and $1,052 and $901 for the six months ended April 30, 2003 and 2002, respectively.

9


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

7. Goodwill and Identified Intangible Assets

We account for goodwill and identified intangible assets in accordance with the provisions of Statement of Financial Accounting Standards No. 142, “Goodwill and Other Intangible Assets” (“SFAS 142”). Under SFAS 142, goodwill and intangible assets with indefinite lives are no longer amortized to expense and must be periodically reviewed for impairment. If such review indicates that the carrying amount of an intangible asset exceeds its fair value, an impairment loss would be recognized equal to that excess amount.

Goodwill

SFAS 142 requires that goodwill of a reporting unit be tested for impairment on an annual basis and between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. We operate one reporting unit and, therefore, we test goodwill impairment on an enterprise wide basis. As of October 31, 2002, our annual impairment test indicated that goodwill was not impaired; however, as of April 30, 2003, the market value of our common stock had declined to a point where our market capitalization was below our net book value. We consider the market capitalization, prevailing control premiums and other factors when we test goodwill impairment. Based on the weight of available evidence, we believe that events and circumstances do not indicate the need to test goodwill impairment as of April 30, 2003; however, should events and circumstances change, an interim goodwill impairment test may be necessary prior to the annual test on October 31, 2003. Such events and circumstances include a prolonged decline in our stock price and may result in a future impairment loss that could have a significant impact on our consolidated financial statements including a large non-cash charge to the statement of operations.

Goodwill was increased by $870 during the three months ended January 31, 2003 as a result of the finalization of the purchase price allocation relating to the NetSchools acquisition in May 2002. As provided by the purchase agreement, there may be additional consideration of up to approximately $6,000, contingent on the NetSchools product and services revenues generated through October 2004. Additional consideration will be recorded as additional goodwill as earned.

10


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

Identified Intangible Assets

Identified intangible assets subject to amortization were as follows:

                                                         
    April 30, 2003   October 31, 2002
   
 
            Accum-                           Accum-        
    Gross   ulated   Net           Gross   ulated   Net
    Carrying   Amort-   Carrying           Carrying   Amort-   Carrying
    Value   ization   Value           Value   ization   Value
   
 
 
         
 
 
Acquired technology
  $ 14,145     $ (1,613 )   $ 12,532             $ 14,145     $ (936 )   $ 13,209  
Trademark
    1,380       (542 )     838               1,380       (444 )     936  
Customer lists
    1,300       (467 )     833               1,300       (339 )     961  
Employment agreement
    413       (212 )     201               413       (145 )     268  
 
   
     
     
             
     
     
 
 
  $ 17,238     $ (2,834 )   $ 14,404             $ 17,238     $ (1,864 )   $ 15,374  
 
   
     
     
             
     
     
 

Amortization expense for identified intangible assets was $494 and $243 for the three months ended April 30, 2003 and 2002, respectively, of which $75 was included in product development and customer support expense for each period. Amortization expense for identified intangible assets was $970 and $512 for the six months ended April 30, 2003 and 2002, respectively, of which $150 was included in product development and customer support expense for each period.

The estimated annual amortization expense for identified intangible assets is as follows:

         
2003
  $ 2,044  
2004
    2,222  
2005
    2,325  
2006
    2,298  
2007
    2,276  
Thereafter
    4,209  
 
   
 
 
  $ 15,374  
 
   
 

8. Debt

There were no borrowings outstanding under our revolving loan agreement at April 30, 2003. We did not comply with the Minimum Debt Service Coverage covenant contained in our revolving loan agreement for the period ended April 30, 2003. We have received a waiver from our lender covering this noncompliance for such period. For further information regarding our revolving loan agreement, refer to Note 9 of Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended October 31, 2002.

11


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

9. Stockholders’ Equity

Common Stock Repurchased

We repurchased approximately 458,000 shares of our common stock for an aggregate cost of $2,161 during the six months ended April 30, 2003. These shares are presented as treasury stock in the consolidated balance sheet.

10. Restructuring Charge

The consolidated statement of operations for the six months ended April 30, 2003 included a restructuring charge of $380. In December 2002, we reduced the size of our workforce by approximately 30 positions and closed approximately 30 open job requisitions, all in the United States, which represented approximately 10% of our planned workforce. Substantially all of these severance costs were paid as of January 31, 2003.

In May 2003, we severed relationships with three senior executives (our Chief Operating Officer, our Managing Director of operations in the United Kingdom, and a co-founder of NetSchools) and three other employees. Severance charges of approximately $400 will be incurred in the third quarter of 2003.

11. Per Share Data

Basic earnings (loss) per share is calculated by dividing net earnings (loss) by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share is calculated by dividing net earnings (loss) by the weighted average number of common and, where dilutive, potential common shares outstanding during the period. Potential common shares include options and warrants.

