<PAGE>

--------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                            -----------------------

                                 FORM 10-K/A


[X]  Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934
     For the fiscal year ended      June 30, 2001
                               -----------------------

[_]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934
     For the transition period from   ___________________________

                       Commission File Number   0-021403
                                 VOXWARE, INC.
                                 -------------
            (Exact Name of Registrant as Specified in Its Charter)

          Delaware                                                36-3934824
-------------------------------                              -------------------
(State or Other Jurisdiction of                                (I.R.S. Employer
Incorporation or Organization)                               Identification No.)

                           Lawrenceville Office Park
                                 P.O. Box 5363
                          Princeton, New Jersey 08543
                                 609-514-4100
                  (Address, including zip code, and telephone
                 number (including area code) of registrant's
                          principal executive office)

       Securities registered pursuant to Section 12(b) of the Act:  NONE
Securities registered pursuant to Section 12(g) of the Act:  COMMON STOCK, $.001
                              par value per share

  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 if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [_]

  The aggregate market value of the voting stock held by non-affiliates of the
registrant was approximately $3,363,571 as of September 21, 2001, based upon the
closing sale price of the common stock as quoted on the Nasdaq OTC Bulletin
Board.  This amount excludes an aggregate of 70,256 shares of common stock held
by executive officers, directors and by each individual and entity that owns 5%
or more of the common stock outstanding at September 21, 2001.  This
determination of affiliate status is not necessarily a conclusive determination
for other purposes.

  The number of shares of the registrant's common stock outstanding as of
September 21, 2001 was 16,087,263.

-------------------------------------------------------------------------------

                                       1
<PAGE>

                                 VOXWARE, INC.

                            FORM 10-K ANNUAL REPORT

                      For Fiscal Year Ended June 30, 2001

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
PART I
<S>       <C>
Item 1.   Business......................................................................................................       3

Item 2.   Properties....................................................................................................      10

Item 3.   Legal Proceedings.............................................................................................      10

Item 4.   Submission of Matters to a Vote of Security Holders...........................................................      11

PART II

Item 5.   Market for the Registrant's Common Equity and Related Stockholder Matters ....................................      12

Item 6.   Selected Financial Data.......................................................................................      14

Item 7.   Management's Discussion and Analysis of Results of Operations and Financial Condition.........................      15

Item 8.   Financial Statements and Supplementary Data...................................................................      22

Item 9.   Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..........................      22

PART III

Item 10.  Directors and Executive Officers of the Registrant ...........................................................      23

Item 11.  Executive Compensation .......................................................................................      24

Item 12.  Security Ownership of Certain Beneficial Owners and Management................................................      29

Item 13.  Certain Relationships and Related Transactions ...............................................................      29

PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K .............................................      30

Index to Financial Statements...........................................................................................     F-1
</TABLE>

                                       2
<PAGE>

                                     PART I

     This annual report on Form 10-K contains some "forward-looking statements"
as defined in the Private Securities Litigation Reform Act of 1995 and
information relating to us that are based on the beliefs of our management, as
well as assumptions made by and the information currently available to our
management. When used in this annual report, the words "estimate, "project,"
"believe," "anticipate," "intend," "expect" and similar expressions are intended
to identify forward-looking statements. These statements reflect our current
views with respect to future events and are subject to risks and uncertainties
that could cause actual results to differ materially from those contemplated in
these forward-looking statements, including those risks discussed in this annual
report. Such risks and uncertainties include, but are not limited to those
included under "Important Factors Regarding Forward-Looking Statements,"
attached as Exhibit 99. You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this annual
report. Except for special circumstances in which a duty to update arises when
prior disclosure becomes materially misleading in light of subsequent
circumstances, we do not intend to update any of these forward-looking
statements to reflect events or circumstances after the date of this annual
report, or to reflect the occurrence of unanticipated events. You should
carefully review the risk factors set forth in other reports or documents we
file from time to time with the Securities and Exchange Commission.


ITEM 1.    BUSINESS.

Overview

     Voxware, Inc. is a Delaware corporation, incorporated in 1993.  We design,
develop, market and sell voice-based solutions for the logistics, distribution
and package sorting industries.  Our primary product offering is called
VoiceLogistics(TM).  VoiceLogistics(TM) is a voice-based solution set of
software, hardware and professional services used for various mobile industrial
and warehouse applications.  Our solutions are designed specifically for use in
warehouses, distribution centers and other industrial settings, to enable
workers to perform, through speech interface, typical logistics tasks such as
picking, receiving, returns processing, cycle counting, cross-docking and order
entry, frequently in a more efficient and effective manner than with alternative
methods.  Our products consist of software and proprietary hardware that will
generally work with wireless local area networks, networking, web and speech
technology to provide a mobile, networked connection between the warehouse
management system, workers and management.  We believe that our
VoiceLogistics(TM) solution is unique in the industry today because it is the
first web-optimized speech recognition system, deployed in an industrial
application, that delivers a networked, interactive voice interface to computer
systems.

     Our voice-based systems are designed to provide large companies that
operate warehouses and distribution centers, a more efficient way for their
workers to perform a wide variety of logistics tasks. Our VoiceLogistics(TM)
solution provides the capability to integrate easily (generally within 60 to 90
days) with external warehouse management systems. This flexibility allows our
solutions to be deployed rapidly and work with the latest Internet protocol and
voice standards. Our solutions are designed to be used in many major market
industry sectors, including consumer goods manufacturers, consumer packaged
goods, direct to consumer, food and grocery, retail, third party logistics
providers and wholesale distribution. Our products have been and continue to be
deployed in package handling, mail sorting, manufacturing, inspection and
military combat applications. We generate revenues primarily from product sales,
licenses of technology, and development services. Product sales consist of our
VoiceLogistics(TM) product suite described above, stationary voice-based devices
primarily used for warehouse receiving and package sorting applications, and
accessories that complement our products. Accessories include microphones,
headsets and computer hardware. License fees are generally derived from
licensing our voice-based software applications, as well as from licensing the
Company's speech compression technologies to customers in the multimedia and
consumer devices market.

     Until February 1999, our business was developing and licensing software for
speech compression technologies to be used in multimedia Websites, Internet
telephony and consumer devices.  In February 1999, we acquired from Verbex Voice
Systems the assets and technology on which VoiceLogistics(TM) is based.  We have
since largely ceased our prior business and in September 1999 we sold
substantially all of the assets relating to that business.

     Our products are targeted primarily to be sold directly to large customers
with annual revenues in excess of $100 million.  However, we also expect to
utilize other third party partners such as consultants, value-added resellers
and system integrators to also sell and/or assist us in selling our products to
these types of customers.  To

                                       3
<PAGE>

date, we have signed agreements with several third party partners, and we expect
to generate at least 10% of our total revenues in fiscal year 2002 from these
third parties.

     Speech recognition products are designed to provide the ability to input
data that cannot be easily bar-coded, where key entry is impractical or where
productivity or safety are enhanced by having both the workers' hands free while
performing their jobs. We believe that the large market for speech recognition
products in the industrial workplace has emerged and continues to grow due to
the convergence of the following factors:

 .    design advances which permit speech recognition products to be smaller,
     portable and more durable;

 .    advances in wireless communications permitting an enhanced interface
     between mobile PCs and servers;

 .    the increasing deployment of wireless networks in warehouses and other
     industrial operations;

 .    an increased industry focus to reduce the cost of logistics in order to
     increase profitability and achieve competitive advantages;

 .    the growth in electronic commerce has resulted in an increase in the number
     of businesses having significant warehouse picking functions; and

 .    the decreasing cost of microprocessors and digital signal processors.


