##### Table of Contents

---

UNITED STATES OF AMERICA

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



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



For the quarterly period ended April 30, 2004



OR



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



Commission file number: 0-29757



---



VERSATA, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 68-0255203                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



300 Lakeside Drive
Suite 1500

Oakland, CA 94612

(Address including zip code, of principal executive offices)



(510) 238-4100

(Registrants telephone number including area code)



---



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



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



As of May 28, 2004, the total number of outstanding shares of the
Registrants common stock was 8,122,069



---



---

##### Table of Contents

VERSATA, INC.

FORM 10-Q QUARTERLY REPORT

TABLE OF CONTENTS



|                              |  |                                                                                                                                          |  |     
|----------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                                                          |  | Page
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                         
|                              |  |                                                                                                                                         
|Item 1.                       |  | Financial Statements (Unaudited):                                                                                                        |  |     
|                              |  |                                                                                                                                         
|                              |  | Condensed Consolidated Balance Sheets as of April 30, 2004 and October 31, 2003                                                          |  | 3   
|                              |  |                                                                                                                                         
|                              |  | Condensed Consolidated Statements of Operations and Comprehensive Loss for the Three Months and Six Months Ended April 30, 2004 and 2003 |  | 4   
|                              |  |                                                                                                                                         
|                              |  | Condensed Consolidated Statements of Cash Flows for the Six Months Ended April 30, 2004 and 2003                                         |  | 5   
|                              |  |                                                                                                                                         
|                              |  | Notes to Condensed Consolidated Financial Statements                                                                                     |  | 6   
|                              |  |                                                                                                                                         
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                    |  | 10  
|                              |  |                                                                                                                                         
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                               |  | 23  
|                              |  |                                                                                                                                         
|Item 4.                       |  | Controls and Procedures                                                                                                                  |  | 24  
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                         
|                              |  |                                                                                                                                         
|Item 1.                       |  | Legal Proceedings                                                                                                                        |  | 25  
|                              |  |                                                                                                                                         
|Item 2.                       |  | Changes in Securities and Use of Proceeds                                                                                                |  | 25  
|                              |  |                                                                                                                                         
|Item 3.                       |  | Defaults on Senior Securities                                                                                                            |  | 25  
|                              |  |                                                                                                                                         
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                                      |  | 25  
|                              |  |                                                                                                                                         
|Item 5.                       |  | Other Information                                                                                                                        |  | 25  
|                              |  |                                                                                                                                         
|Item 6.                       |  | Exhibits and Reports on Form 8-K                                                                                                         |  | 25  
|                              | 
|Signatures                    |  | 27                                                                                                                                      
|                              | 
|Certifications                |  |                                                                                                                                         
|EXHIBIT 31.1                  |  |                                                                                                                                         
|EXHIBIT 31.2                  |  |                                                                                                                                         
|EXHIBIT 32.1                  |  |                                                                                                                                         
|EXHIBIT 32.2                  |  |                                                                                                                                         



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



Item 1. Financial Statements



VERSATA, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)



|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                                               |  | April 30, 2004 |          |   | October 31, 2003 |  
|                                                                                                                                                               |  | (Unaudited)    |          |   |                  |  
|ASSETS                                                                                                                                                         |  |                |          |   |                  |   |          |  
|Current assets:                                                                                                                                                |  |                |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                                                                      |  | $              | 6,619    |   |                  | $ | 8,089    |  
|Short-term investments                                                                                                                                         |  |                | 4,093    |   |                  |   | 5,693    |  
|Accounts receivable, net                                                                                                                                       |  |                | 2,464    |   |                  |   | 1,917    |  
|Prepaid expenses and other current assets                                                                                                                      |  |                | 1,304    |   |                  |   | 411      |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total current assets                                                                                                                                           |  |                | 14,480   |   |                  |   | 16,110   |  
|Restricted cash                                                                                                                                                |  |                |         |   |                  |   | 4,781    |  
|Property and equipment, net                                                                                                                                    |  |                | 1,510    |   |                  |   | 2,098    |  
|Intangibles, net                                                                                                                                               |  |                |         |   |                  |   | 2        |  
|Other assets                                                                                                                                                   |  |                | 130      |   |                  |   | 129      |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total assets                                                                                                                                                   |  | $              | 16,120   |   |                  | $ | 23,120   |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                           |  |                |          |   |                  |   |          |  
|Current liabilities:                                                                                                                                           |  |                |          |   |                  |   |          |  
|Accounts payable                                                                                                                                               |  | $              | 604      |   |                  | $ | 346      |  
|Accrued liabilities                                                                                                                                            |  |                | 1,849    |   |                  |   | 2,230    |  
|Current portion of accrued restructuring and other                                                                                                             |  |                | 803      |   |                  |   | 1,862    |  
|Current portion of deferred revenue                                                                                                                            |  |                | 4,695    |   |                  |   | 3,897    |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total current liabilities                                                                                                                                      |  |                | 7,951    |   |                  |   | 8,335    |  
|Accrued restructuring and other, less current portion                                                                                                          |  |                |         |   |                  |   | 4,005    |  
|Deferred revenue, less current portion                                                                                                                         |  |                | 924      |   |                  |   | 934      |  
|Other long-term liabilities                                                                                                                                    |  |                | 37       |   |                  |   |         |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total liabilities                                                                                                                                              |  |                | 8,912    |   |                  |   | 13,274   |  
|Stockholders equity:                                                                                                                                          |  |                |          |   |                  |   |          |  
|Common stock $0.001 par value; 25,000 shares authorized, 8,122, and 7,882 shares issued and outstanding as of April 30, 2004 and October 31,
2003 respectively |  |                | 45       |   |                  |   | 45       |  
|Additional paid-in capital                                                                                                                                     |  |                | 216,778  |   |                  |   | 216,672  |  
|Unearned stock-based compensation                                                                                                                              |  |                | (26      | ) |                  |   | (225     | )
|Accumulated other comprehensive loss                                                                                                                           |  |                | (204     | ) |                  |   | (523     | )
|Accumulated deficit                                                                                                                                            |  |                | (209,385 | ) |                  |   | (206,123 | )
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total stockholders equity                                                                                                                                     |  |                | 7,208    |   |                  |   | 9,846    |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                                                                     |  | $              | 16,120   |   |                  | $ | 23,120   |  
|                                                                                                                                                               |  |                |          |   |                  |   |          |  



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



3



---

##### Table of Contents

VERSATA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(in thousands, except per share data)

(Unaudited)



|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|----------------------------------------------------------------------------------------------- |  | ------------------ | ----- | - | ---------------- | - | ------ | ------------- |  | - | ------------- | - |  | - | ------ | -
|                                                                                                |  | Three Months Ended |       |   | Six Months Ended |  
|                                                                                                |  | April 30,2004      |       |   | April 30,2003    |   |        | April 30,2004 |  |   | April 30,2003 |  
|Revenue:                                                                                        |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Software license                                                                                |  | $                  | 1,294 |   |                  | $ | 1,878  |               |  | $ | 2,517         |   |  | $ | 4,586  |  
|Maintenance and support                                                                         |  |                    | 1,453 |   |                  |   | 1,542  |               |  |   | 2,890         |   |  |   | 2,913  |  
|Professional services                                                                           |  |                    | 983   |   |                  |   | 1,057  |               |  |   | 1,739         |   |  |   | 2,078  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Total revenue                                                                                   |  |                    | 3,730 |   |                  |   | 4,477  |               |  |   | 7,146         |   |  |   | 9,577  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Cost of revenue:                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Software license                                                                                |  |                    | 51    |   |                  |   | 138    |               |  |   | 117           |   |  |   | 186    |  
|Maintenance and support (1)                                                                     |  |                    | 353   |   |                  |   | 422    |               |  |   | 751           |   |  |   | 786    |  
|Professional services (1)                                                                       |  |                    | 831   |   |                  |   | 892    |               |  |   | 1,561         |   |  |   | 1,872  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Total cost of revenue                                                                           |  |                    | 1,235 |   |                  |   | 1,452  |               |  |   | 2,429         |   |  |   | 2,844  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Gross profit                                                                                    |  |                    | 2,495 |   |                  |   | 3,025  |               |  |   | 4,717         |   |  |   | 6,733  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Operating expense:                                                                              |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Sales and marketing (1)                                                                         |  |                    | 1,413 |   |                  |   | 1,646  |               |  |   | 2,913         |   |  |   | 3,253  |  
|Product development (1)                                                                         |  |                    | 884   |   |                  |   | 1,248  |               |  |   | 2,115         |   |  |   | 2,695  |  
|General and administrative (1)                                                                  |  |                    | 1,105 |   |                  |   | 657    |               |  |   | 2,179         |   |  |   | 1,475  |  
|Stock-based compensation                                                                        |  |                    | 100   |   |                  |   | 121    |               |  |   | 223           |   |  |   | 294    |  
|Amortization of intangibles                                                                     |  |                    |      |   |                  |   | 500    |               |  |   |              |   |  |   | 973    |  
|Restructuring and other (1)                                                                     |  |                    | (99   | ) |                  |   | 83     |               |  |   | 571           |   |  |   | 406    |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Total operating expense                                                                         |  |                    | 3,403 |   |                  |   | 4,255  |               |  |   | 8,001         |   |  |   | 9,096  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Loss from operations                                                                            |  |                    | (908  | ) |                  |   | (1,230 | )             |  |   | (3,284        | ) |  |   | (2,363 | )
|Interest income, net                                                                            |  |                    | 35    |   |                  |   | 41     |               |  |   | 57            |   |  |   | 122    |  
|Other non-operating income (expense), net                                                       |  |                    | (7    | ) |                  |   | 20     |               |  |   | (35           | ) |  |   | (98    | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Net loss                                                                                        |  | $                  | (880  | ) |                  | $ | (1,169 | )             |  | $ | (3,262        | ) |  | $ | (2,339 | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Other comprehensive income (loss):                                                              |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Change in unrealized loss on marketable securities                                              |  |                    | (1    | ) |                  |   | (6     | )             |  |   |              |   |  |   | (8     | )
|Change in foreign currency translation adjustments                                              |  |                    | 452   |   |                  |   | (85    | )             |  |   | 319           |   |  |   | (165   | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Comprehensive loss                                                                              |  | $                  | (429  | ) |                  | $ | (1,260 | )             |  | $ | (2,943        | ) |  | $ | (2,512 | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Basic and diluted net loss per share                                                            |  | $                  | (0.11 | ) |                  | $ | (0.16  | )             |  | $ | (0.41         | ) |  | $ | (0.32  | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Weighted-average common shares outstanding                                                      |  |                    | 8,082 |   |                  |   | 7,326  |               |  |   | 7,995         |   |  |   | 7,294  |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|(1)    Unearned stock-based compensation excluded from cost of revenues and operating expenses: |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Maintenance and support                                                                         |  |                    | 2     |   |                  |   | 56     |               |  |   | 7             |   |  |   | 117    |  
|Professional services                                                                           |  |                    | 14    |   |                  |   | 4      |               |  |   | 34            |   |  |   | 10     |  
|Sales and marketing                                                                             |  |                    | 20    |   |                  |   | 68     |               |  |   | 47            |   |  |   | 127    |  
|Product development                                                                             |  |                    | 45    |   |                  |   | 78     |               |  |   | 97            |   |  |   | 97     |  
|General and administrative                                                                      |  |                    | 19    |   |                  |   | 34     |               |  |   | 38            |   |  |   | 62     |  
|Restructuring and other                                                                         |  |                    |      |   |                  |   | (119   | )             |  |   |              |   |  |   | (119   | )
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  
|Total                                                                                           |  | $                  | 100   |   |                  | $ | 121    |               |  | $ | 223           |   |  | $ | 294    |  
|                                                                                                |  |                    |       |   |                  |   |        |               |  |   |               |   |  |   |        |  



