##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q/A



---

(Amendment No. 1)



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

For the quarterly period ended March 30, 2007

Commission File Number:
0-27248



---

Learning Tree International, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 95-3133814                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|1805 Library Street, Reston, VA          |  | 20190     
|(Address of principal executive offices) |  | (Zip Code)

703-709-9119

(Registrants telephone number, including area code)



---

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated
filer ̈Accelerated filer  x    Non-accelerated filer ̈

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

The number of shares of common stock, $.0001 par value, outstanding as of September 19, 2007 was 16,508,308.



---



---

##### Table of Contents

EXPLANATORY NOTE

(Unaudited)

This amended quarterly report on Form 10-Q/A is being filed solely to correct a
misclassification on the Condensed Consolidated Statements of Cash Flows between Cash Flows from Operating Activities and the Effect of Exchange Rate Changes on Cash and Cash Equivalents.



1



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC.

FORM 10-Q - March 30, 2007

TABLE OF CONTENTS



|              |  |                                                                                                                                  |  |     
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                                                                  |  | Page
|              |  | PART I  FINANCIAL INFORMATION                                                                                                   |  |     
|              |  |                                                                                                                                 
|Item 1.       |  | Financial Statements (unaudited)                                                                                                 |  |     
|              |  | Condensed Consolidated Balance Sheets as of March 30, 2007 (unaudited) and September 29, 2006 (unaudited)                        |  | 3   
|              |  | Condensed Consolidated Statements of Operations for the three and six months ended March 30, 2007 and March 31, 2006 (unaudited) |  | 4   
|              |  | Condensed Consolidated Statements of Cash Flows for six months ended March 30, 2007 and March 31, 2006 (unaudited)               |  | 5   
|              |  | Notes to Condensed Consolidated Financial Statements                                                                             |  | 6   
|              |  |                                                                                                                                 
|Item 2.       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                            |  | 11  
|              |  |                                                                                                                                 
|Item 3.       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                       |  | 23  
|              |  |                                                                                                                                 
|Item 4.       |  | Controls and Procedures                                                                                                          |  | 23  
|              |  |                                                                                                                                 
|              |  | PART II  OTHER INFORMATION                                                                                                      |  |     
|              |  |                                                                                                                                 
|Item 1.       |  | Legal Proceedings                                                                                                                |  | 25  
|              |  |                                                                                                                                 
|Item 1A.      |  | Risk Factors                                                                                                                     |  | 25  
|              |  |                                                                                                                                 
|Item 2.       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                      |  | 25  
|              |  |                                                                                                                                 
|Item 3.       |  | Defaults Upon Senior Securities                                                                                                  |  | 25  
|              |  |                                                                                                                                 
|Item 4.       |  | Submission of Matters to a Vote of Security Holders                                                                              |  | 25  
|              |  |                                                                                                                                 
|Item 5.       |  | Other Information                                                                                                                |  | 25  
|              |  |                                                                                                                                 
|Item 6.       |  | Exhibits                                                                                                                         |  | 25  
|              | 
|SIGNATURES    |  | 26                                                                                                                              
|              | 
|EXHIBIT INDEX |  | 27                                                                                                                              



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | FINANCIAL STATEMENTS (UNAUDITED)
|------- | --------------------------------

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

Unaudited

(in thousands, except
share data)



|                                                                                                                                                       |  |               |         |                   |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ------- | ----------------- | - | -------
|                                                                                                                                                       |  | March 30,2007 |         | September 29,2006
|ASSETS                                                                                                                                                 |  |               |         |                   |   |        
|Current Assets:                                                                                                                                        |  |               |         |                   |   |        
|Cash and cash equivalents                                                                                                                              |  | $             | 45,720  |                   | $ | 44,401 
|Available for sale securities                                                                                                                          |  |               | 31,575  |                   |   | 27,800 
|Trade accounts receivable, net                                                                                                                         |  |               | 15,067  |                   |   | 16,116 
|Prepaid expenses and other current assets                                                                                                              |  |               | 9,179   |                   |   | 10,155 
|Income tax receivable                                                                                                                                  |  |               | 107     |                   |   | 243    
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Current Assets                                                                                                                                   |  |               | 101,648 |                   |   | 98,715 
|                                                                                                                                                       |  |              
|Depreciable assets, net                                                                                                                                |  |               | 23,995  |                   |   | 24,699 
|Restricted long-term interest-bearing investments                                                                                                      |  |               | 11,254  |                   |   | 10,884 
|Other assets                                                                                                                                           |  |               | 2,584   |                   |   | 2,902  
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Assets                                                                                                                                           |  | $             | 139,481 |                   | $ | 137,200
|                                                                                                                                                       |  |               |         |                   |   |        
|LIABILITIES                                                                                                                                            |  |               |         |                   |   |        
|Current Liabilities:                                                                                                                                   |  |               |         |                   |   |        
|Current portion deferred facilities rent and other                                                                                                     |  | $             | 808     |                   | $ | 740    
|Trade accounts payable                                                                                                                                 |  |               | 9,762   |                   |   | 12,671 
|Other accrued liabilities                                                                                                                              |  |               | 6,222   |                   |   | 6,104  
|Income taxes payable                                                                                                                                   |  |               | 2,088   |                   |   | 2,812  
|Deferred revenues                                                                                                                                      |  |               | 47,745  |                   |   | 47,678 
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Current Liabilities                                                                                                                              |  |               | 66,625  |                   |   | 70,005 
|                                                                                                                                                       |  |              
|Deferred facilities rent and other                                                                                                                     |  |               | 5,865   |                   |   | 5,905  
|Deferred income taxes                                                                                                                                  |  |               | 191     |                   |   | 182    
|Asset retirement obligations                                                                                                                           |  |               | 3,576   |                   |   | 4,174  
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Liabilities                                                                                                                                      |  |               | 76,257  |                   |   | 80,266 
|COMMITMENTS AND CONTINGENCIES                                                                                                                          |  |               |         |                   |   |        
|                                                                                                                                                       |  |              
|STOCKHOLDERS EQUITY                                                                                                                                   |  |               |         |                   |   |        
|Common stock, $.0001 par value; 75,000,000 shares authorized; 16,495,808 issued and outstanding at March 30, 2007 and September 29,
2006, respectively |  |               | 2       |                   |   | 2      
|Additional paid in capital                                                                                                                             |  |               | 1,415   |                   |   | 1,042  
|Accumulated other comprehensive income                                                                                                                 |  |               | 1,888   |                   |   | 1,424  
|Retained earnings                                                                                                                                      |  |               | 59,919  |                   |   | 54,466 
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Stockholders Equity                                                                                                                             |  |               | 63,224  |                   |   | 56,934 
|                                                                                                                                                       |  |               |         |                   |   |        
|Total Liabilities and Stockholders Equity                                                                                                             |  | $             | 139,481 |                   | $ | 137,200
|                                                                                                                                                       |  |               |         |                   |   |        

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



3



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

(in
thousands, except per share data)



