##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-Q/A







|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2008

OR



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number 000-32469





THE PRINCETON REVIEW, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 22-3727603                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|2315 Broadway New York, New York                               |  | 10024                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

Registrants telephone number, including area code:

(212) 874-8282





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 a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                           |  |                      |  |                                                                        |  |                             
|-------------------------- |  | -------------------- |  | ---------------------------------------------------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer  x |  | Non-accelerated filer   ̈ (Do not check if a smaller reporting company) |  | Smaller reporting company   ̈

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

The registrant had 33,707,240 shares of $0.01 par value common stock outstanding at November 3, 2008.









---

##### Table of Contents

EXPLANATORY NOTE:

This Amendment No. 1 to the Quarterly Report on Form 10-Q (the Form 10-Q) of The Princeton Review, Inc. for the quarterly period ended September 30, 2008 is being filed solely for the purpose of correcting
a typographical error contained in Exhibit 32.1 to the original filing of the Form 10-Q, filed on November 12, 2008. The remainder of the Form 10-Q, which is reproduced in this Amendment No. 1, is unchanged. This Amendment No. 1 speaks as of the
original filing date of the Form 10-Q and does not reflect events occurring after the filing date of the original Form 10-Q, or modify or update the disclosures therein in any way other than as required to reflect the amendment described above.

The loss from discontinued operations, net loss, and loss attributable to common shareholders in the accompanying financial statements
differ from the press release filed by The Princeton Review, Inc. (the Company) on Form 8-K on November 6, 2008. The Company recorded an after tax adjustment of $407,000 subsequent to the filing of the press release, which decreased each
of the loss from discontinued operations, net loss, and the loss attributable to common shareholders by $407,000.

TABLE OF CONTENTS



|           |  |                                                                                       |  |   
|---------- |  | ------------------------------------------------------------------------------------- |  | --
|           |  | Page                                                                                 
|PART I.    |  | FINANCIAL INFORMATION (UNAUDITED):                                                    |  |   
|           |  |                                                                                      
|Item 1.    |  | Condensed Consolidated Financial Statements                                           |  | 3 
|           |  |                                                                                      
|           |  | Condensed Consolidated Balance Sheets                                                 |  | 3 
|           |  |                                                                                      
|           |  | Condensed Consolidated Statements of Operations                                       |  | 4 
|           |  |                                                                                      
|           |  | Condensed Consolidated Statement of Stockholders Equity                              |  | 5 
|           |  |                                                                                      
|           |  | Condensed Consolidated Statements of Cash Flows                                       |  | 6 
|           |  |                                                                                      
|           |  | Notes to Condensed Consolidated Financial Statements                                  |  | 7 
|           |  |                                                                                      
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 19
|           |  |                                                                                      
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 24
|           |  |                                                                                      
|Item 4.    |  | Controls and Procedures                                                               |  | 24
|           |  |                                                                                      
|PART II.   |  | OTHER INFORMATION                                                                     |  |   
|           |  |                                                                                      
|Item 1.    |  | Legal Proceedings                                                                     |  | 25
|           |  |                                                                                      
|Item 1A.   |  | Risk Factors                                                                          |  | 26
|           |  |                                                                                      
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 26
|           |  |                                                                                      
|Item 6.    |  | Exhibits                                                                              |  | 26
|           |  |                                                                                      
|SIGNATURES |  |                                                                                       |  | 28



|     |  |                                                                                                                              
|---- |  | -----------------------------------------------------------------------------------------------------------------------------
|10.1 |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and John Marshall.      
|     | 
|10.2 |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Michael J. Perik.   
|     | 
|10.3 |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Stephen C. Richards.
|     | 
|10.4 |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Neal S. Winneg.     
|     | 
|31.1 |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.              
|     | 
|31.2 |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.              
|     | 
|32.1 |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.      



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Condensed Consolidated Financial Statements
|------- | -------------------------------------------

THE PRINCETON REVIEW, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(unaudited)

(in thousands, except
share and per share data)



|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                                                                                     |  | September 30,2008 |          |   | December 31,2007 |  
|ASSETS                                                                                                                                                                                               |  |                   |          |   |                  |   |          |  
|Current assets                                                                                                                                                                                       |  |                   |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                                                                                            |  | $                 | 23,371   |   |                  | $ | 25,281   |  
|Restricted cash and cash equivalents                                                                                                                                                                 |  |                   | 936      |   |                  |   | 905      |  
|Accounts receivable, net of allowance of $2,345 and $2,032, respectively                                                                                                                             |  |                   | 6,995    |   |                  |   | 16,099   |  
|Other receivables, principally related parties                                                                                                                                                       |  |                   | 1,047    |   |                  |   | 4,058    |  
|Inventory                                                                                                                                                                                            |  |                   | 2,244    |   |                  |   | 1,624    |  
|Prepaid expenses                                                                                                                                                                                     |  |                   | 974      |   |                  |   | 1,761    |  
|Other current assets                                                                                                                                                                                 |  |                   | 1,267    |   |                  |   | 720      |  
|Assets held for sale                                                                                                                                                                                 |  |                   | 6,240    |   |                  |   | 10,376   |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|Total current assets                                                                                                                                                                                 |  |                   | 43,074   |   |                  |   | 60,824   |  
|Furniture, fixtures, equipment and software development, net                                                                                                                                         |  |                   | 13,168   |   |                  |   | 11,127   |  
|Goodwill                                                                                                                                                                                             |  |                   | 82,615   |   |                  |   | 33,627   |  
|Investment in affiliates                                                                                                                                                                             |  |                   | 277      |   |                  |   | 277      |  
|Other intangibles, net                                                                                                                                                                               |  |                   | 28,352   |   |                  |   | 3,491    |  
|Other assets                                                                                                                                                                                         |  |                   | 1,626    |   |                  |   | 1,130    |  
|Assets held for sale                                                                                                                                                                                 |  |                   | 4,352    |   |                  |   | 13,572   |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|Total assets                                                                                                                                                                                         |  | $                 | 173,464  |   |                  | $ | 124,048  |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|LIABILITIES & STOCKHOLDERS EQUITY                                                                                                                                                                   |  |                   |          |   |                  |   |          |  
|Current liabilities                                                                                                                                                                                  |  |                   |          |   |                  |   |          |  
|Accounts payable                                                                                                                                                                                     |  | $                 | 1,155    |   |                  | $ | 1,942    |  
|Accrued expenses                                                                                                                                                                                     |  |                   | 12,107   |   |                  |   | 17,723   |  
|Current maturities of long-term debt                                                                                                                                                                 |  |                   | 2,956    |   |                  |   | 1,016    |  
|Deferred revenue                                                                                                                                                                                     |  |                   | 18,011   |   |                  |   | 15,856   |  
|Liabilities held for sale                                                                                                                                                                            |  |                   | 3,938    |   |                  |   | 8,653    |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|Total current liabilities                                                                                                                                                                            |  |                   | 38,167   |   |                  |   | 45,190   |  
|Deferred rent                                                                                                                                                                                        |  |                   | 1,815    |   |                  |   | 1,683    |  
|Long-term debt                                                                                                                                                                                       |  |                   | 18,505   |   |                  |   | 1,105    |  
|Other liabilities                                                                                                                                                                                    |  |                   | 770      |   |                  |   | 830      |  
|Deferred tax liability                                                                                                                                                                               |  |                   | 4,989    |   |                  |   | 4,385    |  
|Series C Preferred Stock, $0.01 par value; 60,000 shares authorized; 60,000 shares issued and outstanding                                                                                            |  |                   | 61,440   |   |                  |   | 57,951   |  
|Commitments and contingencies                                                                                                                                                                        |  |                   |          |   |                  |   |          |  
|Stockholders equity                                                                                                                                                                                 |  |                   |          |   |                  |   |          |  
|Preferred stock, $0.01 par value; 4,940,000 shares authorized, none issued and outstanding                                                                                                           |  |                   |         |   |                  |   |         |  
|Common stock, $0.01 par value; 100,000,000 shares authorized; 33,707,895 shares issued and outstanding as of September 30, 2008 and
28,294,361 shares issued and outstanding as of December 31, 2007 |  |                   | 337      |   |                  |   | 283      |  
|Additional paid-in capital                                                                                                                                                                           |  |                   | 164,184  |   |                  |   | 121,440  |  
|Accumulated deficit                                                                                                                                                                                  |  |                   | (116,405 | ) |                  |   | (108,549 | )
|Accumulated other comprehensive loss                                                                                                                                                                 |  |                   | (338     | ) |                  |   | (270     | )
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|Total stockholders equity                                                                                                                                                                           |  |                   | 47,778   |   |                  |   | 12,904   |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                                                                                                           |  | $                 | 173,464  |   |                  | $ | 124,048  |  
|                                                                                                                                                                                                     |  |                   |          |   |                  |   |          |  

The accompanying notes are an integral part of the condensed consolidated financial statements.



3



---

##### Table of Contents

THE PRINCETON REVIEW, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(unaudited)

(in thousands, except per share data)



|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                  |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                                  |  | 2008                            |        |   | 2007                           |   |         | 2008 |  |   | 2007    |  
|Revenue                                                           |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Test Preparation Services                                         |  | $                               | 34,050 |   |                                | $ | 26,502  |      |  | $ | 85,472  |   |  | $ | 72,439  |  
|SES Services                                                      |  |                                 | 699    |   |                                |   | (31     | )    |  |   | 19,071  |   |  |   | 8,651   |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total revenue                                                     |  |                                 | 34,749 |   |                                |   | 26,471  |      |  |   | 104,543 |   |  |   | 81,090  |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Cost of revenue                                                   |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Test Preparation Services                                         |  |                                 | 10,634 |   |                                |   | 10,350  |      |  |   | 28,492  |   |  |   | 26,852  |  
|SES Services                                                      |  |                                 | 544    |   |                                |   | 86      |      |  |   | 8,599   |   |  |   | 3,716   |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total cost of revenue                                             |  |                                 | 11,178 |   |                                |   | 10,436  |      |  |   | 37,091  |   |  |   | 30,568  |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Gross profit                                                      |  |                                 | 23,571 |   |                                |   | 16,035  |      |  |   | 67,452  |   |  |   | 50,522  |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Operating expenses                                                |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Selling, general and administrative                               |  |                                 | 21,741 |   |                                |   | 21,360  |      |  |   | 62,082  |   |  |   | 58,466  |  
|Restructuring                                                     |  |                                 | 482    |   |                                |   | 1,108   |      |  |   | 2,233   |   |  |   | 1,108   |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Total operating expenses                                          |  |                                 | 22,223 |   |                                |   | 22,468  |      |  |   | 64,315  |   |  |   | 59,574  |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from operations                                     |  |                                 | 1,348  |   |                                |   | (6,433  | )    |  |   | 3,137   |   |  |   | (9,052  | )
|Interest income (expense), net                                    |  |                                 | (400   | ) |                                |   | 157     |      |  |   | (272    | ) |  |   | (701    | )
|Other expense, net                                                |  |                                 |       |   |                                |   | (3,788  | )    |  |   | (2      | ) |  |   | (7,551  | )
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from continuing operations before income taxes      |  |                                 | 948    |   |                                |   | (10,064 | )    |  |   | 2,863   |   |  |   | (17,304 | )
|(Provision) benefit for income taxes                              |  |                                 | (499   | ) |                                |   | 902     |      |  |   | (1,162  | ) |  |   | 1,939   |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from continuing operations                          |  |                                 | 449    |   |                                |   | (9,162  | )    |  |   | 1,701   |   |  |   | (15,365 | )
|Discontinued operations                                           |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from discontinued operations                        |  |                                 | (7,764 | ) |                                |   | (587    | )    |  |   | (9,357  | ) |  |   | 2,617   |  
|Gain (loss) from disposal of discontinued operations              |  |                                 | (240   | ) |                                |   |        |      |  |   | (240    | ) |  |   | 4,539   |  
|(Provision) benefit for income taxes from discontinued operations |  |                                 | 11     |   |                                |   | (1,389  | )    |  |   | 40      |   |  |   | (2,861  | )
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from discontinued operations                        |  |                                 | (7,993 | ) |                                |   | (1,976  | )    |  |   | (9,557  | ) |  |   | 4,295   |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net loss                                                          |  |                                 | (7,544 | ) |                                |   | (11,138 | )    |  |   | (7,856  | ) |  |   | (11,070 | )
|Dividends and accretion on Preferred Stock                        |  |                                 | (1,191 | ) |                                |   | (883    | )    |  |   | (3,489  | ) |  |   | (1,090  | )
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Loss attributed to common stockholders                            |  | $                               | (8,735 | ) |                                | $ | (12,021 | )    |  | $ | (11,345 | ) |  | $ | (12,160 | )
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Earnings (loss) per share                                         |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic and diluted                                                 |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Loss from continuing operations                                   |  | $                               | (0.02  | ) |                                | $ | (0. 36  | )    |  | $ | (0.05   | ) |  | $ | (0.59   | )
|Income (loss) from discontinued operations                        |  |                                 | (0.24  | ) |                                |   | (0.07   | )    |  |   | (0.30   | ) |  |   | 0.15    |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net loss attributed to common stockholders                        |  | $                               | (0.26  | ) |                                | $ | (0.43   | )    |  | $ | (0.35   | ) |  | $ | (0.44   | )
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Weighted average shares used in computing income (loss) per share |  |                                 | 33,498 |   |                                |   | 28,031  |      |  |   | 31,973  |   |  |   | 27,823  |  
|                                                                  |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  

The accompanying notes are an integral part of the condensed consolidated financial statements.