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



4



---

##### Table of Contents

VERSATA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)



|                                                                            |  |                  |        |   |               |   |        |  
|--------------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------- | - | ------ | -
|                                                                            |  | Six Months Ended |       
|                                                                            |  | April 30,2004    |        |   | April 30,2003 |  
|Cash flows from operating activities:                                       |  |                  |        |   |               |   |        |  
|Net loss                                                                    |  | $                | (3,262 | ) |               | $ | (2,339 | )
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                  |        |   |               |   |        |  
|Depreciation and amortization                                               |  |                  | 538    |   |               |   | 1,922  |  
|Provision for doubtful accounts                                             |  |                  | 96     |   |               |   | (261   | )
|Loss on disposal of property and equipment                                  |  |                  | 191    |   |               |   | 34     |  
|Stock-based compensation                                                    |  |                  | 223    |   |               |   | 294    |  
|Warrants issued                                                             |  |                  | 54     |   |               |   |       |  
|Change in operating assets and liabilities:                                 |  |                  |        |   |               |   |        |  
|Accounts receivable                                                         |  |                  | (643   | ) |               |   | 711    |  
|Unbilled receivables                                                        |  |                  | (91    | ) |               |   | 111    |  
|Prepaid expenses and other current assets                                   |  |                  | (802   | ) |               |   | (213   | )
|Other assets                                                                |  |                  | (1     | ) |               |   | 29     |  
|Accounts payable and accrued liabilities                                    |  |                  | (86    | ) |               |   | (1,021 | )
|Accrued restructuring and other, net of restricted cash                     |  |                  | (283   | ) |               |   | 1,092  |  
|Deferred revenue                                                            |  |                  | 789    |   |               |   | (552   | )
|                                                                            |  |                  |        |   |               |   |        |  
|Net cash used in operating activities                                       |  |                  | (3,277 | ) |               |   | (193   | )
|                                                                            |  |                  |        |   |               |   |        |  
|Cash flows from investing activities:                                       |  |                  |        |   |               |   |        |  
|Purchases of short-term investments                                         |  |                  | (500   | ) |               |   | (1,272 | )
|Proceeds from sales of short-term investments                               |  |                  | 2,100  |   |               |   | 2,819  |  
|Proceeds from sales of restricted cash investments                          |  |                  |       |   |               |   | 297    |  
|Purchase of property and equipment                                          |  |                  | (140   | ) |               |   |       |  
|                                                                            |  |                  |        |   |               |   |        |  
|Net cash provided by investing activities                                   |  |                  | 1,460  |   |               |   | 1,844  |  
|                                                                            |  |                  |        |   |               |   |        |  
|Cash flows from financing activities:                                       |  |                  |        |   |               |   |        |  
|Payments on capital lease obligations and long term debt                    |  |                  |       |   |               |   | (254   | )
|Proceeds from the sale of common stock held by a former officer             |  |                  |       |   |               |   | 8      |  
|Proceeds from exercise of stock options and warrants                        |  |                  | 28     |   |               |   |       |  
|                                                                            |  |                  |        |   |               |   |        |  
|Net cash provided by (used in) financing activities                         |  |                  | 28     |   |               |   | (246   | )
|                                                                            |  |                  |        |   |               |   |        |  
|Effects of exchange rate changes on cash and cash equivalents               |  |                  | 319    |   |               |   | (165   | )
|                                                                            |  |                  |        |   |               |   |        |  
|Increase (decrease) in cash and cash equivalents                            |  |                  | (1,470 | ) |               |   | 1,240  |  
|Cash and cash equivalents at beginning of period                            |  |                  | 8,089  |   |               |   | 12,287 |  
|                                                                            |  |                  |        |   |               |   |        |  
|Cash and cash equivalents at end of period                                  |  | $                | 6,619  |   |               | $ | 13,527 |  
|                                                                            |  |                  |        |   |               |   |        |  
|Supplemental disclosures of cash flow information:                          |  |                  |        |   |               |   |        |  
|Cash paid during the period for interest                                    |  | $                |       |   |               | $ | 38     |  
|                                                                            |  |                  |        |   |               |   |        |  



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



5



---

##### Table of Contents

VERSATA, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



1. The Company



Versata, Inc. (Versata or the Company) was incorporated in California on August 27, 1991, and was reincorporated in the State of
Delaware on February 24, 2000. Versata provides a business logic management system that enables the creation, execution, change and re-use of business logic (the heart of the application) for companies to build large, distributed
applications using the Java 2, Enterprise Edition (J2EE) infrastructure. Versata provides a declarative approach for transaction and process logic, which enables companies to deliver business logic as a key strategic asset of their
enterprise architecture.



On May 24, 2002, the Company
implemented a one for six reverse stock-split. All shares and per share amounts in these condensed consolidated financial statements have been restated to give effect to this reverse stock-split.



We believe our cash, cash equivalents and short-term investments as of April
30, 2004 will be sufficient to meet general expenses, working capital and capital expenditure requirements for at least the next twelve months. However, we may find it necessary to obtain additional equity or debt financing in fiscal 2005 or beyond.
In the event additional financing is required, we may not be able to raise it on acceptable terms or at all.



2. Interim Financial Information and Basis of Presentation



The accompanying unaudited condensed consolidated financial statements as of April 30, 2004, and for the three months and six months ended April 30, 2004
and 2003 include the accounts of Versata and its subsidiaries, all of which are wholly owned and located in North America, Europe and Asia. All intercompany accounts and transactions have been eliminated in consolidation. Certain prior year balances
have been reclassified to conform to the current year presentation.



We have prepared the condensed consolidated financial statements included herein, without audit, in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial statements
and pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been condensed or
omitted pursuant to such rules and regulations.



We believe
that all necessary adjustments, consisting of only normal recurring items, have been included in the accompanying financial statements to fairly present the results of the interim periods. The results of operations for the interim periods presented
are not necessarily indicative of the operating results to be expected for any subsequent interim period or for our fiscal year October 31, 2004. These unaudited condensed consolidated financial statements should be read in conjunction with the
Companys audited consolidated financial statements and notes for the fiscal year ended October 31, 2003.



3. Recent Accounting Pronouncements



In November 2002, the FASB issued Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45). FIN 45
requires a company, at the time it issues a guarantee, to recognize an initial liability for the fair value of obligations assumed under the guarantee and elaborates on existing disclosure requirements related to guarantees and warranties. The
initial recognition requirements of FIN 45 are effective for guarantees issued or modified after December 31, 2002 and adoption of the disclosure requirements were effective for the Company during the quarter ended April 30, 2003.



4. Major Customers and Credit Risk Concentrations



For our fiscal quarter ended April 30, 2004, one customer comprised 25% of
our total revenue. In addition, one customer comprised 58% of our consolidated net accounts receivable.



5. Stock Based Compensation Plans



We account for stock-based employee compensation arrangements in accordance with provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and
Financial Accounting Standards Board Interpretation No. 28, Accounting for Stock Appreciation Rights and Other Variable Stock Option or Award Plans (FIN 28), and we comply with the disclosure provisions of Statement of Financial
Accounting Standards No. 123, Accounting for Stock-Based Compensation (SFAS 123), as amended by SFAS No. 148 Accounting for Stock-Based CompensationTransition and Disclosure. Under APB 25, compensation expense is
based on the difference, if any, on the date of grant, between the fair value of our Companys



6



---

##### Table of Contents

VERSATA, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



common stock and the exercise price. SFAS 123, as amended by SFAS 148, defines a fair
value based method of accounting for an employee stock option or similar equity investment. We account for equity instruments issued to non-employees in accordance with the provisions of SFAS 123, as amended by SFAS 148, and Financial
Accounting Standards Board Emerging Issues Task Force Issue No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling Goods or Services (EITF 96-18).



Pro forma information regarding net loss and net loss per
share is required by SFAS 123, which also requires that the information be determined as if our Company has accounted for its employee stock options granted under the fair value method. The fair value for these options was estimated using the
minimum value method for periods to the date of our initial public offering and the Black-Scholes option-pricing model thereafter.



The following table illustrates the effect on net loss per share as if the fair value based method had been applied to all outstanding awards in each
period (in thousands, except per share data):



|                                                                                                                |  |                              |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|--------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | - | -------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                                |  | Three Months Ended April 30, |        |   | Six Months Ended April 30, |  
|                                                                                                                |  | 2004                         |        |   | 2003                       |   |        | 2004 |  |   | 2003   |  
|Net loss, as reported                                                                                           |  | $                            | (880   | ) |                            | $ | (1,169 | )    |  | $ | (3,262 | ) |  | $ | (2,339 | )
|Add: Stock based employee compensation expense included in reported net loss                                    |  |                              | 100    |   |                            |   | 121    |      |  |   | 223    |   |  |   | 294    |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards |  |                              | (328   | ) |                            |   | (250   | )    |  |   | (679   | ) |  |   | (499   | )
|                                                                                                                |  |                              |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Pro forma net loss                                                                                              |  | $                            | (1,108 | ) |                            | $ | (1,298 | )    |  | $ | (3,718 | ) |  | $ | (2,544 | )
|                                                                                                                |  |                              |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net loss per share:                                                                                             |  |                              |        |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Basic and dilutedas reported                                                                                   |  | $                            | (0.11  | ) |                            | $ | (0.16  | )    |  | $ | (0.41  | ) |  | $ | (0.32  | )
|Basic and dilutedpro forma                                                                                     |  | $                            | (0.14  | ) |                            | $ | (0.18  | )    |  | $ | (0.47  | ) |  | $ | (0.35  | )



Our Company calculated
the minimum fair value of each option grant on the date of grant using the Black-Scholes option-pricing method as prescribed by SFAS 123 using the following assumptions:



|                          |  |                              |  |                            |  |           |  |          
|------------------------- |  | ---------------------------- |  | -------------------------- |  | --------- |  | ---------
|                          |  | Three Months Ended April 30, |  | Six Months Ended April 30,
|                          |  | 2004                         |  | 2003                       |  | 2004      |  | 2003     
|Risk-free rates           |  | 2.7%3.0%                    |  | 3.0%3.1%                  |  | 2.7%3.5% |  | 2.9%3.3%
|Expected lives (in years) |  | 5.0                          |  | 5.0                        |  | 5.0       |  | 5.0      
|Dividend yield            |  | 0.0%                         |  | 0.0%                       |  | 0.0%      |  | 0.0%     
|Expected volatility       |  | 73%                          |  | 73%                        |  | 63%       |  | 91%      



6. Restructuring and Other



The following table summarizes the restructuring and
other activity during the six months ended April 30, 2004 (in thousands):



|                                  |  |                    |      |   |                                     |   |        |             |  |   |       |   |  |   |        |  
|--------------------------------- |  | ------------------ | ---- | - | ----------------------------------- | - | ------ | ----------- |  | - | ----- | - |  | - | ------ | -
|                                  |  | Employee Severance |      |   | Office Closure and Subleasing Costs |   |        | Other Costs |  |   | Total |  
|Accrual balance, October 31, 2003 |  | $                  | 128  |   |                                     | $ | 5,039  |             |  | $ | 700   |   |  | $ | 5,867  |  
|Additions and reclassifications   |  |                    | 213  |   |                                     |   | 294    |             |  |   |      |   |  |   | 507    |  
|Cash paid                         |  |                    | (236 | ) |                                     |   | (381   | )           |  |   |      |   |  |   | (617   | )
|                                  |  |                    |      |   |                                     |   |        |             |  |   |       |   |  |   |        |  
|Accrual balance, January 31, 2004 |  |                    | 105  |   |                                     |   | 4,952  |             |  |   | 700   |   |  |   | 5,757  |  
|                                  |  |                    |      |   |                                     |   |        |             |  |   |       |   |  |   |        |  
|Additions and reclassifications   |  |                    | 50   |   |                                     |   | (275   | )           |  |   | (40   | ) |  |   | (265   | )
|Relinquishment of restricted cash |  |                    |     |   |                                     |   | (4,173 | )           |  |   |      |   |  |   | (4,173 | )
|Cash paid                         |  |                    | (30  | ) |                                     |   | (486   | )           |  |   |      |   |  |   | (516   | )
|                                  |  |                    |      |   |                                     |   |        |             |  |   |       |   |  |   |        |  
|Accrual balance, April 30, 2004   |  | $                  | 125  |   |                                     | $ | 18     |             |  | $ | 660   |   |  | $ | 803    |  
|                                  |  |                    |      |   |                                     |   |        |             |  |   |       |   |  |   |        |  



We account for
restructuring costs in accordance with Statement of Financial Accounting Standards 146, Accounting for Exit or Disposal Activities(SFAS 146). Consequently, liabilities for costs that will continue to be incurred for the remaining
term of a contract without economic benefit are recognized and measured at their fair value when we cease using the right conveyed by the



7



---

##### Table of Contents

VERSATA, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



contract (cease-use date). When the contract is an operating lease, the fair
value of the liability at the cease-use date is determined based on the present value of the remaining lease expense, reduced by any estimated sublease income that could be reasonably obtained for the property. The Company accrued for and paid
additional severance payments to employees in both domestic and international locations as a result of the staff reductions implemented during the fiscal quarter. Additional accruals were made during the quarter for office closure and subleasing
costs.