|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|--------------------------------------------- |  | ------------------ | ------ | - | ---------------------- | - | ------ | ------------- |  | ---------------------- | ------ |  | - | ------ | -
|                                              |  | Three months ended |        |   | Six months ended       |  
|                                              |  | March 30,2007      |        |   | March 31,2006          |   |        | March 30,2007 |  | March 31,2006          |       
|                                              |  |                    |        |   | (restated)(see Note 2) |   |        |               |  | (restated)(see Note 2) |       
|REVENUES                                      |  | $                  | 37,631 |   |                        | $ | 34,282 |               |  | $                      | 80,345 |  | $ | 74,087 |  
|                                              |  |                    |        |  
|COST OF REVENUES                              |  |                    | 17,235 |   |                        |   | 18,253 |               |  |                        | 35,587 |  |   | 37,188 |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|GROSS PROFIT                                  |  |                    | 20,396 |   |                        |   | 16,029 |               |  |                        | 44,758 |  |   | 36,899 |  
|                                              |  |                    |        |  
|OPERATING EXPENSES:                           |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Course development                            |  |                    | 1,911  |   |                        |   | 2,436  |               |  |                        | 3,784  |  |   | 4,734  |  
|Sales and marketing                           |  |                    | 9,985  |   |                        |   | 11,384 |               |  |                        | 19,289 |  |   | 20,725 |  
|General and administrative                    |  |                    | 7,456  |   |                        |   | 6,389  |               |  |                        | 14,546 |  |   | 13,102 |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|                                              |  |                    | 19,352 |   |                        |   | 20,209 |               |  |                        | 37,619 |  |   | 38,561 |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|INCOME (LOSS) FROM OPERATIONS                 |  |                    | 1,044  |   |                        |   | (4,180 | )             |  |                        | 7,139  |  |   | (1,662 | )
|                                              |  |                    |        |  
|OTHER INCOME (EXPENSE)                        |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Interest income, net                          |  |                    | 944    |   |                        |   | 852    |               |  |                        | 1,870  |  |   | 1,589  |  
|Other income (expense)                        |  |                    | (43    | ) |                        |   | 27     |               |  |                        | 158    |  |   | (26    | )
|Foreign exchange gain (loss)                  |  |                    | (8     | ) |                        |   | (36    | )             |  |                        | 56     |  |   | (53    | )
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|OTHER INCOME (EXPENSE), NET                   |  |                    | 893    |   |                        |   | 843    |               |  |                        | 2,084  |  |   | 1,510  |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|INCOME (LOSS) BEFORE INCOME TAXES             |  |                    | 1,937  |   |                        |   | (3,337 | )             |  |                        | 9,223  |  |   | (152   | )
|INCOME TAX PROVISION (BENEFIT)                |  |                    | 790    |   |                        |   | (1,380 | )             |  |                        | 3,771  |  |   | (98    | )
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|NET INCOME (LOSS)                             |  | $                  | 1,147  |   |                        | $ | (1,957 | )             |  | $                      | 5,452  |  | $ | (54    | )
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|EARNINGS (LOSS) PER SHARE                     |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Basic                                         |  | $                  | 0.07   |   |                        | $ | (0.12  | )             |  | $                      | 0.33   |  | $ | 0.00   |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Diluted                                       |  | $                  | 0.07   |   |                        | $ | (0.12  | )             |  | $                      | 0.33   |  | $ | 0.00   |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|WEIGHTED AVERAGE SHARES OUTSTANDING           |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Basic                                         |  |                    | 16,496 |   |                        |   | 16,655 |               |  |                        | 16,496 |  |   | 16,658 |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|Diluted                                       |  |                    | 16,496 |   |                        |   | 16,655 |               |  |                        | 16,496 |  |   | 16,694 |  
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|COMPREHENSIVE INCOME:                         |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|NET INCOME (LOSS)                             |  | $                  | 1,147  |   |                        | $ | (1,957 | )             |  | $                      | 5,452  |  | $ | (54    | )
|FOREIGN CURRENCY TRANSLATION ADJUSTMENTS, NET |  |                    | 75     |   |                        |   | 24     |               |  |                        | 464    |  |   | (785   | )
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  
|COMPREHENSIVE INCOME (LOSS)                   |  | $                  | 1,222  |   |                        | $ | (1,933 | )             |  | $                      | 5,916  |  | $ | (839   | )
|                                              |  |                    |        |   |                        |   |        |               |  |                        |        |  |   |        |  

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



4



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

(in
thousands)



|                                                             |  |                  |        |   |                        |   |        |  
|------------------------------------------------------------ |  | ---------------- | ------ | - | ---------------------- | - | ------ | -
|                                                             |  | Six months ended |       
|                                                             |  | March 30,2007    |        |   | March 31,2006          |  
|                                                             |  |                  |        |   | (restated)(see Note 2) |  
|CASH FLOWS FROM OPERATING ACTIVITIES                         |  | $                | 7,072  |   |                        | $ | 3,887  |  
|                                                             |  |                  |        |   |                        |   |        |  
|Purchases of available for sale securities                   |  |                  | (4,275 | ) |                        |   | (1,950 | )
|Sales of available for sale securities                       |  |                  | 500    |   |                        |   | 1,055  |  
|Purchases of fixed assets                                    |  |                  | (2,317 | ) |                        |   | (2,498 | )
|                                                             |  |                  |        |   |                        |   |        |  
|CASH FLOWS USED IN INVESTING ACTIVITIES                      |  |                  | (6,092 | ) |                        |   | (3,393 | )
|                                                             |  |                  |        |   |                        |   |        |  
|Payments to acquire common stock                             |  |                  |       |   |                        |   | (732   | )
|                                                             |  |                  |        |   |                        |   |        |  
|CASH FLOWS USED IN FINANCING ACTIVITIES                      |  |                  |       |   |                        |   | (732   | )
|                                                             |  |                  |        |   |                        |   |        |  
|EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |  |                  | 339    |   |                        |   | (877   | )
|                                                             |  |                  |        |   |                        |   |        |  
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS         |  |                  | 1,319  |   |                        |   | (1,115 | )
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD             |  |                  | 44,401 |   |                        |   | 56,736 |  
|                                                             |  |                  |        |   |                        |   |        |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                   |  | $                | 45,720 |   |                        | $ | 55,621 |  
|                                                             |  |                  |        |   |                        |   |        |  

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



5



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Unaudited

(in
thousands, except per share data)

NOTE 1  BASIS OF PRESENTATION

The accompanying unaudited interim condensed consolidated financial statements of Learning Tree International, Inc. and our subsidiaries have been prepared pursuant to the rules and regulations of the Securities and
Exchange Commission for quarterly reports on Form 10-Q and, therefore, omit or condense certain note disclosures and other information required by accounting principles generally accepted in the United States of America for complete financial
statements. These financial statements should therefore be read in conjunction with the audited consolidated financial statements and accompanying notes for the year ended September 29, 2006 included in our Annual Report on Form 10-K.

We use the 52/53-week fiscal year method to better align our external financial reporting with the way we operate our business. Under this
method, each fiscal quarter ends on the Friday closest to the end of the calendar quarter.

In the opinion of management, the accompanying
unaudited condensed consolidated financial statements reflect all adjustments, which are only of a normal recurring nature, considered necessary to present fairly our financial position as of March 30, 2007 and our results of operations for the
three months and six months ended March 30, 2007 and March 31, 2006, and our cash flows for the six months ended March 30, 2007 and March 31, 2006. The results of operations for the three months and six months ended
March 31, 2006 and the cash flows for the six months ended March 31, 2006 have been restated. See note below. Certain prior period amounts may have been reclassified to conform to the current period presentation.

NOTE 2  RESTATEMENT OF FINANCIAL STATEMENTS

In our
Annual Report on Form 10-K for the year ended September 29, 2006, we restated our previously issued consolidated financial statements as of and for the year ended September 30, 2005, for each of the quarterly periods in fiscal year 2005
and for our first three quarters of fiscal year 2006. The restatements are discussed in detail in that Form 10-K. The restatement for the three and six months ended March 31, 2006 included restatements for: (i) the correction of the
accounting for lease termination costs under SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities; (ii) impairment of leasehold improvements related to our lease termination costs under SFAS No. 144,
Accounting for the Impairment or Disposal of Long-lived Assets; (iii) the correction of the depreciable lives of the leasehold improvements acquired at the inception of the lease for our United Kingdom education facility in accordance
with SFAS No. 13, Accounting for Leases; and (iv) income taxes under SFAS No. 109. Accounting for Income Taxes.