12


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

(Dollars in thousands, except per share amounts)

The calculation of basic and diluted net income (loss) per share was as follows:

                                   
      Three Months Ended   Six Months Ended
      April 30,   April 30,
     
 
      2003   2002   2003   2002
     
 
 
 
Net earnings (loss)
  $ (1,821 )   $ 297     $ (5,228 )   $ (1,060 )
 
   
     
     
     
 
Basic:
                               
Weighted average common shares outstanding
    16,534,000       16,448,000       16,657,000       16,430,000  
 
   
     
     
     
 
Basic earnings (loss) per share
  $ (0.11 )   $ 0.02     $ (0.31 )   $ (0.06 )
 
   
     
     
     
 
Diluted:
                               
Weighted average common shares outstanding
    16,534,000       16,448,000       16,657,000       16,430,000  
Potential common shares:
                               
 
Stock options and warrants
          692,000              
 
   
     
     
     
 
Weighted average common and potential common shares outstanding for diluted loss per share
    16,534,000       17,140,000       16,657,000       16,430,000  
 
   
     
     
     
 
Diluted earnings (loss) per share
  $ (0.11 )   $ 0.02     $ (0.31 )   $ (0.06 )
 
   
     
     
     
 

The calculation of diluted loss per share for the three and six months ended April 30, 2003 excluded the effect of approximately 3,146,000 potential common shares from the conversion of outstanding options and warrants as they were antidilutive.

The calculation of diluted loss per share for the six months ended April 30, 2002 excluded the effect of approximately 2,454,000 potential common shares from the conversion of outstanding options and warrants as they were antidilutive.

12. Comprehensive Income (Loss)

Total comprehensive income (loss) was as follows:

                                   
      Three Months Ended     Six Months Ended
      April 30,     April 30,
     
   
      2003   2002     2003   2002
     
 
   
 
Net income (loss)
  $ (1,821 )   $ 297     $ (5,228 )   $ (1,060 )
Foreign currency translation adjustments
    (86 )     95       34       (11 )
       
     
     
     
 
 
Total comprehensive income (loss)
  $ (1,907 )   $ 392     $ (5,194 )   $ (1,071 )
       
     
     
     
 

13. Segment and Geographic Information

We operate in the single business segment of educational software. Revenues are attributed to geographic locations based upon the location of the customer. Revenues from foreign customers, primarily in Canada and the United Kingdom, were $407 and $1,630 for the three months and $831 and $2,507 for the six months ended April 30, 2003 and 2002, respectively.

13


Table of Contents

PLATO Learning, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Dollars in thousands, except per share amounts)

14. New Accounting Pronouncements

In June 2002, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards No. 146, “Accounting for Costs Associated with Exit or Disposal Activities” (“SFAS 146”). This statement requires that we recognize costs associated with exit or disposal activities when they are incurred rather than at the date of commitment to an exit or disposal plan. SFAS 146 is effective for any exit plans initiated after December 31, 2002. We do not believe that the adoption of SFAS 146 will have a material impact on our consolidated financial statements.

In November 2002, the FASB issued Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.” This interpretation elaborates on the disclosures required in financial statements concerning obligations under certain guarantees. It also clarifies the requirements related to the recognition of liabilities by a guarantor at the inception of certain guarantees. We do not expect that the application of this interpretation will have a material impact on our consolidated financial statements.

In January 2003, the FASB issued Interpretation No. 46, “Consolidation of Variable Interest Entities.” This interpretation addresses the requirements for business enterprises to consolidate related entities in which they are determined to be the primary beneficiary as a result of their variable economic interest. The interpretation is intended to provide guidance in judging multiple economic interests in an entity and in determining the primary beneficiary. The interpretation outlines disclosure requirements for variable interest entities in existence prior to January 31, 2003, and outlines consolidation requirements for variable interest entities created after January 31, 2003. We do not expect that the application of this interpretation will have a material impact on our consolidated financial statements.

In May 2003, the FASB issued Statement of Financial Accounting Standards No. 150, “Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity” (“SFAS 150”). SFAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. Instruments that fall within the scope of SFAS 150 must be classified as a liability. SFAS 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003 (our fourth quarter of fiscal year 2003). We do not believe that the adoption of SFAS 150 will have a material impact on our consolidated financial statements.

14


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

OVERVIEW

We enhance the learning process by providing computer-based and e-learning instruction software and related services, offering basic to advanced level courseware in reading, writing, math, science, social studies and life and job skills. Our PLATO® Learning System and PLATO® Web Learning Network provide more than 4,000 hours of objective-based, problem solving courseware and include assessment, alignment and management tools to create standards-based curricula and facilitate the learning process. PLATO courseware is delivered via networks, CD-ROM, private intranets and the Internet. In addition, single topic PLATO courseware is available through our e-commerce web site and distributors. We market our courseware products and services primarily to K-12 schools. We also sell to colleges, job training programs, correctional institutions, military education programs, corporations and individuals.