4



---

##### Table of Contents

THE PRINCETON REVIEW, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders Equity

(unaudited)

(in thousands)



|                                                                      |  |                                              |  |                          |     |  |                    |         |   |                                            |   |          |                          |  |   |      |   |  |   |        |  
|--------------------------------------------------------------------- |  | -------------------------------------------- |  | ------------------------ | --- |  | ------------------ | ------- | - | ------------------------------------------ | - | -------- | ------------------------ |  | - | ---- | - |  | - | ------ | -
|                                                                      |  | For the nine months ended September 30, 2008 | 
|                                                                      |  | Stockholders Equity                         | 
|                                                                      |  | Common Stock                                 |  | AdditionalPaid-inCapital |     |  | AccumulatedDeficit |         |   | AccumulatedOtherComprehensiveIncome (loss) |   |          | TotalStockholdersEquity | 
|                                                                      |  |                                              |  |                          |    
|                                                                      |  |                                              |  |                          |    
|                                                                      |  | Shares                                       |  | Amount                   |     |  |                    |        
|Balance at December 31, 2007                                          |  | 28,294                                       |  | $                        | 283 |  | $                  | 121,440 |   |                                            | $ | (108,549 | )                        |  | $ | (270 | ) |  | $ | 12,904 |  
|Exercise of stock options                                             |  | 367                                          |  |                          | 4   |  |                    | 2,525   |   |                                            |   |         |                          |  |   |     |   |  |   | 2,529  |  
|Vesting of restricted stock                                           |  | 103                                          |  |                          |    |  |                    | 240     |   |                                            |   |         |                          |  |   |     |   |  |   | 240    |  
|Stock-based compensation                                              |  |                                             |  |                          |    |  |                    | 2,452   |   |                                            |   |         |                          |  |   |     |   |  |   | 2,452  |  
|Dividends and accretion of issuance costs on Series C Preferred Stock |  |                                             |  |                          |    |  |                    | (3,489  | ) |                                            |   |         |                          |  |   |     |   |  |   | (3,489 | )
|Shares issued in conjunction with acquisitions                        |  | 4,944                                        |  |                          | 50  |  |                    | 41,016  |   |                                            |   |         |                          |  |   |     |   |  |   | 41,066 |  
|Comprehensive loss                                                    |  |                                              |  |                          |     |  |                    |         |   |                                            |   |          |                          |  |   |      |   |  |   |        |  
|Net loss                                                              |  |                                             |  |                          |    |  |                    |        |   |                                            |   | (7,856   | )                        |  |   |     |   |  |   | (7,856 | )
|Foreign currency loss                                                 |  |                                             |  |                          |    |  |                    |        |   |                                            |   |         |                          |  |   | (68  | ) |  |   | (68    | )
|                                                                      |  |                                              |  |                          |     |  |                    |         |   |                                            |   |          |                          |  |   |      |   |  |   |        |  
|Comprehensive loss                                                    |  |                                             |  |                          |    |  |                    |        |   |                                            |   | (7,856   | )                        |  |   | (68  | ) |  |   | (7,924 | )
|                                                                      |  |                                              |  |                          |     |  |                    |         |   |                                            |   |          |                          |  |   |      |   |  |   |        |  
|Balance at September 30, 2008                                         |  | 33,708                                       |  | $                        | 337 |  | $                  | 164,184 |   |                                            | $ | (116,405 | )                        |  | $ | (338 | ) |  | $ | 47,778 |  
|                                                                      |  |                                              |  |                          |     |  |                    |         |   |                                            |   |          |                          |  |   |      |   |  |   |        |  

The accompanying notes are an integral part of the condensed consolidated financial statements.



5



---

##### Table of Contents

THE PRINCETON REVIEW, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(unaudited)

(in thousands)



|                                                                                         |  |                                        |         |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                         |  | For the Nine MonthsEnded September 30, |        
|                                                                                         |  | 2008                                   |         |   | 2007 |  
|Cash flows provided by (used for) operating activities:                                  |  |                                        |         |   |      |   |         |  
|Net loss                                                                                 |  | $                                      | (7,856  | ) |      | $ | (11,070 | )
|Less: Income (loss) from discontinued operations                                         |  |                                        | (9,557  | ) |      |   | 4,295   |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Income (loss) from continuing operations                                                 |  |                                        | 1,701   |   |      |   | (15,365 | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                                        |         |   |      |   |         |  
|Depreciation                                                                             |  |                                        | 1,859   |   |      |   | 1,890   |  
|Amortization                                                                             |  |                                        | 1,507   |   |      |   | 1,332   |  
|Bad debt expense                                                                         |  |                                        | (32     | ) |      |   | 1,648   |  
|Change in fair value of derivatives and warrants                                         |  |                                        |        |   |      |   | 7,615   |  
|Disposal of software development                                                         |  |                                        | 462     |   |      |   |        |  
|Deferred income tax liability                                                            |  |                                        | 604     |   |      |   | 511     |  
|Deferred rent                                                                            |  |                                        | 132     |   |      |   | (51     | )
|Stock based compensation                                                                 |  |                                        | 2,452   |   |      |   | 2,740   |  
|Other long term liabilities                                                              |  |                                        | (60     | ) |      |   |        |  
|Net changes in operating assets and liabilities:                                         |  |                                        |         |   |      |   |         |  
|Accounts receivable                                                                      |  |                                        | 13,186  |   |      |   | 7,167   |  
|Inventory                                                                                |  |                                        | (620    | ) |      |   | 155     |  
|Prepaid expenses                                                                         |  |                                        | 1,027   |   |      |   | 304     |  
|Other assets                                                                             |  |                                        | (447    | ) |      |   | 166     |  
|Accounts payable and accrued expenses                                                    |  |                                        | (8,178  | ) |      |   | (3,516  | )
|Deferred revenue                                                                         |  |                                        | (3,567  | ) |      |   | (1,231  | )
|                                                                                         |  |                                        |         |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                                        | 10,026  |   |      |   | 3,365   |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Cash used for investing activities:                                                      |  |                                        |         |   |      |   |         |  
|Purchases of furniture, fixtures, and equipment                                          |  |                                        | (887    | ) |      |   | (1,136  | )
|Expenditures for software development                                                    |  |                                        | (3,524  | ) |      |   | (2,401  | )
|Restricted cash and cash equivalents                                                     |  |                                        | (31     | ) |      |   | (52     | )
|Purchases of franchises, net of acquired cash                                            |  |                                        | (27,451 | ) |      |   |        |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Net cash used for investing activities                                                   |  |                                        | (31,893 | ) |      |   | (3,589  | )
|                                                                                         |  |                                        |         |   |      |   |         |  
|Cash flows provided by (used for) financing activities:                                  |  |                                        |         |   |      |   |         |  
|Capital lease payments                                                                   |  |                                        | (220    | ) |      |   | (520    | )
|Dividends on Series B-1 Preferred Stock                                                  |  |                                        |        |   |      |   | (233    | )
|Proceeds from exercise of stock options                                                  |  |                                        | 2,529   |   |      |   | 586     |  
|Notes payable related to acquisitions                                                    |  |                                        | (599    | ) |      |   | (410    | )
|Redemption of Series B-1 Preferred Stock                                                 |  |                                        |        |   |      |   | (6,000  | )
|Termination of fair value of derivatives and warrants                                    |  |                                        |        |   |      |   | (7,796  | )
|Proceeds from the sale of Series C Preferred Stock, net of issuance costs                |  |                                        |        |   |      |   | 55,929  |  
|Deferred financing costs                                                                 |  |                                        | (957    | ) |      |   |        |  
|Proceeds from borrowings under term loan                                                 |  |                                        | 20,000  |   |      |   |        |  
|Payments of borrowings under term loan                                                   |  |                                        | (204    | ) |      |   |        |  
|Payments of borrowings under revolving credit facility                                   |  |                                        |        |   |      |   | (15,000 | )
|                                                                                         |  |                                        |         |   |      |   |         |  
|Net cash provided by (used for) financing activities                                     |  |                                        | 20,549  |   |      |   | 26,556  |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Net cash flows provided by (used for) continuing operations                              |  |                                        | (1,318  | ) |      |   | 26,332  |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Cash flows from discontinued operations                                                  |  |                                        |         |   |      |   |         |  
|Net cash (used for) provided by operating activities                                     |  |                                        | (823    | ) |      |   | 914     |  
|Net cash provided by investing activities                                                |  |                                        | 231     |   |      |   | 6,110   |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Net cash provided by (used for) discontinued operations                                  |  |                                        | (592    | ) |      |   | 7,024   |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Increase (decrease) in cash and cash equivalents                                         |  |                                        | (1,910  | ) |      |   | 33,356  |  
|Cash and cash equivalents, beginning of period                                           |  |                                        | 25,281  |   |      |   | 10,334  |  
|                                                                                         |  |                                        |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                                 |  | $                                      | 23,371  |   |      | $ | 43,690  |  
|                                                                                         |  |                                        |         |   |      |   |         |  

The accompanying notes are an integral part of the condensed consolidated financial statements.



6



---

##### Table of Contents

THE PRINCETON REVIEW, INC. AND SUBSIDIARIES

(unaudited)

Notes to Condensed
Consolidated Financial Statements

1. Basis of Presentation

The unaudited condensed consolidated financial statements of The Princeton Review, Inc., and its wholly-owned subsidiaries, The Princeton Review Canada Inc., Princeton Review Operations, L.L.C., effective
March 7, 2008, Test Services, Inc., and effective July 24, 2008, The Princeton Review of Orange County, LLC, (together, the Company or Princeton Review) included herein have been prepared in accordance with
generally accepted accounting principles (GAAP). In the opinion of management, all material adjustments which are of a normal and recurring nature necessary for a fair presentation of the results for the periods presented have been
reflected.

Certain information and footnote disclosures normally included in the Companys annual consolidated financial statements
have been condensed or omitted and, accordingly, the accompanying financial information should be read in conjunction with the consolidated financial statements and notes thereto contained in the Companys Annual Report on Form 10-K, filed with
the United States Securities and Exchange Commission for the year ended December 31, 2007.

In September 2008, the Company committed
to a plan to dispose of its K-12 Services division. The Consolidated Condensed Financial Statements reflect the K-12 Services division as a discontinued operation. Accordingly, the K-12 Service divisions assets, liabilities, revenues, expenses
and cash flows have been excluded from the respective captions in the Consolidated Condensed Balance Sheets, Consolidated Condensed Statements of Operations, and Consolidated Condensed Statements of Cash Flows and have been included in: Assets held
for sale; Liabilities held for sale; Income (loss) from discontinued operations; and Cash flows from discontinued operations, respectively. Refer to Note (3) to these Notes to Condensed Consolidated Financial Statements.

Certain other balances have been reclassified to conform to the current quarters presentation.

Products and Services

The following table
summarizes the Companys revenue and cost of revenue for the three and nine month periods ended September 30, 2008 and 2007:



|                      |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|--------------------- |  | ------------------------------- | ------ | ------------------------------ | ---- | - | ------ |  | ---- | ------- |  | - | ------
|                      |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|                      |  | 2008                            |        |                                | 2007 |   | 2008   |  | 2007
|                      |  | (In thousands)                 
|Revenue               |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|Services              |  | $                               | 33,550 |                                |      | $ | 24,018 |  | $    | 98,020  |  | $ | 72,831
|Products              |  |                                 | 599    |                                |      |   | 952    |  |      | 3,112   |  |   | 2,996 
|Other                 |  |                                 | 600    |                                |      |   | 1,501  |  |      | 3,411   |  |   | 5,263 
|                      |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|Total revenue         |  | $                               | 34,749 |                                |      | $ | 26,471 |  | $    | 104,543 |  | $ | 81,090
|                      |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|Cost of Revenue       |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|Services              |  | $                               | 10,768 |                                |      | $ | 9,914  |  | $    | 35,611  |  | $ | 29,319
|Products              |  |                                 | 436    |                                |      |   | 522    |  |      | 971     |  |   | 913   
|Other                 |  |                                 | (26    | )                              |      |   |       |  |      | 509     |  |   | 336   
|                      |  |                                 |        |                                |      |   |        |  |      |         |  |   |       
|Total cost of revenue |  | $                               | 11,178 |                                |      | $ | 10,436 |  | $    | 37,091  |  | $ | 30,568
|                      |  |                                 |        |                                |      |   |        |  |      |         |  |   |       

Services revenue includes course fees, professional development, subscription fees, content
development and marketing services fees. Products revenue includes sales of course material to independently owned franchises and fees from a publisher for manuscripts delivered. Other revenue includes royalties from independently owned franchises
and royalties and marketing fees received from publishers.



7



---

##### Table of Contents

Seasonality in Results of Operations

The Company experiences, and is expected to continue to experience, seasonal fluctuations in its revenue because the markets in which the Company operates
are subject to seasonal fluctuations based on the scheduled dates for standardized admissions tests and the typical school year. These fluctuations could result in volatility or adversely affect the Companys stock price. The Company typically
generates the largest portion of its test preparation revenue in the third quarter. However, as Supplemental Educational Services (SES) revenue grows, the Company expects this revenue to be concentrated in the fourth and first quarters
to more closely correspond to the after school programs greatest activity during the school year.