Other costs accrued at April 30, 2004 include $660,000
for the anticipated costs of the settlement agreement for the Securities Class Action and State Derivative Actions described in note 8, below.



On March 10, 2004 the Company and its landlord executed an amendment to the lease agreement for the Companys headquarter office space located in
Oakland, California. This amendment reduced the Companys future rent expense as well as reducing our physical space obligations from approximately 75,000 square feet to approximately 25,000 square feet. In addition, we agreed to extend the
lease term by two additional years to August 31, 2010. As partial consideration for the amendment, Versata released to the landlord the sum of $4.2 million of the existing letter of credit which appeared as restricted cash on the Companys
balance sheet in the sum of $4.8 million, as of January 31, 2004. The payment of the amendment consideration was accomplished by the landlords draw of the entire amount of the letter of credit and the remainder, $608,000, was credited by the
landlord towards our rent obligations through October 31, 2004. In addition, Versata issued to the landlord warrants for 50,000 shares of common stock at a fair market value of $54,000, based upon the Black-Scholes option-pricing model.



On May 13, 2004 the Company entered into an extension of an existing
sublease within its Oakland, California headquarters. Pursuant to the terms and conditions of the master lease amendment, and triggered by the sublease extension, the Company is required to relocate to the space it is partially subleasing within the
building by September 3, 2004. The leasehold improvements made by the Company, along with certain furniture and fixtures contained within its current premises, must be abandoned when the Company is relocated. Under SFAS No. 144, Accounting for
the Impairment or Disposal of Long-Lived Assets (SFAS 144), the Company is required to depreciate these assets over the remainder of the period the Company will remain within its existing premises. Accordingly, the Company will
experience additional restructuring charges of approximately $740,000 in the third and fourth fiscal quarters relating to the accelerated deprecation of these assets.



7. Net Loss Per Share



Basic and diluted net loss per share is computed by dividing the net loss available to holders of common stock for the period by the weighted average
number of shares of common stock outstanding during the period. The calculation of diluted net loss per share excludes potential common stock if the effect is anti-dilutive. Potential common stock consists of unvested restricted common stock and
incremental common shares to be issued upon the exercise of stock options and warrants. The number of potential common stock equivalents excluded from the calculation totaled 1,660,651 and 1,068,887 as of April 30, 2004 and 2003, respectively.



The following table sets forth the computation of basic and
diluted net loss per share (in thousands, except per share amounts):



|                                                                       |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------------------- |  | ---------------------------- | ----- | - | -------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                       |  | Three Months Ended April 30, |       |   | Six Months Ended April 30, |  
|                                                                       |  | 2004                         |       |   | 2003                       |   |        | 2004 |  |   | 2003   |  
|Numerator:                                                             |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Net Loss                                                               |  | $                            | (880  | ) |                            | $ | (1,169 | )    |  | $ | (3,262 | ) |  | $ | (2,339 | )
|                                                                       |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Denominator:                                                           |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Weighted average shares outstanding                                    |  |                              | 8,102 |   |                            |   | 7,389  |      |  |   | 8,021  |   |  |   | 7,379  |  
|Weighted average unvested shares of common stock subject to repurchase |  |                              | (20   | ) |                            |   | (63    | )    |  |   | (25    | ) |  |   | (84    | )
|                                                                       |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Denominator for basic and diluted calculation                          |  | $                            | 8,082 |   |                            | $ | 7,326  |      |  | $ | 7,995  |   |  | $ | 7,294  |  
|                                                                       |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  
|Basic and diluted net loss per share                                   |  | $                            | (0.11 | ) |                            | $ | (0.16  | )    |  | $ | (0.41  | ) |  | $ | (0.32  | )
|                                                                       |  |                              |       |   |                            |   |        |      |  |   |        |   |  |   |        |  



8



---

##### Table of Contents

VERSATA, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



8. Legal Proceedings



Securities Class Action and State Derivative Actions



On February 14, 2003, the United States District Court for the Northern District of California issued Orders of Final
Approval of the Settlements of the consolidated securities class action and the consolidated derivative action that were all initially filed in 2001. Pursuant to the terms of the settlement, Versatas insurers paid $9.75 million and Versata
issued 200,000 shares of common stock and implemented certain corporate therapeutics. Distribution of the common stock occurred on January 28, 2004. The shares of common stock have a $3.50 per share put option exercisable for 20 trading days
commencing one year after distribution; however, the put shall expire should our stock trade above $3.50 per share for 15 trading days during the one year period following distribution. Alternatively, holders of this common stock may choose to sell
the stock in the open market before this one year period has elapsed. We reduced the accrued liability for the settlement shares by $40,000 during the second fiscal quarter of 2004 based upon the number of the settlement shares actually sold within
the quarter as the put option expired upon the sale of these shares. Accordingly, as of April 30, 2004 we had an accrual of $660,000 recorded for this liability, classified as accrued restructuring and other within the accompanying financial
statements.



Litigation and Other Claims



From time to time, we become subject to legal proceedings and claims, either
asserted or unasserted, which arise in the ordinary course of business. While the outcome of these proceedings and claims cannot be predicted with certainty, we do not believe that the outcome of any of these legal matters will have a material
adverse effect on our consolidated results of operations, financial position or cash flows.



9. Related Party Transactions



In November 2003, we entered into an engineering services agreement with Virtusa Corporation, a US and Indian based premier software engineering services firm which provides engineering support to software product developers and enterprise
customers. Virtusa will provide Versata with engineering services including platform port development, quality assurance and maintenance. Versatas own engineering team will retain responsibility for product vision, strategy, architecture,
design and reference implementation, enabling it to more aggressively drive product innovation and rapidly deliver the next round of capabilities in support of our new strategy. Our board member, Robert Davoli, is also a board member of Virtusa
Corporation. A major shareholder, Sigma Partners, is also a venture capital investor in Virtusa Corporation. Our board members Robert Davoli and Wade Woodson serve as managing directors of Sigma Partners.



10. Subsequent Events



On May 13, 2004 the Company executed an extension of its sublease with its tenant. Pursuant to the terms and conditions of
the master lease amendment, and triggered by this sublease extension, the Company is required to relocate to the space it is partially subleasing within the building by September 3, 2004.



9



---

##### Table of Contents

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



Forward-Looking Statements



In addition to historical information, this Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. These statements are subject to risks and uncertainties and are based on the beliefs and assumptions of our management, based on the information currently available to our management. These statements may contain words
such as expects, anticipates, intends, plans, believes, estimates, or other words indicating future results. These statements are based on judgments with respect to, among other
things, information available to us, future economic, competitive and market conditions and future business decisions. All are difficult or impossible to predict accurately and many of which are beyond our control. Accordingly, although we believe
that the assumptions underlying the forward-looking statements are reasonable, any such assumption could prove to be inaccurate and therefore there can be no assurance that the results contemplated in the forward-looking statements will be realized.
Factors that could cause or contribute to these differences include, but are not limited to, those discussed in the sections entitled Risk Factors That May Affect Future Results. In light of significant uncertainties inherent in forward
looking information included in this report on Form 10-Q, the inclusion of such information should not be regarded as a representation that our plans and objectives will be achieved. We undertake no obligation to revise or publicly release the
results of any revision to these forward-looking statements. Given these risks and uncertainties, readers are cautioned not to place undue reliance on the forward-looking statements.



Overview



Versata provides a way for companies to define and manage the logic in their business systems at the business level, rather than at the system code level.



The Company provides solutions for automating and simplifying
the building, maintenance and ongoing evolution of large, complex, data-intensive enterprise applications. These applications typically access multiple data sources, incorporate multiple database tables and user interfaces, execute very complex
business transactions and support thousands of users. The Versata solution effectively and efficiently replaces time-intensive hand-coding efforts associated with Java 2, Enterprise Edition (J2EE) with simple, intuitive business rules
and graphical process flow specification.



Versatas
primary value proposition and sales focus has consistently been on cheaper and faster application development. While Versata is confident there is a continuing opportunity for its technology in its core market of application development products, it
believes that there may be a more strongly differentiated opportunity for the Company in the emerging area of master data management. Master data management concerns the management of highly valuable shared data that is used in support of business
processes and transactions throughout the enterprise. Examples of master data would include customer data, product data, pricing data, configuration data, and other data types that vary from one industry to the next. Management of such data requires
the specification and enforcement of business rules and business logic that ensure complete, consistent and accurate data across all systems within the enterprise.



Traditional data-management approaches emphasize the creation of information models, but often overlook the business rules
that define the management of this information over time, leaving such responsibility to the various applications that produce and consume the shared data. As a result, many organizations find themselves with an increasingly fragmented information
landscape, unable to answer such simple questions as what accounts does this customer hold with us across all of our operating divisions? Such segregated master data management problems must be addressed for businesses to quickly comply
with important new regulatory initiatives such as the USA PATRIOT Acts Anti-Money Laundering initiative or the HIPPA Healthcare patient records initiative.



Based on existing customer experience, Versata believes that development of enterprise master data management systems will
likely follow the same development process as that used for traditional application development: business analysts define the business rules required to properly operate on and maintain the shared master data; these rules are then used by the
programmers to draw models, sketch out pseudo-code, and write programs that are intended to meet the original specifications; these programs are then integrated with the rest of the companys infrastructure resources and deployed to a
production environment. With Versata, the programming step is eliminated: the business analyst specifies the business logic, and that business logic is directly executed by the Versata runtime product, the Versata Logic Server. This simplification
enables companies to react faster to business demands by developing data management solutions more efficiently with an enhanced ability to change these solutions as the business needs change.



This new opportunity area will leverage the success that many of
Versatas customers have had, using existing Versata products to provide easily-configurable, rules-based applications that can be continuously adapted to meet changing business conditions and regulatory pressures. Versatas objective is
to establish the Versata Logic Suite, the Companys family of business logic products, as an adaptable master data management platform. The Company intends to do this by extending its technology leadership, continuing to grow its multi-channel
distribution network, and leveraging its technology alliances.



10



---

##### Table of Contents

Versata markets its products primarily through a direct sales force in North America and in Europe. The
Company also works with a network of consulting and systems integration partners, companies selling pre-packaged software applications, and companies selling software applications over the Internet on a subscription service basis. Our revenues to
date have been derived predominantly from customers in North America and Europe.



Versata also offers comprehensive professional services from training, mentoring, ROI analysis, staff augmentation and project management to complete turnkey solution services, as well as customer support.



We derive our revenue from licensing our software and from the sale of
related services. Our software is generally priced on a per central processing unit (CPU) basis. Maintenance and support revenue includes product maintenance, which provides the customer with unspecified software upgrades over a
specified term, typically twelve months, and customer support which is priced based on the particular level of support chosen by the customer. Professional services revenue consists of fees from consulting, training, mentoring, staff augmentation
and project management or rapid requirements development to complete turnkey solution services. Customers typically purchase these professional services from us to enlist our support by way of training and mentoring activities directed at optimizing
the customers use of our software product. Professional services are sold generally on a time-and-materials basis.



Our cost of software license revenue consists primarily of royalty payments to third parties for technology incorporated into our products. Our cost of
maintenance and support revenue consists of salaries and allocated overhead for support personnel. Our cost of professional services revenue consists of salaries and allocated overhead for professional service personnel and payments to third party
consultants incurred in providing training, and consulting services. Cost of professional services revenue as a percentage of professional services revenue is likely to vary significantly from period to period depending on overall utilization rates,
the mix of services we provide and whether these services are provided by us or by third-party contractors.



Since our inception, we have incurred substantial costs to develop our technology and products, to recruit and train personnel for our product
development, sales and marketing and professional services departments, and to establish our administrative infrastructure. To date, all software development costs have been expensed in the period incurred as such costs do not meet the requirements
for capitalization under Statement of Financial Accounting Standards No. 86, Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed (SFAS 86). Historically, our operating expenses have exceeded the
revenue generated by our products and services. As a result, we have incurred net losses in each quarter since inception.



