##### Table of Contents

---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549

FORM 10-Q

(Mark One)

|x | Quarterly report pursuant to Section 13 and 15 (d) of the Securities Exchange Act of 1934
|- | -----------------------------------------------------------------------------------------
|  | For the quarterly period ended December 31, 2002                                         
|  |                                                                                          
|  | or                                                                                       
|  |                                                                                          
|o | Transition report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934
|  | For the transition period from ____________ to ___________                               

Commission file number
0-27248

|Learning Tree International, Inc.                                 
|------------------------------------------------------------------
|                                                                  
|(Exact name of registrant as specified in its charter)            
|                                                                  
|Delaware                                                          
|                                                                  
|(State or other jurisdiction of incorporation or organization)    
|                                                                  
|                                                                  
|6053 West Century Boulevard, Los Angeles, CA 90045                
|                                                                  
|(Address of principal executive offices)               (Zip
Code) 
|                                                                  
|Registrants telephone number, including area code  (310) 417-9700

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

|Yes x | No o
|----- | ----

Indicate by check mark whether the registrant is an
accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

|Yes x | No o
|----- | ----

The number of shares of common stock, $.0001 par value,
outstanding as of February 3, 2003, is 17,388,008 shares.

Total number of pages     21

---



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC.

FORM 10-Q

December 31, 2002

TABLE OF CONTENTS

|                               |         | Page                                                                                 
|------------------------------ | ------- | -------------------------------------------------------------------------------------
|                               |         |                                                                                      
|                               |         |                                                                                      
|Part I--
Financial Information |        
|                               |         |                                                                                      
|                               | Item 1. | Financial Statements:                                                                
|                               |         | Condensed Consolidated Balance Sheets                                                
|                               |         | Condensed Consolidated Statements of Operations                                      
|                               |         | Condensed Consolidated Statements of Stockholders Equity                            
|                               |         | Condensed Consolidated Statements of Cash Flows                                      
|                               |         | Notes to Condensed Consolidated Financial Statements                                 
|                               |         |                                                                                      
|                               | Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|                               |         |                                                                                      
|                               | Item 3. | Quantitative and Qualitative Disclosures About Market Risk                           
|                               |         |                                                                                      
|                               | Item 4. | Controls and Procedures                                                              
|                               |         |                                                                                      
|Part II--
Other Information    |        
|                               |        
|                               | Item 1. | Legal Proceedings                                                                    
|                               | Item 2. | Changes in Securities                                                                
|                               | Item 3. | Defaults Upon Senior Securities                                                      
|                               | Item 4. | Submission of Matters to a Vote of Security Holders                                  
|                               | Item 5. | Other Information                                                                    
|                               | Item 6. | Exhibits and Reports on Form 8-K                                                     
|                               |         |                                                                                      
|Signatures                     | 19     
|Certifications                 | 20     
|                               |         |                                                                                      

2



---

##### Table of Contents

PART I -
FINANCIAL INFORMATION Item 1. 
FINANCIAL STATEMENTS

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS

|                                                    |                                                                                                                                     | December 31, 2002 |            | September 30, 2002 |  
|--------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ---------- | ------------------ | -
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    |                                                                                                                                     | (Unaudited)       |            |                    |  
|ASSETS                                              |                                                                                                                                     |                   |            |                    |  
|Current assets:                                     |                                                                                                                                     |                   |            |                    |  
|                                                    | Cash and cash equivalents                                                                                                           |                   | $          | 89,463,000         |  
|                                                    | Trade accounts receivable, net                                                                                                      |                   |            | 11,511,000         |  
|                                                    | Prepaid marketing expenses                                                                                                          |                   |            | 954,000            |  
|                                                    | Prepaid income taxes                                                                                                                |                   |            | 3,754,000          |  
|                                                    | Prepaid expenses and other                                                                                                          |                   |            | 4,238,000          |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total current assets                                                                                                                |                   |            | 109,920,000        |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|Equipment, property and leasehold improvements, net |                                                                                                                                     |                   | 22,667,000 |                    |  
|Long-term interest-bearing investments              |                                                                                                                                     |                   | 8,065,000  |                    |  
|Other assets                                        |                                                                                                                                     |                   | 1,896,000  |                    |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total assets                                                                                                                        |                   | $          | 142,548,000        |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|LIABILITIES                                         |                                                                                                                                     |                   |            |                    |  
|Current liabilities:                                |                                                                                                                                     |                   |            |                    |  
|                                                    | Trade accounts payable                                                                                                              |                   | $          | 8,953,000          |  
|                                                    | Deferred revenue                                                                                                                    |                   |            | 53,424,000         |  
|                                                    | Accrued liabilities                                                                                                                 |                   |            | 6,211,000          |  
|                                                    | Income taxes payable                                                                                                                |                   |            | 672,000            |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total current liabilities                                                                                                           |                   |            | 69,260,000         |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|Deferred income taxes                               |                                                                                                                                     |                   | 366,000    |                    |  
|Deferred facilities rent                            |                                                                                                                                     |                   | 2,404,000  |                    |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total liabilities                                                                                                                   |                   |            | 72,030,000         |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|Commitments and contingencies                       |                                                                                                                                     |                   |            |                    |  
|STOCKHOLDERS EQUITY                                |                                                                                                                                     |                   |            |                    |  
|                                                    | Common Stock, $.0001 par value, 75,000,000 shares authorized, 17,388,000 and 18,127,000 shares
issued and outstanding, respectively |                   |            | 2,000              |  
|                                                    | Preferred Stock, $.0001 par value, 10,000,000 shares authorized, 0 shares issued and outstanding                                    |                   |            |                   |  
|                                                    | Additional paid-in capital                                                                                                          |                   |            |                   |  
|                                                    | Cumulative foreign currency translation                                                                                             |                   |            | (1,898,000         | )
|                                                    | Retained earnings                                                                                                                   |                   |            | 72,414,000         |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total stockholders equity                                                                                                          |                   |            | 70,518,000         |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    | Total liabilities and stockholders equity                                                                                          |                   | $          | 142,548,000        |  
|                                                    |                                                                                                                                     |                   |            |                    |  
|                                                    |                                                                                                                                     |                   |            |                    |  

See accompanying notes to condensed consolidated financial statements.