We are subject to risks and uncertainties including, but not limited to, dependence on information technology spending by our customers, well-established competitors, customers dependent on government funding, fluctuations of our quarterly results, a lengthy and variable sales cycle, dependence on key personnel, dependence on our intellectual property rights, rapid technological change and our ability to integrate acquisitions. As provided for in the Private Securities Litigation Reform Act of 1995, we caution investors that these factors could cause our future results of operations to vary from those anticipated in previously made forward-looking statements and any other forward-looking statements made in this document and elsewhere by or on behalf of us.

CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of results of operations and financial condition is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. We continually evaluate our critical accounting policies and have identified revenue recognition, the valuation of accounts receivable, the capitalization of product development costs, the valuation of our deferred tax asset and goodwill and identified intangible asset impairment testing as the critical accounting policies that are significant to the financial statement presentation and require difficult, subjective and complex judgments.

See Notes 2 and 3 to Consolidated Financial Statements for additional discussion on these and other accounting policies and disclosures required by accounting principles generally accepted in the United States of America.

15


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Revenue Recognition

Revenue recognition rules for software companies are very complex. We follow specific and detailed guidelines in determining the proper amount of revenue to be recorded; however, certain judgments affect the application of our revenue recognition policy. Revenue results are difficult to predict, and any shortfall in revenue or delay in recognizing revenue could cause our operating results to vary significantly from quarter to quarter.

The most significant judgments for revenue recognition typically involve whether there are any significant uncertainties regarding customer acceptance and whether collectibility can be considered probable. In addition, our transactions often consist of multiple element arrangements which must be analyzed to determine the relative fair value of each element, the amount of revenue to be recognized upon shipment, if any, and the period and conditions under which deferred revenue should be recognized.

Allowance for Doubtful Accounts

We determine an allowance for doubtful accounts based upon an analysis of the collectibility of specific accounts, historical experience and the aging of the trade and installment accounts receivable. Bad debt expense is recorded as an operating expense in our consolidated statement of operations. The assumptions and estimates used to determine the allowance are subject to constant revision and involve significant assumptions and judgment. The primary factors that impact these assumptions include the efficiency and effectiveness of our billing and collection functions, our historical experience and our credit assessment process. We believe that the current budget difficulties facing many states will not have a significant impact on the collection of our accounts receivable. However, a change in the underlying conditions contributing to our belief could impact our assessment of collectibility and, therefore, require a change in the allowance for doubtful accounts and the amount of bad debt expense. Actual collection results could differ materially from those estimated and have a significant impact on our consolidated financial statements.

Capitalization of Product Development Costs

Our product development expense includes costs related to the development, enhancement and maintenance of our courseware products, and the effect of product development cost capitalization and amortization. Research and development costs, relating principally to the design and development of new products, and the routine enhancement of existing products are expensed as incurred. We capitalize product development costs when the projects under development reach technological feasibility, as defined by the accounting standards. Capitalization ends when a product is available for general release to our customers, at which time amortization of the capitalized costs begins. We amortize these costs using the greater of (a) the amount determined by the ratio of the product’s current revenue to total expected future

16


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

revenue, or (b) the straight-line method over the estimated useful life of the product, which is generally three years. During all periods presented, we used the straight-line method to amortize the capitalized costs as this method resulted in greater amortization.

The most significant judgments regarding capitalization of product development costs typically involve the determination of whether development efforts should be expensed or have reached technological feasibility and can be capitalized, and the recoverability of capitalized costs. We continually evaluate our capitalized costs to determine if the unamortized balance related to any given product exceeds the estimated net realizable value of that product. Estimating net realizable value requires us to estimate future cash flows to be generated by the product and to use judgment in quantifying the amount, if any, to be written off. Actual cash flows and amounts realized from the courseware products could differ materially from those estimated. In addition, any future changes to our courseware product offerings could result in write-offs of previously capitalized costs and have a significant impact on our consolidated financial statements.

Deferred Income Tax Asset

We account for deferred income taxes based upon differences between the financial reporting and income tax bases of our assets and liabilities. The measurement of the deferred tax asset is adjusted by a valuation allowance, if necessary, to recognize the extent to which the future tax benefits will be recognized.