Segment Information



Versata identifies its operating segments based on the business activities, management responsibility and geographical location. For both periods
presented, Versata operated in a single business segment. Revenue for geographic regions reported below is based upon the customers locations. Following is a summary of the geographic information related to revenues (in thousands):



|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      
|-------------------------------- |  | ---------------------------- | ----- | -------------------------- | - | ----------- |  | ----------- | ----- |  | - | -----
|                                 |  | Three Months Ended April 30, |       | Six Months Ended April 30,
|                                 |  | 2004                         |       | 2003                       |   | 2004        |  | 2003       
|                                 |  | (Unaudited)                  |       | (Unaudited)                |   | (Unaudited) |  | (Unaudited)
|Software license revenue:        |  |                              |       |                            |   |             |  |             |       |  |   |      
|North America                    |  | $                            | 359   |                            | $ | 1,642       |  | $           | 716   |  | $ | 3,833
|Europe                           |  |                              | 935   |                            |   | 236         |  |             | 1,801 |  |   | 753  
|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      
|                                 |  |                              | 1,294 |                            |   | 1,878       |  |             | 2,517 |  |   | 4,586
|Maintenance and support revenue: |  |                              |       |                            |   |             |  |             |       |  |   |      
|North America                    |  | $                            | 940   |                            | $ | 1,084       |  | $           | 1,887 |  | $ | 1,979
|Europe                           |  |                              | 513   |                            |   | 458         |  |             | 1,003 |  |   | 934  
|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      
|                                 |  |                              | 1,453 |                            |   | 1,542       |  |             | 2,890 |  |   | 2,913
|Professional services revenue:   |  |                              |       |                            |   |             |  |             |       |  |   |      
|North America                    |  | $                            | 669   |                            | $ | 665         |  | $           | 1,056 |  | $ | 1,428
|Europe                           |  |                              | 314   |                            |   | 392         |  |             | 683   |  |   | 650  
|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      
|                                 |  |                              | 983   |                            |   | 1,057       |  |             | 1,739 |  |   | 2,078
|Total revenue:                   |  |                              |       |                            |   |             |  |             |       |  |   |      
|North America                    |  | $                            | 1,968 |                            | $ | 3,391       |  | $           | 3,659 |  | $ | 7,240
|Europe                           |  |                              | 1,762 |                            |   | 1,086       |  |             | 3,487 |  |   | 2,337
|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      
|                                 |  | $                            | 3,730 |                            | $ | 4,477       |  | $           | 7,146 |  | $ | 9,577
|                                 |  |                              |       |                            |   |             |  |             |       |  |   |      



11



---

##### Table of Contents

Results of Operations



The following table sets forth, for the periods indicated, the percentage of total revenue represented by the lines in our Unaudited Condensed
Consolidated Statements of Operations and Comprehensive Loss:



|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|----------------------------------------- |  | ---------------------------- | -- |  | -------------------------- | -- |  | ----------- | -- |  | ----------- | --
|                                          |  | Three Months Ended April 30, |    |  | Six Months Ended April 30, |   
|                                          |  | 2004                         |    |  | 2003                       |    |  | 2004        |    |  | 2003        |   
|                                          |  | (Unaudited)                  |    |  | (Unaudited)                |    |  | (Unaudited) |    |  | (Unaudited) |   
|Revenue:                                  |  |                              |    |  |                            |    |  |             |    |  |             |   
|Software license                          |  | 35                           | %  |  | 42                         | %  |  | 35          | %  |  | 48          | % 
|Maintenance and support                   |  | 39                           | %  |  | 34                         | %  |  | 40          | %  |  | 30          | % 
|Professional services                     |  | 26                           | %  |  | 24                         | %  |  | 25          | %  |  | 22          | % 
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Total revenue                             |  | 100                          | %  |  | 100                        | %  |  | 100         | %  |  | 100         | % 
|Cost of revenue:                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Software license                          |  | 2                            | %  |  | 3                          | %  |  | 2           | %  |  | 2           | % 
|Maintenance and support                   |  | 9                            | %  |  | 9                          | %  |  | 10          | %  |  | 8           | % 
|Professional services                     |  | 22                           | %  |  | 20                         | %  |  | 22          | %  |  | 20          | % 
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Total cost of revenue                     |  | 33                           | %  |  | 32                         | %  |  | 34          | %  |  | 30          | % 
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Gross profit                              |  | 67                           | %  |  | 68                         | %  |  | 66          | %  |  | 70          | % 
|Operating expense:                        |  |                              |    |  |                            |    |  |             |    |  |             |   
|Sales and marketing                       |  | 37                           | %  |  | 37                         | %  |  | 41          | %  |  | 34          | % 
|Product development                       |  | 24                           | %  |  | 28                         | %  |  | 30          | %  |  | 28          | % 
|General and administrative                |  | 30                           | %  |  | 15                         | %  |  | 30          | %  |  | 15          | % 
|Stock-based compensation                  |  | 3                            | %  |  | 3                          | %  |  | 3           | %  |  | 3           | % 
|Amortization of intangibles               |  |                             | %  |  | 11                         | %  |  |            | %  |  | 10          | % 
|Restructuring and other                   |  | (3                           | )% |  | 2                          | %  |  | 8           | %  |  | 4           | % 
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Total operating expense                   |  | 91                           | %  |  | 96                         | %  |  | 112         | %  |  | 94          | % 
|Loss from operations                      |  | (24                          | )% |  | (28                        | )% |  | (46         | )% |  | (24         | )%
|Interest income, net                      |  | 1                            | %  |  | 1                          | %  |  | 1           | %  |  | 1           | % 
|Other non-operating income (expense), net |  |                             | %  |  |                           | %  |  | (1          | )% |  | (1          | )%
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   
|Net loss                                  |  | (23                          | )% |  | (27                        | )% |  | (46         | )% |  | (24         | )%
|                                          |  |                              |    |  |                            |    |  |             |    |  |             |   



Revenue



Total Revenue.Total revenue consists of software license revenue,
maintenance and support revenue, and professional services revenue. Total revenue for the three months ended April 30, 2004 decreased by approximately $747,000, or 17%, to $3.7 million from $4.5 million in the three months ended April 30, 2003.
Total revenue for the six months ended April 30, 2004 decreased approximately $2.4 million, or 25%, to $7.1 million from $9.6 million in the six months ended April 30, 2003. The primary reason for these decreases relates to a reduction in software
license revenue, particularly in our North American operations.



Software License Revenue.Software license revenue for the three months ended April 30, 2004 decreased by approximately $584,000, or 31%, to $1.3 million from $1.9 million in the three months ended April 30, 2003. Software license
revenue for the six months ended April 30, 2004 decreased approximately $2.1 million, or 45%, from $4.6 million to $2.5 million compared to the six months ended April 30, 2003. These decreases were attributable to general competitive pressures and
overall market and economic conditions and were most obvious within our North American markets where license revenues for the three month and six periods ended April 30, 2004 fell by 78% and 81%, respectively, from the comparable three month and six
month periods ended April 30, 2003. In addition, during fiscal 2003 management attention was largely focused on sales to existing customers and expense reductions, not on generating sales to new customers. Management is currently focused on
rebuilding the customer pipeline in order to increase revenue. Software license revenue declined to an all time low of $487,000 in the third quarter of fiscal 2003. Since that time the Company has achieved three quarters of consecutive software
license growth.



Maintenance and Support Revenue.Maintenance and support revenue was $1.5 million for the three months ended April 30, 2004 and 2003 and $2.9 million for the six months ended April 30, 2004 and 2003. Thus, new maintenance and support revenues generated from license sales within
the preceding twelve months have, essentially, offset the non-renewal of certain existing maintenance and support contracts. Maintenance and support revenue for our European operations increased slightly in both the three month and six month
reporting periods while decreasing slightly within our North American operations. This reflects our stronger license sales in Europe.



12



---

##### Table of Contents

Professional Services Revenue. Professional services revenue decreased by $74,000, or 7%, to
$983,000 in the three months ended April 30, 2004 from $1.1 million in the three months ended April 30, 2003. Professional services revenue decreased by $339,000, or 16%, to $1.7 million for the six months ended April 30, 2004 from $2.1 million for
the six months ended April 30, 2003. The decrease in professional services revenue for the six months ended April 30, 2004 was primarily due to our North American operations and is related to the reduced license revenue in that region. Certain
customers have acquired the necessary skills from previous engagements and, thus, can perform various technical functions on an in-house basis. We are also experiencing competitive pricing pressures from small, independent consulting firms operating
with lower overhead.



Cost of Revenue



Total Cost of Revenue.Total cost of revenue decreased by $217,000,
or 15%, to $1.2 million in the three months ended April 30, 2004 from $1.5 million in the three months ended April 30, 2003. Total cost of revenue decreased by $415,000, or 15%, to $2.4 million for the six months ended April 30, 2004 from $2.8
million for the six months ended April 30, 2003. These decreases were primarily attributable to managements restructuring plan initiated to better align our costs with our revenue. Additionally, these decreases reflect the lower revenues
experienced in both reporting periods.



Cost of Software
License Revenue. Cost of software license revenue consists of partner fees and royalties paid to third party vendors for the use of their products embedded within our product offerings. Cost of software license revenue decreased by $87,000, or
63%, to $51,000 for the three months ended April 30, 2004 from $138,000 for the three months ended April 30, 2003. Cost of software license revenue decreased by $69,000, or 37%, to $117,000 for the six months ended April 30, 2004 from $186,000 for
the six months ended April 30, 2003. These expense decreases parallel the lower software license revenues achieved in the current fiscal year, including lower third-party royalty costs.



Cost of Maintenance and Support Revenue. Cost of maintenance and support revenue consists of salaries and allocated
overhead for support personnel. Cost of maintenance and support revenue decreased by $69,000, or 16%, to $353,000 for the three months ended April 30, 2004 from $422,000 for the three months ended April 30, 2003. Cost of maintenance and support
revenue decreased by $35,000, or 4%, to $751,000 for the six months ended April 30, 2004 from $786,000 for the six months ended April 30, 2003. These decreases relate mainly to a reduction in personnel costs. As of April 30, 2004, we had 7 employees
and contractors in our support operations as compared to 10 employees and contractors at April 30, 2003.



Cost of Professional Services Revenue. Cost of professional services revenue consists of salaries and allocated overhead for professional service
personnel and payments to third party consultants incurred in providing training and consulting services. Cost of service revenue decreased by $61,000, or 7%, to $831,000 for the three months ended April 30, 2004 from $892,000 for the three months
ended April 30, 2003. Cost of service revenue decreased by $311,000, or 17%, to $1.6 million for the six months ended April 30, 2004 from $1.9 million for the six months ended April 30, 2003. The decrease experienced in both periods was mainly
attributable to the reduction in headcount. As a percentage of revenue, costs were constant at 84% for both of the three month periods ended April 30, 2004 and April 30, 2003, respectively, and were similarly constant at 90% for the six month
periods ended April 30, 2004 and April 30, 2003, respectively. As of April 30, 2004, we had 18 employees and contractors in professional services as compared to 21 employees and contractors on April 30, 2003.



Gross Profit



Gross Profit. Gross profit decreased by $530,000, or 18%, to $2.5 million in the three months ended April 30, 2004
from $3.0 million in the three months ended April 30, 2003. Gross margins decreased to 67% for the three months ended April 30, 2004 from 68% for the three months ended April 30, 2003. Gross profit decreased by $2.0 million, or 30%, to $4.7 million
in the six months ended April 30, 2004 from $6.7 million in the six months ended April 30, 2003. Gross margins decreased to 66% for the six months ended April 30, 2004 from 70% for the six months ended April 30, 2003



The general decrease in gross margins reflects the decrease in revenue in the
current fiscal year as the cost of revenue actually decreased both periods. Gross margins were also impacted by lower license revenues, in the current fiscal year, which generate significantly higher margins than maintenance and support or
professional services revenues.