3



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

|                                              |                            | For the Three Months Ended December 31, |           
|--------------------------------------------- | -------------------------- | --------------------------------------- | ----------
|                                              |                            |                                         |           
|                                              |                            | 2002                                    |           
|                                              |                            |                                         |           
|Revenues                                      |                            | $                                       | 41,759,000
|Cost of revenues                              |                            |                                         | 18,888,000
|                                              |                            |                                         |           
|Gross profit                                  |                            |                                         | 22,871,000
|                                              |                            |                                         |           
|Operating expenses:                           |                            |                                         |           
|                                              | Course development         |                                         |           
|                                              | Sales and marketing        |                                         |           
|                                              | General and administrative |                                         |           
|                                              |                            |                                         |           
|                                              |                            |                                         | 18,277,000
|                                              |                            |                                         |           
|Income from operations                        |                            |                                         | 4,594,000 
|                                              |                            |                                         |           
|Other income (expense):                       |                            |                                         |           
|                                              | Interest expense           |                                         |           
|                                              | Interest income            |                                         |           
|                                              | Foreign exchange           |                                         |           
|                                              | Other                      |                                         |           
|                                              |                            |                                         |           
|                                              |                            |                                         | 630,000   
|                                              |                            |                                         |           
|Income before provision for income taxes      |                            |                                         | 5,224,000 
|Provision for income taxes                    |                            |                                         | 1,855,000 
|                                              |                            |                                         |           
|Net income                                    |                            | $                                       | 3,369,000 
|                                              |                            |                                         |           
|Earnings per common share                     |                            | $                                       | 0.19      
|                                              |                            |                                         |           
|Earnings per common share assuming dilution   |                            | $                                       | 0.19      
|                                              |                            |                                         |           
|Weighted average number of shares outstanding |                            |                                         | 17,748,000
|                                              |                            |                                         |           
|Diluted shares outstanding                    |                            |                                         | 17,825,000
|                                              |                            |                                         |           
|                                              |                            |                                         |           

See accompanying notes to condensed consolidated financial statements.

4



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (Unaudited)



|                                               |                              |        |            |   |   | ADDITIONAL PAID-IN CAPITAL |   | FOREIGN CURRENCY TRANSLATION ADJUSTMENT |           | RETAINED EARNINGS |   | TOTAL STOCKHOLDERS EQUITY |         
|---------------------------------------------- | ---------------------------- | ------ | ---------- | - | - | -------------------------- | - | --------------------------------------- | --------- | ----------------- | - | -------------------------- | --------
|COMMON STOCK                                  
|                                              
|SHARES                                         |                              | AMOUNT
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Balance,  September 30, 2001                   |                              |        | 18,929,000 |   | $ | 2,000                      |   | $                                       |          |                   | $ | (4,584,000                 | )       
|Comprehensive income:                          |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|                                               | Net income                   |        |            |  |   |                            |  |                                         |           |                  |   |                            |        
|                                               | Foreign currency translation |        |            |  |   |                            |  |                                         |           |                  |   |                            | (245,000
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|                                               | Comprehensive income         |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Stock repurchases                              |                              |        | (74,000    | ) |   |                           |   |                                         | (8,000    | )                 |   |                           |         
|Stock option exercises                         |                              |        | 116,000    |   |   |                           |   |                                         | 1,572,000 |                   |   |                           |         
|Tax benefit related to stock option exercises  |                              |        |           |   |   |                           |   |                                         | 326,000   |                   |   |                           |         
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Balance, December 30, 2001                     |                              |        | 18,971,000 |   | $ | 2,000                      |   | $                                       | 1,890,000 |                   | $ | (4,829,000                 | )       
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Balance, September 30, 2002                    |                              |        | 18,127,000 |   | $ | 2,000                      |   | $                                       |          |                   | $ | (2,887,000                 | )       
|Comprehensive income:                          |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|                                               | Net income                   |        |            |  |   |                            |  |                                         |           |                  |   |                            |        
|                                               | Foreign currency translation |        |            |  |   |                            |  |                                         |           |                  |   |                            | 989,000 
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|                                               | Comprehensive income         |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Stock options issued for services              |                              |        |           |   |   |                           |   |                                         | 5,000     |                   |   |                           |         
|Stock repurchases                              |                              |        | (746,000   | ) |   |                           |   |                                         | (96,000   | )                 |   |                           |         
|Stock option exercises                         |                              |        | 7,000      |   |   |                           |   |                                         | 80,000    |                   |   |                           |         
|Tax benefit related to stock  option exercises |                              |        |           |   |   |                           |   |                                         | 11,000    |                   |   |                           |         
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         
|Balance, December 30, 2002                     |                              |        | 17,388,000 |   | $ | 2,000                      |   | $                                       |          |                   | $ | (1,898,000                 | )       
|                                               |                              |        |            |   |   |                            |   |                                         |           |                   |   |                            |         

See accompanying notes to condensed consolidated financial statements.