At April 30, 2003 we had a net deferred tax asset of $7,134. This deferred tax asset is net of a valuation allowance related to a foreign net operating loss carryforward. A substantial portion of the deferred tax asset relates to our net operating loss carryforward in the United States. At April 30, 2003, our total net operating loss carryforwards were approximately $29,500. These loss carryforwards expire in varying amounts between 2004 and 2022. Realization of our deferred tax asset is dependent on generating sufficient taxable income in the United States prior to expiration of these loss carryforwards. Although realization is not assured, we believe it is more likely than not that all of the deferred tax asset will be realized. We base this belief upon the levels of taxable income generated historically as well as projections of future taxable income. If future levels of taxable income in the United States are not consistent with our expectations by the end of fiscal 2003, we may be required to record a valuation allowance for the entire deferred tax asset, which would have a significant impact on our consolidated financial statements. We also have net operating loss carryforwards related to our foreign subsidiaries. We have provided a full valuation allowance related to these deferred income tax assets due to the uncertainty in realization of future taxable income in these foreign jurisdictions.

17


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Goodwill and Identified Intangible Assets

We record our acquisitions in accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations”. We allocate the cost of acquired companies to the tangible and identified intangible assets and liabilities acquired, with the remaining amount being recorded as goodwill. Certain intangible assets, such as acquired technology, are amortized to expense over their estimated useful lives, while in-process research and development, if any, is recorded as a one-time charge at the acquisition date.

Most of the companies we acquire do not have significant tangible assets and, as a result, the majority of the purchase price is typically allocated to identified intangible assets or goodwill, which increases future amortization expense of identified intangible assets and the potential for impairment charges that we may incur. Accordingly, the allocation of the purchase price to intangible assets may have a significant impact on our future operating results. In addition, the allocation of the purchase price requires that we make significant assumptions and estimates, including estimates of future cash flows expected to be generated by the acquired assets. Should different conditions prevail, we may have to record impairment charges, which may have a significant impact on our consolidated financial statements.

As of October 31, 2002, our annual impairment test indicated that goodwill was not impaired; however, as of April 30, 2003, the market value of our common stock had declined to a point where our market capitalization was below our net book value. Based on the weight of available evidence, we believe that events and circumstances do not indicate the need to test goodwill impairment as of April 30, 2003; however, should events and circumstances change, an interim goodwill impairment test may be necessary prior to the annual test on October 31, 2003. Such events and circumstances include a prolonged decline in our stock price and may result in a future impairment loss that could have a significant impact on our consolidated financial statements including a large non-cash charge to the statement of operations.

18


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

RESULTS OF OPERATIONS

Operating Results as a Percentage of Revenue

                                     
        Three Months Ended   Six Months Ended
        April 30,   April 30,
       
 
        2003   2002   2003   2002
       
 
 
 
Revenues:
                               
 
License fees
    65.9 %     77.9 %     66.6 %     76.8 %
 
Services
    24.6       16.5       24.8       16.6  
 
Other
    9.5       5.6       8.6       6.6  
 
 
   
     
     
     
 
   
Total revenues
    100.0       100.0       100.0       100.0  
Cost of revenues
    18.1       12.0       16.4       13.2  
 
 
   
     
     
     
 
 
Gross profit
    81.9       88.0       83.6       86.8  
 
 
   
     
     
     
 
Operating expenses:
                               
 
Sales and marketing
    64.1       56.9       70.0       60.4  
 
General and administrative
    16.1       12.6       18.8       14.7  
 
Product development and customer support
    18.3       15.0       20.5       17.1  
 
Amortization of intangibles
    2.4       1.0       2.7       1.2  
 
Restructuring charges
                1.2        
 
 
   
     
     
     
 
   
Total operating expenses
    100.9       85.5       113.2       93.4  
 
 
   
     
     
     
 
Operating income (loss)
    (19.0 )     2.5       (29.6 )     (6.6 )
 
Interest income and expense and other expense, net
    0.3       0.8       0.4       1.2  
 
 
   
     
     
     
 
Earnings (loss) before income taxes
    (18.7 )     3.3       (29.2 )     (5.4 )
 
Income tax expense (benefit)
    (8.2 )     1.6       (12.2 )     (2.0 )
 
 
   
     
     
     
 
Net earnings (loss)
    (10.5 )%     1.7 %     (17.0 )     (3.4 )%
 
 
   
     
     
     
 

Revenues

Total Revenues. Total revenues increased 1.5% to $17,467 for the three months ended April 30, 2003 from $17,212 for the same period in 2002. The increase was due to the $1,460 increase in services revenues and the $692 increase in other revenues, offset by the $1,897 decrease in license fees revenues.

Total revenues decreased 1.1% to $30,924 for the six months ended April 30, 2003 from $31,259 for the same period in 2002. The decrease was due to the $3,412 decrease in license fees revenues, offset by the $2,492 increase in services revenues and the $585 increase in other revenues.

