##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549



---



FORM 10-Q



---



(Mark One)

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



For the quarterly period ended January 31, 2004



OR



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



For the transition period from  to



Commission File Number 0-23057



---



LOGILITY, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Georgia                                                        |  | 58-2281338                          
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification Number)



|                                                  |  |           
|------------------------------------------------- |  | ----------
|470 East Paces Ferry Road, N.E., Atlanta, Georgia |  | 30305     
|(Address of principal executive offices)          |  | (Zip Code)



(404) 261-9777

(Registrants telephone number, including area code)



None

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



---



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



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



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



|                           |  |                              
|-------------------------- |  | -----------------------------
|Class                      |  | Outstanding at March 12, 2004
|Common Stock, no par value |  | 13,140,804 Shares            



---



---

##### Table of Contents

LOGILITY, INC.



Form 10-Q

Quarter Ended January 31, 2004



Index



|                                                                                                     |  |           
|---------------------------------------------------------------------------------------------------- |  | ----------
|                                                                                                     |  | PageNumber
|Part I  Financial Information                                                                       |  |           
|                                                                                                     | 
|Item 1.
Financial Statements                                                                         |  |           
|                                                                                                     | 
|Condensed Balance Sheets (Unaudited) January 31, 2004 and April 30, 2003                             |  | 3         
|                                                                                                     | 
|Condensed Statements of Operations (Unaudited) Three and Nine Months Ended January 31, 2004 and 2003 |  | 4         
|                                                                                                     | 
|Condensed Statements of Cash Flows (Unaudited) Nine Months Ended January 31, 2004 and 2003           |  | 5         
|                                                                                                     | 
|Notes to Condensed Financial Statements (Unaudited)                                                  |  | 6-11      
|                                                                                                     | 
|Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations        |  | 11-20     
|                                                                                                     | 
|Item 3.
Quantitative and Qualitative Disclosures About Market Risk                                   |  | 20        
|                                                                                                     | 
|Item 4.
Controls and Procedures                                                                      |  | 21        
|                                                                                                     | 
|Part II  Other Information                                                                          |  |           
|                                                                                                     | 
|Item 1.
Legal Proceedings                                                                            |  | 21        
|                                                                                                     | 
|Item 2.
Changes in Securities and Use of Proceeds                                                    |  | 22        
|                                                                                                     | 
|Item 3.
Defaults Upon Senior Securities                                                              |  | 22        
|                                                                                                     | 
|Item 4.
Submission of Matters to a Vote of Security Holders                                          |  | 22        
|                                                                                                     | 
|Item 5.
Other Information                                                                            |  | 22        
|                                                                                                     | 
|Item 6.
Exhibits and Reports on Form 8-K                                                             |  | 22        



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



Item 1. Financial Statements



LOGILITY, INC.

Condensed Balance Sheets (Unaudited)

(in thousands, except share data)



|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------- | ------ | - | -------------- | - | ------ | -
|                                                                                                                                                       |  | January 31,2004 |        |   | April 30, 2003 |  
|ASSETS                                                                                                                                                 |  |                 |        |   |                |   |        |  
|Current Assets:                                                                                                                                        |  |                 |        |   |                |   |        |  
|Cash and cash equivalents                                                                                                                              |  | $               | 7,279  |   |                | $ | 8,573  |  
|Investments                                                                                                                                            |  |                 | 22,090 |   |                |   | 18,440 |  
|Trade accounts receivable, less allowance for doubtful accounts of $207 at January 31, 2004 and $189 at April 30, 2003:                                |  |                 |        |   |                |   |        |  
|Billed                                                                                                                                                 |  |                 | 3,142  |   |                |   | 3,112  |  
|Unbilled                                                                                                                                               |  |                 | 1,166  |   |                |   | 2,727  |  
|Prepaid expenses and other current assets                                                                                                              |  |                 | 482    |   |                |   | 328    |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|Total current assets                                                                                                                                   |  |                 | 34,159 |   |                |   | 33,180 |  
|Furniture and equipment, less accumulated depreciation and amortization                                                                                |  |                 | 294    |   |                |   | 591    |  
|Capitalized computer software development costs, less accumulated amortization                                                                         |  |                 | 6,552  |   |                |   | 6,947  |  
|Other assets, net                                                                                                                                      |  |                 | 839    |   |                |   | 784    |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|                                                                                                                                                       |  | $               | 41,844 |   |                | $ | 41,502 |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                   |  |                 |        |   |                |   |        |  
|Current liabilities:                                                                                                                                   |  |                 |        |   |                |   |        |  
|Accounts payable                                                                                                                                       |  | $               | 391    |   |                | $ | 52     |  
|Accrued compensation and related costs                                                                                                                 |  |                 | 1,104  |   |                |   | 1,621  |  
|Other current liabilities                                                                                                                              |  |                 | 642    |   |                |   | 1,502  |  
|Deferred revenue                                                                                                                                       |  |                 | 5,138  |   |                |   | 5,531  |  
|Due to American Software, Inc.                                                                                                                         |  |                 | 2,206  |   |                |   | 1,972  |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|Total current liabilities                                                                                                                              |  |                 | 9,481  |   |                |   | 10,678 |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|Shareholders equity:                                                                                                                                  |  |                 |        |   |                |   |        |  
|Preferred stock: 2,000,000 shares authorized; no shares issued                                                                                         |  |                 |       |   |                |   |       |  
|Common stock, no par value; 20,000,000 shares authorized; 13,959,069 and 13,890,839 shares issued at January 31, 2004 and April 30, 2003,
respectively |  |                 |       |   |                |   |       |  
|Additional paid-in capital                                                                                                                             |  |                 | 44,924 |   |                |   | 44,712 |  
|Accumulated deficit                                                                                                                                    |  |                 | (7,444 | ) |                |   | (9,088 | )
|Treasury stock, at cost  818,265 and 745,965 shares at January 31, 2004 and April 30, 2003, respectively                                              |  |                 | (5,117 | ) |                |   | (4,800 | )
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|Total shareholders equity                                                                                                                             |  |                 | 32,363 |   |                |   | 30,824 |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  
|                                                                                                                                                       |  | $               | 41,844 |   |                | $ | 41,502 |  
|                                                                                                                                                       |  |                 |        |   |                |   |        |  



See accompanying notes to condensed
financial statements - unaudited.



3



---

##### Table of Contents

Item 1. Financial Statements (continued)



LOGILITY, INC.

Condensed Statements of Operations (Unaudited)

(In thousands, except per share data)