Products

     The Company's primary product line, called VoiceLogistics(TM), is a voice-
based interface solution for various mobile industrial and warehouse
applications. The VoiceLogistics(TM) solution is comprised of software, hardware
and professional services for installation, implementation, and maintenance. The
Company also sells other voice-based devices used primarily for warehouse
receiving and package sorting applications where mobility is not required.  Both
of these products are based on the Company's patented speech recognition
technology and VoiceXML voice browser.  The Company also generates revenues from
licensing speech compression technologies that were developed prior to the sale
of the assets relating to that business in September 1999.

     VoiceLogistics(TM).  The VoiceLogistics(TM) solution consists of standards-
based software and special purpose wearable computer hardware that utilizes
wireless 802.11B local area networking, web based applications, and patented
speech technology to provide a mobile, networked, interface between the
warehouse management system, workers and the customer's operations and financial
systems.  This solution is unique in the industry today in that we believe it is
the first web-based speech recognition system, deployed in commercial
applications, that delivers a networked, interactive voice-interface to computer
systems.  This solution has been designed by our engineers to integrate easily
(generally within 60 to 90 days) with virtually any external warehouse
management system.  The VoiceLogistics(TM) solution includes the
VoiceLogistics(TM) server software, called Vox Server(TM), our patented noise-
robust Voxware Integrated Speech-Recognition Engine (VISE(TM)) speech recognizer
designed specifically for high performance in industrial environments, our
VoiceXML browser, called VoxBrowser(TM),  VoxXchange(TM), our new standard
integration methodology to interface VoiceLogistics to virtually any warehouse
management system (WMS) or system of record, and the VoiceLogistics(TM)-
310wireless wearable computer.  Warehouse workers wear the computer around their
waist and communicate with the system through a headset that includes a close
talking microphone.  It is through this headset that a worker in the warehouse
or distribution center communicates through voice with our VoiceLogistics(TM)
application in order to complete their assigned tasks, while at the same time
updating inventory, customer invoices and financial systems in real-time.

     The VoiceLogistics(TM)-310 wearable client is a rugged, continuous speech
input/output device designed for industrial applications that require mobility
and full connectivity.  The unit weighs approximately 40 ounces and measures 8.8
inches in length, 3 inches in width and 1.5 inches in depth.  It is worn on the
waist of the user and is connected by wire to a headset with a microphone.  The
user speaks into the microphone, the software processes the speech signal to
determine what was spoken.  After the speech has been recognized, the system
processes the data or response and transmits the information by a wireless LAN
to the system of record, which, depending upon the application, could be a
warehouse management system, a manufacturing tracking system or another software
package that tracks inventory or operations.  The system of record then records
and processes the information, sends

                                       4
<PAGE>

additional instructions to the user or takes other action. Instructions sent
from the system of record to the user are communicated through the headset. In
applications such as receiving and package sorting, the information processed by
the VoiceLogistics(TM) system may sometimes be used for other purposes such as
printing a bar code label locally rather than being transmitted by a wireless
link to a system of record. Although the software "system" is the primary focus
of our product line, we recognize the VoiceLogistics(TM)-310 wearable client is
a critical component of the system, and as such we continue to research ways to
optimize the performance of the client, and reduce its cost.

     We purchase parts and electronics assemblies for our products from external
vendors.  We also have external vendors perform major sub-assemblies where
appropriate and cost efficient.  Our employees perform final assembly and
testing.  We also offer customers the opportunity to purchase accessories such
as headsets and computer hardware that we purchase from third party vendors for
resale.

     Stationary Devices.  Certain industrial applications do not require a high
degree of mobility by each user.  For those applications, we design and
manufacture a family of stationary devices that house digital signal processing
chips and other electronics.  The stationary devices, like the portable devices,
are connected by wire to a headset with a microphone. The speech information is
sent to the board in the computer.  Much like the VoiceLogistics(TM) portable
device, the board employs its electronics and software to recognize what was
said and sends commands to the computer to take action such as communicating
with the system network or printing a label.  This product line has been proven
in industrial applications such as receiving and package sorting.  Our sales of
stationary products range from individual boards to complete computer
workstations, depending on the customer's application.

     We subcontract the assembly of PC board products to local contract
manufacturers, but our manufacturing personnel perform final testing and
shipment of the PC boards.  When a customer requires a fully integrated computer
loaded with our board products in the PC or workstation, our personnel perform
the integration and testing. We also offer customers the opportunity to purchase
accessories such as headsets and computer hardware that we purchase from third
party vendors for resale.

     Speech Coding Technologies.  On February 4, 1999, we entered into an asset
purchase agreement with Ascend (a wholly owned subsidiary of Lucent
Technologies, Inc.) to sell to Ascend substantially all of our assets relating
to what had historically been our primary business of developing and selling
speech compression technologies and products.  The sale to Ascend was
consummated on September 21, 1999.  The sale of the assets to Ascend did not
include the Company's rights and obligations under its then existing license
agreements.  We continue to have revenue from existing licensees of our speech
coding technology in the form of periodic license renewal fees, royalties and
service fees.  With the consent of Ascend, we may also license our speech coding
technologies for uses that are not competitive with Ascend.  Although we do not
have any agreements or arrangements with Ascend relating to any general or
specific guidelines for obtaining Ascend's consent, we believe that Ascend will
consent to our licensing the speech coding technologies in the multimedia and
consumer devices markets.  While we may continue to take advantage of favorable
opportunities to license our speech coding technologies in the future, we do not
dedicate significant resources to the development, marketing or licensing of our
speech coding technologies.


Applications

     Our primary market area is the distribution and logistics market in e-
commerce, retail, and direct-to-consumer, wholesale and business-to-business
operations.  This market is attractive because of the market's size, the move
toward automation and increased productivity, the advent of e-commerce and its
impact on the supply chain infrastructure and the Company's belief that voice-
based products can add considerable value to operational efficiency.  According
to Brooker and Associates, an industry consultant we have retained, North
America has between 500,000 and 750,000 warehouses.  Those warehouse operations
employ over 14 million people, including approximately 7 million pickers, and
1.5 million receivers.  Within this market, we intend to target the relatively
larger warehouse operations with our industrial voice-based solutions.  Less
than half of the warehouse operations run by large US companies are estimated to
be automated with radio frequency ("RF") scanners, while less than 15% of those
operated by smaller companies use RF systems today.  Figures provided by the ARC
Advisory Group indicate that worldwide shipments of e-logistics solutions are
expected to grow from $493 million in 1999 to $3.6 billion in 2004.  The primary
applications that we target in this area are picking, receiving, returned goods
processing, cross-docking, directed put-away, inventory/cycle counting and
condition reporting processes.  Our solutions are also deployed in package
handling, mail sorting, manufacturing, inspection and military combat
applications.

                                       5
<PAGE>

     The following is a description of some of these target application areas,
as well as a discussion of other application areas outside the warehousing
market where we believe our products have market value.

     Warehouse Picking.  A large part of the distribution industry involves the
assembly of orders for individual customers by workers who walk through
warehouses, individually selecting items and preparing orders for shipment.
This "picking" function employs millions of workers in North America alone.  Our
products are designed to be used by the worker doing the picking (the "picker")
to enhance the accuracy and speed of these operations.  Using our system,
picking instructions are synthetically generated from electronic or written
orders received from the warehouse's customers and are communicated via voice to
a picker on the warehouse floor who is wearing a headset and a portable
VoiceLogistics(TM) client.  While keeping both hands free the picker walks
through the warehouse and listens to the instructions, acts upon those
instructions and confirms the selections using voice commands spoken into the
headset's microphone.  We believe that our voice-based products for picking
applications have provided customers with the benefits of increased
productivity, accuracy and the elimination of paper.