New Accounting Pronouncements

In April 2008, the FASB issued FASB Staff Position No. 142-3, Determination of the Useful Life of Intangible Assets(FSP No. 142-3), which amends the factors that should be considered when developing renewal or extension assumptions used to determine the useful life of an intangible asset under Statement of Financial Accounting Standards
No. 142 (SFAS No. 142), Goodwill and Other Intangible Assets, in order to improve consistency between SFAS No. 142 and the period of expected cash flows to measure the fair value of the asset under Statement of
Financial Accounting Standards No. 141 (revised 2007), Business Combinations and other U.S. generally accepted accounting practices. This FASB Staff Position is effective for fiscal periods beginning on or after December 15, 2008.
The adoption of FSP No. 142-3 is not expected to have a material impact on the Companys financial statements.

In March 2008,
the FASB issued Statement of Financial Accounting Standards No. 161, Disclosures about Derivative Instruments and Hedging Activitiesan amendment of FASB Statement No. 133(SFAS No. 161), which expands
disclosures to include information about the fair value of derivatives, related credit risks and a companys strategies and objectives for using derivatives. This statement is effective for fiscal periods beginning on or after November 15,
2008. The adoption of SFAS No. 161 is not expected to have a material impact on the Companys financial statements.

In December
2007, the FASB issued Statement of Financial Accounting Standards No. 141 (revised 2007), Business Combinations, (SFAS No. 141(R)). SFAS No. 141(R) replaces SFAS No. 141, Business Combinations. SFAS
No. 141(R) requires the acquiring entity in a business combination to recognize the full fair value of assets acquired and liabilities assumed in the transaction, the fair value of certain contingent assets and liabilities acquired on the
acquisition date and the fair value of contingent consideration on the acquisition date, with any changes in that fair value to be recognized in earnings until settled. SFAS No. 141(R) also requires the expensing of most transaction and
restructuring costs and generally requires the reversal of valuation allowances related to acquired deferred tax assets and the recognition of changes to acquired income tax uncertainties in earnings. This statement is effective for financial
statements issued for fiscal years beginning after December 15, 2008. The Company is currently evaluating the provisions of SFAS No. 141(R) to determine the potential impact, if any, that the adoption will have on its financial position,
results of operation, or liquidity.

In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160,
Noncontrolling Interests in Consolidated Financial Statementsan amendment of ARB No. 51 (SFAS No. 160). SFAS No. 160 establishes accounting and reporting standards for the non-controlling interest in a
subsidiary and for the retained interest and gain or loss when a subsidiary is deconsolidated. This statement is effective for financial statements issued for fiscal years beginning on or after December 15, 2008. The adoption of SFAS
No. 160 is not expected to have a material impact on the Companys financial statements.

Use of Estimates

The preparation of the financial statements in conformity with GAAP in the United States requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant accounting estimates include those related to revenue, uncollectible
accounts receivable, deferred tax valuation allowances, impairment write-downs, useful lives assigned to intangible assets, and fair value of assets and liabilities. Actual results could differ from those estimated.

2. Acquisitions

On July 24, 2008, the Company
acquired The Princeton Review franchises in several southern California locations, Utah and New Mexico (collectively, SoCal). SoCal consisted of one franchise owned by The Princeton Review of Orange County, Inc. (TPROC), one
franchise owned by LeComp Co., Inc., a California corporation (LeComp), and three franchises owned by Paul Kanarek, who also is the sole stockholder of TPROC. As aggregate consideration for the acquisition of SoCal, the Company paid
$25.4 million in cash (less an adjustment for certain fees payable under the franchise agreements and assumed certain liabilities) and issued 719,149 shares of the Companys common stock, which were valued at $5.7 million based on the average
trading price of the Companys common stock during the period from two days before and through two days after the transaction was announced. Upon the closing of this transaction, Mr. Kanarek owned approximately 1.6% of the Companys
outstanding common stock (assuming the conversion of all outstanding preferred stock).



8



---

##### Table of Contents

The acquired intangibles for SoCal consist of franchise marketing rights, which will be amortized over
their estimated twenty eight year useful life and a portion of the balance is expected to be deductible for income taxes. The purchase accounting for SoCal will be finalized during the quarter ending December 31, 2008.

On March 7, 2008, the Company acquired Test Services, Inc. (TSI), the owner of ten Princeton Review franchises, by means of a merger of
a newly created subsidiary of The Princeton Review with and into TSI. Under the terms of the Agreement and Plan of Merger with TSI and Alta Colleges, Inc., the parent corporation of TSI, TSI became a wholly-owned subsidiary of The Princeton Review.
As consideration to Alta Colleges, Inc. for the acquisition, the Company paid $4.6 million in cash and issued 4,225,000 shares of common stock, which were valued at $35.4 million based on the average trading price of the Companys common stock
during the period from two days before and through two days after the transaction was announced. The number of shares issued in the transaction is subject to adjustment on the first anniversary of the acquisition if the total value of the merger
consideration decreases below $36 million (as a result of a decline in the trading price of the Companys common stock). Alta Colleges, Inc. has been granted registration rights for the shares of common stock issued in this transaction in
certain future registration statements of the Company. Upon the closing of this transaction, Alta Colleges, Inc. owned approximately 9.8% of the Companys outstanding common stock (assuming the conversion of all outstanding preferred stock).

The acquisitions were part of an ongoing effort by the Company to consolidate operations by repurchasing its domestic franchises. The
results of TSI and SoCal have been included in the Companys consolidated financial statements since March 7, 2008 and July 24, 2008, the respective dates of acquisition. As a result of the TSI and SoCal transactions, the Company has
recorded $28.3 million and $20.9 million of goodwill and $13.1 million and $12.8 million of other intangibles, respectively, all of which was allocated to the Test Preparation Services Division. The acquired intangibles for TSI consist of franchise
marketing rights, which will be amortized over their estimated seventeen year useful life and are not expected to be deductible for income taxes. The purchase accounting for SoCal will be finalized during the quarter ending December 31, 2008.
The goodwill from both transactions arises as a result of the Companys expected ability to capitalize back office synergies and leverage existing and new marketing opportunities across a larger revenue base.

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of the respective acquisitions (in
thousands).



|                              |  |                  |        |   |                    |   |        |  
|----------------------------- |  | ---------------- | ------ | - | ------------------ | - | ------ | -
|                              |  | TSIMarch 7, 2008 |        |   | SoCalJuly 24, 2008 |  
|Cash paid                     |  | $                | 4,600  |   |                    | $ | 25,400 |  
|Equity issued                 |  |                  | 35,380 |   |                    |   | 5,686  |  
|Transaction costs             |  |                  | 599    |   |                    |   | 776    |  
|                              |  |                  |        |   |                    |   |        |  
|Total consideration issued    |  |                  | 40,579 |   |                    |   | 31,862 |  
|                              |  |                  |        |   |                    |   |        |  
|Cash                          |  |                  | 2,206  |   |                    |   | 1,718  |  
|Other assets, net             |  |                  | 1,336  |   |                    |   | 768    |  
|Other intangibles             |  |                  | 13,092 |   |                    |   | 12,778 |  
|                              |  |                  |        |   |                    |   |        |  
|Fair value of assets acquired |  |                  | 16,634 |   |                    |   | 15,264 |  
|                              |  |                  |        |   |                    |   |        |  
|Liabilities assumed           |  |                  | (4,305 | ) |                    |   | (4,281 | )
|                              |  |                  |        |   |                    |   |        |  
|Net assets acquired           |  |                  | 12,329 |   |                    |   | 10,983 |  
|                              |  |                  |        |   |                    |   |        |  
|Goodwill                      |  | $                | 28,250 |   |                    | $ | 20,879 |  
|                              |  |                  |        |   |                    |   |        |  

Operating results for TSI and SoCal have been reflected in the Companys consolidated
financial statements from the date of their respective acquisitions. The following unaudited pro forma consolidated financial information for the Company has been prepared as if the acquisitions had taken place at the beginning of each period
presented. The following unaudited pro forma information is not necessarily indicative of the results of operations in future periods or results that would have been achieved had the acquisitions taken place at the beginning of the periods
presented.



9



---

##### Table of Contents

Pro Forma



|                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                      |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                      |  | (In thousands)                  |       
|                                                      |  | 2008                            |        |   | 2007                           |   |         | 2008 |  |   | 2007    |  
|Revenue                                               |  | $                               | 35,408 |   |                                | $ | 34,083  |      |  | $ | 113,194 |   |  | $ | 102,016 |  
|Income (loss) from continuing operations              |  |                                 | 278    |   |                                |   | (8,201  | )    |  |   | 1,517   |   |  |   | (14,368 | )
|Income (loss) from discontinued operations            |  |                                 | (7,993 | ) |                                |   | (1,976  | )    |  |   | (9,557  | ) |  |   | 4,295   |  
|Dividends and accretion on preferred stock            |  |                                 | (1,191 | ) |                                |   | (883    | )    |  |   | (3,489  | ) |  |   | (1,090  | )
|                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Loss attributable to common shareholders              |  | $                               | (8,906 | ) |                                | $ | (11,060 | )    |  | $ | (11,529 | ) |  | $ | (11,163 | )
|                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Pro forma basic and diluted income (loss) per share   |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Loss from continuing operations                       |  | $                               | (0.03  | ) |                                | $ | (0.28   | )    |  | $ | (0.06   | ) |  | $ | (0.47   | )
|Income (loss) from discontinued operations            |  |                                 | (0.24  | ) |                                |   | (0.06   | )    |  |   | (0.29   | ) |  |   | 0.13    |  
|                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net Income (loss) attributable to common shareholders |  | $                               | (0.27  | ) |                                | $ | (0.34   | )    |  | $ | (0.35   | ) |  | $ | (0.34   | )
|                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  

3. Discontinued Operations

On September 29, 2008, the Company committed to a plan to dispose of the K-12 Services division. Accordingly, the results of operations related to the K-12 Services division are included in loss from discontinued
operations. In addition, the assets and liabilities of the K-12 Services Division have been reflected as assets held for sale and liabilities held for sale in the accompanying condensed consolidated balance sheets. During the third quarter of 2008,
management determined that the assets of the K-12 Division were impaired. As a result, the loss from discontinued operations in the third quarter of 2008 includes an impairment charge of $6.3 million to reduce the carrying value of the assets of the
K-12 business to their estimated fair value, less costs to dispose.

On February 16, 2007, the Company completed its sale of certain
assets of the Companys Admissions Services Division to Embark Corp. (Embark) for a purchase price of $7.0 million. The assets related to the Companys business of providing electronic application and project management
tools to schools and higher education institution customers (the Admissions Tech Business). The Company is entitled to an earn-out of up to an additional $1.25 million based upon certain achievements of the Admissions Tech Business
in 2007. The Company recorded $240,000 of the earn-out in 2007 as part of the gain from disposal of discontinued operations, which was expected to be paid by December 31, 2008. In September 2008, the Company determined the receivable to be
uncollectible and expensed the balance. The Company recorded a gain on the sale of these assets in the amount of $4.6 million.

The
following table includes certain summary income statement information related to the K-12 Services Division and Admissions Tech Business, reflected as discontinued operations for the periods presented:



|                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                     |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                     |  | (In thousands)                  |       
|                                                     |  | 2008                            |        |   | 2007                           |   |        | 2008 |  |   | 2007   |  
|Revenue                                              |  | $                               | 3,928  |   |                                | $ | 7,167  |      |  | $ | 15,033 |   |  | $ | 31,508 |  
|Cost of revenue                                      |  |                                 | 2,231  |   |                                |   | 3,627  |      |  |   | 6,910  |   |  |   | 16,461 |  
|                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Gross margin                                         |  |                                 | 1,697  |   |                                |   | 3,540  |      |  |   | 8,123  |   |  |   | 15,047 |  
|Operating expenses(a)                                |  |                                 | 9,461  |   |                                |   | 4,127  |      |  |   | 17,480 |   |  |   | 12,430 |  
|                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Income (loss) before income taxes                    |  |                                 | (7,764 | ) |                                |   | (587   | )    |  |   | (9,357 | ) |  |   | 2,617  |  
|Gain (loss) from disposal of discontinued operations |  |                                 | (240   | ) |                                |   |       |      |  |   | (240   | ) |  |   | 4,539  |  
|(Provision) benefit for income taxes                 |  |                                 | 11     |   |                                |   | (1,389 | )    |  |   | 40     |   |  |   | (2,861 | )
|                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Income (loss) from discontinued operations           |  | $                               | (7,993 | ) |                                | $ | (1,976 | )    |  | $ | (9,557 | ) |  | $ | 4,295  |  
|                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  



|(a) | Excludes corporate overhead expense previously allocated to the K-12 Services division and Admissions Tech Business in accordance with Emerging Issues Task Force Issue
No. 87-24, Allocation of Interest Expense to Discontinued Operations. The amount of corporate overhead expense added back to the Companys continuing operations from the K-12 Services division totaled $223,000 and $416,000 for the
three months ended September 30, 2008 and 2007 and $181,000 and $1.3 million for the nine months ended September 30, 2008 and 2007, respectively. There was no corporate overhead expense added back to the Companys continuing
operations from the Admissions Tech Business for the three months ended September 30, 2008 or 2007 or for the nine months ended September 30, 2008. The corporate overhead expense added back to the Companys continuing operations for
the nine months ended September 30, 2007 was $69,000.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

The Company had assets and liabilities related to the K-12 Services Divisions discontinued
operations comprised of the following (in thousands):



|                                                             |  |                   |        |                  |   |       
|------------------------------------------------------------ |  | ----------------- | ------ | ---------------- | - | ------
|                                                             |  | September 30,2008 |        | December 31,2007
|Current assets                                               |  | $                 | 6,240  |                  | $ | 10,376
|                                                             |  |                   |        |                  |   |       
|Furniture, fixtures, equipment and software development, net |  |                   | 4,352  |                  |   | 6,722 
|Investment in affiliates                                     |  |                   |       |                  |   | 356   
|Other intangibles, net                                       |  |                   |       |                  |   | 6,494 
|                                                             |  |                   |        |                  |   |       
|Non-current assets                                           |  |                   | 4,352  |                  |   | 13,572
|                                                             |  |                   |        |                  |   |       
|Total assets related to discontinued operations              |  | $                 | 10,592 |                  | $ | 23,948
|                                                             |  |                   |        |                  |   |       
|Current liabilities                                          |  |                   | 3,938  |                  |   | 8,653 
|                                                             |  |                   |        |                  |   |       
|Total liabilities related to discontinued operations         |  | $                 | 3,938  |                  | $ | 8,653 
|                                                             |  |                   |        |                  |   |       

There were no assets or liabilities related to the Admissions Tech Business discontinued
operations as of September 30, 2008 and December 31, 2007.