|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------ |  | ----------------------------- | ------ | - | ---------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                             |  | Three Months EndedJanuary 31, |        |   | Nine Months EndedJanuary 31, |  
|                                                             |  | 2004                          |        |   | 2003                         |   |        | 2004 |  |   | 2003   |  
|Revenues:                                                    |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|License fees                                                 |  | $                             | 2,562  |   |                              | $ | 2,342  |      |  | $ | 4,847  |   |  | $ | 5,355  |  
|Services and other                                           |  |                               | 1,120  |   |                              |   | 1,335  |      |  |   | 3,855  |   |  |   | 4,112  |  
|Maintenance                                                  |  |                               | 2,832  |   |                              |   | 2,772  |      |  |   | 8,341  |   |  |   | 8,183  |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Total revenues                                               |  |                               | 6,514  |   |                              |   | 6,449  |      |  |   | 17,043 |   |  |   | 17,650 |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Cost of revenues:                                            |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|License fees                                                 |  |                               | 1,076  |   |                              |   | 1,133  |      |  |   | 3,045  |   |  |   | 2,890  |  
|Services and other                                           |  |                               | 611    |   |                              |   | 733    |      |  |   | 1,978  |   |  |   | 2,649  |  
|Maintenance                                                  |  |                               | 461    |   |                              |   | 443    |      |  |   | 1,363  |   |  |   | 1,390  |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Total cost of revenues                                       |  |                               | 2,148  |   |                              |   | 2,309  |      |  |   | 6,386  |   |  |   | 6,929  |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Gross margin                                                 |  |                               | 4,366  |   |                              |   | 4,140  |      |  |   | 10,657 |   |  |   | 10,721 |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Operating expenses:                                          |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Research and development                                     |  |                               | 1,337  |   |                              |   | 1,312  |      |  |   | 4,097  |   |  |   | 4,047  |  
|Less: capitalized computer software development costs        |  |                               | (801   | ) |                              |   | (668   | )    |  |   | (2,452 | ) |  |   | (2,157 | )
|Sales and marketing                                          |  |                               | 1,985  |   |                              |   | 1,755  |      |  |   | 5,205  |   |  |   | 5,657  |  
|General and administrative                                   |  |                               | 901    |   |                              |   | 898    |      |  |   | 2,382  |   |  |   | 2,590  |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Total operating expenses                                     |  |                               | 3,422  |   |                              |   | 3,297  |      |  |   | 9,232  |   |  |   | 10,137 |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Operating income                                             |  |                               | 944    |   |                              |   | 843    |      |  |   | 1,425  |   |  |   | 584    |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Other income, net                                            |  |                               | 109    |   |                              |   | 84     |      |  |   | 219    |   |  |   | 466    |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Income before income taxes                                   |  |                               | 1,053  |   |                              |   | 927    |      |  |   | 1,644  |   |  |   | 1,050  |  
|Income taxes                                                 |  |                               |       |   |                              |   |       |      |  |   |       |   |  |   |       |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Net earnings                                                 |  | $                             | 1,053  |   |                              | $ | 927    |      |  | $ | 1,644  |   |  | $ | 1,050  |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Basic net earnings per common share                          |  | $                             | 0.08   |   |                              | $ | 0.07   |      |  | $ | 0.13   |   |  | $ | 0.08   |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Diluted net earnings per common share                        |  | $                             | 0.08   |   |                              | $ | 0.07   |      |  | $ | 0.12   |   |  | $ | 0.08   |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Shares used in the calculation of earnings per common share: |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                        |  |                               | 13,111 |   |                              |   | 13,177 |      |  |   | 13,117 |   |  |   | 13,196 |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Diluted                                                      |  |                               | 13,343 |   |                              |   | 13,195 |      |  |   | 13,323 |   |  |   | 13,206 |  
|                                                             |  |                               |        |   |                              |   |        |      |  |   |        |   |  |   |        |  



See accompanying notes to condensed
financial statements - unaudited.



4



---

##### Table of Contents

Item 1. Financial Statements (continued)



LOGILITY, INC.

Condensed Statements of Cash Flows (Unaudited)

(in thousands)



|                                                                                    |  |                              |         |   |      |   |         |  
|----------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                    |  | Nine Months EndedJanuary 31, |        
|                                                                                    |  | 2004                         |         |   | 2003 |  
|Cash flows from operating activities:                                               |  |                              |         |   |      |   |         |  
|Net earnings                                                                        |  | $                            | 1,644   |   |      | $ | 1,050   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |                              |         |   |      |   |         |  
|Depreciation and amortization                                                       |  |                              | 3,224   |   |      |   | 2,965   |  
|(Increase) decrease in assets:                                                      |  |                              |         |   |      |   |         |  
|Accounts receivable                                                                 |  |                              | 1,531   |   |      |   | 244     |  
|Prepaid expenses and other assets                                                   |  |                              | (209    | ) |      |   | 100     |  
|Increase (decrease) in liabilities:                                                 |  |                              |         |   |      |   |         |  
|Due to American Software, Inc.                                                      |  |                              | 234     |   |      |   | 135     |  
|Accounts payable, accrued costs and other current liabilities                       |  |                              | (1,038  | ) |      |   | (500    | )
|Deferred revenues                                                                   |  |                              | (393    | ) |      |   | 290     |  
|                                                                                    |  |                              |         |   |      |   |         |  
|Net cash provided by operating activities                                           |  |                              | 4,993   |   |      |   | 4,284   |  
|                                                                                    |  |                              |         |   |      |   |         |  
|Cash flows from investing activities:                                               |  |                              |         |   |      |   |         |  
|Additions to capitalized computer software development costs                        |  |                              | (2,452  | ) |      |   | (2,157  | )
|Proceeds from maturities of investments                                             |  |                              | 74,714  |   |      |   | 68,089  |  
|Purchases of investments                                                            |  |                              | (78,364 | ) |      |   | (66,681 | )
|Purchases of furniture and equipment                                                |  |                              | (80     | ) |      |   | (60     | )
|                                                                                    |  |                              |         |   |      |   |         |  
|Net cash used in investing activities                                               |  |                              | (6,182  | ) |      |   | (809    | )
|                                                                                    |  |                              |         |   |      |   |         |  
|Cash flows from financing activities:                                               |  |                              |         |   |      |   |         |  
|Repurchases of common stock                                                         |  |                              | (317    | ) |      |   | (203    | )
|Proceeds from exercise of stock options                                             |  |                              | 212     |   |      |   | 9       |  
|                                                                                    |  |                              |         |   |      |   |         |  
|Net cash used in financing activities                                               |  |                              | (105    | ) |      |   | (194    | )
|                                                                                    |  |                              |         |   |      |   |         |  
|Net change in cash and cash equivalents                                             |  |                              | (1,294  | ) |      |   | 3,281   |  
|                                                                                    |  |                             
|Cash and cash equivalents at beginning of period                                    |  |                              | 8,573   |   |      |   | 7,721   |  
|                                                                                    |  |                              |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                          |  | $                            | 7,279   |   |      | $ | 11,002  |  
|                                                                                    |  |                              |         |   |      |   |         |  



See accompanying notes to condensed
financial statements - unaudited.





5



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited

January 31, 2004



A. Basis of Presentation



The accompanying condensed consolidated financial statements are unaudited. Pursuant to the rules and regulations of the Securities and Exchange
Commission (SEC), we have condensed or omitted certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America. You should
review these financial statements in conjunction with the consolidated financial statements and related notes contained in our Annual Report on Form 10-K for the fiscal year ended April 30, 2003, as filed with the SEC. The financial information we
present in the condensed consolidated financial statements reflects all normal recurring adjustments, which are, in our opinion, necessary for a fair presentation of the period indicated. This information is not necessarily indicative of the results
for the full year or for any other future period.



We are an
approximately 86% owned subsidiary of American Software, Inc., a publicly held provider of enterprise resource planning and supply chain management software solutions (NASDAQ  AMSWA).



B. Industry Segments



We have adopted Statement of Financial Accounting Standards (SFAS) No. 131, Disclosures About Segments of an Enterprise
and Related Information. We operate and manage our business in one segment, providing business-to-business collaborative commerce solutions to optimize supply chain operations for manufacturers, distributors and retailers.



C. Comprehensive Income



We have adopted SFAS No. 130, Reporting Comprehensive Income. SFAS No. 130 establishes standards for reporting and
presentation of comprehensive income and its components in a full set of financial statements. We have not included statements of comprehensive income in the accompanying condensed financial statements since comprehensive income and net earnings
presented in the accompanying condensed statements of operations would be substantially the same.



D. Revenue Recognition



We recognize revenue in accordance with Statement of Position (SOP) 97-2, Software Revenue Recognition, and SOP 98-9, Modification of SOP 97-2, Software Revenue Recognition, With Respect to Certain Transactions.