     An example of a warehouse picking application which we believe provides a
large target market for our products is grocery picking.  Grocery warehouse
pickers are typically filling small, case-based orders very quickly and handling
hundreds of different items.  In this environment, products that offer hands-
free, eyes-free operation can enhance speed and accuracy, and may be
particularly attractive in freezers where heavy gloves limit the pickers'
ability to execute the fine motor movements necessary to work with paper and
pen, keyboards or hand held computers or even scanners.

     Warehouse Receiving, Package Sorting and Returns Order Processing.  A
distribution and warehousing facility may receive anywhere from hundreds to tens
of thousands of packages daily.  Each of these packages must be formally
received such that the warehouse's system can account for and track the package.
The receiving process can be cumbersome, often relying on paper or PCs and
manual recording and input of information that may lead to high error rates and
low productivity.  When a package arrives, dock workers wearing a headset and a
portable device speak information into their headsets about the arriving
packages, such as the purchase order number corresponding to the package or some
other identification information.  The portable device recognizes the
information and communicates it to the distribution center or warehouse software
system, which adjusts the inventory count. Alternatively, the speech data may be
transmitted to a bar code printer that immediately prints a bar code label to be
adhered to the package and used to track the package internally thereafter.

     An example of a logistics receiving market is the retail clothing industry,
which often uses a distribution method known as "cross-docking" in which goods
arrive in the distribution center on one truck and exit on another truck minutes
or hours later. The goods are routed to the appropriate trucks using bar code
scanners on conveyers inside the facility.  However, since many packages arrive
without usable bar codes, labels must be generated on the receiving dock and
adhered to the package immediately.  Because of the fast-paced, high-volume
receiving operations typical in clothing distribution operations, and because a
high percentage of arriving packages do not have usable bar codes, we believe
that this application lends itself well to a voice-based solution.

     Two specialized versions of the "receiving" application are package sorting
and returns order processing.  In both circumstances, warehouse or distribution
center employees are formally accepting goods into their system, and information
must be recorded so that the central system can properly route and disposition
those items.  We consider the application mechanics to be similar among cross-
docking, receiving, returns order processing and package sorting, and have
therefore discussed them as a single application category.

     Manufacturing and Other Inspection.  Newly manufactured goods are often
inspected at the end of or during the manufacturing process to highlight defects
and to ensure the proper disposition of the finished good.  These inspections
are typically accomplished with pen and paper.  Our products are designed to
allow inspectors to input more information faster without removing their hands
or eyes from the item under inspection.

     Other Applications & Markets.  We have also licensed our technology or sold
products to dentists interested in charting patient conditions without the use
of an assistant and customers deploying lumber grading systems for saw mills.
In addition, we have marketed a PC-based product targeted to consumers and an
automated telephony personal assistant software package for the small
office/home office market, and built speech-recognition OEM boards for a
hospital bed manufacturer to allow bed-ridden patients to control bed position,
television settings and other room devices using voice commands.

                                       6
<PAGE>

  Although standard products will be available for these "other" applications
when we encounter an opportunity, and we intend to fulfill support obligations
to existing customers, we do not intend to invest substantial sales, marketing,
or development resources to maintain or increase revenue from market areas other
than our primary target areas identified above.

Sales and Distribution

  We believe that the industrial marketplace for our products is large and
diverse.  We are targeting primarily to sell solutions direct to large
customers.  However, we also expect to utilize other third parties such as
consultants, value added resellers (VARs) and system integrators to also sell
and/or assist us in selling our products to these types of large customers.  To
date, we have signed agreements with several of these third party partners.  We
believe that the establishment of a network of third party partners with
extensive and specific knowledge of the various applications critical in the
industrial market is important in order for us to succeed in that market. In
developing a marketing and sales presence in Europe, we anticipate that this
market will be supported primarily through third party partnerships as opposed
to concentrating on direct sales in the European market.  Some third party
partners purchase products from us at discounts ranging from 30-35% and
incorporate them into "application systems" for various target markets and/or
consult us in the development of application systems for end-users.  These
application systems integrate our products with additional hardware and software
components and include service and product support.  They then resell or lease
the application systems to end-user customers.  Under these types of partnership
agreements, we warrant to repair, replace or refund the purchase price of any
defective product delivered to a third party partner or their customer, provided
that we are notified of the defective product within 90 days from delivery of
the product to the end-user in the case of software and one year from such
delivery in the case of hardware.  Building a network of third party partners
takes time and requires different sales and marketing expertise than that
required when building a consumer software distribution channel, or an OEM
relationship for technology.

  We have continued to expand our partnership channel not only in North America,
but abroad, with particular emphasis on the development of strategic
relationships with logistics consultants, warehouse management system ("WMS")
vendors and RF system vendors.  Assuring that our products are easily integrated
with these vendors' processes and systems, as well as other components of
customers' asset management and information systems, will be a key factor in our
success.  We believe that in the industrial speech recognition market, strategic
partnerships with the appropriate logistics consultants, WMS vendors, as well as
the major RF infrastructure corporations, are critical to success.  As is the
case with the development of an effective third party partner channel discussed
above, nurturing and building these relationships takes time. There can be no
assurance that we will be successful in developing strategic partnerships with
logistics consultants and WMS and RF system vendors.

  In July 1999, we entered into an agreement with a division of ITT Industries,
Inc. under which we have licensed our speech recognition products and
technologies to ITT for the creation of speech recognition products for sale to
military and other governmental customers.  The agreement creates a strategic
relationship involving joint product development, cross licensing of technology,
marketing and co-branding.  Under the agreement, Voxware is evaluating ITT's
speech products and technologies for potential combination with Voxware's
products to create products for sale to non-military or governmental customers.
Voxware received license fees of $265,000 from ITT during the year ended June
30, 2000 and, if ITT develops and sells products incorporating our technologies,
ITT will pay royalties to Voxware.  We recognized the ITT license fee in the
year ended June 30, 2000, and royalty revenues, if received, will be recognized
in the fiscal quarters in which they are reported to us by ITT.  As of June 30,
2001, no royalties have been recognized.  We cannot assure you as to whether ITT
products incorporating Voxware's technologies will be developed or sold, or what
amount of royalty revenues, if any, Voxware will receive from ITT.

Customers

  We generate revenues through both our voice-based solutions business and our
speech coding business. Historically, the Company has derived a significant
portion of our revenues from licensing and royalties related to our speech
compression technologies business and sales of our voice-based solutions through
VARs and systems integrators.  We also sell our products directly to customers.
Historically, our five largest direct-sale customers have been two major
package-handling companies, a governmental agency, and a branch of the U.S.
armed services.  For the fiscal year ended June 30, 2001, 59% of our revenue was
derived from our voice-based solutions business and 41% from our speech
compression business.  For the year ended June 30, 2001, three customers
accounted for 37% of our total revenues.  There can be no assurance that these
customers will continue to seek our products and services at the same levels as
they have in the past, or at all.