4. Stock-Based Compensation

FAS 123(R) requires the recognition of the fair value of stock-based compensation in the Companys statements of operations. Stock-based compensation
expense primarily relates to stock options and restricted stock under the Companys 2000 Stock Incentive Plan. Compensation expense is recognized on a straight-line method over the requisite service period. Performance-based stock compensation
expense is recognized over the service period if the achievement of performance criteria is considered probable by the Company. The fair value of stock options is estimated using the Black-Scholes option pricing formula which uses the following
assumptions in its fair value calculation at the date of grant for the three and nine month periods ended September 30, 2008 and 2007:



|                         |  |                                 |   |  |                                |   |  |      |   |  |               |  
|------------------------ |  | ------------------------------- | - |  | ------------------------------ | - |  | ---- | - |  | ------------- | -
|                         |  | Three Months EndedSeptember 30, |   |  | Nine Months EndedSeptember 30, |  
|                         |  | 2008                            |   |  | 2007                           |   |  | 2008 |   |  | 2007          |  
|Expected life (years)    |  | 5.0                             |   |  | 5.0                            |   |  | 5.0  |   |  | 5.0           |  
|Expected forfeiture rate |  | 15.0                            | % |  | 15.0                           | % |  | 15.0 | % |  | 15.0          | %
|Risk-free interest rate  |  | 3.4                             | % |  | 4.3                            | % |  | 2.8  | % |  | 5.0           | %
|Volatility               |  | 37.9                            | % |  | 45.9                           | % |  | 36.9 | % |  | 29.3% to 45.9 | %

Information concerning all stock option activity for the nine months ended September 30, 2008
is summarized as follows:



|                                                 |  |                                             |   |  |                                |      |                                                     |      |                                        |   |      
|------------------------------------------------ |  | ------------------------------------------- | - |  | ------------------------------ | ---- | --------------------------------------------------- | ---- | -------------------------------------- | - | -----
|                                                 |  | Shares ofCommon StockAttributable toOptions |   |  | Weighted-AverageExercise Price |      | Weighted-AverageRemainingContractual Term(in years) |      | AggregateIntrinsic Value(in thousands)
|Outstanding at December 31, 2007                 |  | 6,349,778                                   |   |  | $                              | 6.29 |                                                     |      |                                        |   |      
|Granted at market price                          |  | 986,378                                     |   |  | $                              | 7.94 |                                                     |      |                                        |   |      
|Forfeited                                        |  | (370,792                                    | ) |  | $                              | 7.50 |                                                     |      |                                        |   |      
|Exercised                                        |  | (366,857                                    | ) |  | $                              | 6.89 |                                                     |      |                                        |   |      
|                                                 |  |                                             |   | 
|Outstanding at September 30, 2008                |  | 6,598,507                                   |   |  | $                              | 6.75 |                                                     | 6.98 |                                        | $ | 9,181
|Vested or expected to vest at September 30, 2008 |  | 6,226,163                                   |   |  | $                              | 6.74 |                                                     | 6.86 |                                        | $ | 8,745
|Exercisable at September 30, 2008                |  | 2,971,785                                   |   |  | $                              | 6.66 |                                                     | 4.69 |                                        | $ | 4,363

As of September 30, 2008, the total unrecognized compensation cost related to nonvested stock
option awards amounted to approximately $8.9 million, net of estimated forfeitures, which will be recognized over the weighted-average remaining requisite service period of approximately 3 years.

Total stock-based compensation expense recorded for the three months ended September 30, 2008 and 2007 was $875,000 and $736,000, respectively, and
for the nine months ended September 30, 2008 and 2007 was $2.5 million and $2.7 million, respectively. Stock-based compensation is recorded as operating expense in the accompanying consolidated statements of operations.



11



---

##### Table of Contents

During the three and nine month periods ended September 30, 2008, the Board of Directors awarded
performance based options for an aggregate of 50,000 and 250,000 shares of common stock, respectively, under the 2000 Stock Incentive Plan which are included in the table above. The vesting of these options is contingent upon exceeding annual
earnings or revenue targets for the years ending 2008 through either 2010 or 2011, depending upon the award. For each of the three and nine month periods ended September 30, 2008, the Company recorded $27,000 and $87,000, respectively, in
expense related to performance based options.

A summary of the status of nonvested shares of restricted stock as of September 30,
2008, and changes during the period then ended, is presented below:



|                                                   |  |          |   |  |                                      |     
|-------------------------------------------------- |  | -------- | - |  | ------------------------------------ | ----
|                                                   |  | Shares   |   |  | Weighted-AverageGrant DateFair Value
|Nonvested awards outstanding at December 31, 2007  |  | 135,289  |   |  | $                                    | 5.24
|Awards granted                                     |  | 54,648   |   |  |                                      | 7.49
|Awards vested                                      |  | (102,292 | ) |  |                                      | 6.20
|Awards forfeited                                   |  | (39,459  | ) |  |                                      | 5.20
|                                                   |  |          |   |  |                                      |     
|Nonvested awards outstanding at September 30, 2008 |  | 48,186   |   |  | $                                    | 5.77
|                                                   |  |          |   |  |                                      |     

On March 6, 2008, the Company granted 29,648 shares of stock to Michael J. Perik, the
Companys President and Chief Executive Officer, have a grant date fair value of $240,000. This award was granted to Mr. Perik in lieu of a cash bonus for the 2007 fiscal year in accordance with the terms of his employment agreement and
was accrued in the 2007 financial statements. The award does not have any restrictions.

On June 30, 2008, the Company granted 25,000
shares of restricted stock to certain of its non-employee directors having a grant date fair value of $169,000. These restricted stock awards vest on January 30, 2009.

As of September 30, 2008, the total remaining unrecognized compensation cost related to nonvested restricted stock awards and units amounted to
approximately $143,000, which will be recognized over the weighted-average remaining requisite service period of approximately four months.

5.
Long-term Debt and Line of Credit

Wells Fargo Foothill, LLC Credit Agreement

The Company has a credit agreement (July 2008 Credit Agreement) with Wells Fargo Foothill, LLC, as arranger and administrative agent
(Wells Fargo) that is comprised of a $5.0 million revolving line of credit (Revolving Credit Facility) and a $20.0 million term loan (Term Loan). Interest rates for borrowings under the Revolving Credit
Facility are determined based upon the Companys option of either the Base Rate Margin or LIBOR Rate Margin option. The Base Rate Margin is the greater of 6.00% per annum and Wells Fargos self-determined prime rate along with a
leverage ratio range of 3.25%  4.25%. The LIBOR Rate Margin is the greater of 3.00% per annum and the LIBOR rate per annum, along with a leverage ratio range of 4.50%  5.50%. The Revolving Credit Facility carries a fee of 0.5% of
the unused balance.

As of September 30, 2008, the Term Loan bears interest at 8.50%. The Term Loan is due in 20 consecutive quarterly
graduating installments ranging from $500,000 to $1.0 million, which will commence on October 1, 2008. The Company is required to make additional installment payments for non-recurring cash receipts of greater than $100,000. A balloon
installment of the balance is due at the maturity of the loan. The current balloon installment is $2.8 million. The Term Loan will mature on July 1, 2013. As of September 30, 2008, the Company had outstanding indebtedness of
$19.8 million under our Term Loan and no amounts outstanding under the Revolving Credit Facility. The Companys borrowing availability under the Revolving Credit Facility was $5.0 million as of September 30, 2008.

The July 2008 Credit Agreement requires the Company to comply with an earnings before interest, taxes, depreciation and amortization covenant or EBITDA,
a fixed charge ratio covenant, a leverage ratio covenant and a capital expenditures covenant. This agreement contains customary affirmative and negative covenants that, among other things: limit the ability of the Company to pay certain dividends;
incur additional indebtedness or liens; consignment of inventory; make certain



12



---

##### Table of Contents

investments, restricted payments and dispositions; and enter into certain transactions with affiliates. The Company must also comply with certain
administrative covenants, including furnishing audited financial statements to the lenders within 90 days of fiscal year end. As of September 30, 2008, the Company was in compliance with the required covenants.

Golub Capital CP, LLC Credit Agreement

On April 10, 2006, the Company entered into a Credit Agreement among the Company, Princeton Review Operations, L.L.C., a wholly owned subsidiary of the Company, Golub Capital CP Funding, LLC and such other lenders who became signatory
from time to time, and Golub Capital Incorporated, as Administrative Agent, which, as amended, provided for a $15.0 million credit facility. On July 24, 2007, the Company repaid the $15.0 million of debt outstanding, including all accumulated
interest and other charges, and terminated the credit facility.

6. Redeemable Convertible Preferred Stock

Series C Preferred Stock

On July 23, 2007, the Company entered into a Series C Preferred Stock Purchase Agreement with Bain Capital Venture Fund 2007, L.P., certain of its affiliates, Prides Capital Fund I, L.P. (Prides) and RGIP, LLC
(collectively, the Purchasers), providing for the issuance and sale of $60,000,000 of the Companys Series C Convertible Preferred Stock (60,000 shares) at a purchase price of $1,000 per share (the Series C Preferred
Stock). Each share of the Series C Preferred Stock is convertible into shares of the Companys common stock at an initial conversion price of $6.00 per share, subject to adjustment. Transactions potentially impacting the Companys
capital structure have been reviewed and have not triggered a conversion price adjustment as of September 30, 2008. The Series C Preferred Stock contains a compounding, cumulative 6% per annum dividend payable upon conversion of the Series
C Preferred Stock. Following the fourth anniversary of the issuance of the Series C Preferred Stock, the dividend shall no longer accrue unless declared by the Board of Directors of the Company. Additionally, on or at any time after the eighth
anniversary of the issuance of the Series C Preferred Stock, if requested by the holders of at least 10% of the then outstanding Series C Preferred Stock, each holder of the Series C Preferred Stock shall have the right to require the
Company to redeem all of such holders Series C Preferred Stock, for cash, at a redemption price equal to the original purchase price of the Series C Preferred Stock plus accrued and unpaid dividends. The Company also has the right to
redeem the then outstanding Series C Preferred Stock following the eighth anniversary of the issuance date, for cash, at a redemption price equal to the original purchase price plus accrued and unpaid dividends.

The Series C Preferred Stock, voting separately as a class, is also entitled to elect two directors to the Companys Board of Directors, each of
whom were elected on July 23, 2007.

In addition, the Company entered into an Investor Rights Agreement dated July 23, 2007, by
and among the Company and the Purchasers, pursuant to which the Company granted the Purchasers and Michael J. Perik, the Companys President and Chief Executive Officer, certain demand registration rights for the registration of the resale of
the shares of common stock held by them, including shares issued or issuable upon conversion of the Series C Preferred Stock. Any demand for registration must be made for at least 20% of the total shares of such common stock then outstanding,
provided, however, that the aggregate offering price shall not be less than $2,500,000. The Investor Rights Agreement also grants the Purchasers preemptive rights with respect to certain issuances of securities which may be undertaken by the Company
in the future.

Series B-1 Preferred Stock

On July 23, 2007, Prides, as the sole holder of the Companys Series B-1 Preferred Stock, exchanged all of the outstanding shares of the Series B-1 Preferred Stock as partial consideration for the purchase
of the Series C Preferred Stock noted above. As a result, the Company and Prides terminated the agreement, dated May 28, 2004, by and among the Company and Prides, as the assignee of Fletcher International, Ltd. (Fletcher)
pertaining to the Companys outstanding Series B-1 Preferred Stock, and the Series B-1 Preferred Stock and all its related rights, including a right to purchase up to 20,000 shares of additional preferred stock at a price of $1,000 per share
(the Warrant), were cancelled and retired, effective as of the closing of the sale of the Series C Preferred Stock.