13



---

##### Table of Contents

The following table summarizes the key revenue, cost of revenue and gross profit components:



|                      |  |                              |       |   |                            |   |       |             |  |   |             |   |  |   |       |  
|--------------------- |  | ---------------------------- | ----- | - | -------------------------- | - | ----- | ----------- |  | - | ----------- | - |  | - | ----- | -
|                      |  | Three Months Ended April 30, |       |   | Six Months Ended April 30, |  
|                      |  | 2004                         |       |   | 2003                       |   |       | 2004        |  |   | 2003        |  
|                      |  | (Unaudited)                  |       |   | (Unaudited)                |   |       | (Unaudited) |  |   | (Unaudited) |  
|Total revenue         |  | $                            | 3,730 |   |                            | $ | 4,477 |             |  | $ | 7,146       |   |  | $ | 9,577 |  
|Total cost of revenue |  |                              | 1,235 |   |                            |   | 1,452 |             |  |   | 2,429       |   |  |   | 2,844 |  
|                      |  |                              |       |   |                            |   |       |             |  |   |             |   |  |   |       |  
|Gross profit          |  |                              | 2,495 |   |                            |   | 3,025 |             |  |   | 4,717       |   |  |   | 6,733 |  
|                      |  |                              |       |  
|Gross margin          |  |                              | 67    | % |                            |   | 68    | %           |  |   | 66          | % |  |   | 70    | %



Operating Expenses



Sales and Marketing. Sales and marketing expense includes
salaries, direct sales force and partner commissions, travel and entertainment, and marketing programs. Sales and marketing expense decreased by $233,000, or 14%, to $1.4 million in the three months ended April 30, 2004 from $1.6 million in the
three months ended April 30, 2003. Sales and marketing expense decreased by $340,000, or 10%, to $2.9 million in the six months ended April 30, 2004 from $3.3 million in the six months ended April 30, 2003. These decreases were principally related
to the reduction in personnel costs, including lower commission expenses based on the lower revenues achieved. As of April 30, 2004, we had 15 employees and contractors in our sales and marketing operations as compared to 27 employees and
contractors on April 30, 2003. As a percentage of revenue, sales and marketing expense was 38% and 37%, respectively, for the three month periods ended April 30, 2004 and 2003, while increasing to 41% for the six month period ended April 30, 2004
from 34% for the six month period ended April 30, 2003. The increase in expense, as a percentage of revenue, reflected the lower revenues achieved in the current fiscal year.



Product Development. Product development expense includes costs associated with the development of new products,
enhancements to existing products, quality assurance and technical publication activities. These costs consist primarily of employee salaries and the cost of consulting resources that supplement our product development teams. Product development
expense decreased by $364,000, or 29%, to $884,000 in the three months ended April 30, 2004 from $1.2 million in the three months ended April 30, 2003. Product development expense decreased by $580,000, or 22%, to $2.1 million in the six months
ended April 30, 2004 from $2.7 million in the six months ended April 30, 2003. These decreases were principally driven by a reduction in personnel related costs, partially offset by an increase in contractor costs from our recently established
relationship with Virtusa. All software development costs are expensed in the period incurred as they do not meet the requirements for capitalization under SFAS 86. As of April 30, 2004, we had 33 employees and contractors in product development as
compared to 38 employees and contractors on April 30, 2003. As a percentage of revenue, product development expense decreased to 24% for the three months ended April 30, 2004 from 28% for the three months ended April 30, 2003 while increasing to 30%
for the six months ended April 30, 2004 from 28% for the six months ended April 30, 2003. The decrease in expense, as a percentage of revenue, reflects the benefits derived from our relationship with Virtusa while the increase in expense, as a
percentage of revenue, reflected the lower revenues achieved in the current fiscal year.



General and Administrative. General and administrative expense includes salaries for executive, finance and administrative personnel, information systems costs and bad debt expense. General and administrative
expense increased by $448,000, or 68%, to $1.1 million in the three months ended April 30, 2004 from $657,000 in the three months ended April 30, 2003. General and administrative expense increased by $704,000, or 48%, to $2.2 million in the six
months ended April 30, 2004 from $1.5 million in the six months ended April 30, 2003. These increases were mainly related to the Company recording a charge in the bad debt provision for the three months ended April 30, 2004 of $90,000 as compared to
a credit of $237,000 for the three months ended April 30, 2003. In addition, we experienced additional legal, regulatory and other professional fees in the current fiscal year relating to our transition to the NASDAQ small cap market and the
issuance of a shareholder rights plan. As of April 30, 2004, we had 17 employees and contractors performing general and administrative functions as compared to 20 employees and contractors on April 30, 2003. As a percentage of revenue, general and
administrative expense increased to 30% for the three month and six month periods ended April 30, 2004 from 15% for the three month and six month periods ended April 30, 2003.



Stock-Based Compensation. Stock-based compensation includes the cost of common stock awards granted to employees and
consultants in exchange for services as well as the amortization of employee stock option grants. Employee stock-based compensation expense for stock options is amortized on an accelerated basis under FIN 28 over the vesting period of the related
options, generally 50 months. Stock-based compensation expense decreased by $21,000, or 17%, to $100,000 for the three months ended April 30, 2004 from $121,000 for the three months ended April 30, 2003. Stock-based compensation expense decreased by
$71,000, or 24%, to $223,000 for the six months ended April 30, 2004 from $294,000 for the six months ended April 30, 2003. The decreases in both comparable periods reflected our lower staff levels and the commensurate reduction in both common stock
and stock option awards. Overall, we experienced lower amortization charges for pre-IPO stock option awards, offset by fully vested common stock awards.



14



---

##### Table of Contents

Amortization of Intangibles. Intangible assets consist of purchased technology which are generally
amortized on a straight-line basis over the expected life of three years. The Company incurred no amortization expense for the three month or six month periods ended April 30, 2004 as the asset had been fully amortized in the first quarter of this
fiscal year. Amortization expense for the three and six months ended April 30, 2003 was $500,000 and $973,000, respectively.



Restructuring and Other. Restructuring expense for the three months ended April 30, 2004 decreased $182,000 to a credit amount of $99,000 from an
expense of $83,000 for the three months ended April 30, 2003. Restructuring expense for the six months ended April 30, 2004 increased $165,000 to $571,000 from $406,000 for the six months ended April 30, 2003. The decrease in the three months ended
April 30, 2004 principally related to the renegotiation of the lease agreement for our Oakland, California headquarters. As a result, we reversed the accrued restructuring charges and wrote-off the majority of our restricted cash balance. The
resulting net credit amount was further reduced by various charges for the sale of our French subsidiary, the disposal of certain fixed assets and the payment of additional severance payments. The increase of $165,000 in expense for the six months
ended April 30, 2004 largely relates to severance payments for both our domestic and international staff and additional expenses incurred in the renegotiation of the lease agreement for our Oakland, California headquarters.



On March 10, 2004 the Company and its landlord executed an amendment to the
lease agreement for the Companys headquarter office space located in Oakland, California. This amendment reduced the Companys future rent expense as well as reducing our physical space obligations from approximately 75,000 square feet to
approximately 25,000 square feet. In addition, we agreed to extend the lease term by two additional years to August 31, 2010. As partial consideration for the amendment, Versata released to the landlord the sum of $4.2 million of the existing letter
of credit which appeared as restricted cash on the Companys balance sheet in the sum of $4.8 million, as of January 31, 2004. The payment of the amendment consideration was accomplished by the landlords draw of the entire amount of the
letter of credit and the remainder, $608,000, was credited by the landlord towards our rent obligations through October 31, 2004. In addition, Versata issued to the landlord warrants for 50,000 shares of common stock at a fair market value of
$54,000.



On May 13, 2004 the Company entered into an extension
of an existing sublease within its Oakland, California headquarters. Pursuant to the terms and conditions of the master lease amendment, and triggered by the sublease extension, the Company is required to relocate to the space it is partially
subleasing within the building by September 3, 2004. The leasehold improvements made by the Company, along with certain furniture and fixtures contained within its current premises, must be abandoned when the Company is relocated. Under SFAS No.
144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS 144), the Company is required to depreciate these assets over the remaining period, that is, until it vacates its existing premises. Accordingly, the
Company will experience additional restructuring charges of approximately $740,000 in the third and fourth fiscal quarters relating to the accelerated deprecation of these assets.



Interest Income, Net. Interest income, net, is primarily comprised of interest income from our cash and investments
offset by interest paid on any equipment loans and capital lease obligations. We had net interest income of $35,000 for the three months ended April 30, 2004, a decrease of $6,000, or 15%, compared to net interest income of $41,000 for the three
months ended April 30, 2003. We had net interest income of $57,000 for the six months ended April 30, 2004, a decrease of $65,000, or 53%, compared to net interest income of $122,000 for the six months ended April 30, 2003. The reduction in interest
income in both periods is primarily due to our reduced cash and cash equivalent balances and lower interest rates earned. We have incurred approximately $1,000 of interest expense in fiscal 2004.



Other Non-Operating Income (Expense), Net. Other non-operating income
(expense), net primarily relates to various state and local taxes. The majority of these taxes are not based upon taxable income but on revenues, asset values or shares outstanding. We have incurred operating losses for all periods from inception
through April 30, 2004, thus, we have not incurred an income tax liability for federal income taxes and only minimal liabilities for state income taxes. In addition, we have recorded a valuation allowance for the full amount of our deferred tax
assets, as the future realization of the tax benefits is uncertain. Other net non-operating expense increased by $27,000 to a charge of $7,000 for the three months ended April 30, 2004 as compared to a credit of $20,000 for the three months ended
April 30, 2003. Other net non-operating expense decreased by $63,000, or 64%, to $35,000 for the six months ended April 30, 2004 from $98,000 for the six months ended April 30, 2003. For the three month periods ending April 30, 2004 and 2003 the
increase is largely a result of a California sales tax refund, partially offset by additional Delaware franchise taxes, recorded in the prior fiscal year. For the six month periods ending April 30, 2004 and 2003, the major reason for the decrease
relates to lower charges for Delaware franchise taxes in 2004.



15



---

##### Table of Contents

Liquidity and Capital Resources



Since inception, we have funded our operations primarily through the private sale of our equity securities and our initial
public offering, resulting in aggregate net proceeds of $167.2 million. We have also funded our operations through equipment financing. As of April 30, 2004, we had $10.7 million in cash and cash equivalents and short-term investments and $6.5
million in working capital. Cash and cash equivalents consist of highly liquid investments in time deposits held at major banks, commercial paper, United States government agency discount notes, money market mutual funds and other money market
securities with original maturities of 90 days or less. Short-term investments include similar highly liquid investments with maturities between 91 days and 365 days. Working capital is current assets less current liabilities.



Net cash used in operating activities in each period reflects the net losses
offset by non-cash expenses, primarily depreciation and amortization and stock-based compensation. Net cash used in operating activities is also impacted by changes in working capital. Net cash used in operating activities was $3.3 million and
$193,000 for the six months ended April 30, 2004 and 2003, respectively. During the six month period ended April 30, 2004, the decrease in cash flows from operating activities was mainly related to the operating loss of $3.3 million. The positive
affects of non-cash items such as deferred revenue, depreciation, stock-based compensation and bad debt provision were offset by increases in accounts receivable and pre-paid assets. For the six month period ended April 30, 2003, the operating loss
of $2.3 million was reduced by depreciation and amortization expense, stock-based compensation, accounts receivable collections and accrued restructuring charges, partially offset by a reduction in accounts payable and accrued liabilities as well as
a reduction in deferred revenues.



Net cash provided by
investing activities was $1.5 million and $1.8 million for the six months ended April 30, 2004 and 2003, respectively. Net cash provided by investing activities was related primarily to the net proceeds from the sales and purchases of short-term
investments, offset by the purchases of fixed assets.



Net cash
provided by financing activities was $28,000 for the six months ended April 30, 2004 and was attributable to the exercise of stock options. This compared to a net cash usage of $246,000 for the six months ended April 30, 2003 which largely related
to payments on capital lease obligations and long term debt.



We believe our cash and cash equivalents and short-term investments as of April 30, 2004 will be sufficient to meet our general expenses, working capital and capital expenditure requirements for at least the next twelve months. However, we
may find it necessary to obtain additional equity or debt financing in fiscal 2005 or beyond. In the event additional financing is required, we may not be able to raise it on acceptable terms or at all.