                                       7
<PAGE>

  Our standard warranty policy generally allows customers or end-users to return
defective products for repair, replacement or refund of purchase price, provided
that we are notified of the defect within 90 days from delivery to the customer
or end-user in the case of software and one year from the delivery in the case
of hardware.  Substantially all components, parts and subassemblies purchased by
Voxware are covered by warranty by the manufacturer for periods ranging from 30
days to one year.


Technology

  Speech recognition technology can be broadly segregated into two categories:
speaker-independent and speaker-dependent systems.  Speaker-independent products
can recognize the utterances of many speakers using a specific language, while
speaker dependent systems require that each individual user train the system to
recognize his or her specific voice.  Speaker-dependent systems are typically
much more accurate than speaker-independent systems, while speaker-independent
products often require less training.  Speaker-independent systems may be less
effective in applications where there is a diverse speaker population having
regional accents and/or speaking different languages.

  As a practical matter, many applications cannot use speaker-dependent
technology.  For example, a telephone-based airline reservation system is a good
example of the appropriate use of a speaker-independent technology.  In general,
the system must support many different users and the number of interactions in a
single call is minimal.  In this example the use of a speaker-independent
technology is ideal because the airline cannot predict who will be calling or
what actions it may be requested to perform.  Thus, the airline will sacrifice
some accuracy in exchange for speaker independence.  In addition, these phone-
based interactive voice response systems operate in a relatively stable acoustic
environment, which contributes to improving the overall system performance of
the speaker-independent application.  The users of this type of non-mission
critical application of speech technology will often tolerate occasional mis-
recognitions, as the cost is usually very low.

  In industrial applications such as logistics, fulfillment, warehousing,
package handling or manufacturing, where the applications are mission critical,
the acoustic environment is often in excess of 90 decibels and the use is
directive and repetitive in nature, we believe that significant accuracy
improvements are offered by speaker-dependent technologies over speaker-
independent technologies.  In warehouse and manufacturing environments, where
accuracy in noisy environments is critical, the accuracy improvements offered by
speaker-dependent technologies over speaker-independent technologies are
typically considered to be worth the time required to train the system for the
user's voice.  In addition, speaker-dependent systems are by nature language
independent, so workers with multiple accents, dialects and native languages can
use the system without custom development.

  Our current VoiceLogistics(TM) product line is based on our patented,
proprietary Voxware Integrated Speech Engine (VISE(TM)) speaker-dependent speech
recognition technology, which is a continuous speech recognizer, and highly
noise-tolerant. Users of products based on our VISE(TM) engine must initially
train the system to recognize their individual voices in order to achieve an
optimum level of performance. Initial training is often a necessity for most
industrial applications, and is typically something customers are willing to
accept for the resulting improvement in performance. Our VoiceLogistics(TM)
product line and all of our other voice-based products sold to industrial
customers are based on our VISE(TM) technology. Our VoiceLogistics(TM) computer
incorporates an embedded version of our VISE(TM) speech recognition engine with
a standards based interface that allows for interfaces with a wide variety of
warehouse management systems. This embedded engine is also suitable for
applications such as handheld, portable or mobile devices, phones and other
applications, which may benefit from a noise robust speech interface, and
employ some type of processing capability. As a result of our filing
a patent application in March 2001 of this year, our VoiceLogistics(TM) solution
also employs our patent-pending invention of systems and methods for using
standard Internet protocols in conjunction with VoiceXML web pages to remotely
program portable voice devices, such as our VoiceLogistics(TM) computer, that
direct and guide users through defined tasks and work.

  In addition to our VISE(TM) speaker-dependent technology, prior to our
acquisition of Verbex,  Verbex had developed FlexVISE(TM), a noise robust large
vocabulary speaker-dependent technology designed to provide additional
flexibility for applications that may require a larger vocabulary, yet provide
high accuracy in high noise environments.  We believe that this technology,
which is still in the early stages of development, may be included in some
future level for our voice-based products.  At this time we have not determined
the level at which we would dedicate resources to the further development of
FlexVISE(TM), however we are examining the feasibility of including

                                       8
<PAGE>

this as part of a future product offering. We believe that owning and developing
our core technologies represents a significant strategic and competitive
advantage for the Company at this time.

Competition

  We encounter competition from two sources:  direct competition from companies
offering similar voice-based solutions, and technologies that may be considered
an alternative to voice-based solutions.

  Companies that build competitive voice-based systems comprise a source of
competition for Voxware.  To date, we are only aware of two small, private
companies that also directly sell voice-based systems within the logistics and
distribution market.  Vocollect, Inc., a privately held Pittsburgh, PA-based
company, markets a wearable voice-based computer and complementary software
targeted primarily at the food and grocery warehouse picking market.  Similarly,
SyVox Corporation, a privately held Boulder, CO-based company, offers a wearable
voice-based computer product and complimentary software for the food consumer
products warehouse picking market.  SyVox, formerly Speech Systems, was at one
time a premier developer of speech-based products for the desktop market, with
their own speech recognition technology.

  Second, in each application area, there exist alternatives to voice-based
solutions.  In the logistics and fulfillment market, bar code scanning devices,
for example, represent a competitive alternative to voice-based products in
warehouse picking applications. Thus, bar code product companies such as Symbol
Technologies, Inc., Intermec Technologies Corporation (a subsidiary of UNOVA,
Inc.), LXE Inc. (a wholly-owned subsidiary of Electromagnetic Sciences, Inc.),
and Psion Teklogix, can be considered competitors in the logistics and
fulfillment marketplace. Likewise, in the package sorting and remittance
processing segments, keyboards are the most prevalent alternative along with an
increasing use of bar code scanning as is applicable.  Inspection, receiving,
and inventory applications use keyboards as well, but often pen and paper
comprise the primary alternative method in those cases.  Many applications have
access to more technologically sophisticated alternatives, but few have
implemented them.


Sale of Speech Coding Business

  Prior to our acquisition of Verbex Voice Systems, Voxware developed, marketed,
licensed and supported digital speech and audio technologies, solutions and
applications.  On September 21, 1999, our stockholders approved the sale of
substantially all of the assets of our speech coding business to Ascend (a
wholly owned subsidiary of Lucent Technologies, Inc.).  Upon closing, Voxware
received $4,146,000 in cash.  We had previously received $204,000 of the
purchase price, and the remaining $750,000, which was held in escrow for 18
months  to secure Voxware's indemnification provisions under the sale of assets
agreement, was released from restriction as of March 21, 2001.  The sale to
Ascend did not include our rights and obligations under our existing speech
coding license agreements.  As part of the sale, we received a license from
Ascend to use the speech coding technologies necessary to service those existing
licensees.  With the consent of Ascend, we may also license the speech coding
technologies to new licensees for uses that are not competitive with Ascend.
Although we do not have any agreements or arrangements with Ascend relating to
any general or specific guidelines for obtaining Ascend's consent, we believe
that Ascend will consent to our licensing the speech coding technologies in the
multimedia and consumer devices markets.  Voxware's revenue from licensing
speech coding technologies and audio compression technologies has been steadily
decreasing.  While we may continue to take advantage of favorable opportunities
to license our speech coding technologies in the future, we do not dedicate
significant resources to the development, marketing or licensing of our speech
coding technologies.