5



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

|                                                         |                                                                                             | For the Three Months Ended December 31, |           
|-------------------------------------------------------- | ------------------------------------------------------------------------------------------- | --------------------------------------- | ----------
|                                                         |                                                                                             |                                         |           
|                                                         |                                                                                             | 2002                                    |           
|                                                         |                                                                                             |                                         |           
|Cash flows--operating activities:                        |                                                                                             |                                         |           
|                                                         | Net income                                                                                  |                                         | $         
|                                                         | Adjustments to reconcile net income to net cash provided by (used in) operating
activities: |                                         |           
|                                                         | Depreciation and amortization                                                               |                                         |           
|                                                         | Unrealized foreign exchange (gains) losses                                                  |                                         |           
|                                                         | (Gains) losses on disposals of equipment and leasehold improvements                         |                                         |           
|                                                         | Deferred facilities rent charges                                                            |                                         |           
|                                                         | Change in net assets and liabilities:                                                       |                                         |           
|                                                         | Trade accounts receivable                                                                   |                                         |           
|                                                         | Prepaid marketing expenses                                                                  |                                         |           
|                                                         | Prepaid expenses and other                                                                  |                                         |           
|                                                         | Income taxes                                                                                |                                         |           
|                                                         | Trade accounts payable                                                                      |                                         |           
|                                                         | Deferred revenue                                                                            |                                         |           
|                                                         | Other accrued liabilities                                                                   |                                         |           
|                                                         |                                                                                             |                                         |           
|Net cash provided by (used in) operating activities      |                                                                                             |                                         | 2,204,000 
|                                                         |                                                                                             |                                         |           
|Cash flows--investing activities:                        |                                                                                             |                                         |           
|                                                         | Purchases of equipment, property and leasehold improvements                                 |                                         |           
|                                                         | Retirements of equipment and leasehold improvements                                         |                                         |           
|                                                         | Other, net                                                                                  |                                         |           
|                                                         |                                                                                             |                                         |           
|                                                         | Net cash used in investing activities                                                       |                                         |           
|                                                         |                                                                                             |                                         |           
|Cash flows--financing activities:                        |                                                                                             |                                         |           
|                                                         | Proceeds from exercise of stock options                                                     |                                         |           
|                                                         | Repurchases of Common Stock                                                                 |                                         |           
|                                                         |                                                                                             |                                         |           
|                                                         | Net cash provided by (used in) financing activities                                         |                                         |           
|                                                         |                                                                                             |                                         |           
|Effects of exchange rates on cash                        |                                                                                             |                                         | 1,266,000 
|                                                         |                                                                                             |                                         |           
|Net decrease in cash and cash equivalents                |                                                                                             |                                         | (7,434,000
|Cash and cash equivalents at the beginning of the period |                                                                                             |                                         | 96,897,000
|                                                         |                                                                                             |                                         |           
|Cash and cash equivalents at the end of the period       |                                                                                             | $                                       | 89,463,000
|                                                         |                                                                                             |                                         |           
|Supplemental disclosures:                                |                                                                                             |                                         |           
|                                                         | Income taxes paid                                                                           |                                         | $         
|                                                         |                                                                                             |                                         |           
|                                                         | Interest paid                                                                               |                                         | $         
|                                                         |                                                                                             |                                         |           
|                                                         |                                                                                             |                                         |           

See accompanying notes to condensed consolidated financial statements.

6



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIESNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1  Operations and Significant Accounting Policies:

The accompanying condensed consolidated financial statements have been prepared by Learning Tree International, Inc. (Learning Tree) pursuant to the rules and regulations of the
Securities and Exchange Commission.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted
pursuant to such regulations.  The condensed consolidated financial statements reflect all adjustments and disclosures which are, in the opinion of management, necessary for a fair presentation.  All such adjustments are of a normal
recurring nature.  The condensed consolidated financial statements in this Quarterly Report on Form 10-Q should be read in conjunction with the consolidated financial statements and notes thereto for the fiscal year ended September 30, 2002
that are contained in Learning Trees 2002 Annual Report on Form 10-K.  Learning Trees business is subject to substantial risk and fluctuations in earnings.  See Managements Discussion and Analysis of Financial
Condition and Results of Operations.

Note 2  Computation of Earnings per Common Share and Earnings per Common Share Assuming Dilution:

Earnings per common share and earnings per common share assuming dilution are computed using the weighted average number of shares of Common Stock outstanding during
the period.  Earnings per common share assuming dilution are computed by including the dilutive effect, if any, of all outstanding options to purchase Common Stock using the treasury stock method.  To calculate the number of diluted shares
outstanding, 329,000 shares and 77,000 shares were added to the weighted average number of shares outstanding for the three month periods ended December 31, 2001 and 2002, respectively.  Approximately 1,309,000 and 1,711,000 stock options were
excluded from the calculation of earnings per common share assuming dilution for the first quarters of fiscal 2002 and 2003, respectively, because they were antidilutive.

Note 3  Repurchase
of Company Stock:

During the first quarter of fiscal 2003, Learning Tree repurchased approximately 746,500 shares of its Common Stock on the open market at a total
cost of $10,666,000.  Learning Tree may make additional purchases through open-market transactions, but has no commitments to do so.

7



---

##### Table of Contents

Item 2. 
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Except for historical
statements and discussions, this discussion consists of forward-looking statements.  The words anticipate, estimate, project, believe, expect and similar expressions are
intended to identify forward-looking statements.  Please do not put undue reliance on forward-looking statements.  Forward-looking statements are based on certain factors and assumptions about future risks and uncertainties.  Many,
but not all, of these factors and assumptions are identified in Exhibit 99.1, Risk Factors to Learning Tree International, Inc.s (Learning Trees) 2002 Annual Report on Form 10-K (Exhibit 99.1). 
Although Learning Tree believes that the assumptions are reasonable, it is likely that at least some of the forward-looking statements will not come true.  Accordingly, Learning Trees actual results will differ from those suggested by any
forward-looking statement, and those differences could be material.  Factors that could cause or contribute to such differences include, among others, those factors included in Exhibit 99.1, as well as those discussed in other places in
Learning Trees filings with the Securities and Exchange Commission.  For example, actual results could differ materially from those projected as a result of Learning Trees dependence on the timely development, introduction and
customer acceptance of courses and products; risks in technology development and introduction; risks associated with the introduction of e-learning either by Learning Tree or its competitors; the impact of competition and pricing pressures; Learning
Trees ability to attract and retain key management and other personnel; risks associated with international operations, including currency fluctuations; the effect of changing economic conditions; Learning Trees ability to maintain its
current operating margins; the effect of adverse weather conditions, strikes, acts of war or terrorism and other external events.  Should one or more of these risks, or any other risk, materialize, or should one or more of the underlying
assumptions prove to be incorrect, Learning Trees actual results may vary materially from those anticipated, estimated, expected or projected.  In light of the risks and uncertainties, there can be no assurance that any forward-looking
information will in fact prove to be correct.  Learning Tree does not undertake any obligation to update forward-looking statements.