License Fees. Revenues from license fees decreased 14.1% to $11,519 for the three months ended April 30, 2003 from $13,416 for the same period in 2002. As a percentage of total revenues, license fees revenues were 65.9% for the three months ended April 30, 2003, down from 77.9% for the same period in 2002.

19


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Revenues from license fees decreased 14.2% to $20,588 for the six months ended April 30, 2003 from $24,000 for the same period in 2002. As a percentage of total revenues, license fees revenues were 66.6% for the six months ended April 30, 2003, down from 76.8% for the same period in 2002.

License fees revenues decreased in 2003 compared to 2002 due to funding delays and economic uncertainties, particularly state budget difficulties, which significantly impacted the level of purchasing done by our customers. These conditions are expected to continue to impact our revenues for the remainder of fiscal 2003.

In addition, we are experiencing an increasing shift away from perpetual license sales and a growing customer desire to license our products on a subscription basis. While this has a negative impact on revenues in the short-term, it has positive implications for the longer term, including greater predictability of future revenues. Sales of our subscription-based products continue to grow. Our order intake for subscription products was $1,993 and $2,873 for the three and six months ended April 30, 2003, respectively, and we recognized $1,766 and $3,391 of ratable revenue. This compares to $1,463 and $2,143 of order intake and $755 and $1,439 of recognized revenue for the same periods in 2002.

The acquisition of NetSchools in the second half of 2002 contributed $149 and $320 of license fees revenues for the three and six months ended April 30, 2003, respectively.

Services. Revenues from services increased 51.5% to $4,296 for the three months ended April 30, 2003 from $2,836 for the same period in 2002. As a percentage of total revenues, services revenues were 24.6% for the three months ended April 30, 2003 up from 16.5% for the same period in 2002.

Revenues from services increased 48.0% to $7,679 for the six months ended April 30, 2003 from $5,187 for the same period in 2002. As a percentage of total revenues, services revenues were 24.8% for the six months ended April 30, 2003 up from 16.6% for the same period in 2002.

These revenue increases resulted from increased services to correlate curriculum to standards and to aid in the professional development of teachers, demonstrating the strategic value of our previous TeachMaster and NetSchools acquisitions, and from the continued growth in customer acceptance of our training and technical support services.

The acquisition of NetSchools in the second half of 2002 contributed $491 and $627 of services revenues for the three and six months ended April 30, 2003, respectively.

20


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Other. Other revenues, including hardware and third-party courseware products, increased 72.1% to $1,652 for the three months ended April 30, 2003 from $960 for the same period in 2002. As a percentage of total revenues, other revenues were 9.5% for the three months ended April 30, 2003 and 5.6% for the same period in 2002.

Other revenues increased 28.2% to $2,657 for the six months ended April 30, 2003 from $2,072 for the same period in 2002. As a percentage of total revenues, other revenues were 8.6% for the six months ended April 30, 2003 and 6.6% for the same period in 2002.

These revenue increases were primarily due to an increased level of hardware sales, especially those necessary to satisfy a contract with a previous Netschools customer.

Cost of Revenues

Total cost of revenues increased 52.6% to $3,156 for the three months ended April 30, 2003 from $2,068 for the same period in 2002. Total cost of revenues increased 23.3% to $5,084 for the six months ended April 30, 2003 from $4,123 for the same period in 2002. These increases were primarily due to the changes in revenue discussed above, primarily the increased hardware sales and secondarily the increase in services revenues.

Gross profit margin was 81.9% for the three months ended April 30, 2003, down from 88.0% for the same period in 2002. Gross profit margin was 83.6% for the six months ended April 30, 2003, down from 86.8% for the same period in 2002.

The gross profit margin calculation excludes customer support costs and the amortization of capitalized product development costs which are presented in operating expenses. These decreases in gross profit margin resulted primarily from the higher proportion of other revenues included in our product sales mix in 2003. Future gross profit margin will be dependent primarily on the product mix underlying our revenues.

Operating Expenses

Sales and Marketing. Sales and marketing expenses increased 14.3% to $11,198 for the three months ended April 30, 2003 from $9,799 for the same period in 2002. As a percentage of total revenues, sales and marketing expenses were 64.1% for the three months ended April 30, 2003, up from 56.9% for the same period in 2002.

Sales and marketing expenses increased 14.6% to $21,644 for the six months ended April 30, 2003 from $18,894 for the same period in 2002. As a percentage of total revenues, sales and marketing expenses were 70.0% for the six months ended April 30, 2003, up from 60.4% for the same period in 2002.