Patents and Proprietary Information

  With our acquisition of Verbex, we acquired certain patents and patent
applications related to the Verbex technology.  In addition, we have recently
filed a patent application for our VoiceLogistics(TM) wireless client, which
incorporates applications of some of our other patented technologies as well.
We expect to routinely file patent applications as deemed appropriate.  Our
success will depend in part on our ability to obtain patent protection for our
products, preserve our trade secrets and operate without infringing the
proprietary rights of other parties.  We cannot assure you that those patent
applications to which we hold rights will result in the issuance of patents, or
that any issued patents will provide commercially significant protection to our
technology, products and processes. In addition, we cannot assure you that
others will not independently develop substantially equivalent proprietary
information not covered by patents to which we own rights or obtain access to
our know-how or that others will not claim to have or will not be issued patents
which may prevent the sale of one or more of our products. In addition,

                                       9
<PAGE>

the laws of certain countries may not protect our intellectual property. The
software market has traditionally experienced widespread unauthorized
reproduction of products in violation of manufacturers' intellectual property
rights. Such activity is difficult to detect and legal proceedings to enforce
the manufacturers' intellectual property rights are often burdensome and involve
a high degree of uncertainty and costs. Our success is also dependent upon
unpatented trade secrets which are difficult to protect. To help protect our
rights, we require employees and consultants to enter into confidentiality
agreements that prohibit disclosure of our proprietary information and require
the assignment to us of their ideas, developments, discoveries and inventions.
We cannot assure you, however, that these agreements will provide adequate
protection for our trade secrets, know-how, or other proprietary information in
the event of any unauthorized use or disclosures.


Employees

  As of June 30, 2001, we had 49 full-time employees, consisting of 4 in
manufacturing, 27 in research and development, 10 in sales and marketing, 8 in
general and administrative.  Thirty-four of our employees are located at our
Cambridge, Massachusetts's facility, and seven are located at our corporate
offices in Lawrenceville, New Jersey.  The remainder work at various other
locations.  None of our employees is represented by a labor union or is subject
to a collective bargaining agreement.  We believe that our employee relations
are good.


ITEM 2.    PROPERTIES.

  Effective July 1, 2000 we entered into a lease for our executive facility,
which contains approximately 4,000 square feet of office space in Lawrenceville,
NJ.  The initial term of this lease will expire on June 30, 2003.  Total
payments under this lease consist of a base rent of $16.00 per square foot in
the first year, $17.00 per square foot in the second year, and $18.00 per square
foot in the third year, plus escalations for property operating expenses,
property taxes and other items.

  Our prior principal facility, which contains approximately 18,000 square feet
of office space, was located in Princeton, New Jersey.  We leased this space
under a lease which will expire on May 31, 2003.  Total payments under this
lease consist of a base rent of $21.30 per square foot, plus escalations for
property operating expenses, property taxes and other items.  We entered into a
Sublease Agreement in July 1998, under which we subleased to a third party
approximately 47% of the space in the facility.  The initial term of that
Sublease Agreement will expire on May 31, 2003.  Effective June 30, 2000, we
were released from our lease commitment for 9,500 square feet of the office
space in Princeton, New Jersey.  The remaining 8,500 square feet of this space
is occupied by the sub-lessee, and payments received under the Sublease
Agreement offset all but $0.30 per square foot of our remaining lease
commitment.

  Our principal facility, which is located in Cambridge, Massachusetts, contains
approximately 5,035 square feet of office space.  We lease this space for
research and development, customer support, professional services, product
marketing, product engineering, and final assembly and testing.    Total
payments under this lease consist of a base rent of $27.00 per square foot, an
electricity charge of $1.50 per square foot, and an expense charge of 14.9% of
the landlord's building expenses.  The initial term for the lease of this office
space will expire on June 30, 2004.

  We believe that existing facilities are adequate for operations through the
fiscal year ending June 30, 2002.


ITEM 3.    LEGAL PROCEEDINGS.

  We are subject to various legal proceedings and claims, either asserted or
unasserted, which arise in the ordinary course of business.  While the outcome
of these claims cannot be predicted with certainty, we do not believe that the
outcome of any of these legal matters will have a material adverse effect on our
business, operating results or financial condition.

                                       10
<PAGE>

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

  The annual meeting of stockholders of Voxware, Inc. was held on June 11, 2001.
Three matters were submitted to a vote of the stockholder.  These matters were:

  1. To elect two directors to serve until the next annual meeting of
     stockholders or until their respective successors shall have been duly
     elected and qualified.

  2. To approve an amendment to the Company's 1994 Stock Option Plan in order to
     increase the number of shares of common stock reserved for issuance under
     the plan by 1,000,000 shares to an aggregate of 5,000,000 shares.

  3. To approve an amendment to the Company's Certificate of Incorporation to
     increase the number of authorized shares of common stock by 30,000,000 to
     60,000,000.

     Eli Porat was elected as a Director of the Company. Bruce E. Welty, a
  nominee for election, submitted his resignation as a Director effective May
  29, 2001 and declined his nomination for re-election. The terms of Bathsheba
  J. Malsheen, Ph.D. and David B. Levi as Directors extended beyond the meeting
  and they continued as Directors after the meeting.

     The proposals and results of the vote of the stockholders taken at the
     meeting by ballot and proxy were as follows:

     (A) The results of the vote taken at the meeting with respect to the
     election of the nominees for the Board of Directors of the Company were as
     follows:

         Nominee                   For                           Withheld
         -------------------------------------------------------------------

         Eli Porat    [11,728,125] Votes                   [449,269] Votes

     (B) The proposal to amend the Company's 1994 Stock Option Plan was not
     adopted due to less than 50% of the outstanding shares of common stock
     voted on the issue.

     (C) A proposal to amend the Company's Certificate of Incorporation to
     increase the number of authorized shares of common stock from 30,000,000
     shares to 60,000,000 shares was approved by the stockholders with the
     following vote:

         FOR  [11,879,331] Votes  AGAINST  [297,963] Votes   ABSTAIN [200] Votes

                                       11
<PAGE>

                                    PART II

ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
          MATTERS.

Market Information

  Our common stock was traded on the National Market segment of The Nasdaq Stock
Market through February 28, 2001, and is currently traded on the Nasdaq OTC
Bulletin Board since March 1, 2001, under the symbol "VOXW."  The following
table sets forth the high and low sale prices as quoted on The Nasdaq Stock
Market and on the Nasdaq OTC Bulletin Board.

                                                               High      Low
                                                               ----      ---
Fiscal Year Ended June 30, 1998
Quarter ended September 30, 1997                               $ 6.063   $3.750
Quarter ended December 31, 1997                                $ 6.688   $3.188
Quarter ended March 31, 1998                                   $ 4.000   $2.031
Quarter ended June 30, 1998                                    $ 3.500   $2.000

Fiscal Year Ended June 30, 1999
Quarter ended September 30, 1998                               $ 2.375   $0.813
Quarter ended December 31, 1998                                $ 1.500   $0.469
Quarter ended March 31, 1999                                   $ 1.969   $0.750
Quarter ended June 30, 1999                                    $ 1.563   $0.625

Fiscal Year Ended June 30, 2000
Quarter ended September 30, 1999                               $ 1.500   $0.875
Quarter ended December 31, 1999                                $ 1.750   $0.656
Quarter ended March 31, 2000                                   $13.250   $1.063
Quarter ended June 30, 2000                                    $11.859   $1.875

Fiscal Year Ended June 30, 2001
Quarter ended September 30, 2000                               $ 4.375   $1.969
Quarter ended December 31, 2000                                $ 3.000   $0.500
Quarter ended March 31, 2001                                   $ 1.406   $0.375
Quarter ended June 30, 2001                                    $ 0.825   $0.250

  As of September 21, 2001, there were approximately 149 holders of record of
our common stock.  We have never declared or paid any cash dividends on our
common stock.  We do not anticipate paying any cash dividends in the foreseeable
future.