Overview     Learning
Tree is a leading worldwide vendor-independent provider of training to information technology (IT) professionals working in business and government organizations.  Approximately two-thirds of Learning Tree participants come from
Fortune 1000-level companies, their international equivalents and government organizations, and approximately one-third come from small and medium-size companies.

Learning Tree offers a broad, proprietary library of intensive four- and five-day courses, comprising 146 different course titles representing over 3,700 hours of training at December 31,
2002.  Learning Tree courses focus on client/server technology, operating systems, programming languages, intranet/Internet/Web applications, computer networks, computer and network security, databases, software engineering, object-oriented
technology and IT management.

As a vendor-independent provider of IT training, Learning Tree designs its own courses to provide participants an unbiased
perspective of software and hardware products and the ability to compare and integrate multiple platforms and technologies from various vendors in a single course.  Learning Tree uses a well-defined, systematic approach in developing and
updating its course library to provide training that is immediately relevant to course participants working in a broad range of applications and industries.  Learning Tree courses are highly interactive and are translated into French, Swedish
and Japanese.

8



---

##### Table of Contents

Learning Trees courses are recommended for one or two semester hours of college credit by the American Council on Education, and are accepted for college credit at the
University of Phoenix.  Learning Trees proprietary course development process also allows it to customize its courses for delivery at its customers sites.

Learning Tree has been engaged in limited development and testing of Internet-based e-learning course formats and packages.  However, Learning Tree has been unable to find what it believes
could be a profitable and sustainable e-learning business model.  As a result, Learning Tree has suspended its already modest e-learning research and development activity.

Results of
Operations     In the first quarter of fiscal 2003, Learning Trees revenues decreased by 11% to $41.8 million from $47.2 million for the corresponding quarter of fiscal 2002.  Income from operations
for the first quarter of fiscal 2003 was $4.6 million versus $3.9 million for the same quarter of fiscal 2002.  Net income for the first quarter of fiscal 2003 was $3.4 million compared to $2.9 million in the first quarter of fiscal
2002.

Revenues.  The decrease in Learning Trees revenues in the first quarter of fiscal 2003 is primarily due to a decline in the number of
course participants.  During the first quarter of fiscal 2003, Learning Tree trained 25,765 course participants, a 16% decrease from the prior years 30,843 course participants.  Learning Tree believes that the decrease in course
participants continues to reflect the slowdown in the IT industry and the overall economy, which has resulted in more cautious spending on IT training.

For the first
quarter of fiscal 2003, revenues reflect a 6% increase in average revenue per attendee.  Approximately 4% of the improvement was due to changes in foreign exchange rates.  The remaining increase was primarily due to an increase in the
proportion of course participants attending single courses and using Training Vouchers compared to those using Training Passports which have a greater discount.

Cost of Revenues.  Learning Trees cost of revenues primarily includes the costs of course instructors and their travel and living expenses, course materials and equipment,
freight, classroom facilities and refreshments.  Learning Tree has structured its business so that the majority of its course costs are variable and depend primarily upon the number of course events conducted.  Learning Tree schedules its
course events throughout the year based on its assessment of demand.  Since Learning Trees instructors typically work full-time in the IT industry and teach Learning Tree course events as needed, Learning Trees instructor-related
costs are largely variable.  Learning Trees expenses associated with its own education centers are largely fixed.  However, Learning Tree can moderate its overall facility expenses to some extent by varying its use of rented hotel
and conference facilities.

During the first quarter of fiscal 2003, the cost of revenues increased to 45.2% of revenues compared to 44.5% in the first quarter of fiscal
2002.

Changes in foreign exchange rates increased cost of revenues by approximately 4% in the first quarter of fiscal 2003.  However, these changes did not
materially affect the gross margin percentage since changes in exchange rates also increased first quarter revenues by a similar percentage.

Excluding the impact of
changes in exchange rates, the change in cost of revenues as a percentage of revenues reflects a 3% decrease in average revenue per event, partially offset by a 1% reduction in the average cost per event.  The 3% decrease in average revenue per
event reflects a lower average number of attendees per event, partially offset by the aforementioned increase in average revenue per attendee.

9



---

##### Table of Contents

Learning Tree believes that the decrease in the average number of attendees per event primarily reflects the impact of current economic conditions, which lowered Learning
Trees overall attendance rate.  The 1% decrease in average cost per event results from the cost reduction and control measures that Learning Tree has taken.  These savings were partially offset by the impact of lower utilization of
Learning Trees education centers and other fixed costs which were spread over fewer events.

The cost of revenues for the first quarter of fiscal 2003 was $18.9
million compared to $21.0 million for the same quarter of fiscal 2002.  This primarily reflects a 12% decrease in the number of course events conducted during the first quarter of fiscal 2003, as well as Learning Trees cost control and
reduction measures.  These savings were partially offset by the impact of foreign exchange rate changes.  During the first quarter of fiscal 2003, Learning Tree presented 1,921 events compared to 2,190 events during the same period in
fiscal 2002.

Course Development Expenses.  Learning Tree maintains a disciplined process to develop new courses and update its existing
courses.  The costs incurred in that process, principally for internal product development staff and for subject matter experts, are expensed when incurred, and are included in course development expenses.  Course development expenses also
include all costs of Learning Trees e-learning development activities.

In the first quarter of fiscal 2003, course development expenses were 5.0% of revenue
compared to 5.3% for the same quarter of fiscal 2002.  This reflects a reduction in absolute expenditures on course development, which more than offset the effect of the decline in revenues for the quarter.  The reduction in course
development expenses primarily reflects reduced compensation, travel and author-related expenses.  Course development expenses decreased 17% to $2.1 million for the first quarter of fiscal 2003 from $2.5 million for the same period last
year.

Learning Tree has recently released additional course titles on topics such as .NET development, Java programming and Crystal reports.  At the end of December
31, 2002, Learning Tree offered 146 course titles compared to 166 a year ago.  During the first quarter of 2003, Learning Tree introduced three new titles and retired fifteen old titles.  In general, titles are retired when the profits
they generate are not sufficient to justify the ongoing cost of marketing them and maintaining their technological content.