Critical Accounting Policies



The discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates. We base our estimates on historical
experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.



We believe the following are critical accounting policies and estimates used
in the preparation of our consolidated financial statements:



Revenue Recognition



We derive revenue from
three sources as follows: (i) sale of software licenses to end users, value added resellers (VARs), distributors, system integrators and independent software vendors (ISVs); (ii) maintenance and support which
consist of post-contract customer support (PCS); and (iii) professional services which include consulting and training. We recognize revenue in accordance with the American Institute of Certified Public Accountants (AICPA)
Statement of Position 97-2, Software Revenue Recognition (SOP 97-2), as amended. Under SOP 97-2, we record revenue from licensing of software products to end-users and system integrators, who use our software to build systems for their
customers, when both parties sign a license agreement, the fee is fixed or determinable, collection is reasonably assured and delivery of the product has occurred. For VARs and distributors, we recognize revenue upon notification of
sell-through, provided all other revenue recognition criteria are met. For sales to certain ISVs, where we receive non-refundable royalty payments, we defer the fair value of PCS related to the arrangement and recognize the remainder as
license revenue, when paid, provided all other revenue recognition criteria are met. Generally, we provide payment terms that range from thirty to ninety days from the invoice date. Accordingly, payment terms that exceed ninety days are not
considered fixed or determinable and revenue is recognized as payments become due. When contracts contain multiple elements, and for which



16



---

##### Table of Contents

vendor specific objective evidence (VSOE) of fair value exists for the undelivered elements, we recognize
revenue for the delivered elements based upon the residual method. VSOE is generally the price for products sold separately or the renewal rate in the agreement for PCS. Undelivered elements consist primarily of PCS and other services such as
consulting, mentoring and training. Services are generally not considered essential to the functionality of the software. We recognize revenue allocated to PCS ratably over the period of the contracts, which is generally twelve months. For revenue
related to consulting services, we recognize revenue as the related services are performed. In instances where services are deemed essential to the software, both the software license fee and consulting fees are recognized using the
percentage-of-completion method of contract accounting. The portion of fees related to either products delivered or services rendered which are not due under our Companys standard payment terms are reflected in deferred revenue and in unbilled
receivables.



Significant management judgments and estimates
must be made in connection with determination of the revenue to be recognized in any accounting period. If we made different judgments or utilized different estimates for any period, material differences in the amount and timing of revenue
recognized could result.



Determining Functional Currencies
for the Purpose of Consolidation



We have several foreign
subsidiaries, which together account for approximately 47% of our net revenues for the quarter ended April 30, 2004, and 36% of our assets and 54% of our total liabilities as of April 30, 2004.



In preparing our consolidated financial statements, we are required to
translate the financial statements of the foreign subsidiaries from the currency in which they keep their accounting records, generally the local currency, into United States dollars. This process results in exchange gains and losses which, under
the relevant accounting guidance, are either included within the statement of operations or as a separate part of our stockholders equity under the caption cumulative translation adjustment.



If any subsidiarys functional currency is deemed to be the local
currency, then any gain or loss associated with the translation of that subsidiarys financial statements is included in cumulative translation adjustments. If we dispose of any of our subsidiaries, any cumulative translation gains or losses
would be realized in our statement of operations. If we determine that there has been a change in the functional currency of a subsidiary to the United States dollar, any translation gains or losses arising after the date of change would be included
within our statement of operations.



The magnitude of these
gains or losses is dependent upon movements in the exchange rates of the foreign currencies in which we transact business against the United States dollar. These currencies include the United Kingdom Pound Sterling, the Euro, and Australian and
Canadian dollars. Any future translation gains or losses could be significantly higher than those noted in each of these periods. In addition, if we determine that a change in the functional currency of one of our subsidiaries has occurred at any
point in time, we would be required to include any translation gains or losses from the date of change in our statement of operations.



Allowance for Doubtful Accounts



We make judgments as to our ability to collect outstanding receivables and provide allowances for the portion of receivables when collection becomes
doubtful. Provisions are made based upon a specific review of all significant outstanding invoices. For those invoices not specifically reviewed, provisions are provided at differing rates, based upon the age of the receivable. In determining these
percentages, we analyze our historical collection experience and current economic trends. If the historical data we use to calculate the allowance provided for doubtful accounts does not reflect the future ability to collect outstanding receivables,
additional provisions for doubtful accounts may be needed and the future results of operations could be materially affected.



Stock-based Compensation



Our Company accounts for stock-based employee compensation arrangements using the intrinsic value method in accordance with provisions of Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and Financial Accounting Standards Board Interpretation No. 28, Accounting for Stock Appreciation Rights and Other Variable Stock Option or
Award Plans (FIN 28), and complies with the disclosure provisions of Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (SFAS 123). Under APB 25, compensation expense is
based on the difference, if any, on the date of grant, between the fair value of our Companys common stock and the exercise price. SFAS 123 defines a fair value based method of accounting for an employee stock option or similar
equity investment. Our Company accounts for equity instruments issued to non-employees in accordance with the provisions of SFAS 123 and Financial Accounting Standards Board Emerging Issues Task Force Issue No. 96-18, Accounting for Equity
Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling Goods or Services (EITF 96-18).



An alternative method to the intrinsic value method of accounting for stock-based compensation is the fair value approach prescribed by SFAS 123, as
amended by SFAS No. 148 Accounting for Stock-Based CompensationTransition and Disclosure. If the



17



---

##### Table of Contents

Company followed the fair value approach, the Company would be required to record deferred compensation based on the fair
value of the stock option at the date of grant. The fair value of the stock option is required to be computed using an option-pricing model, such as the Black-Scholes option valuation model, at the date of the stock option grant. The deferred
compensation calculated under the fair value method would then be amortized over the respective vesting period of the stock option.



Risk Factors That May Affect Future Results



We operate in a rapidly changing environment that involves numerous risks and uncertainties. The following section lists some, but not all, of these risks
and uncertainties, which may have a material adverse effect on our business, financial condition or results of operations. Investors should carefully consider the following risk factors in evaluating an investment in our common stock.



We have limited working capital and may experience difficulty in obtaining
needed funding, which may limit our ability to effectively pursue our business strategies.



As of April 30, 2004, we had $10.7 million in cash and short-term investments, and working capital of approximately $6.5 million. To date, we have not
achieved profitability or positive cash flow on a sustained basis. Although we believe that our current cash, cash equivalents, and any net cash provided by operations will be sufficient to meet our anticipated cash needs for working capital and
capital expenditures for at least the next twelve months, it is possible that events may occur that could render our current working capital reserves insufficient.



Because our revenue is unpredictable and a significant portion of our expenses are fixed, a reduction in projected revenue or unanticipated
requirements for cash outlays could deplete our limited financial resources, potentially to a serious degree. We may find it necessary to obtain additional equity or debt financing in fiscal 2005 or beyond. If we require additional external funding,
there can be no assurance that we will be able to obtain it on a timely basis if at all, or, if available, on terms acceptable to us. Moreover, additional financing will cause dilution to existing stockholders. If we cannot secure adequate financing
sources on a timely basis, then we would be required, at a minimum, to reduce our operating expenses, which would restrict our ability to pursue our business objectives and could adversely impact our ability to maintain our revenue levels.



Our Quarterly Revenues and Operating Results May Fluctuate
in Future Periods.



Our operating results have varied and
may continue to vary substantially from period to period. The timing and amount of our license fees are subject to a number of factors that make estimating revenues and operating results prior to the end of a quarter uncertain. While we receive
certain recurring revenues on royalty-based license agreements and also from deferred maintenance and support fees, a significant amount of license fees in any quarter is dependent on the execution of new license sales in a particular quarter. Our
professional services revenue in any quarter is substantially dependent on our license revenue. Services are normally purchased in conjunction with software, although it is not a requirement. Should our license revenues decrease, there will be a
reduced market for our services. Any revenue shortfall in services could have an immediate and significant adverse effect on our results of operations. Operating expenses for any year are normally based on the attainment of planned revenue levels
for that year and are generally incurred ratably throughout the year. As a result, if revenues were less than planned in any period while expense levels remain relatively fixed; our operating results would be adversely affected for that period. In
addition, unplanned expenses such as; increase in salaries, third party software rates, restructuring assumptions, and cost of software development, could adversely affect operating results for the period in which such expenses were incurred.



We Have Incurred Operating Losses Since Our Inception and
are Likely to Incur Net Losses and Negative Cash Flows for the Foreseeable Future.



We have experienced operating losses in each quarterly and annual period since inception, and we expect to incur losses in the future. If our revenue grows less than we anticipate or if our operating expenses increase
more than expected or are not reduced in the event of lower revenue, we may never achieve profitability. As of April 30, 2004, we had an accumulated deficit of $209.4 million. Although we have an objective of achieving profitability as soon as
practical, we cannot assure you that we will be successful. In order to achieve and maintain profitability, we will need to increase revenues while decreasing expenses.



Weakening of World Wide Economic Conditions Realized in the Internet Infrastructure Software Market May Result in
Decreased Revenues or Lower Revenue Growth Rates.



The
revenue growth of our business depends on the overall demand for computer software, particularly in the product segments in which we compete. Any further slowdown of the worldwide economy affects the buying decision of corporate customers, such as
it has in the recent years. Because our sales are primarily to Global 2000 customers, our business also depends on general economic and business conditions. A reduction in demand for computer software, caused by a weakening of the economy, such as
occurred in fiscal 2001, 2002 and 2003, or otherwise, may result in continued decreased revenues or lower revenue growth rates.



18



---

##### Table of Contents

Entering Into New or Developing Markets May Also Result in Decreased Revenues or Lower Revenue Growth
Rates



As we focus on the new market opportunity in master
data management, we may be competing with large, established suppliers and/or systems integrators as well as start-up companies. Some of our current and potential competitors may have greater resources, including technical and engineering resources,
than we do. Since the master data management market is relatively new, we believe that success in developing and selling master data management products will require us to devote appropriate efforts to develop the strong sales, marketing and
development skills required to address new target markets. These efforts may increase our operating costs and, if we fail to timely generate revenue from the master data management business, our working capital and operating results could be
adversely affected. There can be no assurance that our efforts to pursue the master data management business will be successful or will not adversely affect our financial condition or results of operations, particularly in the near term.



If We Do Not Effectively Compete With New and Existing Competitors, Our
Revenues and Operating Margins Will Decline.



The Internet
infrastructure software market in general, and the market for our software and related services in particular, are new, rapidly evolving and highly competitive. We expect the competition in this industry to persist and intensify as the market
continues to consolidate. Many of our competitors, including but not limited to IBM, BEA Systems, Inc., Microsoft, Oracle, and Sun Microsystems have longer operating histories and significantly greater financial, technical, marketing and other
resources than we do. As a result, they may be able to respond more quickly to new or changing opportunities, technologies and customer requirements. Many of our competitors, such as the ones mentioned herein; also have more extensive customer
bases, broader customer relationships and broader industry alliances that they could leverage, thereby establishing relationships with many of our current and potential customers. These companies also have significantly more established customer
support and professional service organizations. In addition, these companies may adopt aggressive pricing policies or offer more attractive terms to customers, may bundle their competitive products with broader product offerings or may introduce new
products and enhancements. Furthermore, current and potential competitors may establish cooperative relationships among themselves or with third parties to enhance their products. As a result, it is possible that new competitors or alliances among
competitors may emerge and rapidly acquire significant market share. If we fail to compete successfully with our competitors, the demand for our products would decrease. Any reduction in demand could lead to loss of market share, a decrease in the
price of our products, fewer customer orders, reduced revenues, reduced margins, and increased operating losses. These competitive pressures could seriously harm our business and operating results.



If We Do Not Develop and Enhance New and Existing Products to Keep Pace
With Technological, Market and Industry Changes, Our Revenues May Decline.