  On August 29, 2001, the Company entered into an Exchange Agreement (the
"Exchange Agreement") with Castle Creek Technology Partners, LLC (the
"Investor") which modified the terms of the private placements that the Company
had entered into with the Investor in August 2000 and April 2001.
On August 15, 2000, the Company sold to the Investor 4,000 shares of Series A
Preferred Stock, $0.001 par value (the "Series A Preferred Stock") and a Warrant
(the "2000 Warrant") to purchase 727,273 shares of Common Stock, $0.001 par
value (the "Common Stock") for an aggregate purchase price of $4 million,
pursuant to the terms of a Securities Purchase Agreement (the "2000 Securities
Purchase Agreement"). The number of shares of Common Stock issuable upon
conversion of the Series A Preferred Stock was limited to 2,850,413 shares.
On April 19, 2001, the Company sold to the Investor 714,000 shares of Common
Stock and a Warrant (the "2001 Warrant") to purchase 2,142,000 shares of Common
Stock for an aggregate purchase price of $242,000, pursuant to the terms of a
Securities Purchase Agreement (the "2001 Securities Purchase Agreement"). The
Common Stock was sold at a price of $0.34 per share. In addition, the Investor
was granted rights pursuant to which it could receive additional warrants to
purchase shares of Common Stock (the "Additional Warrants"). The Additional
Warrants, if issued, would have a term of ten years and an exercise price of
$0.01. The Additional Warrants were issuable to afford anti-dilution protection
during specified time periods with respect to: the shares issuable upon
conversion of the Series A Preferred Stock; the shares issued pursuant to the
2001 Securities Purchase Agreement; and the shares issuable upon the exercise of
the 2001 Warrant, in the event the Company issued Common Stock at a per share
price less than $0.34. The Additional Warrants were also issuable to afford
protection against the restrictions of the

                                       12
<PAGE>

limitation on conversion of the Series A Preferred Stock, in the event the
Company increased the number of shares of Common Stock outstanding. The Company
and the Investor also entered into a Registration Rights Agreement (the "2001
Registration Rights Agreement") pursuant to which the Company agreed to file a
Registration Statement with the Securities and Exchange Commission (the "SEC")
relating to the shares of Common Stock purchased pursuant to the 2001 Securities
Purchase Agreement. Since this registration statement was not declared effective
by the SEC by the 90th day following the closing of the 2001 Securities Purchase
Agreement, the Company was obligated to issue to the Investor a warrant to
purchase 708,656 additional shares of Common Stock of the Company (the "Remedy
Warrant"). The exercise price of the Remedy Warrant is $0.01 per share.
By execution of the Exchange Agreement, the Company agreed to the following
modifications to the private placements:
First, all of the outstanding shares of Series A Preferred Stock were exchanged
for the same number of shares of Series B Preferred Stock, $0.001 par value (the
"Series B Preferred Stock") upon the effectiveness of the registration described
below. As of the date of execution of the Exchange Agreement there were 3,635
shares of Series A Preferred Stock outstanding. The rights, preferences and
privileges of the Series B Preferred Stock are as described in the certificate
of designations filed with the Secretary of State of the State of Delaware on
August 29, 2001, as amended (the "Certificate of Designations").  The rights,
preferences and privileges of the Series B Preferred Stock are substantially
similar to those of the Series A Preferred Stock, except that they are amended
in order to include the anti-dilution protection for the Series A Preferred
Stock which was afforded by the applicable Additional Warrant provisions in the
2001 Securities Purchase Agreement. In addition, the limitation on conversion of
the Series B Preferred Stock was eliminated from the Certificate of
Designations, and by the Exchange Agreement the Investor agreed to limit the
aggregate number of shares issuable upon conversion of the Series B Preferred
Stock to 3,956,997. Series A Preferred Stock had previously been converted into
1,043,003 shares of Common Stock.
Second, the 2001 Warrant was cancelled and a new warrant (the "New Warrant") was
issued, the terms of which are substantially similar to the 2001 Warrant except
that it does not contain the provision of the 2001 Warrant which required that
the Company's right to require the Investor to exercise the 2001 Warrant be
conditioned, among other things, on the Company's Common Stock trading at a
minimum market price.
Third, the 2000 Warrant was amended to eliminate the provision which required a
minimum exercise price for the exercise of the 2000 Warrant to purchase shares
in excess of a specified number.
Finally, the 2001 Registration Rights Agreement was amended to require the
registration of the shares of Common Stock issuable upon conversion of the
Series B Preferred Stock and upon exercise of the New Warrant and the Remedy
Warrant, and to obligate the Company to register the shares of Common Stock
issuable upon the exercise of the Additional Share Warrants, if issued.
The securities issued in the private placements were offered and sold pursuant
to an exemption from the registration requirements provided by Regulation D
under the Securities Act of 1933, as amended.

                                       13
<PAGE>

ITEM 6.    SELECTED FINANCIAL DATA.

  The selected statement of operations data for the years ended June 30, 1999,
2000 and 2001, and the selected balance sheet data as of June 30, 2000 and 2001,
have been derived from the financial statements of the Company, which have been
audited by Arthur Andersen LLP, independent public accountants, and which
financial statements are included elsewhere in this Form 10-K. The selected
statements of operations data for the fiscal years ended June 30, 1997 and 1998
and the balance sheet data as of June 30, 1997, 1998 and 1999, have been derived
from the Company's audited financial statements not included herein. The
selected statement of operations data set forth below should be read in
conjunction with "Management's Discussion and Analysis of Results of Operations
and Financial Condition" and the financial statements and notes thereto included
elsewhere in this Form 10-K.

<TABLE>
<CAPTION>
                                                                         1997         1998         1999         2000        2001
                                                                         ----         ----         ----         ----        ----
                                                                                  (In thousands, except per share data)
<S>                                                                    <C>          <C>           <C>          <C>        <C>
Statement of Operations Data:
 Revenues:
   Product revenues:.
    Product sales..................................................    $      -     $      -      $   791      $ 1,419    $  1,020
    License fees...................................................       5,432        2,935          705        1,668         336
    Royalties and recurring revenues...............................       1,996        1,918          511          488         387
                                                                       --------     --------      -------      -------    --------
      Total product revenues.......................................       7,428        4,853        2,007        3,575       1,743
   Service revenues................................................         351        1,029          879          226         302
                                                                       --------     --------      -------      -------    --------
            Total revenues.........................................       7,779        5,882        2,886        3,801       2,045
                                                                       --------     --------      -------      -------    --------
 Cost of revenues:
      Cost of product revenues.....................................         178          142          429          799       1,185
      Cost of service revenues.....................................         164          441          542           70         348
                                                                       --------     --------      -------      -------    --------
            Total cost of revenues.................................         342          583          971          869       1,533
                                                                       --------     --------      -------      -------    --------
            Gross profit...........................................       7,437        5,299        1,915        2,932         512
                                                                       --------     --------      -------      -------    --------
 Operating expenses:
      Research and development.....................................       7,796        4,726        2,058        2,835       3,317
      Sales and marketing..........................................       4,018        3,844        2,513        2,870       3,263
      General and administrative...................................       3,204        2,467        1,691        2,140       2,647
      Amortization of purchased intangibles........................           -            -          478        1,989       4,099
      Asset impairment charge......................................           -            -            -            -       4,902
                                                                       --------     --------      -------      -------    --------
            Total operating expenses...............................      15,018       11,037        6,740        9,834      18,228
                                                                       --------     --------      -------      -------    --------
            Operating loss.........................................      (7,581)      (5,738)      (4,825)      (6,902)    (17,716)
 Interest income...................................................         722          844          539          357         234
 Gain on write down of warrants to fair value......................           -            -            -            -         784
 Gain on sale of tax loss carryforwards............................           -            -            -          501         279
 Gain on sale of assets............................................           -            -            -        3,799         750
                                                                       --------     --------      -------      -------    --------
 Net loss..........................................................      (6,859)      (4,894)      (4,286)      (2,245)    (15,669)
 Accretion of preferred stock to redemption value..................          (5)           -            -            -        (652)
 Beneficial conversion feature treated as a dividend...............           -            -            -            -      (2,913)
                                                                       --------     --------      -------      -------    --------
 Net loss applicable to common stockholders........................    $ (6,864)    $ (4,894)     $(4,286)     $(2,245)   $(19,234)
                                                                       ========      =======       ======       =======    =======
 Basic and diluted net loss per common share.......................    $  (0.67)    $  (0.38)     $ (0.32)     $ (0.16)   $  (1.32)
                                                                       ========      =======       ======       =======    =======
 Weighted average number of common shares outstanding..............      10,242       12,890       13,330       13,667      14,517
                                                                       ========      =======       ======       =======    =======