During the second quarter of fiscal
2003, Learning Tree expects to have approximately 148 course titles.  The actual number of course titles which Learning Tree will execute, and their delivery dates, are subject to the rate of new technological developments and perceived
customer demand.  Thus Learning Tree may or may not develop more titles than it retires in any period.  Course development costs may increase in the future if Learning Tree expands its course library.

Sales and Marketing Expenses.  Sales and marketing expenses include salaries, commissions and travel-related costs for sales and marketing personnel, the costs of designing,
producing and distributing direct mail marketing and media advertisements, and the costs of information systems to support these activities.

For the first quarter
of fiscal 2003, sales and marketing expenses were 24.0% of revenue compared to 27.6% in the first quarter of fiscal 2002.  This improvement resulted from a 23% reduction in sales and marketing expenditures to $10.0 million in the first quarter
of fiscal 2003 from $13.0 million for the same period last year, which more than offset the effect of the decline in revenues for the quarter.  The reduction in sales and marketing expenses primarily reflects the results of initiatives to
adjust marketing

10



---

##### Table of Contents

expenditures and sales staffing based on current operating levels, in addition to lower selling commissions.  Learning Tree generally has the ability to adjust its
expenditures for sales and marketing depending on its expectations of future customer demand, market conditions, strategic objectives and other factors.  However, if Learning Trees expectations prove to be wrong, any significant revenue
shortfall would have a material adverse effect on Learning Trees results of operations.

General and Administrative Expenses.  As a
percentage of revenue, general and administrative costs increased to 14.8% in the first quarter of fiscal 2003 from 14.4% in the corresponding period of fiscal 2002.  This increase was a result of the effect of lower revenues, partially offset
by an absolute reduction in general and administrative expenses.  General and administrative expenses decreased in the first quarter of fiscal 2003 by 9% to $6.2 million compared to $6.8 million in the same quarter of fiscal 2002. 
The decrease in general and administrative expenses primarily reflects Learning Trees cost reduction and control measures, including reduced staffing levels, partially offset by the effects of pay rate increases for non-managerial staff.

Other Income (Expense).  Other income (expense) is primarily comprised of interest income and foreign currency transaction gains and losses.  In
the first quarter of fiscal 2003, other income (expense) increased to $630,000 of income from $552,000 for the corresponding quarter in fiscal 2002 primarily because of the favorable impact of changes in exchange rates, partially offset by a
decrease in interest income.

Learning Tree recorded foreign exchange gains of $64,000 in the first quarter of fiscal 2003 compared to foreign exchange
losses of $251,000 in the first quarter of fiscal 2002.  These transaction gains and losses arose from receivables and payables denominated in currencies other than the functional currencies of Learning Trees foreign
subsidiaries.

Interest income declined to $564,000 from $827,000 in the same period of the prior fiscal year.  The decrease in interest income is primarily due to
lower interest rates, as well as a decline in Learning Trees cash balances.  Learning Trees cash balances declined as a result of repurchases of its Common Stock, partially offset by cash from operations.

Income Taxes.  In the first quarter of fiscal 2003, the provision for income taxes increased $279,000 to $1.9 million compared to $1.6 million for the same quarter of
fiscal 2002.  The increase in the income tax provision reflects the increase in taxable income.

Fluctuations in Quarterly Results     Historically, Learning
Trees quarterly operating results have fluctuated, and that is expected to continue in the future.  The fluctuations may be caused by many factors such as the frequency and availability of course events; the number of weeks in a quarter
during which courses can be conducted; the timing, timely delivery, frequency and size of, and response to Learning Trees direct mail marketing and advertising campaigns; the timing of the introduction of new course titles; the mix between
course events held at customer sites and course events held in Learning Trees education centers and hotels; competitive forces within current and anticipated future markets served by Learning Tree; Learning Trees ability to attract
customers and meet their expectations; currency fluctuations and other risks inherent in international operations; natural disasters, external strikes, acts of war or terrorism, and other external factors; and general economic conditions and
industry-specific slowdowns.  Fluctuations in quarter-to-quarter results may also occur as a result of differences in the timing of Learning Trees spending on development and marketing of its courses and receiving revenues from its
customers.

11



---

##### Table of Contents

Learning Trees quarterly revenues and income typically reflect seasonal patterns.  Generally, Learning Trees revenue and operating
income are greater in the second half of its fiscal year (April through September) than in the first half (October through March).  This is due in large part to seasonal spending patterns of Learning Trees customers, which are affected
by, among other things, matters such as their budgetary considerations; factors specific to their business or industry; and weather, holiday and vacation considerations.  However, the effects of periods of rapid acceleration or deceleration of
revenues can offset these seasonal effects.  There can be no assurance that these seasonal factors or their effects will remain in the future.

Liquidity and Capital Resources     Cash and cash equivalents decreased to $89.5 million at December 31, 2002 from $96.9 million at September 30, 2002.  The decrease in cash and cash equivalents reflects repurchases of Learning Trees
Common Stock, partly offset by cash from operations.

During the first quarter of fiscal 2003, Learning Tree repurchased approximately 746,500 shares of its Common
Stock for approximately $10.7 million.  Learning Tree may make additional purchases through open-market transactions, but has no commitments to do so.

Cash provided
by operations for the first quarter of fiscal 2003 was $2.2 million compared to cash used in operations of $695,000 in the first quarter of fiscal 2002.  However, in the first quarter last fiscal year, cash from operations was reduced by the
payment of approximately $2.7 million for stock that had been repurchased at the end of fiscal 2001.  After eliminating the effect of these stock repurchases on accounts payable at the end of fiscal 2001, cash provided by operations in the
first quarter of fiscal 2002 was approximately $2.0 million compared to $2.2 million in the first quarter this fiscal year.  The increase in fiscal 2003 primarily reflects the changes in profitability, partially offset by reductions in advance
payments by customers for future courses.  At December 31, 2002, Learning Tree had working capital of $40.7 million.