6



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-continued

Unaudited

(in thousands, except per share data)



A summary of the aggregate effects of these restatements on our consolidated statements of operations
is shown below:



|                                            |  |                           |        |   |                  |   |       |                           |  |   |                           |   |  |        |        |   |                           |   |       |   |  |   |        |  
|------------------------------------------- |  | ------------------------- | ------ | - | ---------------- | - | ----- | ------------------------- |  | - | ------------------------- | - |  | ------ | ------ | - | ------------------------- | - | ----- | - |  | - | ------ | -
|                                            |  | Three months ended        |        |   | Six months ended |  
|                                            |  | March 31,2006 As Reported |        |   | Change           |   |       | March 31,2006 As Restated |  |   | March 31,2006 As Reported |   |  | Change |        |   | March 31,2006 As Restated |  
|Cost of revenues                            |  | $                         | 18,272 |   |                  | $ | (19   | )                         |  | $ | 18,253                    |   |  | $      | 37,225 |   |                           | $ | (37   | ) |  | $ | 37,188 |  
|Gross Profit                                |  |                           | 16,010 |   |                  |   | 19    |                           |  |   | 16,029                    |   |  |        | 36,862 |   |                           |   | 37    |   |  |   | 36,899 |  
|General and administrative expenses         |  |                           | 6,012  |   |                  |   | 377   |                           |  |   | 6,389                     |   |  |        | 12,267 |   |                           |   | 835   |   |  |   | 13,102 |  
|Loss from operations                        |  |                           | (3,822 | ) |                  |   | (358  | )                         |  |   | (4,180                    | ) |  |        | (864   | ) |                           |   | (798  | ) |  |   | (1,662 | )
|Income (Loss) before income taxes           |  |                           | (2,980 | ) |                  |   | (357  | )                         |  |   | (3,337                    | ) |  |        | 638    |   |                           |   | (790  | ) |  |   | (152   | )
|Income tax provision (benefit)              |  |                           | (1,082 | ) |                  |   | (298  | )                         |  |   | (1,380                    | ) |  |        | 293    |   |                           |   | (391  | ) |  |   | (98    | )
|Net income (loss)                           |  |                           | (1,898 | ) |                  |   | (59   | )                         |  |   | (1,957                    | ) |  |        | 345    |   |                           |   | (399  | ) |  |   | (54    | )
|Earning (loss) per share, basic and diluted |  | $                         | (0.11  | ) |                  | $ | (0.01 | )                         |  | $ | (0.12                     | ) |  | $      | 0.02   |   |                           | $ | (0.02 | ) |  | $ | (0.00  | )



|                                        |  |                           |        |   |        |        |   |                           |   |        |  
|--------------------------------------- |  | ------------------------- | ------ | - | ------ | ------ | - | ------------------------- | - | ------ | -
|                                        |  | Six months ended          |       
|                                        |  | March 31,2006 As Reported |        |   | Change |        |   | March 31,2006 As Restated |  
|Cash flows from operating activities    |  | $                         | 4,894  |   |        | (1,007 | ) |                           | $ | 3,887  |  
|Cash flows used in investing activities |  | $                         | (5,040 | ) |        | 1,647  |   |                           | $ | (3,393 | )

NOTE 3  STOCK-BASED COMPENSATION

Stock-based compensation expense related to employee stock options of $181 and $373 was included in cost of revenues and operating expenses consistent
with the respective employee salary costs during the three and six months ended March 30, 2007. This compares to stock-based compensation expense of $272 and $544 for the three and six months ended March 31, 2006, respectively.



7



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-continued

Unaudited

(in thousands, except per share data)



NOTE 4  ASSET RETIREMENT OBLIGATIONS

We account for asset retirement obligation (ARO) liabilities in accordance with SFAS No. 143, Accounting for Asset Retirement
Obligations (FAS 143). We also considered the guidance in FASB Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations. The following table presents the activity for the ARO liabilities, which are
primarily related to the restoration of classroom facilities in our Learning Tree Education Centers:



|                                 |  |                                |        |   |                              |   |       |  
|-------------------------------- |  | ------------------------------ | ------ | - | ---------------------------- | - | ----- | -
|                                 |  | Six months endedMarch 30, 2007 |        |   | Year endedSeptember 29, 2006 |  
|ARO balance, beginning of period |  | $                              | 4,174  |   |                              | $ | 3,670 |  
|Liabilities incurred             |  |                                | 620    |   |                              |   | 151   |  
|Accretion expense                |  |                                | 150    |   |                              |   | 256   |  
|Liabilities satisfied            |  |                                | (1,502 | ) |                              |   | (143  | )
|Foreign currency translation     |  |                                | 134    |   |                              |   | 240   |  
|                                 |  |                                |        |   |                              |   |       |  
|ARO balance, end of period       |  | $                              | 3,576  |   |                              | $ | 4,174 |  
|                                 |  |                                |        |   |                              |   |       |  

NOTE 5  STOCKHOLDERS EQUITY

Purchases of Common Stock

We did not purchase any shares of common stock during the three or six
months ended March 30, 2007 or the three or six months ended March 31, 2006. Upon purchase of our common stock, we retire the shares. We may make additional purchases through open-market transactions, but have no commitments to do so.

NOTE 6  EARNINGS PER SHARE

Basic
earnings per share is computed by dividing net income by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share is computed similarly to basic earnings per share except that the weighted
average shares outstanding are increased to include common stock equivalents, when their effect is dilutive.

Approximately 892 and 1,256
stock options were excluded from the computation of earnings per share for the three and six months ended March 31, 2007, and 2006, respectively, as their exercise price was higher than our average stock price. The computations for basic and
diluted earnings per share are as follows:



8



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-continued

Unaudited

(in thousands, except per share data)



|                                                |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|----------------------------------------------- |  | ------------------ | ------ | ------------- | ---------------- | ------ | ------------- |  | ------------- | ------ |  | - | ------ | -
|                                                |  | Three months ended |        |               | Six months ended |       
|                                                |  | March 30,2007      |        | March 31,2006 |                  |        | March 30,2007 |  | March 31,2006 |       
|                                                |  |                    |        | (restated)    |                  |        |               |  | (restated)    |       
|Numerator:                                      |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|Net income (loss)                               |  | $                  | 1,147  |               | $                | (1,957 | )             |  | $             | 5,452  |  | $ | (54    | )
|                                                |  |                    |        |              
|Denominator:                                    |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|Weighted average shares outstanding             |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|Basic                                           |  |                    | 16,496 |               |                  | 16,655 |               |  |               | 16,496 |  |   | 16,658 |  
|Effect of dilutive securities                   |  |                    |       |               |                  |       |               |  |               |       |  |   | 36     |  
|                                                |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|Diluted                                         |  |                    | 16,496 |               |                  | 16,655 |               |  |               | 16,496 |  |   | 16,694 |  
|                                                |  |                    |        |               |                  |        |               |  |               |        |  |   |        |  
|Net earnings (loss) per share basic and diluted |  | $                  | 0.07   |               | $                | (0.12  | )             |  | $             | 0.33   |  | $ | 0.00   |  

NOTE 7  INCOME TAXES

The income tax provision used in our first six months of fiscal year 2007 reflects a 40.9% effective annual tax rate which approximates our expected effective tax rate for the remainder of fiscal year 2007, taking
into consideration all projected permanent differences. The income tax provision used in our six months of fiscal year 2006, as restated, reflects a 64.5% effective tax rate.

We have established valuation allowances for portions of the deferred tax assets of the U.S. entities and one entity in a foreign jurisdiction. The
valuation allowances were determined in accordance with the provisions of SFAS 109, which requires an assessment of a wide range of both positive and negative evidence when determining whether it is more likely than not that deferred tax assets are
recoverable. We established the valuation allowances based on our assessment of historical financial performance as well as projected future financial performance. We intend to maintain these valuation allowances until sufficient positive evidence
exists to support a reversal. Profits or losses incurred in the U.S. and in our foreign jurisdictions will affect the ongoing amount of the valuation allowances.

We will continue to evaluate whether the valuation allowances are necessary. If we meet our financial projections and improve the results of our operations in the U.S. and the foreign jurisdiction, it is possible that
we may release all, or a portion, of the valuation allowances. Any such release would result in recording a tax benefit that would increase net income in the period the allowances are released.

NOTE 8  COMMITMENTS AND CONTINGENCIES

Contingencies

From time to time, we are involved in litigation incidental to the conduct of our business. As of March 30, 2007, we are not a
party to any lawsuit or proceeding that, in the opinion of management, is likely to have a material adverse effect on our financial position or results of operations.



9



---

##### Table of Contents

LEARNING TREE INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS-continued

Unaudited

(in thousands, except per share data)



NOTE 9  SEGMENT REPORTING

Our worldwide operations involve the design and delivery of instructor-led classroom training courses and related services to multinational companies and government entities. The training and education we offer are
presented in an identical manner in every country in which we operate. Our instructors present our courses in a virtually identical fashion worldwide, regardless of whether presented in leased classroom space or external facilities, the content of
the class being taught or the location or method of distribution. We did not have sales to any single customer that amounted to 10% or more of our revenues in the first six months or second quarters of fiscal years 2007 or 2006.