License. We recognize license revenue in connection with
license agreements for standard proprietary software upon delivery of the software, provided that we consider collection to be probable, the fee is fixed or determinable, there is evidence of an arrangement, and vendor specific objective evidence
(VSOE) exists with respect to any undelivered elements of the arrangement. For multiple-element arrangements, we recognize revenue under the residual method as permitted by SOP 98-9, whereby (1) we defer the total fair value of the undelivered
elements, as indicated by VSOE, and subsequently recognize the value of these elements in accordance with SOP 97-2 and (2) we recognize the difference between the total arrangement fee and the deferred amount as revenue related to the delivered
elements.



6



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited (Continued)

January 31, 2004



Services and Other. Revenue derived from services and other primarily includes revenues
from consulting, implementation, and training. We bill under both time and materials and fixed fee arrangements and recognize revenues as we perform the services. We classify the reimbursements that we receive for travel and other out-of-pocket
expenses incurred in connection with consulting, implementation, and training services as revenue in our statements of operations.



Maintenance. Revenue derived from maintenance contracts primarily includes telephone consulting, product updates, and releases of new
versions of products previously purchased by the customer, as well as error reporting and correction services. Typically, we enter into maintenance contracts for a separate fee, with initial contractual periods ranging from one to three years, and
with renewal provisions for additional periods thereafter.



We
generally bill maintenance fees annually in advance. We recognize maintenance revenue ratably over the term of the maintenance agreement. In situations where we bundle all or a portion of the maintenance fee with the license fee, we determine VSOE
for maintenance based on prices that apply when we sell maintenance separately.



Indirect Channel Revenue. We recognize a sale that we make through indirect channels when the distributor makes the sale to an end-user, or upon delivery to the reseller, when the license fee is fixed
and determinable, the license fee is nonrefundable, and all other conditions of SOP 97-2 and SOP 98-9 are met.



Deferred Revenue. Deferred revenue represents advance payments or billings for software licenses, services, and maintenance billed in
advance of the time revenue is recognized.



E. Net Earnings Per Common Share



Basic net earnings per common share available to common
shareholders is based on the weighted-average number of common shares outstanding. We base diluted net earnings per common share available to common shareholders on the weighted-average number of common shares outstanding and dilutive potential
common shares, such as dilutive stock options.



7



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited (Continued)

January 31, 2004



The numerator in calculating both basic and diluted net earnings per common share for each period is
the same as net earnings. The denominator is based on the following number of common shares:



|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       
|-------------------------------------------- |  | ----------------------------- | ------ | ---------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                             |  | Three Months endedJanuary 31, |        | Nine Months endedJanuary 31,
|                                             |  | 2004                          |        | 2003                         |   | 2004   |  | 2003
|                                             |  | (in thousands)                |        | (in thousands)              
|Common Shares:                               |  |                               |        |                              |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding   |  |                               | 13,111 |                              |   | 13,177 |  |      | 13,117 |  |   | 13,196
|Dilutive effect of outstanding stock options |  |                               | 232    |                              |   | 18     |  |      | 206    |  |   | 10    
|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       
|Total                                        |  |                               | 13,343 |                              |   | 13,195 |  |      | 13,323 |  |   | 13,206
|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       
|Net earnings:                                |  | $                             | 1,053  |                              | $ | 927    |  | $    | 1,644  |  | $ | 1,050 
|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       
|Net earnings per common share:               |  |                               |        |                              |   |        |  |      |        |  |   |       
|Basic                                        |  | $                             | 0.08   |                              | $ | 0.07   |  | $    | 0.13   |  | $ | 0.08  
|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       
|Diluted                                      |  | $                             | 0.08   |                              | $ | 0.07   |  | $    | 0.12   |  | $ | 0.08  
|                                             |  |                               |        |                              |   |        |  |      |        |  |   |       



For the three months ended January 31,
2004, we excluded from the computation of diluted earnings per share options to purchase 57,025 shares of common stock, and for the nine months ended January 31, 2004, we excluded from that computation options to purchase 131,726 shares of common
stock. For the three months ended January 31, 2003, we excluded options to purchase 416,348 shares of common stock, and for the nine months ended January 31, 2003, we excluded options to purchase 699,205 shares of common stock from that computation.
We excluded these option share amounts because the exercise prices of those options were greater than the average market price of the common stock during the applicable period. As of January 31, 2004, we had a total of 710,149 options outstanding
and as of January 31, 2003, we had a total of 786,194 options outstanding.



F. Stock Compensation Plans



We apply the
intrinsic-value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations including Financial Accounting Standards Board (FASB)
Interpretation No. 44, Accounting for Certain Transactions involving Stock Compensation, an interpretation of APB Opinion No. 25, to account for our fixed-plan stock options. Under this method, we record compensation expense on the date of
grant only if the current market price of the underlying stock exceeds the exercise price. SFAS No. 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair-value-based method of accounting
for stock-based employee compensation plans. As SFAS No. 123 allows, we have elected to continue to apply the intrinsic-value-based method of accounting described above, and have adopted only the disclosure requirements of SFAS No. 123. Accordingly,
we have recognized no compensation cost for our stock option plan.



8



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited (Continued)

January 31, 2004



The following table illustrates the pro formaeffect on net earnings if we had applied the fair-value-based
method in each period:



|                                                                                                    |  |                                       |       |   |                                      |   |      |      |  |   |       |   |  |   |       |  
|--------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ----- | - | ------------------------------------ | - | ---- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                                                    |  | Three months endedJanuary 31          |       |   | Nine months endedJanuary 31          |  
|                                                                                                    |  | 2004                                  |       |   | 2003                                 |   |      | 2004 |  |   | 2003  |  
|                                                                                                    |  | (In thousands, except per share data) |       |   | (In thousands, exceptper share data) |  
|Net earnings as reported                                                                            |  | $                                     | 1,053 |   |                                      | $ | 927  |      |  | $ | 1,644 |   |  | $ | 1,050 |  
|Less total stock-based compensation expense determined under fair value based method for all awards |  |                                       | (118  | ) |                                      |   | (226 | )    |  |   | (430  | ) |  |   | (722  | )
|                                                                                                    |  |                                       |       |   |                                      |   |      |      |  |   |       |   |  |   |       |  
|Pro forma net earnings                                                                              |  | $                                     | 935   |   |                                      | $ | 701  |      |  | $ | 1,214 |   |  | $ | 328   |  
|                                                                                                    |  |                                       |       |   |                                      |   |      |      |  |   |       |   |  |   |       |  
|Basic earnings per share:                                                                           |  |                                       |       |   |                                      |   |      |      |  |   |       |   |  |   |       |  
|As reported                                                                                         |  | $                                     | 0.08  |   |                                      | $ | 0.07 |      |  | $ | 0.13  |   |  | $ | 0.08  |  
|Pro forma                                                                                           |  | $                                     | 0.07  |   |                                      | $ | 0.05 |      |  | $ | 0.09  |   |  | $ | 0.02  |  
|                                                                                                    |  |                                       |       |  
|Diluted earnings per share:                                                                         |  |                                       |       |   |                                      |   |      |      |  |   |       |   |  |   |       |  
|As reported                                                                                         |  | $                                     | 0.08  |   |                                      | $ | 0.07 |      |  | $ | 0.12  |   |  | $ | 0.08  |  
|Pro forma                                                                                           |  | $                                     | 0.07  |   |                                      | $ | 0.05 |      |  | $ | 0.09  |   |  | $ | 0.02  |  



G. Agreements with American
Software, Inc. (ASI)



We have entered into certain contractual
arrangements with ASI, as described below. Because ASI owns a majority of our shares, the terms of these agreements do not reflect arms length negotiation. However, management believes that the rates negotiated in the agreements reflect fair
market values.