21


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

The increased expenses resulted from a number of factors including increased headcount from the NetSchools acquisition in the second half of 2002, additional investment in sales and marketing on the East Coast of the United States, increased marketing costs necessary to generate our future revenue growth, and additions to our management team and infrastructure necessary to grow our business over the long-term. Sales and marketing expenses in 2003 are expected to increase compared to 2002 given our expectations for revenue growth. We continue to believe the benefits from this infrastructure investment will generate increased revenues in the future. Our ability to continue to leverage our cost structure and improve profitability is primarily dependent on our ability to generate higher revenues, integrate our acquisitions and realize sales force productivity improvements.

General and Administrative. General and administrative expenses increased 29.8% to $2,804 for the three months ended April 30, 2003 from $2,161 for the same period in 2002. As a percentage of total revenues, general and administrative expenses were 16.1% for the three months ended April 30, 2003, up from 12.6% for the same period in 2002.

General and administrative expenses increased 26.7% to $5,804 for the six months ended April 30, 2003 from $4,582 for the same period in 2002. As a percentage of total revenues, general and administrative expenses were 18.8% for the six months ended April 30, 2003, up from 14.7% for the same period in 2002.

The increased expenses resulted from a number of factors including increased headcount from the NetSchools acquisition in the second half of 2002, increased insurance and professional services costs resulting from the changing regulatory environment, and additions to our management team and infrastructure, including the installation of a new enterprise resource planning system, necessary to grow our business over the long-term. We continue to believe the benefits from this infrastructure investment will generate increased revenues in the future. Our ability to continue to leverage our cost structure and improve profitability is primarily dependent on our ability to generate higher revenues, integrate our acquisitions and realize sales force productivity improvements.

Product Development and Customer Support. Product development and customer support expenses increased 24.2% to $3,200 for the three months ended April 30, 2003 from $2,577 for the same period in 2002. As a percentage of total revenues, product development and customer support expenses were 18.3% for the three months ended April 30, 2003, up from 15.0% for the same period in 2002.

Product development and customer support expenses increased 18.2% to $6,334 for the six months ended April 30, 2003 from $5,358 for the same period in 2002. As a percentage of total revenues, product development and customer support expenses were 20.5% for the six months ended April 30, 2003, up from 17.1% for the same period in 2002.

22


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

These increases reflect our increased spending to enhance and replace certain existing courseware products and to develop a new standards-based reference network. As part of our growth strategy, we intend to continually introduce new products and product improvements. The extent of our future product development spending and the amount of our future capitalized product development costs and related amortization are dependent on our ability to develop and introduce new products and product improvements on a cost-effective and timely basis.

Capitalized development costs were $1,501 and $3,168 for the three and six months ended April 30, 2003, respectively, compared to $1,917 and $3,262 for the same periods in 2002. Amortization of previously capitalized development costs was $1,330 and $2,624 for the three and six months ended April 30, 2003, respectively, up from $1,001 and $1,940 for the same periods in 2002, as projects completed during prior periods are now being amortized to expense. We expect amortization to increase throughout 2003 as additional products are completed, and, as a result, product development expense is expected to increase throughout the remainder of fiscal 2003.

Amortization of Intangibles. Amortization expense increased $251 and $458 for the three and six months ended April 30, 2003, respectively, as compared to 2002, as a result of the NetSchools and Learning Elements acquisitions in the second half of 2002.

Restructuring Charge. The restructuring charge in 2003 represented primarily severance costs associated with the December 2002 reduction of our workforce. We reduced the size of our workforce by approximately 30 positions and closed approximately 30 open job requisitions, all in the United States, which together represented approximately 10% of our planned workforce. Substantially all of these severance costs were paid as of January 31, 2003.

In May 2003, we severed relationships with three senior executives (our Chief Operating Officer, our Managing Director of operations in the United Kingdom, and a co-founder of NetSchools) and three other employees. Severance charges of approximately $400 will be incurred in the third quarter of 2003.

Interest Income

Interest income was $92 and $212 for the three and six months ended April 30, 2003 and $189 and $557 for the same periods in 2002. The decreased interest income is due to lower invested balances at lower interest rates as compared to 2002. Invested balances decreased due to cash being used for our acquisitions in 2002 and our stock repurchases in 2003.

23


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Income Taxes

Our effective income tax rate for the three months ended April 30, 2003 was 44.1%, compared to 48.1% for the same period in 2002. Our effective income tax rate for the six months ended April 30, 2003 was 42.0%, compared to 37.1% for the same period in 2002. Our 2003 annual effective tax rate is expected to be in the 41% to 46% range. However, as was the case for fiscal year 2002, it will be highly dependent upon the taxable income in each of our taxable jurisdictions. We do not expect to incur significant losses in our foreign subsidiaries; however, if we do, the effective income tax rate will increase. Conversely, if our foreign subsidiaries are profitable in 2003, our effective tax rate will decrease.

FINANCIAL CONDITION

Liquidity and Capital Resources

At April 30, 2003, our principal sources of liquidity included cash and cash equivalents of $24,202, net accounts receivable of $26,631, and our unused line of credit.