We conduct and manage our business globally and have six operating segments that operate in United States, Canada, United Kingdom, France, Sweden and
Japan.

Summarized financial information by country for our second quarter and first six months of fiscal year 2007 and 2006, is as
follows:



|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|--------------------------- |  | ------------- | ------ | - | ------------- | - | ------ | ------------- |  | - | ------------- | - |  | - | ------- | -
|                            |  | Three Months  |        |   | Six Months    |  
|                            |  | March 30,2007 |        |   | March 31,2006 |   |        | March 30,2007 |  |   | March 31,2006 |  
|Revenues:                   |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|United States               |  | $             | 22,715 |   |               | $ | 25,058 |               |  | $ | 46,899        |   |  | $ | 48,722  |  
|Canada                      |  | $             | 4,429  |   |               |   | 3,619  |               |  |   | 8,783         |   |  | $ | 7,777   |  
|United Kingdom              |  | $             | 11,027 |   |               |   | 9,441  |               |  |   | 21,759        |   |  | $ | 19,445  |  
|France                      |  | $             | 3,379  |   |               |   | 3,004  |               |  |   | 9,733         |   |  | $ | 8,740   |  
|Sweden                      |  | $             | 2,445  |   |               |   | 1,780  |               |  |   | 5,511         |   |  | $ | 4,413   |  
|Japan                       |  | $             | 652    |   |               |   | 592    |               |  |   | 1,364         |   |  | $ | 1,447   |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Subtotal                    |  |               | 44,647 |   |               |   | 43,494 |               |  |   | 94,049        |   |  |   | 90,544  |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Intercompany & Eliminations |  | $             | (7,016 | ) |               |   | (9,212 | )             |  |   | (13,704       | ) |  | $ | (16,457 | )
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Total                       |  | $             | 37,631 |   |               | $ | 34,282 |               |  | $ | 80,345        |   |  | $ | 74,087  |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Gross profit:               |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|United States               |  | $             | 9,537  |   |               | $ | 8,734  |               |  | $ | 20,569        |   |  | $ | 17,782  |  
|Canada                      |  | $             | 2,876  |   |               |   | 2,193  |               |  |   | 5,660         |   |  | $ | 4,880   |  
|United Kingdom              |  | $             | 6,049  |   |               |   | 4,630  |               |  |   | 12,033        |   |  | $ | 9,581   |  
|France                      |  | $             | 1,401  |   |               |   | 1,147  |               |  |   | 5,252         |   |  | $ | 4,521   |  
|Sweden                      |  | $             | 1,398  |   |               |   | 902    |               |  |   | 3,243         |   |  | $ | 2,510   |  
|Japan                       |  | $             | 442    |   |               |   | 395    |               |  |   | 918           |   |  | $ | 965     |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Subtotal                    |  |               | 21,703 |   |               |   | 18,001 |               |  |   | 47,675        |   |  |   | 40,239  |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Intercompany & Eliminations |  | $             | (1,307 | ) |               |   | (1,972 | )             |  |   | (2,917        | ) |  | $ | (3,340  | )
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  
|Total                       |  | $             | 20,396 |   |               | $ | 16,029 |               |  | $ | 44,758        |   |  | $ | 36,899  |  
|                            |  |               |        |   |               |   |        |               |  |   |               |   |  |   |         |  



10



---

##### Table of Contents

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

The following discussion and analysis is provided to increase the understanding of, and should be read in conjunction with, our unaudited condensed
consolidated financial statements and notes included in this Quarterly Report on Form 10-Q and our consolidated financial statements and notes in our Annual Report on Form 10-K for the year ended September 29, 2006 (our 2006 10-K).
We use the terms we, our, and us to refer to Learning Tree International, Inc. and our subsidiaries.

DISCLOSURE
REGARDING FORWARD-LOOKING STATEMENTS

Except for historical statements, the matters addressed in the discussion which follows are
forward-looking statements. Words such as expect, plan, believe, anticipate, and similar expressions are intended to identify these forward-looking statements. Please do not put undue reliance on these
forward-looking statements, since they are based on our current expectations, estimates, forecasts and projections. Although we believe that our assumptions are reasonable, they are subject to risks and uncertainties that are difficult to predict
and inevitably some will prove to be incorrect. As a result, actual future results may differ materially from those expressed or projected in the discussion that follows. We are not undertaking any obligation to update forward-looking statements.

RESTATEMENTS

As more fully described in Note
2 of the accompanying unaudited condensed consolidated financial statements in Item 1 of this Quarterly Report on Form 10-Q, in our 2006 10-K we restated certain of our previously issued consolidated financial statements, including those for
the three and six months ended March 31, 2006. The restatement for the three and six months ended March 31, 2006 primarily relates to the accounting for lease termination costs, the impairment of leasehold improvements related to our lease
termination costs, balance sheet adjustments related to leases and accounting for income taxes. Except as otherwise specified, the following discussion and analysis of results of operations and financial condition are based upon such restated
financial data.

The impact of these restatements for the three months ended March 31, 2006 was to increase net loss from
approximately $1,900 to $2,000 and to increase loss per share from $0.11 to $0.12. The impact for the six month ended March 30, 2006 was to reduce the net income from $345 to a net loss of $54 and to reduce the earning per share from $0.02 to
$0.00.

OVERVIEW

We are a leading worldwide
vendor-independent provider of training to managers and information technology (IT) professionals working in business and government organizations. Since our founding in 1974, we have set the highest standards of excellence in educating
and training managers and IT professionals from government and commercial customers around the world.

As of March 30, 2007, our
course library consisted of 113 IT course titles and 46 management course titles.

We use a well-defined systematic approach to develop and
update the Learning Tree course library so as to provide training that is immediately relevant to course participants working in a broad range of applications and industries. Our proprietary course development process also allows us to customize our
courses for delivery at our customers sites.



11



---

##### Table of Contents

We design our own vendor-independent IT courses to provide participants an unbiased perspective regarding
software and hardware products and the ability to compare and integrate multiple platforms and technologies from various vendors. Royalties paid to course developers are recorded in course development expenses. All of our courses are highly
interactive, and incorporate extensive hands-on exercises or case study workshops. Our management courses, while addressing core concepts and theories, focus heavily on providing skills, tools, and technologies that participants can apply
immediately upon returning to their jobs. In fiscal year 2006, we re-wrote and re-released 13 management course titles to incorporate our new proprietary RealityPlus instructional methodology. Our RealityPlus courses utilize extensive
real-world simulations to teach practical management techniques. This innovative, multi-media methodology provides an environment in which RealityPlus course participants learn entirely by doing. Throughout the courses, they gain
extensive experience applying new management skills in life-like challenging situations, within the confines of the classroom and under the guidance of an expert instructor. As a result, RealityPlus course participants achieve greater mastery
of effective management techniques as well as the confidence needed to apply them, and thus return to their jobs both ready and willing to immediately apply their expanded skills in their workplace.

Based on their sophistication and quality, all our courses are recommended for one to two semester
hours of college credit by the American Council on Education. We are a trusted continuing professional education (CPE) provider of the International Information Systems Security Certification Consortium (ISC)2. In addition, we are on the National Association of State Boards of Accountancy National Registry of CPE sponsors and are a Registered Education Provider of the Project Management
Institute (PMI).

After assessing market need, most of our courses are translated into French, Swedish and Japanese. We offer our
proprietary courses through local operations in the United States, United Kingdom, France, Canada, Sweden and Japan, and typically generate approximately half of our revenues internationally. Each operating subsidiary is staffed by local personnel
responsible for the sale and delivery of Learning Tree courses in that country.

Our instructors are not full time employees; rather, they
are practicing professionals who apply the same IT and management skills they teach in our classrooms as independent consultants or full-time employees elsewhere when they are not teaching. On average, each expert instructor teaches about 11 courses
per year on an as needed basis. This enables us to structure our business so the majority of course delivery costs are variable. However, the expenses associated with the 15 worldwide education centers we maintain for the presentation of
our courses are largely fixed. In addition to the delivery of our courses in our state-of-the-art education centers, our infrastructure and logistical capabilities allow us to coordinate, plan and deliver our courses at hotels, conference facilities
and customer sites worldwide.