Embedded Derivatives and Warrant

Under Statement of Financial Accounting Standards No. 133, Accounting
for Derivatives and Hedging Activities (SFAS 133), certain contractual terms that meet the accounting definition of a derivative must be accounted for separately from the financial instrument in which they are embedded. The Company has
concluded that two separate provisions of the Warrant constitute embedded derivatives.



13



---

##### Table of Contents

The Company determined that the fair value of the combined embedded derivatives and the Warrant at
inception was $2.6 million and increased long-term liabilities by $1.7 million for the embedded derivatives and $854,000 for the fair value of the Warrant. In subsequent periods, these liabilities are accounted for at fair value, with changes in
fair value recognized as other income (expense) on the income statement. During the three and nine month periods ended September 30, 2007, the Company recognized $3.8 million and $7.6 million, respectively, of other expense related to the final
adjustment of the fair value for the embedded derivatives and the Warrant. In addition, the Company recognized a discount to the recorded value of the Series B-1 Preferred Stock resulting from the allocation of proceeds to the embedded derivatives
and the Warrant. This discount was accreted as a preferred stock dividend to increase the recorded balance of the Series B-1 Preferred Stock to its redemption value as of the earliest possible redemption date (November 28, 2005).

The embedded derivatives and the Warrant were valued at each fiscal quarter-end using a valuation model that combined the Black-Scholes option pricing
approach with other analytics. Key assumptions used in the pricing model were based on the terms and conditions of the embedded derivatives and the Warrant and the actual stock price of the Companys common stock at each fiscal quarter-end.
Adjustments were made to the conversion option value to reflect the impact of potential registration rights violations and the attendant reductions in the conversion price of the underlying shares. Other assumptions included a volatility rate
ranging from 25% to 40%, and a risk-free rate corresponding to the estimated life of the security, based on its likelihood of conversion or redemption. The estimated life ranged from a high of four years at the inception of the Series B-1 Preferred
Stock in June 2004, to just under two years at September 30, 2006.

The value of one of the provisions constituting an embedded
derivative explicitly considered the present value of the potential premium that would be paid related to, and the probability of, an event that would trigger its payment. The probability of a triggering event was assumed to be very low at issuance,
escalating to a 2% probability in year three and beyond. These assumptions were based on managements estimates of the probability of a change of control event occurring.

Since the dividend rate on the Series B-1 Preferred Stock adjusts with changes in market rates due to the LIBOR-Index provision, the key component in the
valuation of the Warrant is the estimated value of the underlying embedded conversion option. Accordingly, similar assumptions to those used to value the compound derivative were used to value the Warrant, including the fiscal quarter-end stock
price, the exercise price of the conversion option adjusted for changes based on the registration rights agreement, an assumed volatility rate ranging from 25% to 40% and risk-free rate based on the estimated life of the Warrant.

Dividends

For the three and
nine month periods ended September 30, 2007, cash dividends in the amount of $26,000 and $233,000, respectively, were paid to the Series B-1 Preferred stockholder.

Additionally, the Company is accreting the accrued unpaid dividends and issuance costs related to the Series C Preferred Stock over a four year period, which are shown as a reduction in income available to common
shareholders. The amount recorded for the three and nine month periods ended September 30, 2008 was $1.2 million and $3.5 million, respectively.

7. Income Taxes

Pursuant to Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes
(SFAS 109), the Company has recorded an income tax provision related to continuing operations for the three and nine month periods ended September 30, 2008 in the amount of $499,000 and $1.2 million, respectively. Additionally, a
benefit of $11,000 and $40,000 for income taxes for the three and nine months ended September 30, 2008, respectively, has been recorded as part of the Companys income (loss) from discontinued operations.

In accordance with SFAS 109, the excess of book value over tax basis of the Companys goodwill balance represents a taxable temporary difference for
which a deferred tax liability should be recognized since the reversal of the liability is indefinite and predicated on a goodwill impairment which may never occur or occur after the Companys net operating loss carry-forward period expires.
The Company recorded an income tax provision related to continuing operations for the three and nine month periods ended September 30, 2008 in the amount of $244,000 and $617,000, respectively, related to the additional deferred tax liability
incurred during the period and a provision of $176,000 and $437,000, respectively, related to foreign operations. Additionally, the Company recorded a tax provision of $11,000 and $40,000 for the three and nine months ended September 30, 2008,
respectively, related to the intra-period tax allocation between discontinued operations and continuing operations.

The provision for
income taxes for the three and nine months ended September 30, 2008 and 2007 was prepared on a discrete quarterly and year to date basis, respectively. For the three and nine months ended September 30, 2008 and 2007, the yearly effective
tax rate was not considered a reliable estimate for the current quarter and year to date provision.



14



---

##### Table of Contents

The Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in
Income Taxes-an interpretation of FASB Statement No. 109 (FIN 48), on January 1, 2007. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in
accordance with FAS No. 109 and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance
on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. Based on the Companys evaluation, it has concluded that there are not significant uncertain tax positions requiring
recognition in the Companys financial statements. The evaluation was performed for the tax years ended December 31, 2007, 2006, 2005 and 2004, the tax years which remain subject to examination by major tax jurisdictions as of
September 30, 2008.

8. Segment Information

As a result of its commitment in September 2008 to dispose of its K-12 Services Division, the Company currently operates in two reportable segments. The operating segments reported below are the segments of the
Company for which separate financial information is available and for which EBITDA is evaluated regularly by executive management in deciding how to allocate resources and in assessing performance.

The following segment results include the allocation of certain information technology costs, accounting services, executive management costs, legal
department costs, office facilities expenses, human resources expenses and other shared services.

The majority of the Companys
revenue is from the Test Preparation Services division, which sells a range of services, including test preparation, tutoring and academic counseling. Test Preparation Services derives its revenue from Company-operated locations and from royalties
from, and product sales to, independently-owned franchises. The Supplemental Educational Services (SES) division delivers state-aligned research-based academic tutoring instruction to students in schools in need of improvement in school
districts throughout the country.

The segment results include EBITDA for the periods indicated. As used in this report, EBITDA means
earnings before interest, income taxes, depreciation and amortization. The Company believes that EBITDA, a non-GAAP financial measure, represents a useful measure for evaluating its financial performance because it reflects earnings trends without
the impact of certain non-cash related charges or income. The Companys management uses EBITDA to measure the operating performance of the business. Analysts, investors and rating agencies frequently use EBITDA in the evaluation of companies,
but the Companys presentation of EBITDA is not necessarily comparable to other similarly titled measures of other companies because of potential inconsistencies in the method of calculation. EBITDA is not intended as an alternative to net
income (loss) as an indicator of the Companys operating performance, or as an alternative to any other measure of performance calculated in conformity with GAAP.



|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|----------------------------------------------------------- |  | ------------------------------------- | ------- | ------------ | - | ------ | --------- |  | - | ------ | - |  | - | -------
|                                                            |  | Three Months Ended September 30, 2008
|                                                            |  | TestPreparationServices               |         | SES Services |   |        | Corporate |  |   | Total 
|                                                            |  | (In thousands)                       
|Revenue                                                     |  | $                                     | 34,050  |              | $ | 699    |           |  | $ |       |   |  | $ | 34,749 
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|Operating expense (including depreciation and amortization) |  |                                       | 14,987  |              |   | 2,580  |           |  |   | 4,656  |   |  |   | 22,223 
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|Operating income (loss)                                     |  |                                       | 8,429   |              |   | (2,425 | )         |  |   | (4,656 | ) |  |   | 1,348  
|Depreciation and amortization                               |  |                                       | 649     |              |   | 5      |           |  |   | 577    |   |  |   | 1,231  
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|Segment EBITDA                                              |  | $                                     | 9,078   |              |   | (2,420 | )         |  |   | (4,079 | ) |  |   | 2,579  
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|Total segment assets                                        |  | $                                     | 126,651 |              | $ | 4,837  |           |  | $ | 31,384 |   |  | $ | 162,872
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        
|Segment goodwill                                            |  | $                                     | 82,615  |              | $ |       |           |  | $ |       |   |  | $ | 82,615 
|                                                            |  |                                       |         |              |   |        |           |  |   |        |   |  |   |        



15



---

##### Table of Contents

|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------- |  | ------------------------------------- | ------- | - | ------------------------------ | - | ------- | --------- |  | - | ------- | - |  | - | ------- | -
|                                                                                      |  | Three Months Ended September 30, 2007 |        
|                                                                                      |  | TestPreparationServices               |         |   | SES Services                   |   |         | Corporate |  |   | Total   |  
|                                                                                      |  | (In thousands)                        |        
|Revenue                                                                               |  | $                                     | 26,502  |   |                                | $ | (31     | )         |  | $ |        |   |  | $ | 26,471  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating expense (including depreciation and amortization)                           |  |                                       | 10,896  |   |                                |   | 2,290   |           |  |   | 9,282   |   |  |   | 22,468  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating income (loss)                                                               |  |                                       | 5,255   |   |                                |   | (2,406  | )         |  |   | (9,282  | ) |  |   | (6,433  | )
|Depreciation and amortization                                                         |  |                                       | 490     |   |                                |   | 2       |           |  |   | 534     |   |  |   | 1,026   |  
|Other income (expense)                                                                |  |                                       |        |   |                                |   |        |           |  |   | (3,788  | ) |  |   | (3,788  | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment EBITDA                                                                        |  | $                                     | 5,745   |   |                                |   | (2,404  | )         |  |   | (12,536 | ) |  |   | (9,195  | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Total segment assets                                                                  |  | $                                     | 50,264  |   |                                | $ | 82      |           |  | $ | 58,495  |   |  | $ | 108,841 |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment goodwill                                                                      |  | $                                     | 31,006  |   |                                | $ |        |           |  | $ |        |   |  | $ | 31,006  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|                                                                                      |  | Nine
Months Ended September 30, 2008  |        
|                                                                                      |  | TestPreparationServices               |         |   | SES Services                   |   |         | Corporate |  |   | Total   |  
|                                                                                      |  | (In thousands)                        |        
|Revenue                                                                               |  | $                                     | 85,472  |   |                                | $ | 19,071  |           |  | $ |        |   |  | $ | 104,543 |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating expense (including depreciation and amortization)                           |  |                                       | 39,151  |   |                                |   | 8,399   |           |  |   | 16,765  |   |  |   | 64,315  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating income (loss)                                                               |  |                                       | 17,829  |   |                                |   | 2,073   |           |  |   | (16,765 | ) |  |   | 3,137   |  
|Depreciation and amortization                                                         |  |                                       | 1,646   |   |                                |   | 14      |           |  |   | 1,706   |   |  |   | 3,366   |  
|Other income (expense)                                                                |  |                                       |        |   |                                |   |        |           |  |   | (2      | ) |  |   | (2      | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment EBITDA                                                                        |  | $                                     | 19,475  |   |                                |   | 2,087   |           |  |   | (15,061 | ) |  |   | 6,501   |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Total segment assets                                                                  |  | $                                     | 126,651 |   |                                | $ | 4,837   |           |  | $ | 31,384  |   |  | $ | 162,872 |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment goodwill                                                                      |  | $                                     | 82,615  |   |                                | $ |        |           |  | $ |        |   |  | $ | 82,615  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|                                                                                      |  | Nine
Months Ended September 30, 2007  |        
|                                                                                      |  | TestPreparationServices               |         |   | SES Services                   |   |         | Corporate |  |   | Total   |  
|                                                                                      |  | (In thousands)                        |        
|Revenue                                                                               |  | $                                     | 72,439  |   |                                | $ | 8,651   |           |  | $ |        |   |  | $ | 81,090  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating expense (including depreciation and amortization)                           |  |                                       | 33,920  |   |                                |   | 4,861   |           |  |   | 20,793  |   |  |   | 59,574  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Operating income (loss)                                                               |  |                                       | 11,668  |   |                                |   | 73      |           |  |   | (20,793 | ) |  |   | (9,052  | )
|Depreciation and amortization                                                         |  |                                       | 1,587   |   |                                |   | 4       |           |  |   | 1,631   |   |  |   | 3,222   |  
|Other income (expense)                                                                |  |                                       |        |   |                                |   |        |           |  |   | (7,551  | ) |  |   | (7,551  | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment EBITDA                                                                        |  | $                                     | 13,255  |   |                                |   | 77      |           |  |   | (26,713 | ) |  |   | (13,381 | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Total segment assets                                                                  |  | $                                     | 50,264  |   |                                | $ | 82      |           |  | $ | 58,495  |   |  | $ | 108,841 |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Segment goodwill                                                                      |  | $                                     | 31,006  |   |                                | $ |        |           |  | $ |        |   |  | $ | 31,006  |  
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Reconciliation of Segment EBITDA to income (loss) before income
taxes (in thousands): | 
|                                                                                      |  | Three Months EndedSeptember 30,       |         |   | Nine Months EndedSeptember 30, |  
|                                                                                      |  | 2008                                  |         |   | 2007                           |   |         | 2008      |  |   | 2007    |  
|Segment EBITDA                                                                        |  |                                       | 2,579   |   |                                |   | (9,195  | )         |  |   | 6,501   |   |  |   | (13,381 | )
|Depreciation and amortization                                                         |  |                                       | (1,231  | ) |                                |   | (1,026  | )         |  |   | (3,366  | ) |  |   | (3,222  | )
|Interest income (expense)                                                             |  |                                       | (400    | ) |                                |   | 157     |           |  |   | (272    | ) |  |   | (701    | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  
|Income (loss) from continuing operations before income taxes                          |  |                                       | 948     |   |                                |   | (10,064 | )         |  |   | 2,863   |   |  |   | (17,304 | )
|                                                                                      |  |                                       |         |   |                                |   |         |           |  |   |         |   |  |   |         |  



16



---

##### Table of Contents

9. Income (loss) Per Share

Basic and diluted net income (loss) per share information for all periods is presented according to the requirements of SFAS No. 128, Earnings per Share.Basic net income (loss) per share is computed by
dividing net income (loss) attributed to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share is determined in the same manner as basic net income (loss) per share
except that the number of shares is increased assuming exercise of dilutive stock options, warrants and convertible securities and dividends related to convertible securities are added back to net income (loss) attributed to common stockholders. The
calculation of diluted net income (loss) per share excludes potential common shares if the effect is antidilutive.