During the first quarter of fiscal 2003,
Learning Tree invested $417,000 in equipment and facilities compared to $1.1 million in the same period of fiscal 2002.  The investments in the current year primarily relate to purchases of course equipment.  The higher level of
investments during the prior year was primarily related to purchases of course equipment and the build-out of a second education center in Paris, France which opened in the third quarter of fiscal 2002.  Although Learning Tree expects to
continue to invest in additional equipment in fiscal 2003, as of December 31, 2002, Learning Tree had no other material future purchase obligations, capital commitments or debt.  Accordingly, Learning Tree believes its cash and cash equivalents
and the cash provided by its operations will be sufficient to meet its cash requirements for the foreseeable future.

Critical Accounting
Policies     Managements discussion and analysis of Learning Trees financial condition and results of operations is based upon Learning Trees condensed consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the United States.  The preparation of these financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported in
the financial statements and accompanying notes.  Actual results could differ from those estimates.  The following list of critical accounting policies is not intended to be a comprehensive list of all of Learning Trees accounting
policies.  Learning Trees significant accounting policies are more fully described in Learning Trees 2002 Annual Report on Form 10-K in

12



---

##### Table of Contents

Note 1 of the Notes to Consolidated Financial Statements.  The following represents a summary of Learning Trees critical accounting policies, defined as
those policies that Learning Tree believes are the most important to the portrayal of Learning Trees financial condition and results of operations, and/or require managements significant judgments and estimates.

Revenue Recognition.  Course events range from three to five days, with an average of approximately four days.  For individual course enrollments, it is Learning
Trees policy to recognize revenues and the related direct costs of course events as courses are delivered on a straight-line basis.  However, for administrative purposes, the revenues and the related costs of course events are recorded
upon commencement of each course event.  The difference between Learning Trees revenue recognition policy and recording revenues and related course costs on a straight-line basis is inconsequential.

Learning Tree offers its customers a multiple-course sales discount referred to as a Training Passport.  A Training Passport allows an individual passport holder to attend up to a specified
number of Learning Tree courses over a one-year period for a fixed price.  For a Training Passport, the amount of revenue recognized for each attendance in a course is based upon the selling price of the Training Passport, the list price of the
course taken and the estimated average number of courses passport holders will actually attend.  Upon expiration of a Training Passport, Learning Tree records the difference, if any, between the revenues previously recognized and the Training
Passport selling price.  The estimated attendance rate is based upon the historical experience of the average actual number of course events that Training Passport holders have been attending.  The average actual attendance rate for all
expired Training Passports has closely approximated the estimated rate utilized by Learning Tree.  If the Training Passport attendance rates change, the revenue recognition rate for all active Training Passports and for all Training Passports
sold thereafter is adjusted.  Learning Tree believes it is appropriate to recognize revenues on this basis in order to more closely match revenue and related costs, as the substantial majority of its Passport holders do not attend the maximum
number of course events permitted under their Training Passport.  Learning Tree believes that the use of historical data is reasonable and appropriate because of the relative stability of the average actual number of course events attended by
the tens of thousands of Passport holders since the inception of the program in fiscal 1993.  Although Learning Tree has seen no material changes in the historical rates as the number of course titles has changed, it monitors such potential
effects.  In general, determining the estimated average number of course events that will be attended by a Training Passport holder is based on historical trends that may not continue in the future.  These estimates could differ in the
near term from amounts used in arriving at the reported revenue.

Learning Tree also offers a multiple-course sales discount referred to as Training Vouchers.  Under
Learning Trees Training Vouchers, the customer buys the right to send a specified number of attendees to Learning Tree courses over a one-year period for a fixed price.  Revenue is recognized on a pro rata basis for each attendance. 
If a Training Voucher expires unused, Learning Tree records the selling price of the expired Training Voucher as revenue.

Prepaid Marketing Expenses. 
Prepaid marketing expenses are charged to income in the month in which the advertising materials are mailed since the benefit period for such costs is short and the amount of such future benefit is not practically measurable.

Course Development Costs.  Course development costs are charged to operations in the period incurred.

13



---

##### Table of Contents

Foreign Currency. Learning Tree translates the financial statements of its foreign subsidiaries from the local (functional)
currencies to U.S. dollars in accordance with SFAS No. 52 Foreign Currency Translation.  The rates of exchange at the end of each reporting period are used for translating the balance sheets and the average monthly rates of exchange
for each reporting period are used for the statements of operations.  Gains or losses arising from the translation of the foreign subsidiaries financial statements are included in the accompanying consolidated balance sheets as a separate
component of stockholders equity.  Gains or losses resulting from foreign currency transactions are included in Learning Trees consolidated statements of operations.

To date, Learning Tree has not sought to hedge the risk associated with fluctuations in currency exchange rates, and therefore continues to be subject to such risk.

Facilities, Intangible and Other Long-Lived Assets. Equipment, property and leasehold improvements are recorded at cost and depreciated or amortized using the straight-line
method over the assets estimated useful lives.

Learning Tree periodically reviews the carrying value of its facilities, intangible and other long-lived assets to
identify and assess any impairment of the carrying value.

Facilities Leases. Learning Tree leases its facilities under various operating lease
agreements.  Certain provisions of these leases provide for cash incentives, graduated rent payments and other inducements.  Learning Tree recognizes rent expense on a straight-line basis, which more closely reflects the benefits
received.  The value of any lease incentives or inducements, along with the excess of the rent expense recognized over the rentals paid is recorded as deferred facilities rent charges in the accompanying consolidated financial
statements.

Income Taxes.  Learning Tree applies SFAS No. 109 Accounting for Income Taxes, in accounting for income taxes.  Under
SFAS No. 109, deferred income tax assets and liabilities arise from carryforwards and from temporary differences between the tax basis of assets and liabilities and the book basis of such assets and liabilities as reported in the financial
statements.  Deferred income tax assets arise from expected reductions in taxes payable in future periods.  Deferred tax assets reflect managements estimate of the amounts that will be realized from future profitability and can be
predicted with reasonable certainty.  Deferred income tax liabilities represent taxes Learning Tree expects to pay in future periods.