Tax Sharing AgreementIn 1997,
we entered into a Tax Sharing Agreement with ASI (the Tax Sharing Agreement). Under this Agreement, we will determine with ASI the amount of taxes that we will pay, subject to certain adjustments, as if we were to file separate federal,
state, and local income tax returns, rather than as a consolidated subsidiary of ASI. Pursuant to the Tax Sharing Agreement, we compute a separate, stand-alone income tax provision and settle balances due to or from ASI on this basis. The Tax
Sharing Agreement allocated to ASI all benefits derived from deferred tax assets as defined in the Tax Sharing Agreement (which include net operating loss and tax credit carryforwards) that arose prior to our October 1997 initial public offering
($5,768,000). Accordingly, we will not receive any benefit from the $5,768,000 of contributed gross deferred tax assets. In addition, the Tax Sharing Agreement allocates to us certain deferred tax liabilities that arose prior to the initial public
offering. To the extent the tax computation produces a tax benefit for us, ASI is required to pay such amounts to us only if and when ASI realizes a reduction in income taxes payable with respect to the current tax period. At April 30, 2003, ASI had
net operating loss carryforwards of approximately $13.0 million that ASI must utilize before we would receive payment for any currently generated tax benefits. Such net operating losses expire in varying amounts through 2022.



9



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited (Continued)

January 31, 2004



Services AgreementWe purchase or sell various services from or to ASI based upon various cost
methodologies as described below:



|  |  |                                                                                                                                |  |                                                                              |  |                                   |         |                                   |   |                                  |  |                                  |         |  |   |        
|- |  | ------------------------------------------------------------------------------------------------------------------------------ |  | ---------------------------------------------------------------------------- |  | --------------------------------- | ------- | --------------------------------- | - | -------------------------------- |  | -------------------------------- | ------- |  | - | -------
|  |  | Service                                                                                                                        |  | Cost methodology                                                             |  | Three monthsended January 31,2004 |         | Three monthsended January 31,2003 |   | Nine monthsended January 31,2004 |  | Nine monthsended January 31,2003
| |  | General corporate services, including accounting and insurance expense                                                         |  | Apportioned based on formula to all ASI subsidiaries                         |  | $                                 | 250,000 |                                   | $ | 256,000                          |  | $                                | 805,000 |  | $ | 861,000
|  |  |                                                                                                                                |  |                                                                              |  |                                  
| |  | Professional services to our customers (services are available unless ASI determines it is not economic or otherwise feasible) |  | Cost plus billing with the percentage of
costs and expenses to be negotiated |  |                                   | 9,000   |                                   |   | 17,000                           |  |                                  | 43,000  |  |   | 36,000 
|  |  |                                                                                                                                |  |                                                                              |  |                                  
| |  | Employee benefits services                                                                                                     |  | Apportioned based on formula to all ASI subsidiaries                         |  |                                   | 4,000   |                                   |   | 7,000                            |  |                                  | 12,000  |  |   | 26,000 



The Services Agreement had an initial
term of three years and is renewed automatically thereafter for successive one-year terms unless either party elects not to renew. The Services Agreement has been renewed annually since the initial term. We will indemnify ASI against any damages
that ASI may incur in connection with its performance of services under the Services Agreement (other than those arising from its gross negligence or willful misconduct), and ASI will indemnify us against any damages arising out of its gross
negligence or willful misconduct in connection with ASIs rendering of services under the Services Agreement.



Facilities AgreementWe lease various properties from ASI for specified square foot rates pursuant to a Facilities Agreement dated August 1, 1997,
which the parties have renewed automatically annually since the initial two-year term. The stated term of the agreement is for two years with automatic oneyear extensions; however, either party may terminate the agreement after a 90 day notice. ASI
also allocates utilities, telephone and security expenses under this agreement based on our percentage of occupancy. Our lease of space at any facility under the agreement is limited by the term of the underlying lease between ASI and a landlord
with respect to any facility leased by ASI and is subject to the disposition by ASI of any facility that ASI owns. The parties valued the services related to this agreement at $117,000 for the three months ended January 31, 2004, $116,000 for the
three months ended January 31, 2003, $346,000 for the nine months ended January 31, 2004, and $354,000 for the nine months ended January 31, 2003. These costs include lease expense, utilities expense, telephone expense and security expenses.



Marketing License AgreementEffective August 1, 2002, we
entered into a Marketing License Agreement (the Marketing License Agreement) with American Software, USA (USA), a wholly-owned subsidiary of ASI, in which USA agreed to act as a nonexclusive marketing representative for
licensing of our products. The Marketing License Agreement provided that we pay USA 30% of net license fees collected by us for its services. The parties have had similar agreements in effect since 1997. The Marketing License Agreement expired July
31, 2003 and has not been extended. We incurred no payment obligations under the Marketing License Agreement for the three and nine months ended January 31, 2004, and for the three months ended January 31, 2003. The parties valued the services
related to the Marketing License Agreement at $62,000 for the nine months ended January 31, 2003.



10



---

##### Table of Contents

LOGILITY, INC.

Notes to Condensed Financial Statements - Unaudited (Continued)

January 31, 2004



Technology License AgreementWe have granted ASI a nonexclusive, nontransferable, worldwide right
and license to use, execute, reproduce, display, modify and prepare derivatives of our Supply Chain Planning and Execution Solutions, which we call the Logility Voyager Solutions product line (which ASI had transferred to us), so that ASI may
maintain and support end-users of the software products and for no other purpose. The license is fully paid and royalty-free. Pursuant to this Agreement, the parties disclose to one another any enhancements and improvements that they may make or
acquire in relation to aLogility Voyager Solutions product, subject to third-party confidentiality requirements. The term of this Agreement is indefinite, although we may terminate the Agreement for cause, and ASI may terminate it at any
time upon 60 days prior written notice to us. Upon termination of this Agreement, all rights toLogility Voyager Solutions products that we license to ASI revert to us, while all rights to enhancements and improvements ASI make to
Logility Voyager Solutions products revert to ASI.



Stock
Option AgreementWe have granted ASI an option to purchase that number of shares of our common stock that would enable ASI to maintain the 80% ownership percentage required to consolidate Logility in ASIs consolidated Federal
income tax return. The purchase price of the option is the average of the closing price on each of the five business days immediately preceding the date of payment.



H. Lease Commitments



We occupy our principal office facilities under a facilities agreement with ASI dated August 1, 1997, that is cancelable upon 90-day notice by either party (see note
G). Amounts allocated to the Company for rent expense for these facilities were $82,000 for the three months ended January 31, 2004 and the three months ended January 31, 2003, $245,000 for the nine months ended January 31, 2004, and
$248,000 for the nine months ended January 31, 2003. The Facilities Agreement, summarized above, is the basis for the calculation of these amounts. In addition, we have various other operating facilities leases. Rent expense under these operating
facilities leases was $34,000 for the three months ended January 31, 2004, $128,000 for the three months ended January 31, 2003, $93,000 for the nine months ended January 31, 2004, and $354,000 for the nine months ended January 31, 2003.



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



FORWARD-LOOKING STATEMENTS



This report on Form 10-Q contains forward-looking statements relating to our future financial performance, business strategy, financing plans and other future events that
involve uncertainties and risks. You can identify these statements by forward-looking words such as anticipate, intend, plan, continue, could, grow, may,
potential, predict, strive, will, seek, estimate, believe, expect, and similar expressions that convey uncertainty of future events or outcomes. Any
forward-looking statements we make herein are pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements concerning future:



| |  | results of operations;
| | - | ----------------------



| |  | liquidity, cash flow and capital expenditures;
| | - | ----------------------------------------------



| |  | demand for and pricing of our products and services;
| | - | ----------------------------------------------------



| |  | acquisition activities and the effect of completed acquisitions;
| | - | ----------------------------------------------------------------



| |  | industry conditions and market conditions; and
| | - | ----------------------------------------------



| |  | general economic conditions.
| | - | ----------------------------



11



---

##### Table of Contents

Although we believe that the goals, plans, expectations, and prospects that our forward-looking statements reflect are
reasonable in view of the information currently available to us, those statements are not guarantees of performance. There are many factors that could cause our actual results to differ materially from those anticipated by forward-looking statements
made herein. These factors include, but are not limited to, continuing economic uncertainty, the timing and degree of business recovery, unpredictability and the irregular pattern of future revenues, competitive pressures, delays and other risks
associated with new product development, the difficulty of predicting the effectiveness and duration of third-party marketing agreements, undetected software errors, and risks associated with market acceptance of our products and services. The terms
fiscal 2004 and fiscal 2003 refer to our fiscal years ending April 30, 2004 and 2003, respectively.