A reconciliation of net
income (loss) and the number of shares used in computing basic and diluted earnings per share are as follows:



|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|--------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                          |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                          |  | 2008                            |        |   | 2007                           |   |         | 2008 |  |   | 2007    |  
|                                                          |  | (In thousands)                  |       
|Income (loss) from continuing operations                  |  | $                               | 449    |   |                                | $ | (9,162  | )    |  | $ | 1,701   |   |  | $ | (15,365 | )
|Income (loss) from discontinued operations                |  |                                 | (7,993 | ) |                                |   | (1,976  | )    |  |   | (9,557  | ) |  |   | 4,295   |  
|Less preferred dividends and accretion                    |  |                                 | (1,191 | ) |                                |   | (883    | )    |  |   | (3,489  | ) |  |   | (1,090  | )
|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net loss attributed to common stockholders                |  | $                               | (8,735 | ) |                                | $ | (12,021 | )    |  | $ | (11,345 | ) |  | $ | (12,160 | )
|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Weighted average common shares outstanding for the period |  |                                 | 33,498 |   |                                |   | 28,031  |      |  |   | 31,973  |   |  |   | 27,823  |  
|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic and diluted earnings per share:                     |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Loss from continuing operations                           |  | $                               | (0.02  | ) |                                | $ | (0.36   | )    |  | $ | (0.05   | ) |  | $ | (0.59   | )
|Income (loss) from discontinued operations                |  |                                 | (0.24  | ) |                                |   | (0.07   | )    |  |   | (0.30   | ) |  |   | 0.15    |  
|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Net loss attributed to common shareholders                |  | $                               | (0.26  | ) |                                | $ | (0.43   | )    |  | $ | (0.35   | ) |  | $ | (0.44   | )
|                                                          |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  

The following shares were excluded from the computation of diluted earnings per common share
because of their antidilutive effect:



|                                                                                   |  |                                 |  |                                |  |        |  |      
|---------------------------------------------------------------------------------- |  | ------------------------------- |  | ------------------------------ |  | ------ |  | -----
|                                                                                   |  | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|                                                                                   |  | 2008                            |  | 2007                           |  | 2008   |  | 2007 
|Net effect of dilutive stock options and awards-based on the treasury stock method |  | 616                             |  | 149                            |  | 663    |  | 160  
|Effect of convertible preferred stock-based on the if-converted method             |  | 10,640                          |  | 7,730                          |  | 10,488 |  | 2,577
|                                                                                   |  |                                 |  |                                |  |        |  |      
|                                                                                   |  | 11,256                          |  | 7,879                          |  | 11,151 |  | 2,737
|                                                                                   |  |                                 |  |                                |  |        |  |      

10. Restructuring

The Company announced and commenced a restructuring initiative in the third quarter ended September 30, 2007, continuing into the quarter ended September 30, 2008. The costs incurred related to the
relocation of the Companys finance and some legal operations from New York, New York to offices located near Boston, Massachusetts, and the consolidation of the remaining New York offices. The relocation was undertaken in order to improve
the financial reporting process and to continue remediation efforts related to material weaknesses previously reported by the Company in its Annual Report on Form 10-K for the fiscal year ended December 31, 2007, as filed with the Securities
and Exchange Commission.

For the three and nine month periods ended September 30, 2008, the Company incurred additional restructuring
expenses, which were not accrued for at December 31, 2007, in the amount of $528,000 and $2.2 million, respectively. The costs consisted of compensation expense related to termination or employee severance directly associated with the
restructuring.



17



---

##### Table of Contents

The following table sets forth the components of the restructuring charge and payments made against the
reserve for the nine months ended September 30, 2008 (in thousands):



|                                                    |  |                                   |        |  
|--------------------------------------------------- |  | --------------------------------- | ------ | -
|                                                    |  | Severance andTermination Benefits |       
|Accrued restructuring balance at December 31, 2007  |  | $                                 | 4,308  |  
|Add: Restructuring provision                        |  |                                   | 2,233  |  
|Less: Cash paid                                     |  |                                   | (6,507 | )
|                                                    |  |                                   |        |  
|Accrued restructuring balance at September 30, 2008 |  | $                                 | 34     |  
|                                                    |  |                                   |        |  

11. Related Party Transactions

During 2006 and 2007, the Company entered into agreements with Achievement Technologies, Inc. (ATI) and its successor corporation, US Skills,
LLC (US Skills), under which ATI paid $584,000 to the Company in 2006 and US Skills paid $500,000 to the Company in 2007 for the use of certain licenses of the Companys technology. Michael J. Perik, who has a controlling ownership
interest in both ATI and US Skills, was appointed the Companys President and Chief Executive Officer, President and a director on July 22, 2007.

Effective April 2008, the Company entered into an additional agreement with US Skills to license to US Skills the Companys K-12 assessment platform and to develop certain software to integrate the Companys
K-12 assessment platform with a third partys application, all in connection with specified sublicenses by US Skills of such applications. Under the agreement, US Skills is obligated to pay the Company a development fee of $440,000 and license
fees of $240,000 for the period ending June 30, 2009. Additionally, the Company assumed responsibility for certain project management and administrative functions on behalf of US Skills for which the company is reimbursed by US Skills. The
agreement also provides for an equal sharing of all net revenues from the sublicensing by US Skills of the Companys K-12 assessment platform and the third partys application, after certain payments by US Skills to each of the Company and
the third party. For the three and nine months ended September 30, 2008, the Company recognized revenue related to US Skills in the amounts of $532,000 and $1.1 million, respectively. Cash receipts received from US Skills for the three and nine
months ended September 30, 2008 were $256,000 and $1.3 million, respectively.

In accordance with FIN 46(R), Consolidation of
Variable Interest Entities, the Company evaluated whether its interest and relationships with U.S. Skills would require that the Company consolidate U.S. Skills. The Company determined that the provisions of FIN 46(R) do not require that it
consolidate U.S. Skills.

Any revenue or expense relating to these agreements relates to the K-12 Division and, as such, are included in
discontinued operations.

12. Commitments and Contingencies

From time to time and in the ordinary course of business, we are subject to various claims, charges and litigation. Although the outcome of litigation cannot be predicted with certainty and some lawsuits, claims or
proceedings may be disposed of unfavorably to us, we do not believe that we are currently a party to any material legal proceedings.

In
August 2008, the Company learned that certain of the Companys web pages that appeared to contain confidential information were available to the public on the Internet for a short period of time (the Security Incident). The Company
discovered that, due to an operational error or errors that occurred in connection with a change in information system architecture and concurrent change of hosting providers, an Internet web page that was intended to be, and historically had been,
password protected, had inadvertently ceased to be password protected for a 7-8 week period. Although the web page was shut down the day the Company learned about the matter, prior to that time some files that contained personal information about
students from schools that used the Companys assessment center product (or its predecessor product) under license from the K-12 Division were accessible. With the exception of one school district in Sarasota, Florida that included social
security numbers for some students, the K-12 student data accessible during the Security Incident did not include financially sensitive information such as social security numbers, credit card information or other financial information. The Company
notified the Sarasota school district as well as Sarasota students who may have had such sensitive data accessible during the incident and has procured credit monitoring for those students requesting it and for whom such monitoring is available
because they are over 18. In some cases, the Company also notified other school districts and students whose information was subject to compromise, even where the Company was not legally obligated to do so because the nature of the information did
not trigger notification statutes. Other than the Security Incident, the Company believes its systems remain secure.

On September 19,
2008, a putative class action captioned Virginia B. Townsend v. The Princeton Review, Inc. (Case No. 8:08-CIV-1879-T-33TBM) was filed against the Company in the United States District Court for the Middle District of Florida, Tampa Division
relating to the Security Incident alleging negligence, breach of contract and unfair trade practices. The complaint seeks unspecified monetary damages and other relief including the provision of personal data monitoring and identify theft insurance
and unspecified enhancement of the security of the Companys computer data systems, together with attorneys fees and costs. The Company is defending this action vigorously.

13. Subsequent Event

In October 2008, the Company acquired The Princeton Review of Pittsburgh, Inc.,
owner of a Princeton Review franchisee in Pittsburgh, Pennsylvania. The net purchase price of $691,000 consisted of $346,000 in cash and the issuance of a note in the amount of $346,000 to be paid in three annual installments from 2009 through 2011.



18



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

All statements in this Quarterly Report on Form 10-Q that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements may be identified by words such as believe, intend, expect, may, could,
would, will, should, plan, project, contemplate, anticipate or similar statements. Because these statements reflect our current views concerning future events, these
forward-looking statements are subject to risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of many factors, including, but not limited to demand for our
products and services; our ability to compete effectively and adjust to rapidly changing market dynamics; the timing of revenue recognition from significant contracts with schools and school districts; market acceptance of our newer products and
services; continued federal and state focus on assessment and remediation in K-12 education; and the other factors described under the caption Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2007 filed
with the Securities and Exchange Commission, subsequent Quarterly Reports on Form 10-Q and elsewhere in this report. We undertake no obligation to update publicly any forward-looking statements for any reason, even if new information becomes
available or other events occur in the future.

Overview

The Princeton Review provides integrated classroom-based, print and online products and services that address the needs of students, parents, educators and educational institutions. We offer one of the leading SAT
preparation courses and are among the leading providers of test preparation courses for most major post-secondary and graduate admissions tests. The Company and its franchisees provide test preparation courses and tutoring services for the SAT,
GMAT, MCAT, LSAT, GRE and other standardized admissions tests to students in over 1,500 locations throughout the United States and abroad. The Company currently operates through the following divisions:

Test Preparation Services Division

The Test
Preparation Services Division derives the majority of its revenue from classroom-based and Princeton Review online test preparation courses and tutoring services. This division also receives royalties from its independent franchisees, which provide
classroom-based courses under the Princeton Review brand. Royalties received from domestic and international franchisees for the three months ended September 30, 2008 were $11,000 and $19,000, respectively. For the nine months ended
September 30, 2008 domestic and international royalties received were $844,000 and $213,000, respectively. Additionally, this division receives royalties and advances from Random House for books authored by The Princeton Review. The Test
Preparation Services division accounted for approximately 98% and 82% of our overall revenue in the first three and nine months of 2008, respectively and historically has accounted for the majority of our overall revenue. As a result of the
acquisition of Test Services, Inc. (TSI) and the Princeton Review franchises in several southern California locations, Utah and New Mexico (SoCal) in July 2008 (and despite the elimination of the related franchise fees), we
expect revenues in the Test Preparation Services division and income from operations to continue to increase in 2008.

Supplemental Educational Services
Division

The Supplemental Educational Services (SES) Division provides state-aligned research-based academic tutoring
instruction to students in schools in need of improvement in school districts throughout the country. We expect revenues in the SES Division to continue to increase in 2008 as a result of increased demand in existing markets and expansion into new
markets.

Corporate

The Companys
Corporate division is responsible for all company-wide related fees and activities, along with a large portion of employee compensation and related expenses for the Companys general and administrative functions. In 2007, the Company undertook
a restructuring effort which has resulted in a $2.2 million expense for the nine month period ending September 30, 2008. Approximately $34,000 of that expense is expected to be paid out in the fourth quarter of 2008. The costs incurred related
to the loss of a significant customer, the relocation of the Companys finance and some legal operations from New York, New York to offices located near Boston, Massachusetts, and the consolidation of the remaining New York offices. The
relocation was undertaken in order to improve the financial reporting process and to continue remediation efforts related to material weaknesses previously reported by the Company in its Annual Report on Form 10-K for the fiscal year ended
December 31, 2007, as filed with the Securities and Exchange Commission. This effort is expected to save the Company $2.7 million annually, the majority of which is related to compensation and related expenses.



19



---

##### Table of Contents

Discontinued Businesses

The Companys former K-12 Services Division provided a number of services to K-12 schools and school districts, including assessment, professional development and intervention materials (workbooks and related
products). Additionally, this division received college counseling fees paid by high schools. In September 2008, the Company committed to a plan to dispose of the K-12 Services division. Accordingly, the K-12 Services Division is presented as a
discontinued operation in this Form 10-Q. During the third quarter of 2008, management determined that the assets of the K-12 Services Division were impaired. As a result, the loss from discontinued operations in the third quarter of 2008 includes
an impairment charge of $6.3 million to reduce the carrying value of the assets of the K-12 business to its estimated fair value, less costs to dispose. Excluding the effects of the impairment, the results of the K-12 Services Division were
negatively impacted for the nine months ended September 30, 2008 as compared to the nine months ended September 30, 2007 due to a restructuring charge in the second quarter of 2008 and the loss of a significant customer in July 2007.