<CAPTION>
                                                                                                 June 30,
                                                                       -----------------------------------------------------------
                                                                         1997         1998         1999         2000        2001
                                                                         ----         ----         ----         ----        ----
                                                                                              (In thousands)
<S>                                                                    <C>          <C>           <C>          <C>        <C>
Balance Sheet Data:
 Cash, cash equivalents and
      short term investments.......................................    $16,469      $13,357       $ 4,446      $ 3,226    $  578
 Working capital...................................................     16,966       13,743         4,446        4,351       573
 Total assets......................................................     20,221       15,557        12,592       17,440     5,813
 Series A mandatorily redeemable convertible
      preferred stock..............................................          -            -             -            -     3,193
 Stockholders' equity..............................................     17,376       13,913         9,709       16,053       285
</TABLE>

  On February 18, 1999, the Company acquired substantially all of the assets of
Verbex. On April 4, 2000, the Company purchased certain assets of InRoad Inc. On
September 21, 1999, the Company sold to Ascend Communications substantially all
of the Company's assets relating to the business of developing and licensing
speech compensation technology and products.

                                       14
<PAGE>

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION.

     This report contains forward-looking statements. Such statements are
subject to certain factors that may cause Voxware's plans to differ, or results
to vary, from those expected, including the risks associated with Voxware's need
to introduce new and enhanced products and services in order to increase market
penetration and the risk of obsolescence of its products and services due to
technological change; Voxware's need to attract and retain key management and
other personnel with experience in providing integrated voice-based solutions
for e-logistics, specializing in the supply chain sector; the potential for
substantial fluctuations in Voxware's results of operations; competition from
others; Voxware's evolving distribution strategy and dependence on its
distribution channels; the potential that voice-based products will not be
widely accepted; Voxware's need for additional capital; and a variety of risks
set forth from time to time in Voxware's filings with the Securities and
Exchange Commission. Voxware undertakes no obligation to publicly release
results of any of these forward-looking statements that may be made to reflect
events or circumstances after the date hereof, or to reflect the occurrences of
unexpected results.

     Overview

Voxware designs, develops, markets and sells voice-based products for the
logistics, fulfillment, distribution, and package and mail sorting industries.
Until February 1999, our business was developing, marketing and selling speech
compression technologies and products to be used in websites, Internet telephony
and consumer devices.  In February 1999 we acquired from Verbex Voice Systems
the assets and technology on which our current voice-based products are based.
Since our acquisition of Verbex, we have significantly curtailed our speech
compression technology business, and in September 1999 we sold substantially all
of the assets relating to that business.  Our solutions are designed
specifically for use in warehouses, distribution centers and other industrial
settings, to enable workers to perform, through an interactive speech interface,
the least automated logistics and fulfillment tasks such as picking, receiving,
returns processing, cycle counting, cross-docking and order entry, more
efficiently and effectively than with alternative technologies or methods.
Voxware solutions are designed to be used in the logistics and fulfillment
operations of most major market industry sectors, including consumer goods
manufacturers, consumer packaged goods, direct to consumer (e-commerce and
catalog), food and grocery, retail, third party logistics providers and
wholesale distribution.  Voxware's products are also deployed in package
handling, mail sorting and manufacturing, inspection and military combat
applications.  Revenues are generated primarily from product sales, licenses and
development services.  Product sales consist of portable devices and software
used for various mobile industrial and warehouse applications; stationary voice-
based devices, primarily used for warehouse receiving and package sorting
applications; and accessories that complement our product offerings, including
microphones, headsets and computer hardware.  We still generate some license
fees and royalty and recurring revenues from licensing our former speech
compression products.  Professional services consists of providing technical
resources and assistance for customer-specific applications.  Revenues from
product sales are generally recognized when products are deployed for their
intended use, or when they are shipped to a specific third party partner.

     Software product revenues are generally recognized upon shipment, provided
persuasive evidence of an arrangement exists, pricing is fixed or determinable,
the payment is due within one year, and collection of the resulting receivable
is deemed probable. If an acceptance period is required, revenues are recognized
upon customer acceptance. Royalty revenues are recognized in the period of
customer shipment. Service revenues consist of customer maintenance support and
engineering fees. Customer maintenance support revenues are recognized over the
term of the support period, which typically lasts for one year. Engineering fees
are generally recognized upon customer acceptance or upon delivery, if customer
acceptance is not required. The products and services are sold separately as
well as combined. The Company combines software, hardware and professional
services for installation, implementation and maintenance as part of its
industrial voice-based solutions ("the solution").


     The Company entered into and completed its initial solution arrangements
during 2001. Based on the Company's limited experience with implementation,
installation and customer acceptance, solution revenue for the hardware,
software and professional services, has been recorded upon the completion of
installation and customer acceptance.

     During 2001, the Company entered into solution arrangements with customers
that resulted in or are expected to result in losses. The Company accrues these
losses when it is probase and can be reasonably estimated.

     The sale to Ascend of the assets relating to the speech and audio coding
business did not include Voxware's rights and obligations under its then
existing license agreements.  We continue to derive revenue from existing
licensees of our speech coding technology in the multimedia and consumer devices
markets in the form of periodic license renewal fees, royalties and service
fees.  With the consent of Ascend, we may also license our speech coding
technologies for uses that are not competitive with Ascend.  Although we do not
have any agreements or arrangements with Ascend relating to any general or
specific guidelines for obtaining Ascend's consent, we believe that Ascend will
consent to our licensing the speech coding technologies in the multimedia and
consumer devices markets.  Our licensing activity relating to the speech coding
technologies had been decreasing prior to the sale to Ascend, and we expect this
trend to continue.  Furthermore, as we focus on voice-based systems for
industrial markets, revenues from licenses of speech coding technologies will
become a less significant portion of our

                                       15

<PAGE>

revenues. For the fiscal year ended June 30, 2001, revenues related to the
speech coding business accounted for 41% of total revenues for the year, while
revenue from our voice-based solutions accounted for 59% of the fiscal year's
revenues. While we may continue to take advantage of favorable opportunities to
license our speech coding technologies in the future, we are not dedicating
significant resources to the development, marketing or licensing of our speech
coding technologies.