BUSINESS OVERVIEW



We provide collaborative supply chain solutions to help streamline and optimize the management, production and distribution of products between manufacturers, suppliers, distributors, retailers, carriers and other
organizations and their respective trading partners. The supply chain refers to the complex network of relationships that organizations maintain with trading partners (customers, suppliers and carriers) to source, manufacture, and deliver products
and services to the customer and includes demand chain, supply chain, logistics, warehouse management and business-to-business process management for collaborative relationships between customers, suppliers and carriers. Our solutions help
enterprises build competitive advantages and increase profitability by significantly reducing costs, increasing revenues, improving operational efficiencies and collaborating with suppliers and customers to more effectively respond to dynamic market
conditions.



We derive revenues primarily from three sources: software
licenses, services, and maintenance. We generally determine software license fees based on the number of modules, servers, users and/or sites licensed. Services and other revenues consist primarily of fees from software implementation, training,
consulting and customization services. We bill under both time and materials and fixed fee arrangements and recognize revenues as we perform services. Maintenance agreements typically are for a one- to three-year term and usually are entered into at
the time of the initial product license. We generally bill maintenance fees annually in advance under agreements with terms of one to three years, and then recognize the resulting revenues ratably over the term of the maintenance agreement. Deferred
revenues represent advance payments or billings for software licenses, services and maintenance billed in advance of the time we recognize the related revenues.



Our cost of revenue for licenses includes amortization of capitalized computer software development costs, salaries and benefits, and royalties paid to third-party
software vendors. Costs for maintenance and services include the cost of personnel to conduct implementations and customer support, consulting, and other personnel-related expenses.



Our selling expenses generally include the salary and commissions paid to our sales professionals, along with marketing, promotional, travel
and associated costs. Our general and administrative expenses generally include the salary and benefits paid to executive, corporate and support personnel, as well as office rent, utilities, communications expenses, and various professional fees.



We currently view the following factors as the primary opportunities and risks
associated with our business:



| |  | The opportunity to expand the depth and number of strategic relationships with leading enterprise software, systems integrators and service providers to integrate theLogility
Voyager Solutions suite into their services and products and to create joint marketing opportunities; we currently have a number of marketing alliances, including those with IBM and SSA Global Technologies;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

| |  | The opportunity for select acquisitions or investments to provide opportunities to expand our sales distribution channels and/or broaden our product offering by providing additional
solutions for our target markets;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Our dependence on, and the risks associated with, the capital spending patterns of U.S. and international businesses, which in turn are functions of economic trends and conditions
over which we have no control;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | The risk that our competitors may develop technologies that are substantially equivalent or superior to our technology; and
| | - | ---------------------------------------------------------------------------------------------------------------------------



| |  | The risks inherent in the market for business application software and related services, which has been and continues to be intensely competitive; some of our competitors may become
more aggressive with their prices and/or payment terms, which may adversely affect our profit margins.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



ECONOMIC OVERVIEW



Corporate capital spending trends and commitments are the primary determinants of the size of the market for business software. Corporate capital spending is, in turn, a function of general economic conditions in the
U.S. and abroad. In recent years, the weakness in the overall world economy, and the U.S. economy in particular, has resulted in reduced expenditures in the business software market. As a result of these economic conditions, as well as increased
competition in the business application area, we restructured our business in the first half of fiscal 2001 in order to become profitable. Our restructuring consisted of changes in sales management, a redirection of marketing efforts, and general
reductions in expenditure levels across all functional areas. Primarily as a result of this restructuring, we have recorded positive operating and net earnings for eleven out of the past twelve consecutive quarters.



We believe that the overall world economy, the U.S. economy, and the economic environment for
business software spending appear to be improving slightly. Although this improvement could slow or regress at any time, we believe that our organizational and financial structure will enable us to take advantage of any sustained economic rebound.
While our sales pipelines are improving slightly, customers continue to take longer to evaluate discretionary software purchases than generally was the case prior to the economic downturn.



13



---

##### Table of Contents

COMPARISON OF RESULTS OF OPERATIONS



Three-Month Comparisons.The following table sets forth certain revenue and expense items as a percentage of total revenues and the
percentage changes in those items for the three months ended January 31, 2004 and 2003:



|                                                      |  |                             |   |  |                       |   |  |              |  
|----------------------------------------------------- |  | --------------------------- | - |  | --------------------- | - |  | ------------ | -
|                                                      |  | Percentage ofTotal Revenues |   |  | Pct. Changein Dollars |  
|                                                      |  | 2004                        |   |  | 2003                  |   |  | 2004 vs 2003 |  
|Revenues:                                             |  |                             |   |  |                       |   |  |              |  
|License fees                                          |  | 39                          | % |  | 36                    | % |  | 9            | %
|Services and other                                    |  | 18                          |   |  | 21                    |   |  | (16          | )
|Maintenance                                           |  | 43                          |   |  | 43                    |   |  | 2            |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Total revenues                                        |  | 100                         |   |  | 100                   |   |  | 1            |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Cost of revenues:                                     |  |                             |   |  |                       |   |  |              |  
|License fees                                          |  | 17                          |   |  | 18                    |   |  | (5           | )
|Services and other                                    |  | 9                           |   |  | 11                    |   |  | (17          | )
|Maintenance                                           |  | 7                           |   |  | 7                     |   |  | 4            |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Total cost of revenues                                |  | 33                          |   |  | 36                    |   |  | (7           | )
|                                                      |  |                             |   |  |                       |   |  |              |  
|Gross margin                                          |  | 67                          |   |  | 64                    |   |  | 5            |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Operating expenses:                                   |  |                             |   |  |                       |   |  |              |  
|Research and development                              |  | 21                          |   |  | 20                    |   |  | 2            |  
|Less: Capitalized computer software development costs |  | (12                         | ) |  | (10                   | ) |  | 20           |  
|Sales and marketing                                   |  | 30                          |   |  | 27                    |   |  | 13           |  
|General and administrative                            |  | 14                          |   |  | 14                    |   |  |             |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Total operating expenses                              |  | 53                          |   |  | 51                    |   |  | 4            |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Operating income                                      |  | 14                          |   |  | 13                    |   |  | 12           |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Other income, net                                     |  | 2                           |   |  | 1                     |   |  | 30           |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Income before income taxes                            |  | 16                          |   |  | 14                    |   |  | 14           |  
|Income taxes                                          |  |                            |   |  |                      |   |  |             |  
|                                                      |  |                             |   |  |                       |   |  |              |  
|Net earnings                                          |  | 16                          | % |  | 14                    | % |  | 14           | %
|                                                      |  |                             |   |  |                       |   |  |              |  