Until February 2007, the Companys former Admissions Services division derived most of its revenue from the sale of web-based admissions and related
application management products to educational institutions (Higher Education Technology Services). In February 2007, we sold our web-based admissions and application management business for $7.0 million in cash and a potential earn-out
of up to $1.25 million. In connection with the sale of the Higher Education Technology Services business, financial results associated with this business have been reclassified as discontinued operations. In connection with this transaction, two
other businesses operated by this division (college counseling and admissions publications) were transferred to the K-12 Services (now classified as discontinued operations) and Test Preparation Services divisions, respectively. The only remaining
business operated by the former Admissions Services division was providing higher education marketing services to post secondary schools. In April 2007, we outsourced the business of selling these marketing services to post secondary schools to
Higher Edge Marketing, Inc. Under this new arrangement, the sales and customer support functions related to this business are to be performed by Higher Edge Marketing, Inc. and we are responsible solely for the fulfillment function. Accordingly, all
of the remaining employees in this division were transferred to other divisions, or terminated and re-hired by Higher Edge Marketing, Inc. Higher Edge Marketing, Inc. contracts with post secondary schools directly and is required to pay us a royalty
on the fees it receives from post secondary schools for marketing services. Financial results associated with admissions publications and marketing services, including any royalties from Higher Edge Marketing Services, Inc., previously reported in
the Admissions Services division have been reclassified for all periods presented into Test Preparation Services. College counseling services previously reported in the Admissions Services division have been reclassified for all periods and are
presented within K-12 Services (now classified as discontinued operations).

Results of Operations

Comparison of Three Months Ended September 30, 2008 and 2007

Revenue

For the three months ended
September 30, 2008, total revenue increased by $8.3 million, or 31.3%, to $34.7 million from $26.5 million in the three months ended September 30, 2007. This was a result of growth at our Test Preparation Services division primarily
due to the acquisition of TSI and SoCal.

Test Preparation Services revenue increased by $7.5 million, or 28.5%, to $34.1 million from
$26.5 million in the three months ended September 30, 2007. This increase is primarily due to $4.7 million generated by TSI, which was acquired on March 7, 2008, $3.6 million from SoCal, which was acquired on July 24, 2008 and
increased revenue from contracts with educational institutions and higher licensing revenue. These increases in revenue were partially offset by lower franchise and other related fees of $1.0 million from TSI, SoCal and the Companys
Providence, RI and Amherst, MA franchises which were acquired in October 2007.

SES Services revenues were $699,000 for the three months
ended September 30, 2008 as compared to no revenue for the three months ended September 30, 2007. This increase is primarily due to final adjustments of amounts due from contracts related to the 2007-2008 academic year, which ended in June
2008.

Cost of Revenue

For the three months ended September 30, 2008, total cost of revenue increased by $742,000, or 7.1%, to $11.2 million from $10.4 million in the three months ended September 30, 2007. This was a result of growth in our Test
Preparation Services and SES divisions.

Test Preparation Services cost of revenue increased by $284,000, or 2.7%, to $10.6 million from
$10.4 million in the three months ended September 30, 2007 due primarily to the addition of costs generated by TSI and SoCal of approximately $1.3 million and $1.0 million, respectively. This was offset by lower cost of revenue for the organic
business primarily due to classroom efficiencies which favorably impact teacher payroll and facility costs. Gross margin during the period for the Test Preparation Services division increased to 68.8% from 60.9%, primarily due to classroom
efficiencies.



20



---

##### Table of Contents

SES Services cost of revenue increased by $458,000, or 532.6%, to $544,000 from $86,000 in the three
months ended September 30, 2007. This increase is primarily due to the compensation costs of $311,000 and other costs incurred as the division prepares to enter new markets for the 2008-2009 school year. Gross margin during the period for the
SES Services division increased to 22.2% from 0%. This was primarily due to final adjustments of amounts due from contracts related to the 2007-2008 academic year.

Operating Expenses

For the three months ended September 30, 2008, operating expenses decreased
by $245,000, or 1.1%, to $22.2 million from $22.5 million in the three months ended September 30, 2007.

Test Preparation Services
operating expenses increased by $4.1 million, or 37.5%, to $15.0 million from $10.9 million in the three months ended September 30, 2007. This increase is primarily related to the acquisitions of TSI and SoCal, which incurred operating expenses
of $1.7 million and $845,000, respectively, as well as increased costs from the existing Test Preparation operations due to salary related costs of $642,000, marketing costs of $460,000, other general administrative of $232,000 and research and
development costs of $117,000.

SES Services operating expenses increased by $290,000, or 12.7%, to $2.6 million from $2.3 million in the
three months ended September 30, 2007. The increase is primarily due to higher compensation costs of $662,000 and marketing costs of $255,000 to support the increased revenues as the division enters new markets for the 2008-2009 school year
offset by $520,000 of reduced bad debt expense.

Corporate operating expense, excluding restructuring costs, decreased by $4.0 million, or
48.9%, to $4.2 million from $8.2 million in the three months ended September 30, 2007, due to reductions in salaries and wages of $1.9 million, other professional fees of $1.2 million, $248,000 of facility costs as a result of our prior
restructuring activities, reduced research and development costs of $589,000 due to a more focused IT investment strategy and other cost savings of $105,000.

Restructuring costs decreased by $626,000, to $482,000 from $1.1 million in the three months ended September 30, 2007, due to decreased compensation and related expenses of $626,000.

Other Income/Expense

For the three
months ended September 30, 2008, net other income was $0 as compared to expense of $3.8 million in the three months ended September 30, 2007 due primarily to the fair value adjustment of the derivatives which were retired as a result of
the Series C Preferred Stock financing.

Interest Income/Expense

For the three months ended September 30, 2008, interest income decreased by $287,000, or 72.3%, to $110,000 from $397,000 in the three months ended
September 30, 2007, due primarily to a decrease in interest on loans to affiliates, which expired in conjunction with the acquisition of SoCal.

For the three months ended September 30, 2008, interest expense increased by $270,000, or 112.5% to $510,000 from $240,000 in the three months ended September 30, 2007, due primarily to additional debt
obtained in order to fund the acquisition of SoCal.

Comparison of Nine Months Ended September 30, 2008 and 2007

Revenue

For the nine months ended
September 30, 2008, total revenue increased by $23.5 million, or 28.9%, to $104.5 million from $81.1 million in the nine months ended September 30, 2007. This was a result of growth at our Test Preparation Services segment due to the
acquisitions of TSI and SoCal and the SES segment due to growth within existing markets and expansion into two new markets.

Test
Preparation Services revenue increased by $13.0 million, or 18.0%, to $85.5 million from $72.4 million in the nine months ended September 30, 2007. This increase is primarily due to $9.2 million generated by TSI, which was acquired on
March 7, 2008, $3.6 million from SoCal, which was acquired July 24, 2008, which were offset by $2.8 million lower franchise and other related fees from TSI, SoCal and the Companys Providence, Rhode Island and Amherst, Massachusetts
franchises, acquired in October 2007. The remaining increase in Test Prep Services revenue is due to an increase in both organic tutoring and institutional revenue.



21



---

##### Table of Contents

SES Services revenues increased by $10.4 million, or 120.4%, to $19.1 million from $8.7 million in the
nine months ended September 30, 2007. This increase is primarily due to $6.7 million of increased market share in existing markets and $3.7 million from expansion into two new markets in 2008.

Cost of Revenue

For the nine months
ended September 30, 2008, total cost of revenue increased by $6.5 million, or 21.3%, to $37.1 million from $30.6 million in the nine months ended September 30, 2007. This was primarily due to our acquisition of TSI and SoCal and SES
revenue expansion.

Test Preparation Services cost of revenue increased by $1.6 million, or 6.1%, to $28.5 million from $26.9 million in
the nine months ended September 30, 2007 due primarily to the addition of costs generated by TSI and SoCal of approximately $2.8 million and $1.0 million, respectively. This was partially offset by site rental costs, excluding TSI and SoCal, of
$1.2 million and $1.0 million in other costs for the organic business, primarily related to classroom efficiencies which favorably impact teacher payroll and other costs. Gross margin during the period for the Test Preparation Services division
increased to 66.7% from 62.9%, primarily due to classroom efficiencies, which favorably impacts teacher payroll and facility costs.

SES
Services cost of revenue increased by $4.9 million, or 131.4%, to $8.6 million from $3.7 million in the nine months ended September 30, 2007. This increase is due to salaries and related expense of $2.1 million, course administration expense of
$1.1 million, site rent expense of $942,000 and other course costs of $821,000 to support the increased revenues. Gross margin during the period for the SES Services division decreased to 54.9% from 57.0% due to an increase in site rental costs as a
result of higher facility charges in the new markets entered in 2008.

Operating Expenses

For the nine months ended September 30, 2008, operating expenses increased by $4.7 million, or 8.0%, to $64.3 million from $59.6 million in the nine
months ended September 30, 2007.

Test Preparation Services operating expenses increased by $5.2 million, or 15.4%, to $39.2 million
from $33.9 million in the nine months ended September 30, 2007. This increase is primarily related to the acquisitions of TSI and SoCal, which incurred operating expenses of $3.9 million and $846,000, respectively, and increased advertising
costs, excluding TSI and SoCal, of $1.2 million.

SES Services operating expenses increased by $3.5 million, or 72.8%, to $8.4 million from
$4.9 million in the nine months ended September 30, 2007. The increase is primarily due to higher compensation costs of $2.9 million, facility costs of $293,000 and $1.1 million of incremental corporate facilities, information technology and
other infrastructure costs to support the increased revenues offset by improved bad debt expense of $791,000.

Corporate operating expense,
excluding restructuring costs, decreased by $5.2 million, or 26.2%, to $14.5 million from $19.7 million in the nine months ended September 30, 2008, due to reductions in salaries and related expenses of $2.6 million, $794,000 of professional
fees, and $623,000 of other costs related to marketing, training, research and development, and other general and administrative costs. In addition, $1.2 million of the decrease was due to an adjustment of corporate overhead expenses previously
allocated to the K-12 services division.

Restructuring expense increased by $1.1 million, or 101.5%, to $2.2 million from $1.1 million in
the nine months ended September 30, 2007, due compensation and related expenses of $1.1 million.

Other Income/Expense

For the nine months ended September 30, 2008, net other expense decreased by $7.6 million to $2,000 from $7.6 million in the nine months ended
September 30, 2007, due primarily to the fair value adjustment of the derivatives which were retired as a result of the Series C Preferred Stock financing.

Interest Income/Expense

For the nine months ended September 30, 2008, interest income decreased by $190,000, or 37.9%,
to $311,000 from $501,000 in the nine months ended September 30, 2007, due primarily to decreased interest on loans to affiliates, which expired in conjunction with the acquisition of SoCal.

For the nine months ended September 30, 2008, interest expense decreased by $619,000, or 51.5%, to $583,000 from $1.2 million in the nine months
ended September 30, 2007, primarily as a result of the termination of our prior credit facility in 2007 which was in place for seven months versus the current credit facility in which was entered into in July 2008 and in place for only three
months.



22



---

##### Table of Contents

Liquidity and Capital Resources

Our primary sources of liquidity are cash and cash equivalents on hand, internally generated funds from operations and borrowings under our credit facilities. Our primary uses of liquidity, in addition to funding
operations, are debt service, capital expenditures and acquisitions.

Sources of Liquidity

Cash on Hand. As of September 30, 2008, we had $23.4 million of cash and cash equivalents and $936,000 of restricted cash and cash
equivalents. The balance in restricted cash and cash equivalents is attributable to cash the Company pledged as collateral to a landlord as a security deposit in the form of a certificate of deposit and a performance bond.

Cash Generated by Operations. Our Test Preparation Services division has historically generated, and continues to generate, the largest portion of
our cash flow from its retail classroom and tutoring courses. These customers usually pay us in advance or contemporaneously with the services we provide, thereby supporting our short-term liquidity needs. Increasingly, however, from both of our
divisions, we are generating a greater percentage of our cash from contracts with institutions such as schools and school districts and post-secondary institutions, all of which pay us in arrears. Typical payment performance for these institutional
customers, once invoiced, ranges from 60 to 90 days. Additionally, long contract approval cycles and/or delays in purchase order generation with some of our contracts with large institutions or school districts can contribute to the level of
variability in the timing of our cash receipts.

Wells Fargo Credit Facility.As of September 30, 2008, we had fully drawn on
the $20.0 million term loan and had $5.0 million available under our revolving line of credit.

Uses of Liquidity

Debt Service. As of September 30, 2008, we had outstanding borrowings under our Wells Fargo term loan of $19.8 million. We are required to
make current interest payments. Beginning on October 1, 2008, we are also required to make increasing quarterly installment payments ranging from $500,000 to $1.0 million. See Note 5 to our condensed consolidated financial statements 
Long-term Debt and Line of Credit.