Outlook For Fiscal 2003     Throughout this document, there have been various forward-looking statements.  However, this entire section should be treated as forward-looking and subject to various risks and uncertainties, including
those detailed from time to time in Learning Trees filings with the Securities and Exchange Commission, including Learning Trees 2002 Annual Report on Form 10-K and in Exhibit 99.1, Risk Factors.  As economic and market
conditions change during fiscal 2003, Learning Trees future revenues, plans and expenditures will vary from the observations below, and these differences may be material.

Backlog.  At December 31, 2002, Learning Tree had a backlog of orders for its courses of approximately $25.5 million, which represented approximately a 2% decrease
compared to the backlog at December 31, 2001.  Only a portion of Learning Trees backlog is funded.  There can be no assurance that orders comprising the backlog will be realized as revenue.

14



---

##### Table of Contents

Recent Trends.Learning Tree believes that its business will continue to be influenced by world events, by the economy and by
spending trends in the corporate marketplace for IT.  The timing of a recovery in spending on IT remains uncertain and Learning Tree has yet to see any discernable improvement in demand from its customers.  Therefore, Learning Tree
continues to believe that until the IT industry begins to improve, it is prudent to operate its business based on an assumption that future quarterly revenues could continue at lower levels than in the equivalent periods last year.

Based upon Learning Trees assessment of the current market conditions, it expects to continue to manage worldwide staffing levels to reflect current revenue expectations, and
to refine its marketing programs with the goal of achieving continued improvements in effectiveness and reduced costs.  In addition, Learning Tree plans to continue its efforts to improve its procedures for course scheduling with the goal of
improving attendees per event, and thus revenue per event, at its courses.  Learning Tree hopes that the results of its most recent efforts in course scheduling will begin to take effect during the final weeks of the second fiscal
quarter.

Learning Tree is also continuing its efforts to enhance quality levels even further in its core strengths: its expert instructors, its proprietary
content library, its state-of-the-art classrooms and its worldwide course delivery systems.  During Learning Trees first quarter of fiscal 2003, the evaluations by its course participants of the quality of its instructors and courses
continued to establish new record levels.

Learning Tree believes that the threat of war with Iraq may have already exacerbated the effects of the slowdown in the
IT industry and the overall economy to some degree.  Should war actually ensue, it could adversely affect the economy, disrupt Learning Trees operations, or cause some companies or government organizations to defer IT training.  It
is difficult to predict the extent to which this would affect Learning Trees revenue and operating results, and accordingly, the effects of an actual war have not been factored into the discussion that follows.

Effect of Exchange Rates.Approximately half of Learning Trees business is conducted in currencies other than U.S. dollars, and fluctuations in exchange rates will
impact future revenues and expenses when translated into dollars.  If current exchange rates remain stable through the remainder of fiscal 2003, revenues would be favorably impacted by approximately 8% in the second quarter and approximately 5%
for the full fiscal year compared to the corresponding periods in fiscal 2002.  Conversely, foreign currency denominated expenses would be unfavorably impacted by similar percentages in these periods.

Second Quarter 2003 Revenues.A number of factors may influence Learning Trees revenues in the second fiscal quarter ending March 31, 2003.  These include the
following:

| |  | At December 31, 2002, Learning Trees backlog of approximately $25.5 million was approximately 2% lower than at December 31, 2001.  A month later, at January 31, 2003,
Learning Trees overall backlog of approximately $29.7 million was approximately the same as it was at January 31, 2002.  Also at January 31, 2003, revenues for January courses plus backlog for courses in February and March was
approximately 11% lower than at January 31, 2002.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | As discussed above, if exchange rates remain stable through the remainder of the second quarter, revenues would be favorably impacted by approximately 8%.  This effect is
already partly reflected in the backlog.                                                                                                                                                                                                                                          

15



---

##### Table of Contents

| |  | Learning Tree expects to have approximately 148 course titles in the second quarter of fiscal 2003 compared with 159 course titles in the second quarter of the prior
year.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Based on these factors and Learning Trees current assessment of general economic conditions, Learning Tree believes that revenues in the
second quarter of fiscal 2003 will be in the range of $5 million to $6 million lower than revenues in the first quarter of fiscal 2003.  Thus, Learning Tree believes that second quarter revenues this year will be about 10% to 12%
lower than revenues of $40.6 million in the second quarter last year.

Second Quarter Gross Margin.  Learning Tree expects the following factors
to cause gross margin for the second quarter of fiscal 2003 to be approximately 50% to 51% of revenues:

| |  | Although Learning Tree has been working to improve its procedures for course scheduling in order to improve revenue per event, based upon recent enrollment trends, attendance rates
and current backlog, Learning Tree expects the number of attendees per event in the second quarter of fiscal 2003 to be lower than in the second quarter of fiscal 2002.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | Learning Tree expects to have excess capacity in its education centers, which would result in higher fixed costs per event in the second quarter of fiscal 2003 compared to the same
period last year and compared to the first quarter of fiscal 2003.                                                                                                      

Second Quarter Operating Expenses.  Learning Tree expects
operating expenses in the second quarter of fiscal 2003 to be approximately $2 million more than they were in the first fiscal quarter of this year.  This increase over first quarter operating expenses largely reflects the seasonal pattern of
Learning Trees marketing activities.  Learning Tree typically spends less on direct marketing in the first quarter due to the December holidays, and it typically spends more on direct marketing in the second quarter in anticipation of
seasonal increases in third quarter revenues.  Thus in the second quarter this year, Learning Tree expects to realize a savings of over $1 million in operating expenses compared to the second fiscal quarter a year ago.  These expected
savings result from its continuing cost control efforts.

Second Quarter Interest Income.  Interest income reflects changes in interest rates,
as well as changes in cash balances.  Learning Tree expects second quarter interest income to be approximately the same as it was in the first quarter of fiscal 2003.

2003 Tax Rate.  Learning Tree estimates that its tax rate in fiscal 2003 will be approximately 35.5%, or about the same as it was in fiscal 2002.