14



---

##### Table of Contents

COMPARISON OF RESULTS OF OPERATIONS



Nine-Month Comparisons.The following table sets forth certain revenue and expense items as a percentage of total revenues and the
percentage changes in those items for the nine months ended January 31, 2004 and 2003:



|                                                      |  |                             |   |  |                       |   |  |              |   
|----------------------------------------------------- |  | --------------------------- | - |  | --------------------- | - |  | ------------ | --
|                                                      |  | Percentage ofTotal Revenues |   |  | Pct. Changein Dollars |  
|                                                      |  | 2004                        |   |  | 2003                  |   |  | 2004 vs 2003 |   
|Revenues:                                             |  |                             |   |  |                       |   |  |              |   
|License fees                                          |  | 28                          | % |  | 30                    | % |  | (9           | )%
|Services and other                                    |  | 23                          |   |  | 24                    |   |  | (6           | ) 
|Maintenance                                           |  | 49                          |   |  | 46                    |   |  | 2            |   
|                                                      |  |                             |   |  |                       |   |  |              |   
|Total revenues                                        |  | 100                         |   |  | 100                   |   |  | (3           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Cost of revenues:                                     |  |                             |   |  |                       |   |  |              |   
|License fees                                          |  | 18                          |   |  | 16                    |   |  | 5            |   
|Services and other                                    |  | 11                          |   |  | 15                    |   |  | (25          | ) 
|Maintenance                                           |  | 8                           |   |  | 8                     |   |  | (2           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Total cost of revenues                                |  | 37                          |   |  | 39                    |   |  | (8           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Gross margin                                          |  | 63                          |   |  | 61                    |   |  | (1           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Operating expenses:                                   |  |                             |   |  |                       |   |  |              |   
|Research and development                              |  | 24                          |   |  | 23                    |   |  | 1            |   
|Less: Capitalized computer software development costs |  | (14                         | ) |  | (12                   | ) |  | 14           |   
|Sales and marketing                                   |  | 31                          |   |  | 32                    |   |  | (8           | ) 
|General and administrative                            |  | 14                          |   |  | 15                    |   |  | (8           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Total operating expenses                              |  | 55                          |   |  | 58                    |   |  | (9           | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Operating income                                      |  | 8                           |   |  | 3                     |   |  | 144          |   
|                                                      |  |                             |   |  |                       |   |  |              |   
|Other income, net                                     |  | 1                           |   |  | 3                     |   |  | (53          | ) 
|                                                      |  |                             |   |  |                       |   |  |              |   
|Income before income taxes                            |  | 9                           |   |  | 6                     |   |  | 57           |   
|Income taxes                                          |  |                            |   |  |                      |   |  |             |   
|                                                      |  |                             |   |  |                       |   |  |              |   
|Net earnings                                          |  | 9                           | % |  | 6                     | % |  | 57           | % 
|                                                      |  |                             |   |  |                       |   |  |              |   



15



---

##### Table of Contents

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED JANUARY 31, 2004 AND 2003:



REVENUES:



For the quarter ended January 31, 2004, the increase in revenues is primarily attributable
to an increase in license fee revenues, partially offset by a decrease in services revenues. The decline in revenues for the nine months ended January 31, 2004 is primarily attributable to decreases in license fee revenues and services revenues,
partially offset by an increase in maintenance revenues.



International
revenues represented approximately 7% of total revenues in the quarter ended January 31, 2004, compared to approximately 22% in the same period a year ago, and international revenues represented approximately 8% of total revenues in the nine months
ended January 31, 2004, compared to approximately 15% in the same period a year ago. These decreases were due primarily to two significant international license fee transactions in the prior year periods. Our international revenues may fluctuate
substantially from period to period primarily because we derive these revenues from a relatively small number of customers in a given period.



No single customer accounted for more than 10% of our total revenues in the quarters and nine months ended January 31, 2004 and January 31, 2003.



LICENSES. The decline in license fees in the nine months ended January 31, 2004 was primarily
the result of continued slow economic conditions in the first and second quarters of this period, which negatively impacted the global supply chain market through reduced capital spending. This slowdown in capital spending has adversely affected
virtually all industry participants. However, in the quarter ended January 31, 2004, economic and industry conditions stabilized, and market receptiveness for our products improved. Our license fee revenues increased for the quarter ended January
31,2004 when compared to the prior year period due to these factors.



The
direct sales channel provided approximately 84% of license fee revenues for the quarter ended January 31, 2004, compared to approximately 88% in the comparable quarter a year ago, and provided approximately 83% in the nine months ended January 31,
2004, compared to approximately 87% in the same period a year ago. For the quarter ended January 31, 2004, our margins after commissions on direct sales were approximately 88%, and our margins after commissions on indirect sales were approximately
94%. For the nine months ended January 31, 2004, our margins after commissions on direct sales were approximately 89%, and our margins after commissions on indirect sales were approximately 93%.



SERVICES AND OTHER. The decreases for both the quarterly and nine-month periods were
primarily the result of lower software implementation services related to decreased license fees in recent periods. We have observed that there is a tendency for services and other revenues to lag changes in license revenues by one to three
quarters, as new licenses in one quarter often involve implementation and consulting services in subsequent quarters, for which we recognize revenues only as we perform those services.



MAINTENANCE. Our increases in maintenance revenues, period to period, generally are due to increases in the installed base of our software.
Typically, our maintenance revenues have had a direct relationship to current and historic license fee revenues, since new licenses are the potential source of new maintenance customers.



16



---

##### Table of Contents

GROSS MARGIN:



The following table provides both dollar amounts and percentage measures of gross margin:



|                                    |  |                                |       |  |                               |   |  |      |       |  |      |   |  |   |        |  |    |   |  |   |        |  |    |  
|----------------------------------- |  | ------------------------------ | ----- |  | ----------------------------- | - |  | ---- | ----- |  | ---- | - |  | - | ------ |  | -- | - |  | - | ------ |  | -- | -
|                                    |  | Three months ended January 31, |       |  | Nine months ended January 31, |  
|($000s omitted)                    |  | 2004                           |       |  | 2003                          |   |  | 2004 |       |  | 2003 |  
|Gross margin on license fees:       |  | $                              | 1,486 |  | 58                            | % |  | $    | 1,209 |  | 52   | % |  | $ | 1,802  |  | 37 | % |  | $ | 2,465  |  | 46 | %
|Gross margin on services and other: |  | $                              | 509   |  | 45                            | % |  | $    | 602   |  | 45   | % |  | $ | 1,877  |  | 49 | % |  | $ | 1,463  |  | 36 | %
|Gross margin on maintenance:        |  | $                              | 2,371 |  | 84                            | % |  | $    | 2,329 |  | 84   | % |  | $ | 6,978  |  | 84 | % |  | $ | 6,793  |  | 83 | %
|                                    |  |                                |       |  |                               |   |  |      |       |  |      |   |  |   |        |  |    |   |  |   |        |  |    |  
|Total gross margin:                 |  | $                              | 4,366 |  | 67                            | % |  | $    | 4,140 |  | 64   | % |  | $ | 10,657 |  | 63 | % |  | $ | 10,721 |  | 61 | %
|                                    |  |                                |       |  |                               |   |  |      |       |  |      |   |  |   |        |  |    |   |  |   |        |  |    |  



For the quarter ended January 31,
2004, the increase in total gross margin was due primarily to an increase in license fee revenues and gross margin on license fees. For the nine months ended January 31, 2004, the increase in total gross margin was due primarily to an increase in
gross margin on services revenues, partially offset by a decrease in gross margin on license fees.



LICENSES. The increase in gross margin on license fees for the quarter ended January 31, 2004 was due primarily to higher license fee revenues, while the decrease in gross margin on license fees for the nine months
was due to lower license fee revenues in the first two quarters of the fiscal year. License fee gross margin tends to be directly related to the level of license fee revenues due to the relatively fixed cost of computer software amortization
expense, which is the primary component of cost of license fees.



SERVICES AND
OTHER. For the quarter ended January 31, 2004, we were able to maintain a constant services and other gross margin percentage while the dollar amount of services and other gross margin declined because we were able to reduce the cost of services in
proportion to the dollar decrease in services revenues. For the nine months ended January 31, 2004, the increase in gross margin was due primarily to cost reduction efforts, partially offset by the decrease in services and other revenues.



MAINTENANCE. For the quarter and nine months ended January 31, 2004,
maintenance gross margin was relatively unchanged, as we were able to adjust our maintenance costs to closely match our maintenance revenues.