We continue our tradition of excellence by always seeking to improve our core strengths: expert instructors,
proprietary content library, state-of-the-art classrooms and worldwide course delivery systems. We believe that quality and customer satisfaction remain the underlying driving forces for our long-term success.

In our 2006 10-K, we disclosed that we have three material weaknesses in our internal controls over financial reporting. We are in the process of
remediating those material weaknesses. It is possible that we may not be successful in our efforts to remediate these or other weaknesses or deficiencies which we may have in our internal controls over financial reporting. We are currently
delinquent in the filings of our Form 10-Q for our third quarter ended June 29, 2007. A failure to remediate our weaknesses could have many consequences, including: potential delisting from NASDAQ, which would significantly impair



12



---

##### Table of Contents

the ability of our investors to buy and sell shares; actions by the Securities and Exchange Commission against us for failure to comply with applicable
federal securities laws; and our inability to use certain short form registration statements until twelve calendar months after our filings are current. We are also delinquent in filing our statutory accounts for our fiscal year 2006 in the United
Kingdom. As a result of these or other consequences, our stock price could be negatively affected.

HIGHLIGHTS OF OUR SECOND QUARTER OF FISCAL 2007

As discussed in more detail throughout our MD&A, for the three months ended March 30, 2007:



| |  |  | Revenues increased by $3.3 million or 9.8% from the restated results for the same quarter of our prior fiscal year;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | Gross Profit increased to 54.2% of revenues from 46.8% for the same quarter of our prior fiscal year;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | Operating Expenses decreased to 51.4% of revenues from 58.9% for the same quarter of our prior fiscal year;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | Income from Operations increased by $5.2 million to $1.0 million from a restated loss from operations of $4.2 million for the same quarter of our prior fiscal year;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income increased by $3.1 million to $1.1 million from a restated net loss of $2.0 million for the same quarter of our prior fiscal year;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our cash flows from operations were positive and we have no debt with financial institutions; and
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | The sum of cash and cash equivalents and available for sale securities increased $1.6 million to $77.3 million at March 30, 2007 from their balances at the end
of the prior quarter.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As discussed in more detail throughout our MD&A, for the six months ended March 30, 2007:



| |  |  | Revenues increased by $6.3 million or 8.4% from the restated results for the same period of our prior fiscal year;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | Gross Profit increased to 55.7% of revenues from 49.8% for the same period of our prior fiscal year;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | Operating Expenses decreased to 46.8% of revenues from 52.0% for the same period of our prior fiscal year;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | Income from Operations increased by $8.8 million to $7.1 million from a restated loss from operations of $1.7 million for the same period of our prior fiscal year;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income increased by $5.50 million to $5.45 million from a restated net loss of $0.05 million for the same period of our prior fiscal year; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our cash flows from operations were $7.1 million compared to $3.9 million (restated) for the same period of our prior fiscal year.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



13



---

##### Table of Contents

RESULTS OF OPERATIONS

The following table summarizes our consolidated statements of operations for the periods indicated expressed as a percentage of revenues:



|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|--------------------------------- |  | ------------------ | - |  | ---------------- | -- |  | ------------- | - |  | ------------- | --
|                                  |  | Three months ended |   |  | Six months ended |   
|                                  |  | March 30,2007      |   |  | March 31,2006    |    |  | March 30,2007 |   |  | March 31,2006 |   
|                                  |  |                    |   |  | (restated)       |    |  |               |   |  | (restated)    |   
|REVENUES                          |  | 100.0              | % |  | 100.0            | %  |  | 100.0         | % |  | 100.0         | % 
|                                  |  |                    |   | 
|COST OF REVENUES                  |  | 45.8               | % |  | 53.2             | %  |  | 44.3          | % |  | 50.2          | % 
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|GROSS PROFIT                      |  | 54.2               | % |  | 46.8             | %  |  | 55.7          | % |  | 49.8          | % 
|                                  |  |                    |   | 
|OPERATING EXPENSES:               |  |                    |   |  |                  |    |  |               |   |  |               |   
|Course development                |  | 5.1                | % |  | 7.1              | %  |  | 4.7           | % |  | 6.4           | % 
|Sales and marketing               |  | 26.5               | % |  | 33.2             | %  |  | 24.0          | % |  | 28.0          | % 
|General and administrative        |  | 19.8               | % |  | 18.6             | %  |  | 18.1          | % |  | 17.7          | % 
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|Total operating expenses          |  | 51.4               | % |  | 58.9             | %  |  | 46.8          | % |  | 52.1          | % 
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|INCOME (LOSS) FROM OPERATIONS     |  | 2.8                | % |  | (12.1            | )% |  | 8.9           | % |  | (2.3          | )%
|OTHER INCOME (EXPENSE), NET       |  | 2.4                | % |  | 2.5              | %  |  | 2.6           | % |  | 2.0           | % 
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|INCOME (LOSS) BEFORE INCOME TAXES |  | 5.2                | % |  | (9.6             | )% |  | 11.5          | % |  | (0.3          | )%
|INCOME TAX PROVISION (BENEFIT)    |  | 2.1                | % |  | (4.0             | )% |  | 4.7           | % |  | (0.1          | )%
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   
|NET INCOME (LOSS)                 |  | 3.1                | % |  | (5.6             | )% |  | 6.8           | % |  | (0.2          | )%
|                                  |  |                    |   |  |                  |    |  |               |   |  |               |   

THREE AND SIX MONTHS ENDED MARCH 30, 2007 COMPARED WITH MARCH 31, 2006

In our second quarter of fiscal year 2007, our revenues were $37.6 million compared to $34.3 million for the same period in fiscal year 2006. For the
first six months of fiscal year 2007, revenues were $80.3 million compared to $74.1 million for the same period in fiscal year 2006. We reported income from operations of $1.0 million in our second quarter of fiscal year 2007, compared to a loss
from operations of $4.2 million (restated) for the same period in fiscal year 2006. For the first six months of fiscal year 2007, we reported income from operations of $7.1 million, compared to a loss from operations of $1.7 million (restated) for
the same period in fiscal year 2006. Net income for our second quarter of fiscal year 2007 was $1.1 million compared to net loss of $2.0 million (restated) for the same quarter in fiscal year 2006. Net income for the first six months of fiscal year
2007 was $5.5 million compared to a net loss of $0.1 million (restated) for the same period in fiscal year 2006.

Revenues.Revenues
in our second quarter of fiscal year 2007 increased by 10% compared to the same period in fiscal year 2006. This increase was a result of an 11% increase in revenue per participant partially offset by a 1% decrease in the number of participants. The
increase in revenue per participant is the result of a 4% positive effect from changes in foreign exchange rates as well as a change in the mix of single seat sales, sales under volume discount programs (i.e., Learning Tree Passports and Training



14



---

##### Table of Contents

Vouchers) and price increases. During our second quarter of fiscal year 2007 we trained 20,484 course participants, a 1% decrease from the 20,686 course
participants that we trained during the same quarter in fiscal year 2006.

Revenues for the first six months of fiscal year 2007 increased
by 8% compared to the same period in fiscal year 2006. This increase was a result of a 9% increase in revenue per participant offset by a 1% decrease in the number of participants. The increase in revenue per participant is the result of a 4%
positive effect from changes in foreign exchange rates as well as a change in the mix of single seat sales, sales under volume discount programs and price increases. During our first six months of fiscal year 2007 we trained 44,128 course
participants, a 1% decrease from the 44,679 course participants that we trained during the same period in fiscal year 2006.

During our
second quarter of fiscal year 2007, we provided 77,421 attendee-days of training, compared to 78,548 attendee-days in the same quarter in fiscal year 2006. For management courses during our second quarter of fiscal year 2007, we provided 23,892
attendee-days of training, an 18.9% increase over the 20,092 attendee-days in the corresponding period in fiscal year 2006. For technology courses during our second quarter of fiscal year 2007, we provided 53,529 attendee-days of IT training, an
8.4% decrease from the 58,456 attendee-days in the corresponding period in fiscal year 2006.