Working capital was $35,808 at April 30, 2003 and $44,088 at October 31, 2002. Cash and cash equivalents decreased $6,188 as cash was used for product development, capital expenditures and stock repurchases. Accounts receivable decreased $6,403 as year end balances were collected, typical for the seasonality of our business. Our current deferred tax asset increased $3,785 due to the income tax benefit recorded for the current year-to-date loss. Accrued payables and liabilities decreased $1,424 as year end balances were paid. Current deferred revenue increased $547 from year end as a result of increased sales of our services and subscription-based products.

Cash flows from operations were used principally to fund our working capital requirements. Net cash provided by operating activities was $62 and $2,115 for the six months ended April 30, 2003 and 2002, respectively.

Net cash used in our investing activities was $3,996 and $5,275 for the six months ended April 30, 2003 and 2002, respectively. In 2003, as compared to 2002, we decreased our investment in capitalized product development costs by $94. We also decreased our capital expenditures by $1,185, primarily because we purchased and installed a new enterprise resource planning system in 2002. At April 30, 2003, we had no material commitments for capital expenditures

Net cash used in our financing activities was $2,273 for the six months ended April 30, 2003, compared to net cash provided of $766 for the same period in 2002. In 2003, we repurchased 458,000 shares of our common stock for an aggregate cost of $2,161. A stock repurchase plan was approved by our Board of Directors in December 2001 and authorizes us to repurchase up to $15,000 of our common stock in the open market and in privately negotiated transactions. The

24


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

plan has no set termination date and the timing of any repurchases will be dependent on prevailing market conditions and alternative uses of capital. Cumulatively, we have repurchased approximately 1,446,000 shares for an aggregate cost of approximately $13,500 under the repurchase plan and approximately $1,500 remains available for future repurchases, if any. In 2002, we received approximately $962 from the exercise of stock options and warrants.

We have resources available under our revolving loan agreement to provide borrowings up to $12,500, as determined by the available borrowing base. At April 30, 2003, there were no borrowings outstanding and our unused borrowing capacity was $12,500. The agreement contains restrictive financial covenants (including Minimum Tangible Net Worth, Minimum Debt Service Coverage, Maximum Leverage, Maximum Cash Flow Leverage, Minimum Current Ratio, and Maximum Annual Capital Expenditures) and restrictions on additional borrowings, asset sales and dividends, as defined. We did not comply with the Minimum Debt Service Coverage covenant for the period ended April 30, 2003 and we have received a waiver from our lender covering this noncompliance for such period.

From time to time, we evaluate potential acquisitions of products or businesses that complement our core business. We may consider and acquire other complementary businesses, products, or technologies in the future.

We maintain adequate cash balances and credit facilities to meet our anticipated working capital, capital expenditure and business investment requirements for the foreseeable future.

Disclosures about Contractual Obligations and Commercial Commitments

Our contractual obligations and commercial commitments consist of future payments due under capital lease obligations and operating leases, and our line of credit.

                                         
    Payments Due by Fiscal Year
   
                    2004 to   2007 to   After
Contractual Obligations   Total   2003   2006   2008   2008

 
 
 
 
 
Capital lease obligations
  $ 892     $ 325     $ 502     $ 65     $  
Operating leases
    7,499       2,372       2,194       1,272       1,661  
 
   
     
     
     
     
 
Total
  $ 8,391     $ 2,697     $ 2,696     $ 1,337     $ 1,661  
 
   
     
     
     
     
 

Our revolving loan agreement provides for a maximum $12,500 line of credit. In January 2003, we amended this agreement to extend the term through July 1, 2004. For further information regarding our revolving loan agreement, refer to Note 9 of Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended October 31, 2002.

25


Table of Contents

PLATO Learning, Inc.
Management’s Discussion and Analysis of Results of
Operations and Financial Condition

(Dollars in thousands, except per share amounts)

Factors Affecting Quarterly Operating Results

Our quarterly operating results fluctuate as a result of a number of factors including the business and sales cycle, the amount and timing of new product introductions, client spending patterns, budget cycles and fiscal year ends and promotional programs. The current budget difficulties facing many states may have a significant impact on future revenues; however, we believe they will not have a significant impact on the collection of our accounts receivable. A change in the underlying conditions contributing to our belief could impact our assessment of collectibility and, therefore, require a change in the allowance for doubtful accounts and the amount of bad debt expense. We historically have experienced our lowest revenues in the first quarter and increasingly higher levels of revenues in each of the next three quarters. Because of these factors, the results for the interim periods presented are not necessarily indicative of the results to be expected for the full fiscal year.