The markets for our products are characterized by rapid technological advances in software development, evolving standards in software technology and frequent new product introductions and enhancements. Product
introductions and short product life cycles necessitate high levels of expenditures for research and development. To maintain our competitive position, we must:



| |  | Enhance and improve existing products and continue to introduce new products that keep pace with technological developments, such as the new master data management products;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Satisfy increasingly sophisticated customer requirements; and
| | - | -------------------------------------------------------------



| |  | Achieve market acceptance.
| | - | --------------------------



The success of new products is dependent on several factors including proper new product definition, product cost, timely completion and introduction of
new products, differentiation of new products from those of our competitors, and market acceptance of these products. There can be no assurance that we will successfully identify new product opportunities, develop and bring new products to market in
a timely manner, and achieve market acceptance of our products or that products and technologies developed by others will not render our products or technologies obsolete or noncompetitive. Our inability to run on new or increasingly popular
operating systems, and/or our failure to successfully enhance and improve our products in a timely manner could have a material adverse effect on our business, results of operations, financial condition or cash flows.



New Versions and Releases of Our Products May Contain Errors or Defects
and Result in Loss of Revenue.



The software products we
offer are complex and, despite extensive testing and quality control, may have had, and in the future could have errors or defects, especially when we first introduce them. Typically we need to issue corrective releases of our software products to
fix any defects or errors. Defects or errors could also cause damage to our reputation, loss of revenues, product returns or



19



---

##### Table of Contents

order cancellations, lack of market acceptance of our products, and expose us to litigation. Accordingly, defects or
errors particularly if they are more numerous than expected could have a material and adverse effect on our business, results of operations and financial condition.



Our Failure to Accurately Forecast Sales May Lead to a Disappointment of Market Expectations.



Our Company uses a pipeline system, a common industry practice,
to forecast sales and trends in our business. Our sales personnel monitor the status of all proposals, such as the date when they estimate that a customer will make a purchase decision and the potential dollar amount of the sale. We aggregate these
estimates periodically in order to generate a sales pipeline. We compare the pipeline at various points in time to look for trends in our business. While this pipeline analysis may provide us with some guidance in business planning and budgeting,
these pipeline estimates are necessarily speculative and may not consistently correlate to revenues in a particular quarter or over a longer period of time. A variation in the conversion of the pipeline into contracts or in the pipeline itself such
as occurred in the past could cause our Company to improperly plan or budget and thereby adversely affect our business or results of operations. In particular, the current slowdown in the economy is causing purchasing decisions to be delayed,
reduced in amount or cancelled which will therefore reduce the overall license pipeline conversion rates in a particular period of time.



The Price of Our Common Stock is Volatile, and It May Fluctuate Significantly.



The market price of our common stock has fluctuated significantly and has declined sharply since our initial public offering
in March 2000. Our Companys stock price is affected by a number of factors, some of which are beyond our control, including:



| |  | Quarterly variations in results, announcements that our revenue or income are below analysts expectations;
| | - | -----------------------------------------------------------------------------------------------------------



| |  | The competitive landscape;
| | - | --------------------------



| |  | Technological innovations by us or our competitors;
| | - | ---------------------------------------------------



| |  | Changes in earnings estimates or recommendations by analysts;
| | - | -------------------------------------------------------------



| |  | Sales of large blocks of our common stock, sales or the intention to sell stock by our executives and directors;
| | - | ----------------------------------------------------------------------------------------------------------------



| |  | General economic and market conditions;
| | - | ---------------------------------------



| |  | Additions or departures of key personnel;
| | - | -----------------------------------------



| |  | Estimates and projections by the investment community; and
| | - | ----------------------------------------------------------



| |  | Fluctuations in our stock trading volume, which is particularly common among highly volatile securities of software companies.
| | - | ------------------------------------------------------------------------------------------------------------------------------



As a result, our stock price is subject to significant volatility. In the
past, following periods of volatility or decline in the market price of a companys securities, securities class action litigation has at times been instituted against that company. This could cause us to incur substantial costs and experience
a diversion of managements attention and resources.



Any Potential Delisting of Versatas Common Stock from the NASDAQ Small Cap Market Could Harm Our Business.



Versatas common stock currently trades on the NASDAQ Small Cap National Market, which has certain quantitative continued listing requirements. In
March 2004 we transferred the listing of our common stock from the NASDAQ National Market to the NASDAQ Small Cap Market because we no longer met the NASDAQ National Markets minimum stockholders equity requirements. If we are unable to
maintain compliance with the Small Cap Markets continued listing requirements, our common stock could be de-listed from the Small Cap Market, with future sales conducted only in the over the counter market. A transfer to the over the counter
market could have a negative impact on the price and liquidity of our common stock.



We May Have to Delay Recognizing License or Service Related Revenue for a Significant Period, Which Could Negatively Impact Our Results of Operations.



Although we typically enter into standard license agreements and
time-and-materials services agreements, we may occasionally have to delay recognizing license or service revenue for a significant period of time for a variety of types of transactions, including:



| |  | Transactions which require specified future deliverables not covered by maintenance and support arrangements;
| | - | -------------------------------------------------------------------------------------------------------------



20



---

##### Table of Contents

| |  | Transactions that involved significant production, modification or customization;
| | - | ---------------------------------------------------------------------------------



| |  | Transactions that contain customer acceptance clauses, cancellation/exchange rights, or refund rights;
| | - | ------------------------------------------------------------------------------------------------------



| |  | Transactions that involve certain customer financing arrangements;
| | - | ------------------------------------------------------------------



| |  | Transactions that involve extended payment terms or payments based on milestones;
| | - | ---------------------------------------------------------------------------------



| |  | Transactions that do not support current established pricing of training, professional services, maintenance and support, or other typical undelivered elements in an arrangement;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



These factors and other specific accounting
requirements for software revenue recognition, require that we have very precise terms in our license agreements to allow us to recognize revenue when we initially deliver software or perform services. Although we have a standard form of license
agreement that meets the criteria for current revenue recognition on delivered elements, we negotiate and revise these terms and conditions in some transactions. Sometimes we are unable to negotiate terms and conditions that permit revenue
recognition at the time of delivery or even as work on the project is completed.



If Accounting Interpretations Relating to Revenue Recognition Change, Our Reported Revenues Could Decline, or We Could be Forced to Make Changes in Our Business Practices.



Over the past several years, the American Institute of Certified Public
Accountants has issued Statement of Position No. 97-2, Software Revenue Recognition (SOP 97-2), and Statement of Position No. 98-9, Modification of SOP 97-2, Software Revenue Recognition, With Respect to Certain Transactions (SOP
98-9). In addition, in December 2003, the Securities and Exchange Commission staff issued Staff Accounting Bulletin No. 104, Revenue Recognition in Financial Statements (SAB 104), which explains how the SEC staff believes existing
revenue recognition rules should be applied to or interpreted for transactions not specifically addressed by existing rules. These standards address software revenue recognition matters primarily from a conceptual level and do not include specific
implementation guidance. We believe that our revenue has been recognized in compliance with SOP 97-2, SOP 98-9 and SAB 104. However, the accounting profession and regulatory agencies continue to discuss various provisions of these pronouncements
with the objective of providing additional guidance on their application. These discussions and the issuance of new interpretations, once finalized, could lead to unanticipated reductions in recognized revenue. They could also drive significant
adjustments to our business practices, which could result in increased administrative costs, lengthened sales cycles and other changes which could adversely affect our results of operations.



If the Versata Products and Related Services Do Not Achieve Widespread
Market Acceptance, the Source of Substantially All of Our Revenue Will be At Risk.



We cannot predict the level of market acceptance that will be achieved or maintained by our products and services. If either the Internet infrastructure software market in general, or the market for our software or
related services in particular, fails to grow or grows more slowly than we anticipate, or if either market fails to accept our products and related services, the source of substantially all of our revenue will be at risk. We expect to continue to
derive substantially all our revenue from and be dependent upon the Versata products and related services in the future. The market for the Versata products and related services is new, rapidly evolving and highly competitive, and we cannot be
certain that a viable market for our products will ever develop or be sustained. Our future financial performance will depend in large part on the successful development, introduction and customer acceptance of our new products, product enhancements
and related services in a timely and cost effective manner. We expect to continue to commit significant resources to market and further develop our products and related services and to enhance the brand awareness of our software and services.



If Java Technology Does Not Continue to be Widely Adopted
for E-business Application Development, Our Business Will Suffer.



Our products are based on Java technology, an object-oriented software programming language and distributed computing platform developed by Sun Microsystems. Java is a relatively new language and was developed primarily for the Internet and
corporate intranet applications. It is still too early to determine whether Java will achieve greater acceptance as a programming language and platform for enterprise applications. Alternatives to Java include Microsofts C# language and .net
computing platform. Should Java not continue to be widely adopted, or is adopted more slowly than anticipated, our business will suffer. Alternatively, if Sun Microsystems makes significant changes to the Java language or its proprietary technology,
or fails to correct defects and limitations in these products, our ability to continue improving and shipping our products could be impaired. In the future, our customers also may require the ability to deploy our products on platforms for which
technically acceptable Java implementations either do not exist or are not available on commercially reasonable terms.



21



---

##### Table of Contents

We Depend on Increased Business from Our Current and New Customers and if We Fail to Generate Repeat
and Expanded Business or Grow Our Customer Base, Our Products and Services Revenue Will Likely Decline.



In order to be successful, we need to broaden our business by selling product licenses and services to current and new customers. Many of our customers
initially make a limited purchase of our products and services for pilot programs. These customers may not choose to purchase additional licenses to expand their use of our products. These and other potential customers also may not yet have
developed or deployed initial software applications based on our products. If these customers do not successfully develop and deploy these initial software applications, they may choose not to purchase deployment licenses or additional development
licenses. In addition, as we introduce new versions of our products or new products, our current customers may not require the functionality of our new products and may not license these products.



If we fail to add new customers who license our products, our services
revenue will also likely decline. Our service revenue is derived from fees for professional services and customer support related to our products. The total amount of services and support fees we receive in any period depends in large part on the
size and number of software licenses that we have previously sold as well as our customers electing to renew their customer support agreements. In the event of a further downturn in our software license revenue such as it occurred during fiscal
2003, 2002 and fiscal 2001, or a decline in the percentage of customers who renew their annual support agreements, our services revenue could become flat or further decline.



Our Failure to Maintain Ongoing Sales Through Distribution Channels Will Result in Lower Revenues.



To date, we have sold our products principally through our direct sales
force, as well as through indirect sales channels, such as ISVs, systems integrators and independent consultants, application service providers (ASPs) and resellers, particularly IBM. Our agreement with IBM provides for our current
relationship to continue through December 31, 2004. We do not anticipate the renewal of this agreement with IBM as IBM acquired Rational Corporation last year and Rational offers competing products. Our ability to achieve revenue growth in the
future will depend in part on our success in making our direct sales force more efficient and in further establishing and expanding relationships with distributors, ASPs, ISVs, Original Equipment Manufacturers (OEMs) and systems
integrators. We intend to seek distribution arrangements with additional ISVs to embed our solutions in their products. It is possible that we will not be able to increase the efficiency of our direct sales force or other distribution channels, or
secure license agreements with additional ISVs on commercially reasonable terms. Moreover, even if we succeed in these endeavors, it still may not increase our revenues. If we invest resources in these types of expansion and our revenues do not
correspondingly increase, our business, results of operations and financial condition will be materially and adversely affected.



We rely on informal relationships with a number of consulting and systems integration firms to enhance our sales, support, service and marketing efforts,
particularly with respect to implementation and support of our products as well as lead generation and assistance in the sales process. We will need to expand our relationships with third parties in order to support license revenue growth. Many such
firms have similar, and often more established, relationships with our principal competitors. It is possible that these and other third parties will not provide the level and quality of service required to meet the needs of our customers, that we
will not be able to maintain an effective, long term relationship with these third parties, and that these third parties will not successfully meet the needs of our customers.



Our Business is Subject to Risks from International Operations.



We conduct business internationally. A material portion of our revenues may
be derived from international sales and is therefore subject to the related risks including the general economic conditions in each country, the overlap of different tax structures, the difficulty of managing an organization spread over various
countries, changes in regulatory requirements, compliance with a variety of foreign laws and regulations, longer payment cycles and volatilities of exchange rates in certain countries. There can be no assurances that we will be able to successfully
address each of these challenges. Other risks associated with international operations include import and export licensing requirements, trade restrictions and changes in tariff rates.



A portion of our business is conducted in currencies other than the U.S. dollar. Changes in the value of major foreign
currencies relative to the value of the U.S. dollar may adversely affect revenues and operating results.



If We Infringe the Patents or Proprietary Rights of Others Our Business, Financial Condition and Operating Results Would Be Harmed.