During our first six months of fiscal year
2007, we provided 166,878 attendee-days of training, compared to 171,222 attendee-days in the same period in fiscal year 2006. For management courses during our first six months of fiscal year 2007, we provided 51,617 attendee-days of training, a
17.9% increase over the 43,773 attendee-days in the corresponding period in fiscal year 2006. For technology courses during our first six months of fiscal year 2007, we provided 115,261 attendee-days of IT training, a 9.6% decrease from the 127,449
attendee-days in the corresponding period in fiscal year 2006.

Cost of Revenues. Our cost of revenues primarily includes the costs
of course instructors and their travel expenses, course materials and equipment, freight, classroom facilities and refreshments.

During
our second quarter of fiscal year 2007, we presented 1,633 events compared to 1,749 events during the same period in fiscal year 2006. Our cost of revenues for our second quarter of 2007 was $17.2 million compared to $18.3 million in the same period
in fiscal year 2006. Our cost of revenues as a percentage of our revenues declined to 45.8% for our second quarter of fiscal year 2007 from 53.2% in the prior year period.

During our first six months of fiscal year 2007, we presented 3,519 events compared to 3,702 events during the same period in fiscal year 2006. Our cost
of revenues for our first six months of 2007 was $35.6 million compared to $37.2 million in the same period in fiscal year 2006. Our cost of revenues as a percentage of our revenues declined to 44.3% for our first six months of fiscal year 2007 from
50.2% in the prior year period.

Changes in exchange rates do not materially affect gross profit percentages since exchange rates have
essentially the same impact on both revenues and cost of revenues in any time period.

The decrease in cost of revenues as a percentage of
revenues in our second quarter of fiscal year 2007 reflects a 17% increase in average revenue per event offset by a 1 % increase in average cost per event. The increase in our average revenue per event, excluding the effect of exchange rates,
is the result of a 6% increase in average participants per event and the increase in average revenue per participant discussed earlier.



15



---

##### Table of Contents

The decrease in cost of revenues as a percentage of revenues in our first six months of fiscal year 2007
reflects a 14% increase in average revenue per event offset by a 1% increase in average cost per event. The increase in our average revenue per event, excluding the effect of exchange rates, is the result of a 4% increase in average participant per
event and the increase in average revenue per participant discussed earlier.

The decrease in average cost per event, excluding the effect
of exchange rates, primarily reflects reduced costs associated with our Learning Tree Education Centers and other cost reduction initiatives.

Course Development Expenses. We maintain a disciplined process to develop new courses and update our existing courses. All 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. In general, titles are retired when the profits they generate no longer justify the ongoing cost of marketing them and maintaining their content. Thus, we may or
may not develop more titles than we retire in any period.

During our second quarter of fiscal year 2007, course development expenses were
5.1% of revenues as compared to 7.1% in our second quarter of the prior year. Overall spending on course development was $1.9 million in our second quarter of fiscal year 2007 versus $2.4 million in the same period in 2006.

During our first six months of fiscal year 2007, course development expenses were 4.7% of revenues as compared to 6.4% in our first six months of the
prior year. Overall spending on course development was $3.8 million in our first six months of fiscal year 2007 versus $4.7 million in the same period in 2006.

The reduction in course development expenses was primarily related to the fact that our second quarter of fiscal year 2006 included costs associated with the conversion of some of our management courses to our
RealityPlus proprietary platform, as discussed earlier. We completed that effort in our fourth quarter of fiscal year 2006.

At the
end of our second quarter of fiscal year 2007, the Learning Tree library of instructor-led courses numbered 159 titles, comprising 3,758 hours of training compared to 153 titles at the end of our second quarter of fiscal year 2006. At March 30,
2007 we had 46 management titles in the Learning Tree course library, compared with 36 management titles at the same point a year earlier. Our library of IT titles numbered 113 at the end of our second quarter of fiscal year 2007 compared to 117
titles at the same point a year earlier.

Sales and Marketing Expenses. Sales and marketing expenses include the cost of designing,
producing and distributing direct mail and media advertisements; distributing marketing e-mails; maintaining and further developing our website; compensation and travel-related costs for sales and marketing personnel; and the cost of information
systems to support these activities. Our sales and marketing expense, and in particular our expenditure on course catalogs, is one of our largest expenditures. We have adjusted the market sectors to which we mail our catalogs, and continue to
evaluate additional ways to increase the efficiency of our marketing expenditures by spending less without materially reducing the response to that marketing, or while increasing the response to that marketing.

Our sales and marketing expenses were 26.5% and 33.2% of revenues for our second quarter in fiscal years 2007 and 2006, respectively. Sales and marketing
expenses decreased to $10.0 million for our second quarter of fiscal years 2007 from $11.4 million in the same quarter of fiscal 2006. The cost reduction is primarily due to mailing fewer catalogs in the second quarter of fiscal 2007 compared to the
same period of the prior year, partially offset by the effect of changes in foreign exchange rates.



16



---

##### Table of Contents

Our sales and marketing expenses were 24.0% and 28.0% of revenues for our first six months in fiscal
years 2007 and 2006, respectively. Sales and marketing expenses for our first six months of fiscal years 2007 and 2006 were $19.3 million and $20.7 million, respectively.

General and Administrative Expenses. Our general and administrative expenses for our second quarter of fiscal year 2007 increased by $1.1 million to $7.5 million from $6.4 million (restated) in the same period
in fiscal year 2006. This represented 19.8% and 18.6% of revenues for our second quarter of fiscal years 2007 and 2006, respectively.

Our
general and administrative expenses for our first six months of fiscal year 2007 increased by $1.4 million to $14.5 million from $13.1 million (restated) in the same period in fiscal year 2006. This represented 18.1% and 17.7% of revenues for our
first six months of fiscal years 2007 and 2006, respectively.

The increase in General and Administrative expenses is primarily due to
costs associated with subleasing and facilities arrangements in our United Kingdom Education Center and the effect of changes in foreign exchange rates.

Other Income (Expense), Net. Other income (expense), net is primarily comprised of interest income and foreign currency transaction gains and losses. During our second quarter of fiscal year 2007, other income,
net totaled $0.9 million compared to $0.8 million in the same period of fiscal year 2006.

During our first six months of fiscal year 2007,
other income, net totaled $2.1 million compared to $1.5 million in the same period of fiscal year 2006.

The increase in both the three and
six month periods was due to higher interest rates earned on invested balances for the current quarter; the six month period also reflects a gain of $0.4 million on the sale of Rasmussen College (formerly Deltak.edu/Collegis) stock in November 2006.

Income Taxes. Our income tax provision in our second quarter of fiscal year 2007 increased to $0.8 million from a tax benefit of
$1.4 million (restated) for our second quarter of fiscal year 2006.

Our income tax provision in our first six months of fiscal year 2007
increased to $3.8 million from a tax benefit of $0.1 million (restated) for our first six months of fiscal year 2006.

The income tax
provision for our first six months of fiscal year 2007 reflects a 40.9% effective annual tax rate, and the income tax provision used in our first six months of fiscal year 2006, as restated, reflects a 64.5% effective tax rate.

The increase in our fiscal year 2007 tax provision was due to an increase in pre-tax income.

Net Income.Our net income for the quarter ended March 30, 2007 was $1.1 million compared to a net loss of $2.0 million (restated) for the
quarter ended March 31, 2006.

Our net income for the first six months ended March 30, 2007 was $5.5 million compared to a net
loss of $0.1 million (restated) for the first six months ended March 31, 2006.



17



---

##### Table of Contents

Effects of Foreign Exchange Rates.Although our condensed consolidated financial statements are
stated in U.S. dollars, all of our subsidiaries other than those in the U.S. have functional currencies other than the U.S. dollar. Gains and losses arising from the translation of the balance sheets of our subsidiaries from the functional
currencies to U.S. dollars are reported as adjustments to stockholders equity. Fluctuations in exchange rates may also have an effect on our results of operations. Since both revenues and expenses are generally denominated in our
subsidiaries local currency, changes in exchange rates that have an adverse effect on our foreign revenues are partially offset by a favorable effect on our foreign expenses. The impact of future exchange rates on our results of operations
cannot be accurately predicted. To date, we have not sought to hedge the risks associated with fluctuations in exchange rates and therefore we continue to be subject to such risks. In the future, we may undertake such hedging transactions. There can
be no assurance that any hedging techniques we implement would be successful in eliminating or reducing the effects of currency fluctuations. See Exhibit 99.1 to our 2006 10-K.