Capital Expenditures and Acquisitions. During the nine months ended
September 30, 2008, we incurred capital expenditures for fixed assets and internally developed software of $4.0 million. In addition, as part of an ongoing effort by the Company to consolidate operations by repurchasing its domestic franchises,
we acquired TSI in March 2008 and SoCal in July 2008. Cash consideration for TSI and SoCal was $4.6 million and $25.4 million, respectively.

Cash Flows
Summary

For the nine months ended September 30, 2008, cash flows provided by operating activities were $10.0 million, as compared
to $3.4 million for the nine months ended September 30, 2007. The increase is primarily due to improved gross profit margins and the collection of customer receivable balances, offset by uses of cash in the first nine months of 2008 related
primarily to the payment of restructuring costs and a legal settlement with CollegeNet, Inc.

For the nine months ended September 30,
2008, cash flows used for investing activities were $31.9 million as compared to $3.6 million for the nine months ended September 30, 2007. Approximately $1.1 million of the increase is attributed to increased cash expenditures for software
development and approximately $27.5 million is attributed to the acquisition of TSI in March 2008 and SoCal in July 2008. These increases were offset by a decrease in expenditures for furniture, fixtures and equipment of $249,000.

For the nine months ended September 30, 2008, cash flows provided by financing activities were $20.5 million as compared to $26.6 million for the
nine months ended September 30, 2007. Cash flows from financing activities during the nine months ended September 30, 2008 primarily consisted of borrowings under the term loan of our credit facility of $20.0 million. During the nine
months ended September 30, 2007, cash flows from financing activities included proceeds from the sale of Series C Preferred Stock of $55.9 million, offset by the redemption of Series B-1 Preferred Stock of $6.0 million, termination of the
related fair value of derivatives and warrants of $7.8 million and repayment of our former credit facility of $15.0 million.

For the nine
months ended September 30, 2008, cash flows used for discontinued operations were $592,000 as compared to cash provided by discontinued operations of $7.0 million for the nine months ended September 30, 2007. The decrease is primarily due
to cash flows in 2007 including $7.0 million of proceeds from the sale of the former Admission Services division.



23



---

##### Table of Contents

Our future liquidity needs will depend on, among other factors, the timing and extent of technology
development expenditures, new business bookings, the timing and collection of receivables and continuing initiatives designed to improve operating cash flow. We believe that our current cash balances and anticipated operating cash flow, after
budgeted cost reductions, will be sufficient to fund our normal operating requirements for at least the next 12 months. However, in the event of unanticipated cash needs, we may need to secure additional capital within this timeframe.

Seasonality in Results of Operations

We experience,
and we expect to continue to experience, seasonal fluctuations in our revenue because the markets in which we operate are subject to seasonal fluctuations based on the scheduled dates for standardized admissions tests and the typical school year.
These fluctuations could result in volatility or adversely affect our stock price. We typically generate the largest portion of our test preparation revenue in the third quarter. However, as SES revenue grows, we expect this revenue will be
concentrated in the fourth and first quarters to more closely reflect the after school programs greatest activity during the school year.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

We do not hold any derivative financial instruments. Revenue from our international operations and royalty payments from our international franchisees constitute an insignificant percentage of our revenue.
Accordingly, our exposure to exchange rate fluctuations is minimal. Our exposure to market risk is principally confined to cash and cash equivalents. We place our cash equivalents with high-quality financial institutions, limit the amount of credit
exposure to any one institution and have established investment guidelines relative to diversification and maturities designed to maintain safety and liquidity. Our exposure for cash and cash equivalents is limited to amounts held above the Federal
Deposit Insurance Corporation limitations.

Based on a hypothetical ten percent adverse movement in interest rates, the potential losses in
future earnings, fair value of risk-sensitive financial instruments and cash flows are immaterial, although the actual effects may differ materially from the hypothetical analysis.



|Item 4. | Controls and Procedures
|------- | -----------------------

We
conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Exchange Act, (Disclosure Controls) as of the end of
the period covered by this Quarterly Report. The controls evaluation was done under the supervision and with the participation of management, including our Chief Executive Officer (CEO) and Chief Financial Officer (CFO).

Scope of the Controls Evaluation

The
evaluation of our Disclosure Controls included a review of the controls objectives and design, our implementation of the controls and the effect of the controls on the information generated for use in this Quarterly Report. In the course of
the controls evaluation, we sought to identify data errors, control problems or acts of fraud and confirm that appropriate corrective actions, including process improvements, were being undertaken. This type of evaluation is performed on a quarterly
basis so that the conclusions of management, including the CEO and CFO, concerning the effectiveness of the controls can be reported in our Quarterly Reports on Form 10-Q and in our Annual Reports on Form 10-K. Many of the components of our
Disclosure Controls are also evaluated on an ongoing basis by other personnel in our accounting, finance and legal functions. The overall goals of these various evaluation activities are to monitor our Disclosure Controls and to modify them on an
ongoing basis as necessary. A control system 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, have been detected. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or
procedures. Because of inherent limitations in a cost effective control system, misstatements due to error or fraud may occur and not be detected.

Conclusions

As described in detail in Item 9A of our Annual Report on Form 10-K, for the fiscal year ended
December 31, 2007, our management assessed the effectiveness of our internal control over financial reporting as of December 31, 2007. Managements assessment identified three material weaknesses in internal control over financial
reporting as of that date. These material weaknesses were identified in the areas of financial statement close process, revenue recognition and



24



---

##### Table of Contents

accounting for income taxes. In light of these material weaknesses identified by management, which have not been remediated as of the end of the period
covered by this Quarterly Report, our CEO and CFO concluded, after the evaluation described above, that our Disclosure Controls were not effective, as of the end of the period covered by this Quarterly Report, in ensuring that information required
to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms.

Changes in Internal Control over Financial Reporting

There have been changes in our internal control over financial reporting during the period covered by this Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial
reporting. We have implemented certain remediation measures and are in the process of designing and implementing additional remediation measures for the material weaknesses described in the Form 10-K. Such remediation activities include the
following:



| |  |  | We have hired and continue to hire more qualified and experienced accounting personnel to perform the month end review and closing processes as well as provide
additional oversight and supervision within the accounting department.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have established, and intend to continue to establish more rigorous review procedures to ensure that account reconciliations and amounts recorded are
substantiated by detailed and contemporaneous documentary support and that reconciling items are investigated, resolved and recorded in a timely manner.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have implemented a formal contract review process to establish and document the revenue recognition events and methodology at the time a revenue generating
contract is signed. Appropriate contracts are reviewed and signed off by both the finance personnel and the project managers so that there is a clear understanding of what events will trigger revenue recognition and to establish the amounts to be
recognized for each event. Since the first quarter we have implemented a process for acknowledgement of delivered services from customers with multiple element delivery contracts.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are initiating programs providing ongoing training and professional education and development plans for the accounting department and improving internal
communications procedures throughout the Company.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition to the foregoing remediation efforts, we intend to retain
a consulting firm to assist with the documentation of our internal control processes, including formal risk assessment of our financial reporting processes.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

From time to time
and in the ordinary course of business, we are subject to various claims, charges and litigation. Although the outcome of litigation cannot be predicted with certainty and some lawsuits, claims or proceedings may be disposed of unfavorably to us, we
do not believe that we are currently a party to any material legal proceedings.

In August 2008, the Company learned that certain of the
Companys web pages that appeared to contain confidential information were available to the public on the Internet for a short period of time (the Security Incident). The Company discovered that, due to an operational error or
errors that occurred in connection with a change in information system architecture and concurrent change of hosting providers, an Internet web page that was intended to be, and historically had been, password protected, had inadvertently ceased to
be password protected for a 7-8 week period. Although the web page was shut down the day the Company learned about the matter, prior to that time some files that contained personal information about students from schools that used the Companys
assessment center product (or its predecessor product) under license from the K-12 Division were accessible. With the exception of one school district in Sarasota, Florida that included social security numbers for some students, the K-12 student
data accessible during the Security Incident did not include financially sensitive information such as social security numbers, credit card information or other financial information. The Company notified the Sarasota school district as well as
Sarasota students who may have had such sensitive data accessible during the incident and has procured credit monitoring for those students requesting it and for whom such monitoring is available because they are over 18. In some cases, the Company
also notified other school districts and students whose information was subject to compromise, even where the Company was not legally obligated to do so because the nature of the information did not trigger notification statutes. Other than the
Security Incident, the Company believes its systems remain secure.

On September 19, 2008, a putative class action captioned
Virginia B. Townsend v. The Princeton Review, Inc. (Case No. 8:08-CIV-1879-T-33TBM) was filed against the Company in the United States District Court for the Middle District of Florida, Tampa Division relating to the Security Incident
alleging negligence, breach of contract and unfair trade practices. The complaint seeks unspecified monetary damages and other relief including the provision of personal data monitoring and identify theft insurance and unspecified enhancement
of the security of the Companys computer data systems, together with attorneys fees and costs. The Company is defending this action vigorously.



25



---

##### Table of Contents

|Item 1A. | Risk Factors
|-------- | ------------

We operate in a
rapidly changing environment that involves a number of risks that could materially affect our business, financial condition or future results, some of which are beyond our control. In addition to the other information set forth in this Quarterly
Report on Form 10-Q, the risks and uncertainties that we believe are most important for you to consider are discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2007.
There have been no material changes in the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2007 other than the addition of the risk factor set forth immediately following this paragraph. Additional risks
and uncertainties not presently known to us, which we currently deem immaterial or which are similar to those faced by other companies in our industry or business in general, may also impair our business operations. If any of the foregoing risks or
uncertainties actually occurs, our business, financial condition and operating results would likely suffer.

The inadvertent disclosure on the Internet
of personal information of a limited number of our students may result in significant liability and damage to our reputation and business.

As described
in Item 1 of this Quarterly Report on Form 10-Q, a putative class action has been filed against us, and additional litigation, regulatory proceedings and claims may be asserted against us by affected school districts or on behalf of students,
in connection with the inadvertent disclosure on the Internet of personal information of a limited number of our students (the Security Incident). We have offered credit monitoring services to students in the Sarasota, Florida school
district who request it and for whom such monitoring is available because they are over 18. We are unable at this time to predict the outcome of any such litigation and claims. We may be required to pay fines, penalties or other amounts and may be
subject to other remedies or remedial actions in connection with any such litigation or regulatory proceedings that may be brought against us. The ultimate resolution of matters related to the Security Incident could have a material adverse impact
on our financial results, financial condition and liquidity, and on the trading price of our common stock. Regardless of their outcomes, these claims, litigation and proceedings would require us to devote substantial resources and time to defending
them. In this regard, we expended, and may continue to expend, significant time and money investigating and responding to the Security Incident. The Security Incident and associated publicity could also materially harm our business and relationships
with customers.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

On July 24, 2008 we issued an aggregate of 719,149 shares of common stock to Paul Kanarek, the owner of The Princeton Review of Orange County, Inc. (TPROC), as partial consideration for our SoCal
acquisition. The aggregate consideration we paid in this acquisition also included $25.4 million in cash. The foregoing issuance of common stock was completed pursuant to Section 4(2) of the Securities Act (and/or Regulation D promulgated
thereunder) as a transaction by an issuer not involving a public offering. These shares of common stock are deemed restricted securities for the purposes of the Securities Act.



|Item 6. | Exhibits
|------- | --------

Exhibit Index



|              |  |                                                                                                                                                                                                                                                                                                
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                    
|              | 
|10.1          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and John Marshall.                                                                                                                                                                        
|              | 
|10.2          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Michael J. Perik.                                                                                                                                                                     
|              | 
|10.3          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Stephen C. Richards.                                                                                                                                                                  
|              | 
|10.4          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Neal S. Winneg.                                                                                                                                                                       
|              | 
|10.5          |  | Credit Agreement, dated as of July 2, 2008, by and among The Princeton Review, Inc. and Wells Fargo Foothill, LLC (incorporated herein by reference to Exhibit 10.3 to our Current Report on Form
8-K (File No. 000-32469), filed with the Securities and Exchange Commission on July 7, 2008).



26



---

##### Table of Contents

|              |  |                                                                                                                        
|------------- |  | -----------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                            
|              | 
|31.1          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.        
|              | 
|31.2          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.        
|              | 
|32.1          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



27



---

##### 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.



THE PRINCETON REVIEW, INC.By:

/s/ STEPHEN C. RICHARDSStephen C. Richards Chief Operating Officer and Chief
Financial Officer (Duly Authorized Officer and PrincipalFinancial and Accounting Officer)


November 12, 2008

Exhibit Index



|              |  |                                                                                                                                                                                                                                                                                                
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                    
|              | 
|10.1          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and John Marshall.                                                                                                                                                                        
|              | 
|10.2          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Michael J. Perik.                                                                                                                                                                     
|              | 
|10.3          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Stephen C. Richards.                                                                                                                                                                  
|              | 
|10.4          |  | Executive Employment Agreement dated as of August 11, 2008 by and between The Princeton Review, Inc. and Neal S. Winneg.                                                                                                                                                                       
|              | 
|10.5          |  | Credit Agreement, dated as of July 2, 2008, by and among The Princeton Review, Inc. and Wells Fargo Foothill, LLC (incorporated herein by reference to Exhibit 10.3 to our Current Report on Form
8-K (File No. 000-32469), filed with the Securities and Exchange Commission on July 7, 2008).
|              | 
|31.1          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                
|              | 
|31.2          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                
|              | 
|32.1          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                        



28