Interest Rate Risk

Our borrowing capacity primarily consists of a revolving credit facility with interest rates that fluctuate based upon market indexes. At April 30, 2003, we did not have any outstanding borrowings under this revolving credit facility. Our only debt consisted of capital lease obligations at fixed interest rates. As a result, risk relating to interest fluctuation is considered minimal.

Foreign Currency Exchange Rate Risk

We market our products and services worldwide and have operations in Canada and the United Kingdom. As a result, financial results and cash flows could be affected by changes in foreign currency exchange rates or weak economic conditions in foreign markets. Working funds necessary to facilitate the short-term operations of our foreign subsidiaries are kept in local currencies in which they do business. Approximately 2.3% and 9.5% of our total revenues were denominated in currencies other than the U.S. dollar for the three months ended April 30, 2003 and 2002, respectively. Approximately 2.7% and 8.0% of our total revenues were denominated in currencies other than the U.S. dollar for the six months ended April 30, 2003 and 2002, respectively.

26


Table of Contents

PART I

Item 3. Quantitative and Qualitative Disclosures About Market Risk

See the information set forth under the captions, “Interest Rate Risk” and “Foreign Currency Exchange Rate Risk” in Management’s Discussion and Analysis of Results of Operations and Financial Condition.

Item 4. Controls and Procedures

Within 90 days of the filing of this quarterly report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer have conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14 and 15d-14. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to make known to them in a timely fashion material information related to us required to be filed in this report.

From the date of that evaluation to the date of this quarterly report, there have been no significant changes in our disclosure controls or in other factors that could significantly affect our disclosure controls after the date of that evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Our management, including the Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures will prevent all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, that breakdowns can occur because of simple error or mistake, and that controls can be circumvented by the individual acts of some persons or by collusion of two or more people. Because of the inherent limitations in a control system, misstatements due to error or fraud may occur and not be detected.

While we believe the present design of our disclosure controls and procedures is effective to make known to our senior management in a timely fashion all material information concerning our business, over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with its policies or procedures. We will continue to improve the design and effectiveness of our disclosure controls and procedures to the extent necessary in the future to provide our senior management with timely access to such material information, and to correct any deficiencies that we may discover in the future.

27


Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

    We are not a party to any litigation that is expected to have a material adverse effect on our business or our consolidated financial statements.

Item 2. Changes in Securities and Use of Proceeds

    Not Applicable.

Item 3. Defaults Upon Senior Securities

    Not Applicable.

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

    Our Annual Meeting of Stockholders was held on March 4, 2003. There were 16,750,223 shares of Common Stock entitled to vote at the meeting and a total of 15,108,379 shares (90.2%) were represented at the meeting.

    Voting was as follows:
 
    1. Election of Director John Murray: For 11,518,427, Withhold 3,589,952
 
    2. Ratification of the appointment of PricewaterhouseCoopers LLP as independent accountants for the fiscal year ending October 31, 2003: For 14,157,939, Against 943,064, Abstain 7,376, Broker Non Vote 0.

Item 5. Other Information

    Not Applicable.

Item 6. Exhibits and Reports on Form 8-K

    (a) Exhibits

     
    99.01 Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

    (b) Reports on Form 8-K:
 
    No reports on Form 8-K were filed for the quarter ended April 30, 2003.

28


Table of Contents

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 on June 16, 2003.

         
    PLATO LEARNING, INC.
         
    By   /s/John Murray
       
        President and
        Chief Executive Officer
        (principal executive officer)
         
        /s/Gregory J. Melsen
       
        Vice President Finance and
        Chief Financial Officer
        (principal financial officer)
         
        /s/Mary Jo Murphy
       
        Vice President, Corporate Controller and
        Chief Accounting Officer
        (principal accounting officer)

29


Table of Contents

CERTIFICATIONS

The undersigned, in his capacity as an officer of PLATO Learning, Inc., provides the following certifications required by 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, and 17 C.F.R.ss.240.13a-14.

I, John Murray, certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of PLATO Learning, Inc.;
 
2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
 
3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
 
4.   The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: (a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; (b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and (c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
 
5.   The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors: (a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and
 
6.   The registrant’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

     
Date: June 16, 2003   /s/ John Murray
   
    President and Chief Executive Officer

30


Table of Contents

CERTIFICATIONS

The undersigned, in his capacity as an officer of PLATO Learning, Inc., provides the following certifications required by 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, and 17 C.F.R.ss.240.13a-14.

I, Gregory J. Melsen, certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of PLATO Learning, Inc.;
 
2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
 
3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;
 
4.   The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: (a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; (b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and (c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
 
5.   The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors: (a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and
 
6.   The registrant’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

     
Date: June 16, 2003   /s/ Gregory J. Melsen
   
    Vice President Finance and Chief Financial Officer

31