Recently Issued Accounting Pronouncements.

In July 2006, the Financial Accounting Standards Board
issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 clarifies the accounting for income taxes by prescribing the minimum recognition threshold a tax position is required to meet before being
recognized in the financial statements and applies to all tax positions related to income taxes subject to Financial Accounting Standards Board Statement No. 109, Accounting for Income Taxes, (FAS 109). FIN 48 is effective for fiscal
years beginning after December 15, 2006. We will adopt FIN 48 in fiscal year 2008. We are currently evaluating the impact of this accounting interpretation.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements(SFAS 157). SFAS 157 provides a common definition of fair value and establishes a
framework to make the measurement of fair value in generally accepted accounting principles more consistent and comparable. SFAS 157 also requires expanded disclosures to provide information about the extent to which fair value is used to measure
assets and liabilities, the methods and assumptions used to measure fair value, and the effect of fair value measures on earnings. SFAS 157 is effective for our 2008 fiscal year, although early adoption is permitted. We are currently assessing
the potential effect of SFAS 157 on our condensed consolidated financial statements.

In September 2006, the FASB also issued SFAS
No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans,(SFAS 158). SFAS 158 requires an employer to recognize the over-funded or under-funded status of a defined benefit
post-retirement plan (other than a multiemployer plan) as an asset or liability in our statement of financial position, and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. The standard
also improves financial reporting by requiring an employer to measure the funded status of a plan as of the date of our year-end statement of financial position. SFAS 158 is effective for fiscal years ending after December 15, 2006. As we do
not have any defined benefit plans, we do not anticipate any significant impact to our condensed consolidated financial statements.

In
September 2006, the SEC staff issued Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB 108). SAB 108 was issued in order
to eliminate the diversity in practice surrounding how public companies quantify financial statement misstatements. SAB 108 requires that registrants quantify errors using both a balance sheet and income statement approach and evaluate whether
either approach results in a misstated amount that, when all relevant quantitative and qualitative factors are considered, is material. We have adopted SAB 108 and do not believe the adoption will have a material impact on our condensed consolidated
financial statements.



18



---

##### Table of Contents

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and
Financial LiabilitiesIncluding an amendment of FASB Statement No. 115.SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by
providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement is expected to expand the
use of fair value measurement, which is consistent with the Boards long-term measurement objectives for accounting for financial instruments. We must implement SFAS 159 starting with our fiscal year 2009. We are currently assessing the
potential effect of SFAS 159 on our condensed consolidated financial statements, but do not believe the adoption will have a material impact on our condensed consolidated financial statements

FLUCTUATIONS IN QUARTERLY RESULTS

Our quarterly results are
affected by many factors including the number of weeks during which courses can be conducted in a quarter, the nature and extent of our marketing, timing of the introduction of new courses, competitive forces within the markets we serve, the mix of
our course events between IT and management and customer site or education center venues, as well as currency fluctuations.

LIQUIDITY AND CAPITAL
RESOURCES

Our primary sources of liquidity include cash and cash equivalents on hand as well as available for sale securities, which
together totaled $77.3 million at March 30, 2007. During our second quarter of fiscal year 2007, the total of our cash and cash equivalents and available for sale securities increased $5.1 million compared to the balances at the end of our 2006
fiscal year.

Cash Flows. Our cash and cash equivalents increased to $45.7 million at March 30, 2007, a $1.3 million increase
from September 29, 2006. This increase is the result of $5.5 million net income for the six month period and $2.4 million generated from changes in current assets and liabilities, less $3.8 million used for the purchase of additional available
for sale securities, net of sales of securities, $2.3 million used for the purchase of fixed assets and $0.5 million for the impact of foreign exchange.



|                                      |  |                  |        |   |               |   |        |                    |  |   |        |  
|------------------------------------- |  | ---------------- | ------ | - | ------------- | - | ------ | ------------------ |  | - | ------ | -
|                                      |  | Six Months Ended |        |   |               |  
|                                      |  | March 30,2007    |        |   | March 31,2006 |   |        | (Decrease)Increase | 
|                                      |  |                  |        |   | (restated)    |   |        |                    | 
|Cash provided by operating activities |  | $                | 7,072  |   |               | $ | 3,887  |                    |  | $ | 3,185  |  
|Cash used in investing activities     |  | $                | (6,092 | ) |               | $ | (3,393 | )                  |  | $ | (2,699 | )
|Cash used in financing activities     |  | $                |       |   |               | $ | (732   | )                  |  | $ | 732    |  

During our first six months of fiscal year 2007, we generated positive cash flow from operations
of $7.1 million primarily due to our net income of $5.5 million and non-cash items of $2.6 million which consisted primarily of depreciation and amortization charges. These increases were partially offset by a reduction in accounts payable due to
the timing of payments to vendors.



19



---

##### Table of Contents

Cash used in investing activities increased by $2.7 million during our first six months of fiscal year
2007 from the same period of the prior fiscal year. This increased use of cash is due to the purchase of $2.3 million more of available for sale securities during the period than the same period in the prior fiscal year.

During the six-month periods ended March 30, 2007 and March 31, 2006, we did not use any cash for purchases of common stock. We may make
additional purchases of common stock through open market transactions, but we have no commitments to do so.

Liquidity. At
March 30, 2007 our working capital was $35.0 million, a $6.3 million increase from our working capital balance at September 29, 2006. This improvement was mainly due to increases in our current assets as a result of our increased
profitability and decreases in our current liabilities due to a lower level of trade payables. In total, current assets increased $2.9 million during the first six months. Available for sale securities increased by $3.8 million, which was partially
offset by a decrease of $1.0 million in prepaid expenses and other current assets. During the first six months, accounts payable decreased $2.9 million and other accrued liabilities increased $0.1 million due to the timing of payments to suppliers.

We do not have any outstanding notes payable or line of credit agreements. We anticipate we will continue to rely primarily on our cash
and cash equivalents on hand and cash flows from operations to finance our operating cash needs. We believe that such funds will be sufficient to satisfy our anticipated cash requirements for the foreseeable future.

Capital Requirements. During the six months ended March 30, 2007, we made capital expenditures of $2.3 million for the purchase of equipment
worldwide and leasehold improvements to our United Kingdom Education Center.

We have a number of operating leases for our administrative
offices and education center classroom facilities located worldwide. These leases expire at various dates over the next 12 years. In addition to requiring monthly payments for rent, some of the leases contain asset retirement provisions whereby we
are required to return the leased facility back to a specified condition at the expiration of the lease.

We plan to purchase an aggregate
of approximately $6 million in course computer equipment during fiscal years 2007 and 2008.

Our contractual obligations as of
March 30, 2007 are consistent in material respects with our year-end disclosure in Item 7, MD&A Contractual Obligations of our 2006 10-K.

CRITICAL ACCOUNTING ESTIMATES AND POLICIES

Managements discussion and analysis of our financial condition and results of
operations is based on our unaudited condensed consolidated financial statements. The preparation of these financial statements is based on the selection of accounting policies and the application of significant accounting estimates, some of which
require management to make judgments, estimates and assumptions that affect the amounts reported in the financial statements and notes. We believe some of the more critical estimates and policies that affect our financial condition and results of
operations are in the areas of revenue recognition, operating leases, asset retirement obligations, stock-based compensation and income taxes. For more information regarding our critical accounting estimates and policies, see Part II, Item 7
MD&A in our 2006 10-K. We have discussed the application of these critical accounting policies and estimates with the Audit Committee of our Board of Directors.



20



---

##### Table of Contents

OUTLOOK

Third Quarter of Fiscal Year 2007. We anticipate reporting revenues for our third quarter of fiscal year 2007 of approximately $42.5 to $43.0 million, compared to $41.2 million (restated) in our third quarter of the prior year.

We expect to report a gross profit percentage of between 56.8% and 57.3% for our third quarter of fiscal year 2007 compared with 50.8%
(restated) in the same period of our prior year.