We do not believe our products infringe the proprietary rights of third
parties, but third parties may nevertheless assert infringement claims against us in the future. Regardless of whether these claims have merit, they can be time consuming and expensive to defend or settle, and can harm our business and reputation.
Furthermore, we may initiate claims or litigation against third parties for infringement of our proprietary rights or to establish the validity of our proprietary rights. Litigation, whether resolved in our favor or not, could be time-consuming to
defend, result in increased costs, divert managements attention and resources, cause product shipment delays or require us to enter into unfavorable royalty or licensing agreements.



22



---

##### Table of Contents

We May Incur Substantial Expenses If We are Sued for Product Liability.



Our license agreements with our customers typically contain provisions
designed to limit our exposure to potential product liability claims. It is possible, however, that the limitation of liability provisions contained in our license agreements may not be effective as a result of existing or future federal, state or
local laws or ordinances or unfavorable judicial decisions. Although we have not experienced any product liability claims to date, sale and support of our products entails the risk of such claims, which could be substantial in light of
customers use of such products in mission-critical applications. If a claimant brings a product liability claim against us, it could have a material adverse effect on our business, results of operations and financial condition. Our products
interoperate with many parts of complicated computer systems, such as mainframes, servers, personal computers, application software, databases, operating systems and data transformation software. Failure of any one of these parts could cause all or
large parts of computer systems to fail. In such circumstances, it may be difficult to determine which part failed, and it is likely that customers will bring a lawsuit against several suppliers. Even if our software was not at fault, we could
suffer material expense and material diversion of management time in defending any such lawsuits.



If We Lose Key Employees or Cannot Hire Key Qualified Employees, It May Adversely Affect Our Ability to Manage Our Business, Develop Our Products and
Increase Our Revenues.



We believe our continued growth
and success depends to a large extent on the continued service of our senior management and other key employees and the hiring of key qualified employees. In the software industry, there is substantial and continuous competition for highly skilled
business, product development, technical and other personnel. We may experience increased compensation costs that are not offset by either improved productivity or higher prices. We may not be successful in recruiting new personnel and in retaining
and motivating existing personnel. Members of our senior management team have left Versata over the years for a variety of reasons and we cannot assure you that there will not be additional departures. Any changes in management can be disruptive to
our operations. In general, we do not have long-term employment or non-competition agreements with our employees. Part of our total compensation program includes stock options. The volatility or lack of positive performance of our stock price may
from time to time adversely affect our ability to retain or attract key employees.



Item 3. Quantitative and Qualitative Disclosures About Market Risk



We are exposed to a variety of risks including changes in interest rates affecting the return on our cash investments and, to a lesser extent, foreign
currency fluctuations. In the normal course of business, we establish policies and procedures to manage our exposure to fluctuations in interest rates and foreign currency values.



Interest Rate Risks. We invest our cash in a variety of financial instruments, consisting principally of investments
in commercial paper, interest-bearing demand deposit accounts with financial institutions, money market funds and highly liquid debt securities of corporations, municipalities and the U.S. Government. These investments are denominated in U.S.
dollars. Cash balances in foreign currencies overseas are operating balances and are invested in short-term time deposits of the local operating bank.



All of the cash equivalents and short-term investments are treated as available-for-sale. Investments in both fixed rate and floating rate
interest earning instruments carry a degree of interest rate risk. Fixed rate securities may have their market value adversely impacted due to a rise in interest rates, while floating rate securities may produce less income than expected if interest
rates fall. Due in part to these factors, our future investment income may fall short of expectations due to changes in interest rates or we may suffer losses in principal if forced to sell securities that have seen a decline in market value due to
changes in interest rates. However, the Company reduces its interest rate risk by investing its cash in instruments with short maturities. As of April 30, 2004, the average number of days to maturity for the instruments held by the Company was 50
and the average yield earned on cost was 1.27%.



Foreign
Currency Risks. As of April 30, 2004, the Company had operating subsidiaries located in the United Kingdom, Germany, France, Canada, and Australia. International sales were made mostly from the Companys foreign subsidiaries in UK, Germany
and France and are typically denominated in the local currency of each country. These subsidiaries also incur most of their expenses in the local currency. Accordingly, foreign subsidiaries use the local currency as their functional currency.



The Companys international business is subject to risks
typical of an international business, including, but not limited to, differing economic conditions, changes in political climate, differing tax structures, other regulations and restrictions, and foreign exchange volatility. Accordingly, the
Companys future results could be materially and adversely impacted by changes in these or other factors.



23



---

##### Table of Contents

The Company is also exposed to foreign exchange rate fluctuations as the financial results of foreign
subsidiaries are translated into U.S. dollars in consolidation. As exchange rates vary, these results, when translated, may vary from expectations and adversely impact overall financial results. We do not currently enter into foreign currency hedge
transactions.



Item 4. Controls and Procedures



Evaluation of disclosure controls and procedures. Based on the evaluation of our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e) required by Securities Exchange Act
Rules 13a-15(b) or 15d-15(b), the Companys Chief Executive Officer and Chief Financial Officer have concluded that as of the end of the period covered by this report the Companys disclosure controls and procedures were effective.



Changes in internal controls. There were no changes in
the Companys internal controls over financial reporting that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial
reporting.



Limitations on the effectiveness of controls.Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our control systems will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to
their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within Versata have been detected. These inherent limitations
include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more
people or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its
stated goals under all potential future conditions. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.



24



---

##### Table of Contents

PART II. OTHER INFORMATION



Item 1. Legal Proceedings



Securities Class
Action and State Derivative Actions



On February 14, 2003,
the United States District Court for the Northern District of California issued Orders of Final Approval of the Settlements of the consolidated securities class action and the consolidated derivative action that were all initially filed in 2001.
Pursuant to the terms of the settlement, Versatas insurers paid $9.75 million and Versata issued 200,000 shares of common stock and implemented certain corporate therapeutics. Distribution of the common stock occurred on January 28, 2004. The
shares of common stock have a $3.50 per share put option exercisable for 20 trading days commencing one year after distribution; however, the put shall expire should our stock trade above $3.50 per share for 15 trading days during the one year
period following distribution. Alternatively, holders of this common stock may choose to sell the stock in the open market before this one year period has elapsed. We reduced the accrued liability for the settlement shares by $40,000 during the
second fiscal quarter of 2004 based upon the number of the settlement shares actually sold within the quarter as the put option expired upon the sale of these shares. Accordingly, as of April 30, 2004 we had an accrual of $660,000 recorded for this
liability classified as accrued restructuring and other within the accompanying financial statements.



Litigation and Other Claims



From time to time, we become subject to legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of these proceedings and claims cannot be predicted with certainty, we do
not believe that the outcome of any of these legal matters will have a material adverse effect on our consolidated results of operations, financial position or cash flows.



Item 2. Changes in Securities and Use of Proceeds



None.



Item 3. Defaults on Senior Securities



None.



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



None.



Item 5. Other Information



None.



Item 6. Exhibits and Reports on Form 8-K



6(a) Exhibits.



|               |  |                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Document                                                                                                                                              
|2.1(1)         |  | Agreement and Plan of Reorganization by and among Versata, Inc., VATA Acquisition Corp., Verve, Inc. and Certain Shareholders of Verve, Inc., dated October 18, 2000.
|               | 
|3.1(2)         |  | Amended and Restated Certificate of Incorporation of Versata.                                                                                                        
|               | 
|3.2(2)         |  | Amended and Restated Bylaws of Versata.                                                                                                                              
|               | 
|4.1(2)         |  | Form of Specimen Common Stock Certificate.                                                                                                                           
|               | 
|10.1(2)*       |  | 2000 Stock Incentive Plan of Versata.                                                                                                                                
|               | 
|10.2(2)*       |  | Employee Stock Purchase Plan of Versata.                                                                                                                             
|               | 
|10.3(2)        |  | Fourth Amended and Restated Investors Rights Agreement, among Versata and some of its stockholders, dated November 30, 1999.                                        



25



---

##### Table of Contents

|               |  |                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Document                                                                                                                                              
|10.4(2)        |  | Form of Indemnification Agreement entered into between Versata and each of its directors and executive officers.                                                     
|               | 
|10.5(2)        |  | Agreement of Sublease dated October 18, 1999, between Versata and ICF Kaiser International, Inc.                                                                     
|               | 
|10.6(2)        |  | Loan and Security Agreement, dated January 23, 1997, between Versata and Venture Banking Group, a division of Cupertino National Bank, as amended September 22, 1998.
|               | 
|10.7(2)        |  | Senior Loan and Security Agreement, dated August 20, 1999, between Versata and Phoenix Leasing Incorporated, as amended on October 1, 1999.                          
|               | 
|10.8(2)+       |  | Joint Product and Marketing Agreement, dated September 27, 1999, between Versata and IBM.                                                                            
|               | 
|10.9(3)        |  | Lease agreement, dated as of April 10, 2000, by and between Versata and Kaiser Center, Inc. for the sublease of office space in Oakland, CA.                         
|               | 
|10.10(4)       |  | Software Remarketing Agreement, effective September 27, 2000, between Versata and IBM.                                                                               
|               | 
|10.11(5)       |  | 2003 Employment Inducement Award Plan                                                                                                                                
|               | 
|10.12(6)       |  | Fourth Amendment to Lease Agreement                                                                                                                                  
|               | 
|10.13(7)       |  | Preferred Stock Rights Agreement                                                                                                                                     
|               | 
|31.1           |  | Certification of Chief Executive Officer Pursuant to Rules 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.             
|               | 
|31.2           |  | Certification of Chief Financial Officer Pursuant to Rules 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.             
|               | 
|32.1           |  | Certification of Chief Executive Officer Pursuant to Rules 18 U.S.C. 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                     
|               | 
|32.2           |  | Certification of Chief Financial Officer Pursuant to Rules 18 U.S.C. 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                     

---

|+ | Specified portions of this agreement have been omitted and have been filed separately with the Securities and Exchange Commission pursuant to a request for confidential treatment.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|* | Management contract or compensatory plan or arrangement.
|- | --------------------------------------------------------

|** | Previously filed.
|-- | -----------------

|(1) | Incorporated by reference from the Companys Form 8-K dated December 1, 2000.
|--- | -----------------------------------------------------------------------------

|(2) | Incorporated by reference from the Companys Registration Statement on Form S-1 (File No. 333-92451).
|--- | -----------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference from the Companys Form 10-Q dated August 14, 2000.
|--- | -----------------------------------------------------------------------------

|(4) | Incorporated by reference from the Companys Form 10-Q dated September 24, 2000.
|--- | --------------------------------------------------------------------------------

|(5) | Incorporated by reference from the Companys Form 10-K dated January 29, 2004.
|--- | ------------------------------------------------------------------------------

|(6) | Incorporated by reference from the Companys Form 10-Q dated March 12, 2004.
|--- | ----------------------------------------------------------------------------

|(7) | Incorporated by reference from the Companys Form 8-K dated April 9, 2004.
|--- | --------------------------------------------------------------------------



6(b) Reports on Form 8-K:



The Company filed a Form 8-K on February 26, 2004 with a press release announcing the appointment of Linda Giampa to Vice President, Worldwide Field
Operations.



The Company filed a Form 8-K on March 18, 2004
with a press release announcing the restructuring of its headquarters lease agreement.



The Company filed a Form 8-K on March 26, 2004 announcing the transfer the listing of its common stock from the NASDAQ National Market to the NASDAQ Small Cap Market.



The Company filed a Form 8-K on April 9, 2004, announcing the implementation
of a Preferred Stock Rights Agreement between the Company and EquiServe Trust Company, N.A., as Rights Agent.



26



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of the Securities Exchange Act of 1934, Versata, Inc. duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                     |  |                                                      
|-------------------- |  | -----------------------------------------------------
|Dated: June 14, 2004 |  | /s/ ALAN BARATZ                                      
|                     |  | Alan Baratz                                          
|                     |  | President, Chief Executive Officer and Director      
|                     |  | (Duly Authorized Officer)                            
|                     | 
|Dated: June 14, 2004 |  | /s/ WILLIAM FREDERICK                                
|                     |  | William Frederick                                    
|                     |  | Chief Financial Officer, Secretary and Vice President
|                     |  | (Principal Financial Officer)                        



27