EXPENSES:



RESEARCH AND DEVELOPMENT. Gross product research and development costs include all non-capitalized and capitalized software development costs. A breakdown of the research and development costs is as follows:



|                                                                   |  |                                     |       |   |               |     |    |                 |   |       |  
|------------------------------------------------------------------ |  | ----------------------------------- | ----- | - | ------------- | --- | -- | --------------- | - | ----- | -
|                                                                   |  | Three Months Ended ($000s omitted) |      
|                                                                   |  | January 31,2004                     |       |   | PercentChange |     |    | January 31,2003 |  
|Gross product research and development costs                       |  | $                                   | 1,337 |   |               | 2   | %  |                 | $ | 1,312 |  
|Percentage of total revenues                                       |  |                                     | 21    | % |               |     |    |                 |   | 20    | %
|Less: Capitalized computer software research and development costs |  | $                                   | (801  | ) |               | 20  | %  |                 | $ | (668  | )
|Percentage of gross product research and development costs         |  |                                     | 60    | % |               |     |    |                 |   | 51    | %
|                                                                   |  |                                     |       |   |               |     |    |                 |   |       |  
|Product research and development expenses                          |  | $                                   | 536   |   |               | (17 | )% |                 | $ | 644   |  
|Percentage of total revenues                                       |  |                                     | 8     | % |               |     |    |                 |   | 10    | %



17



---

##### Table of Contents

|                                                      |  |                                    |        |   |               |     |    |                 |   |        |  
|----------------------------------------------------- |  | ---------------------------------- | ------ | - | ------------- | --- | -- | --------------- | - | ------ | -
|                                                      |  | Nine Months Ended ($000s omitted) |       
|                                                      |  | January 31,2004                    |        |   | PercentChange |     |    | January 31,2003 |  
|Gross product research and development costs          |  | $                                  | 4,097  |   |               | 1   | %  |                 | $ | 4,047  |  
|Percentage of total revenues                          |  |                                    | 24     | % |               |     |    |                 |   | 23     | %
|Less: Capitalized computer software development costs |  | $                                  | (2,452 | ) |               | 14  | %  |                 | $ | (2,157 | )
|Percentage of gross prod.dev. costs                   |  |                                    | 60     | % |               |     |    |                 |   | 53     | %
|                                                      |  |                                    |        |   |               |     |    |                 |   |        |  
|Product development expenses                          |  | $                                  | 1,645  |   |               | (13 | )% |                 | $ | 1,890  |  
|Percentage of total revenues                          |  |                                    | 10     | % |               |     |    |                 |   | 11     | %



For the quarter and nine months ended
January 31, 2004, capitalized software development costs increased at a higher rate than gross product research and development costs, when compared to the prior year periods. We typically capitalize higher levels of development costs towards the
end of the development phase of a large project. In the nine months ended January 31, 2004, we ended the development phase of Logility Voyager Solutions 7.0, which caused an increase in capitalized development costs during the period. Due to the
ending of this development phase, we expect capitalized development costs to show a decreasing trend in coming quarters.



SALES AND MARKETING. For the quarter ended January 31, 2004, sales and marketing expenses increased 13% from the same period a year ago, to approximately $2.0 million,
due primarily to increased sales commissions related to the increase in license fees, and to a lesser extent increased spending on marketing efforts such as trade show activities. In the nine months ended January 31, 2004, sales and marketing
expenses decreased 8%, due primarily to decreased sales commissions related to the decrease in license fees when compared to the nine months ended January 31, 2003.



GENERAL AND ADMINISTRATIVE. For the quarter ended January 31, 2004, general and administrative expenses remained level at approximately
$900,000. For the nine months ended January 31, 2004, general and administrative expenses decreased 8%, to approximately $2.4 million, due primarily to cost reduction efforts during the first and second quarters of the current fiscal year. For the
three months ended January 31, 2004, we did not incur a provision for doubtful accounts, compared to $45,000 taken in the prior year period. For the three months ended January 31, 2004, the average number of total employees was approximately 126,
compared to approximately 124 for the three months ended January 31, 2003.



OTHER INCOME:



Other income is comprised of earnings from the
investment of our cash reserves. Our investments are short-term in nature, and all investments mature within one year. Investments consist of money market funds, U.S. Government Securities, A1/P1 rated commercial paper, and minimum A- rated
corporate bonds. For the three months ended January 31, 2004, these investments generated an annualized yield of approximately 1.1%, compared to approximately 1.9% for the three months ended January 31, 2003. For the nine months ended January 31,
2004, these investments generated an annualized yield of approximately 1.2%, compared to approximately 2.3% for the nine months ended January 31, 2003.



INCOME TAXES:



We are included in the consolidated federal income tax return filed by American Software, Inc. However, we provide for income taxes as if we were filing a separate income tax return. For the quarter and nine months
ended January 31, 2004, we did not record any income taxes, as a result of cumulative net operating losses in prior years.



18



---

##### Table of Contents

LIQUIDITY, CAPITAL RESOURCES AND FINANCIAL CONDITION



Sources and Uses of Cash



We have historically funded, and continue to fund, our operations and capital expenditures
primarily with cash generated from operating activities. The changes in net cash that operating activities provide generally reflect changes in our net income and non-cash operating items plus the effect of changes in our operating assets and
liabilities, such as trade accounts receivable, trade accounts payable, accrued expenses and deferred revenue. We have no debt obligations or off-balance sheet financing arrangements and therefore we use no cash for debt service purposes.



The following tables show summary information about our cash flows and
liquidity positions during the nine months ended January 31, 2004 and January 31, 2003. You should read this table and the discussion that follows in conjunction with our condensed statements of cash flows contained in Item 1. Financial
Statements in Part I of this report and in our Annual Report on Form 10-K for the fiscal year ended April 30, 2003.



|                                          |  |                                            |        |   |      |   |       |  
|----------------------------------------- |  | ------------------------------------------ | ------ | - | ---- | - | ----- | -
|                                          |  | Nine Months EndedJanuary 31(000s omitted) |       
|                                          |  | 2004                                       |        |   | 2003 |  
|Net cash provided by operating activities |  | $                                          | 4,993  |   |      | $ | 4,284 |  
|Net cash used in investing activities     |  |                                            | (6,182 | ) |      |   | (809  | )
|Net cash used in financing activities     |  |                                            | (105   | ) |      |   | (194  | )
|                                          |  |                                            |        |   |      |   |       |  
|Net change in cash and cash equivalents   |  | $                                          | (1,294 | ) |      | $ | 3,281 |  
|                                          |  |                                            |        |   |      |   |       |  



For the nine months ended January 31,
2004, the increase in cash provided by operating activities was due primarily to a decrease in accounts receivable, partially offset by a decrease in accounts payable, accrued costs and other liabilities. The decrease in accounts receivable was
attributable to better collection efforts, and to a lesser extent the decrease in total revenues for the period.



The increase in cash used in investing activities for the nine months ended January 31, 2004 when compared to the prior year period was due primarily to increased
purchases of short-term investments. For the nine months ended January 31, 2004, cash used in financing activities decreased when compared to the prior year period, due primarily to increases in proceeds from the exercise of stock options, partially
offset by increased repurchases of common stock in the first two quarters of the current fiscal year.