We expect to report overall operating expenses for our third quarter of fiscal year 2007
of between $19.0 and $19.5 million, compared to (restated) $21.3 million in the same quarter a year earlier.

As a result of the above
factors, we expect to report third quarter operating income between $4.6 million and $5.6 million.

We expect to report third quarter
interest income of approximately $1.0 million.

Based on the above, we anticipate reporting pre-tax income for our fiscal quarter ended
June 29, 2007 of between $5.6 and $6.6 million compared to (restated) pre-tax income of $0.6 million in the same quarter of the prior year.

Fourth Quarter of Fiscal Year 2007. We anticipate revenues for our fourth quarter of fiscal year 2007 of approximately $42.5 to $44.5 million, compared to $38.7 million in our fourth quarter of the prior year.

We expect gross profit percentage of between 56.0% and 57.0% for our fourth quarter of fiscal year 2007 compared with 51.8% in the same period of our
prior year.

We expect overall operating expenses for our fourth quarter of fiscal year 2007 of between $19.5 and $20.0 million, compared
to $20.7 million in the same quarter a year earlier.

As a result of the above factors, we expect fourth quarter operating income to be
between $3.8 million and $5.9 million.

We expect to report fourth quarter interest income of approximately $1.0 million.

Based on the above, we anticipate pre-tax income for our fiscal quarter ended September 28, 2007 of between $4.8 and $6.9 million compared to
pre-tax income of $0.3 million in the same quarter of the prior year.

Full Fiscal Year 2007. We anticipate that revenues for our
fiscal year 2007 will be approximately $165.3 to $167.8 million, compared to $154.0 million in our prior fiscal year.

We anticipate
pre-tax income for our fiscal year ended September 28, 2007 of between $19.7 and $22.7 million compared to pre-tax income of $0.7 million in our prior fiscal year.

We have established valuation allowances for portions of the deferred tax assets of the U.S. entities and one entity in a foreign jurisdiction. The valuation allowances were determined in accordance with the
provisions of SFAS 109, which requires an assessment of a wide range of both positive and negative evidence when determining whether it is more likely than not that deferred tax assets are recoverable. We established the valuation allowances based
on our assessment of historical financial performance as well as projected future financial performance. We intend to maintain these valuation allowances until sufficient positive evidence exists to support a reversal. Profits or losses incurred in
the U.S. and in our foreign jurisdictions will affect the ongoing amount of the valuation allowances.



21



---

##### Table of Contents

We will continue to evaluate whether the valuation allowances are necessary. If we meet our financial
projections and improve the results of our operations in the U.S. and the foreign jurisdiction, it is possible that we may release all, or a portion, of the valuation allowances. Any such release would result in recording a tax benefit that would
increase net income in the period the allowances are released.



22



---

##### Table of Contents

|Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|------- | ---------------------------------------------------------

For information required by this item see Item 7A Quantitative and Qualitative Disclosure About Market Risk of our 2006 10-K. We do not believe our exposure to market risk has changed materially since September 29,
2006.



|Item 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Evaluation of Disclosure Controls and
Procedures

As of the end of the period covered by this report, management performed an evaluation, with the participation of our Chief
Executive Officer and Chief Financial Officer, of the effectiveness of the disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d  15(e) under the Securities Exchange Act of 1934, as amended). Based on this evaluation, our
Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are not effective in ensuring that information required to be disclosed by us in reports filed or submitted under the Securities Exchange
Act of 1934, as amended, (i) is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms and (ii) is accumulated and communicated to our management
including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions regarding required disclosure. We are currently delinquent in the filings of our Form 10-Q for our third quarter ended
June 29, 2007. We are also late filing our 2006 statutory accounts in the United Kingdom.

Changes in Internal Control Over Financial Reporting and
Managements Remediation Initiatives

During managements assessment of the effectiveness of our internal control over
financial reporting as of September 29, 2006, we identified three material weaknesses in our internal control over financial reporting which resulted in errors in our historical financial statements and required a restatement of our financial
statements for certain prior periods. A material weakness is a control deficiency, or combination of control deficiencies, which results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will
not be prevented or detected. See Item 9A of our 2006 10-K. We believe that these weaknesses will be remediated in fiscal year 2007 through a number of initiatives we are taking, including:

With respect to the material weakness relating to entity-level monitoring controls, we have a Chief Financial Officer and have hired an experienced
Corporate Controller. We are in the process of making necessary changes to the staffing of our finance and accounting departments and making necessary adjustments to out internal processes and procedures.

With respect to the material weakness relating to the financial statement close process, although we were fully staffed in all positions in the finance
and accounting department at the end of our second fiscal quarter, certain key positions were subsequently vacated. As noted above we are in the process of filling key positions and expect to be fully staffed before the end of fiscal year 2007. This
additional staff will provide us with the expertise and experience necessary to implement process controls related to the quarterly and annual function of closing our financial statements, specifically the accounting for leases and lease termination
costs and the classification of certain lease transactions between current and non-current assets and liabilities. For the second quarter financial close process, we implemented an automated reporting process which eliminates certain manual
processes that could be subject to human error. We believe this process change has greatly improved the reliability of our quarterly reporting.



23



---

##### Table of Contents

With respect to the material weakness relating to the accounting for income taxes, we have retained the
use of an expert, external consultant for the preparation of tax provisions and related tax positions and the review of tax-related documentation.

Our audit committee and our management will continue to monitor the effectiveness of our internal control over financial reporting on an ongoing basis and will take further action as appropriate.

Although we do not currently believe so, it is possible that we may not be successful in our efforts to remediate these or other weaknesses or
deficiencies which we may have in our internal controls over financial reporting. As we work towards remediating these weaknesses, we are currently delinquent in the filing of our Form 10-Q for our third quarter ended June 29, 2007. A
failure in our remediation efforts could have many consequences, including: potential delisting from NASDAQ, which would significantly impair the ability of our investors to buy and sell shares; actions by the Securities and Exchange Commission
against us for failure to comply with applicable federal securities laws; and our inability to use certain short form registration statements until twelve calendar months after our filings are current. We are also delinquent in filing our statutory
accounts for our fiscal year 2006 in the United Kingdom. As a result of these or other consequences, our stock price could be negatively affected.



24



---

##### Table of Contents

PART II  OTHER INFORMATION



|Item 1. | LEGAL PROCEEDINGS
|------- | -----------------

None.



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

Our future performance is subject to
risks, uncertainties and assumptions that are difficult to predict. Except for historical statements, the matters addressed in this Report are forward-looking statements. Please do not put undue reliance on these forward-looking statements, since
they are based on key assumptions about future risks and uncertainties. Although we believe that our assumptions are reasonable, inevitably some will prove to be incorrect. As a result, our actual future results can be expected to differ. We are not
undertaking any obligation to update forward-looking statements. For a discussion of some risk factors affecting our business and operations, see Exhibit 99.1 to our 2006 10-K. Please also see Item 4: Controls and Procedures in this Report.



|Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|Item 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|Item 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

None.



|Item 5. | OTHER INFORMATION
|------- | -----------------

None.



|Item 6. | EXHIBITS
|------- | --------

The exhibits listed in the Exhibit Index
are filed as part of this Quarterly Report on Form 10-Q.



25



---

##### 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 September 24, 2007 on its behalf by the undersigned thereunto duly authorized.



LEARNING TREE INTERNATIONAL, INC./s/ NICHOLAS R. SCHACHTNicholas R. SchachtChief Executive Officer/s/ CHARLES R. WALDRONCharles R. WaldronChief Financial Officer




26



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                     
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                         
|10.6          |  | Learning Tree International, Inc. - Notice of Delisting or Failure to Satisfy a Continued Listing Rule or Standard; Transfer of Listing included in Learning Trees Current Report on Form
8-K dated August 17, 2007
|              | 
|31.1          |  | Section 302 Certification of Chief Executive Officer (filed herewith)                                                                                                                                               
|              | 
|31.2          |  | Section 302 Certification of Chief Financial Officer (filed herewith)                                                                                                                                               
|              | 
|32.1          |  | Section 906 Certification of Chief Executive (filed herewith)                                                                                                                                                       
|              | 
|32.2          |  | Section 906 Certification of Chief Financial Officer (filed herewith)                                                                                                                                               



27