Outlook for Fiscal 2003.While Learning Tree currently expects to report a net loss in the second quarter, based upon current enrollment trends, and its continuing efforts to
improve course scheduling and adjust its infrastructure in accordance with revenue expectations, Learning Tree expects to return to profitability in the third quarter of fiscal 2003.

Item 3. 
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Learning Trees cash equivalents are diversified and consist primarily
of investment grade securities of high-quality financial institutions.  The fair value of Learning Trees portfolio of marketable securities would not be significantly impacted by either a 10 percent (15 basis point) increase or decrease
in the rates of interest due primarily to the short-term nature of the portfolio.  Learning Tree does not hold or issue derivative financial instruments.

16



---

##### Table of Contents

Learning Trees consolidated financial statements are prepared in U.S. dollars, while the operations of its foreign subsidiaries are
conducted in their respective local currencies.  Consequently, changes in exchange rates can result in exchange losses.  The impact of future exchange rates on Learning Trees results of operations cannot be accurately
predicted.  To date, Learning Tree has not sought to hedge the risks associated with fluctuations in exchange rates and therefore continues to be subject to such risks.  In the future, Learning Tree may undertake such transactions. 
However, any hedging techniques implemented by Learning Tree might not be successful in eliminating or reducing the effects of currency fluctuations.

Item 4. 
CONTROLS AND PROCEDURES

Learning Tree maintains disclosure controls and procedures designed to timely
collect the information it is required to disclose in the reports it files with the Securities and Exchange Commission.  Within 90 days prior to the date of this report, Learning Tree carried out an evaluation of the effectiveness of the design
and operation of Learning Trees disclosure controls and procedures pursuant to Exchange Act Rules 13a-14 and 15d-14.  The evaluation was conducted under the supervision of, and with the participation of Learning Trees management
including Learning Trees Chief Executive Officer (CEO) and Chief Financial Officer (CFO).  Based upon that evaluation, and subject to the limitations noted below, Learning Trees CEO and CFO concluded that
Learning Trees disclosure controls and procedures are effective in alerting them, on a timely basis, to material information relating to Learning Tree (including its consolidated subsidiaries) that is required to be included in its periodic
filings with the Securities and Exchange Commission.

Since the most recent evaluation of Learning Trees internal controls by
Learning Trees CEO and CFO, there have been no significant changes in Learning Trees internal controls or in other factors that could significantly affect these controls, nor were any corrective actions required with regard to
significant deficiencies and material weaknesses.

Learning Trees management, including its CEO and CFO, does not expect that its
disclosure controls and procedures will prevent all errors and all fraud.  A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. 
In addition, 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 Learning Tree have been detected.  These inherent limitations include the reality that judgments and decisions can be wrong,
although made in good faith in light of the information available at the time, and that breakdowns can result from inadvertent errors or mistakes or by management override of the controls.  Additionally, controls can be disrupted and
circumvented by the bad faith acts of one or more persons.  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 circumstances.  To maintain adequate and efficient controls, over time, Learning Trees CEO and CFO periodically review Learning Trees internal and disclosure controls with other
members of Learning Trees management and update controls and systems as needed.

17



---

##### Table of Contents

PART II 
OTHER INFORMATION

|Item 1. | LEGAL PROCEEDINGS                                
|------- | -------------------------------------------------
|        |                                                  
|        | None                                             
|        |                                                  
|Item 2. | CHANGES IN SECURITIES                            
|        |                                                  
|        | Not Applicable                                   
|        |                                                  
|Item 3. | DEFAULTS UPON SENIOR SECURITIES                  
|        |                                                  
|        | Not Applicable                                   
|        |                                                  
|Item 4. | SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS
|        |                                                  
|        | None                                             
|        |                                                  
|Item 5. | OTHER INFORMATION                                
|        |                                                  
|        | Not Applicable                                   
|        |                                                  
|Item 6. | EXHIBITS AND REPORTS ON FORM 8-K                 
|        |                                                  
|        | a)                                               
|        |                                                  
|        |                                                  
|        |                                                  
|        |                                                  
|        |                                                  
|        | b)                                               
|        |                                                  
|        |                                                  
|        |                                                  

18



---

##### Table of Contents

SIGNATURES

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

|                            | LEARNING TREE INTERNATIONAL, INC.
|--------------------------- | ---------------------------------
|                            |                                  
|                            |                                  
|Dated:    February 11, 2003 |                                  
|                            |                                  
|                            |                                  

19



---

##### Table of Contents

STATEMENT PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002 BY PRINCIPAL EXECUTIVE OFFICER REGARDING FACTS AND CIRCUMSTANCES RELATING TO EXCHANGE ACT
FILINGS

|I, David C. Collins, certify that:
|----------------------------------
|                                  
|1.                                
|                                  
|2.                                
|                                  
|3.                                
|                                  
|4.                                
|                                  
|                                  
|                                  
|                                  
|                                  
|                                  
|                                  
|5.                                
|                                  
|                                  
|                                  
|                                  
|                                  
|6.                                



|Date:  February 11, 2003 |                                                                        | 
|------------------------ | ---------------------------------------------------------------------- | 
|                         | /s/ DAVID C. COLLINS                                                   | 
|                         |                                                                        | 
|                         | David C. Collins Chief Executive Officer (Principal Executive Officer) | 

20



---

##### Table of Contents

STATEMENT PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002 BY PRINCIPAL FINANCIAL OFFICER REGARDING FACTS AND CIRCUMSTANCES RELATING TO
EXCHANGE ACT FILINGS

|I, Gary R. Wright, certify that:
|--------------------------------
|                                
|1.                              
|                                
|2.                              
|                                
|3.                              
|                                
|4.                              
|                                
|                                
|                                
|                                
|                                
|                                
|                                
|5.                              
|                                
|                                
|                                
|                                
|                                
|6.                              



|Date:  February 11, 2003 |                                                                                                       | 
|------------------------ | ----------------------------------------------------------------------------------------------------- | 
|                         | /s/  GARY R. WRIGHT                                                                                   | 
|                         |                                                                                                       | 
|                         | Gary R. Wright Chief Financial Officer (Principal Financial Officer and Principal Accounting
Officer) |