Days Sales Outstanding in accounts receivable were 62 days as of January 31, 2004, compared to 83 days as of January 31, 2003. This decrease was due primarily to better collection efforts. Our current ratio on January
31, 2004 was 3.6 to 1.



|                                                                       |  |                                  |        |      |   |       
|---------------------------------------------------------------------- |  | -------------------------------- | ------ | ---- | - | ------
|                                                                       |  | As of January 31 (000s omitted)
|                                                                       |  | 2004                             |        | 2003
|Cash and cash equivalents                                              |  | $                                | 7,279  |      | $ | 11,002
|Investments                                                            |  |                                  | 22,090 |      |   | 13,983
|                                                                       |  |                                  |        |      |   |       
|Total cash and investments                                             |  | $                                | 29,369 |      | $ | 24,985
|                                                                       |  |                                  |        |      |   |       
|                                                                       |  |                                 
|Net increase in total cash and investments (nine months ended Jan. 31) |  | $                                | 2,356  |      | $ | 1,873 



| |  | 
| |  | 
| |  | 



19



---

##### Table of Contents

As a result of the positive cash flow from operations our business has generated in recent periods, and because we have
$29.4 million in cash and investments with no debt, we believe that our sources of liquidity and capital resources will be sufficient to satisfy our presently anticipated requirements during at least the next twelve months for working capital,
capital expenditures and other corporate needs. However, due to the uncertainty in the recent economic environment, at some future date we may need to seek additional sources of capital to meet our requirements. If such need arises, we may be
required to raise additional funds through equity or debt financing. Neither we nor American Software currently have a bank line of credit. We can provide no assurance that bank lines of credit or other financing will be available on terms
acceptable to us. If available, such financing may result in dilution to our shareholders or higher interest expense.



On December 15, 1997, our Board of Directors approved a resolution authorizing us to repurchase up to 350,000 shares of our common stock through open market purchases at
prevailing market prices. We completed this repurchase plan in November 1998, at which time we adopted an additional repurchase plan for up to 800,000 shares. In February 2003, our Board of Directors approved a resolution authorizing us to
repurchase an additional 400,000 shares for a total authorized repurchase amount of 1,550,000 shares. The timing of any repurchases would depend on market conditions, the market price of our common stock and managements assessment of our
liquidity and cash flow needs. For these repurchase plans, through March 12, 2004, we had purchased a cumulative total of 818,265 shares at a total cost of approximately $5.1 million. See Part II, Item 2 for a table summarizing stock repurchases in
the last quarter, and the number of remaining shares available for purchase under existing repurchase programs.



RECENT ACCOUNTING PRONOUNCEMENTS



There have been no recent accounting pronouncements applicable to the Company beyond those we reported in our Annual Report on Form 10-K for the fiscal year ended April
30, 2003, as filed with the SEC.



CRITICAL ACCOUNTING POLICIES AND ESTIMATES



The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Critical accounting policies are those policies that are both important to the portrayal of our financial condition and results of operations, and they require
our most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. In our Annual Report on Form 10-K for the fiscal year ended April 30, 2003, as filed with
the SEC, we described the policies and estimates relating to revenue recognition, allowance for doubtful accounts, valuation of long-lived and intangible assets, and income taxes as our critical accounting policies, and since then, we have made no
changes to our reported critical accounting policies.



Item 3. Quantitative and Qualitative Disclosures About Market Risk



Foreign Currency. For the quarter ended January 31, 2004, we generated 7% of our revenues outside the United States. We usually make international sales directly through our foreign operations or through value
added resellers. We typically denominate these sales in U.S. Dollars, British Pounds Sterling, or Euros. However, we denominate the expenses that we incur in our foreign operations in the local currency. The effect of foreign exchange rate
fluctuations on us during the quarter ended January 31, 2004 was not material. We have not engaged in any hedging activities.



20



---

##### Table of Contents

Interest rates. We have no debt, so we have limited our discussion of interest rate risk to risks associated with
our investment portfolio. We manage our interest rate risk by maintaining an investment portfolio of held-to-maturity instruments with high credit quality and relatively short average maturities. These instruments include, but are not limited to,
money-market instruments, bank time deposits, and taxable and tax-advantaged variable rate and fixed rate obligations of corporations, municipalities, and national, state, and local government agencies, in accordance with our investment policy.
These instruments are denominated in U.S. Dollars. The fair market value and carrying value of securities held at January 31, 2004 were both approximately $28.8 million.



We also hold cash balances in accounts with commercial banks in the United States and foreign countries. These cash balances represent
operating balances only and are invested in short-term time deposits of a local bank. The operating cash balances we hold at banks outside the United States are minor and denominated in the local currency.



Many of our investments carry a degree of interest rate risk. When interest rates fall, our
income from investments in variable-rate securities declines. When interest rates rise, the fair market value of our investments in fixed-rate securities declines. Should our liquidity needs force us to sell fixed-rate securities prior to maturity,
we may experience a loss of principal. We attempt to limit our exposure to the risks associated with interest rate fluctuations by holding fixed-rate securities to maturity and by limiting our investments to those with relatively short maturities.
Accordingly, we believe that fluctuations in interest rates will not have a material affect on our financial condition or results of operations.



Item 4. Controls and Procedures



Disclosure
Controls and Procedures



The Companys management, with the
participation of the Companys Chief Executive Officer (CEO) and Chief Financial Officer (CFO), has evaluated the effectiveness of the Companys disclosure controls and procedures (as such term as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this report. Based on such evaluation, the Companys CEO and CFO have concluded that, as of the
end of such period, the Companys disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.



Internal Control Over Financial Reporting



There have not been any changes in the Companys internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the
Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



PART II - OTHER INFORMATION



Item 1. Legal Proceedings



We are not currently involved in legal proceedings requiring disclosure under this item.



21



---

##### Table of Contents

Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities



The following table summarizes repurchases of our stock in the quarter ended January 31, 2004:



|                                           |  |                                 |  |                             |  |                                                                                |  |                                                                             
|------------------------------------------ |  | ------------------------------- |  | --------------------------- |  | ------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------
|Fiscal Period                              |  | Total Number ofShares Purchased |  | Average PricePaid Per Share |  | Total Number of SharesPurchased as Part of PubliclyAnnounced Plans or Programs |  | Maximum Number of Sharesthat May Yet Be PurchasedUnder the Plans or Programs
|November 1, 2003 through November 30, 2003 |  |                                |  |                            |  |                                                                               |  | 731,835                                                                     
|                                           |  |                                 |  |                            
|December 1, 2003 through December 31, 2003 |  |                                |  |                            |  |                                                                               |  | 731,835                                                                     
|                                           |  |                                 |  |                            
|January 1, 2004 through January 31, 2004   |  |                                |  |                            |  |                                                                               |  | 731,835                                                                     
|                                           |  |                                 |  |                             |  |                                                                                |  |                                                                             
|Total Fiscal 2004 Third Quarter            |  |                                |  |                            |  |                                                                               |  | 731,835                                                                     
|                                           |  |                                 |  |                             |  |                                                                                |  |                                                                             



Item 3. Defaults Upon Senior Securities



Not applicable.



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



None.



Item 5. Other Information



None.



Item 6. Exhibits and Reports on Form 8-K



(a) Exhibits:



Exhibits
31.1-31.2 Rule 13a-14(a)/15d-14(a) Certifications

Exhibits 32.1-32.2 Section 906 Certifications



(b) The following report on Form 8-K was furnished during the quarter ended
January 31, 2004:



| | 1. | Report on Form 8-K dated November 18, 2003.
| | -- | -------------------------------------------



22



---

##### Table of Contents

SIGNATURES



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



|                     |  |                |  |                                                                                       
|-------------------- |  | -------------- |  | --------------------------------------------------------------------------------------
|                     |  | LOGILITY, INC.
|                     |  |               
|Date: March 12, 2004 |  | By:            |  | /s/ J. Michael EdenfieldJ. Michael Edenfield President and Chief Executive Officer    
|                     |  |               
|Date: March 12, 2004 |  | By:            |  | /s/ Vincent C. KlingesVincent C. Klinges Chief Financial Officer                      
|                     |  |               
|Date: March 12, 2004 |  | By:            |  | /s/ Deirdre J. LavenderDeirdre J. Lavender Controller and Principal Accounting Officer



23