Results of Operations

Fiscal 2001 Versus Fiscal 2000

Revenues

     Voxware recorded revenues of $2,045,000 for the year ended June 30, 2001
compared to revenues of $3,801,000 for the year ended June 30, 2000.  The
$1,756,000 decrease in total revenues reflects a decrease in product sales,
license fees and royalties and recurring revenues, offset by an increase in
service revenues from VoiceLogistics(TM).  During the fiscal year ended June 30,
2001, Voxware recognized $1,195,000 (58%) of total revenue from the sale of
voice-based solution products compared to $1,786,000 (47%) of total revenues
during the prior fiscal year ended June 30, 2000.  We expect that over time,
sales of voice-based solutions will comprise the most significant portion of our
revenue.  Revenues from speech compression technologies for the year ended June
30, 2001 approximated $850,000 (42%) of total revenues versus $2,015,000 (53%)
of total revenues for the year ended June 30, 2000.

     Total product revenues decreased $1,832,000 to $1,743,000 during fiscal
year ended June 30, 2001 from $3,575,000 in the prior fiscal year ended June 30,
2000. The decrease in total product revenues reflects a decrease of $399,000 in
product sales or $1,020,000 recognized in fiscal year ended June 30, 2001
compared to $1,419,000 of product sales recognized in the fiscal year ended June
30, 2000. During fiscal year ended June 30, 2001, Voxware recognized license
fees of $336,000 compared to $1,668,000 during fiscal year ended June 30, 2000,
resulting in a $1,332,000 decrease. The decrease in product revenues for fiscal
year 2001 is reflective of our change in business focus towards the development,
marketing and sale of our VoiceLogistics(TM) system. VoiceLogistics(TM) is a
voice-based solution set of software, hardware and professional services
designed specifically for use in warehouses, distribution centers and other
industrial settings to enable workers to perform typical logistics tasks such as
picking, receiving, returns processing, cycle counting and order entry through a
speech interface. The Company has focused its efforts on developing the market
for this product and has not aggressively pursued opportunities with its speech
compression business. Royalties and recurring revenues are primarily related to
the Company's speech compression business that was sold to Ascend, as discussed
previously. The decrease in these revenues represents the decline in use of our
speech coding products and we anticipate that revenues from the speech
compression business will continue to decline. We believe the factors discussed
in the "Overview" above are indicative of future revenues. For the fiscal years
ended June 30, 2001 and 2000, 59% and 40% of the Company's product revenues were
attributable to product sales, respectively, 19% and 47% were attributable to
license fees, respectively, and 22% and 13% were attributable to royalties and
recurring revenues, respectively.

     Service revenues were primarily attributable to customer maintenance
support, fees for engineering services relating to our speech coding
technologies business, and professional service fees relating to voice-based
solutions. For the fiscal year ended June 30, 2001, service revenues totaled
$302,000, reflecting an increase of $76,000 from service revenues of $226,000
for the fiscal year ended June 30, 2000. The increase in service revenues is
primarily attributable to the decline in customer maintenance support revenues
related to our speech compression technologies, offset by professional service
fees relating to our voice-based logistics products.


     Cost of Revenues

     Cost of revenues increased $664,000 from $869,000 for the fiscal year ended
June 30, 2000 to $1,533,000 for the fiscal year ended June 30, 2001.  The
increase in cost of revenues is attributable to increases in fixed costs
associated with manufacturing and customer support as a percentage of cost of
revenues.

                                       16
<PAGE>

     Cost of product revenues increased $386,000 from $799,000 in the fiscal
year ended June 30, 2000 to $1,185,000 in the fiscal year ended June 30, 2001.
Such costs reflect materials, labor and overhead associated with the sale of our
voice-based products. As of June 30, 2001 and 2000, Voxware's manufacturing
staff, comprised of four individuals, and is included in cost of product
revenues.

     Cost of services revenues consists primarily of the expenses associated
with customer maintenance support and professional services, including employee
compensation and travel expenditures. Cost of service revenues increased
$278,000 from $70,000 in the fiscal year ended June 30, 2000 to $348,000 in the
fiscal year ended June 30, 2001. The increase in cost of service revenues was
partially offset by a decrease in service revenues for support and related
maintenance contracts associated with the speech compression technology
business.


     Operating Expenses

     Total operating expenses increased by $1,382,000 (18%) from $7,845,000 in
the fiscal year ended June 30, 2000 to $9,227,000 in the fiscal year ended June
30, 2001, excluding amortization and impairment of purchased intangibles
totaling $4,099,000 and $4,902,000, respectively, for the year ended June 30,
2001, compared to $1,989,000 for the year ended June 30, 2000. This increase is
due to the addition of several departments to provide VoiceLogistics customers
with a full service product offering. These departments include Information
Technology, Customer Service and Professional Service departments. As of June
30, 2001 headcount totaled 49 compared to 39 at June 30, 2000.

     Research and development expenses primarily consist of employee
compensation and equipment depreciation and lease expenditures related to
product research and development. Voxware's research and development expenses
increased $482,000 (17%) from $2,835,000 in the fiscal year ended June 30, 2000
to $3,317,000 in the fiscal year ended June 30, 2001. The increase in research
and development expenses is due to costs associated with the addition of
customer support and professional services teams. These teams will become an
integral part of our VoiceLogistics product offering and a greater portion of
cost of sales. As of June 30, 2001, the Company's research and development team
comprised 27 compared to 17 at June 30, 2000.

     Sales and marketing expenses primarily consist of employee compensation
(including direct sales commissions), travel expenses and trade shows.  Sales
and marketing expenses increased $393,000 (14%) from $2,870,000 in the fiscal
year ended June 30, 2000 to $3,263,000 in the fiscal year ended June 30, 2001.
The increase in sales and marketing expenses resulted from a 40% increase in
trade show attendance, speaking engagements and the achievement of sales and
marketing objectives.  Our sales and marketing staff decreased 20% over the
prior year period ended June 30, 2000, as we combined sales personnel to
strategically manage business opportunities.  As of June 30, 2001, our sales and
marketing personnel comprised 10 compared to 12 at June 30, 2000.

     General and administrative expenses consist primarily of employee
compensation and fees for insurance, rent, office expenses and professional
services. General and administrative expenses increased $507,000 (24%) from
$2,140,000 in the fiscal year ended June 30, 2000 to $2,647,000 in the fiscal
year ended June 30, 2001. As of June 30, 2001, the general and administrative
staff was 8, compared to 6 at June 30, 2000. The increase in general and
administrative expenses is due to costs associated with the addition of an
Information Technology department.

     Amortization of purchased intangibles totaled $4,099,000 for the fiscal
year ended June 30, 2001 compared to $1,989,000 in fiscal year ended June 30,
2000. The amortization is attributable to intangibles generated in the 1999
acquisition of Verbex and the April 2000 Inroad transaction. The intangibles for
the Verbex Voice transaction are being amortized over a four-year period and for
the InRoad transaction over a three-year period. The increase in amortization
expense is a result of a full year of amortization of the InRoad transaction
intangibles. The Company recorded a charge for the impairment of InRoad goodwill
and purchased intangible assets as of June 30, 2001. During the fourth
quarter of fiscal 2001, the Company planned a redesign of the hardware product
that will most likely result in the phase-out of the InRoad technology that
makes up a large portion of the VoiceLogistics hardware. This decision, combined
with the Company's recurring operating losses and negative cash flows, limited
capital availability and significantly depressed stock price, resulted in a
significant indicator of impairment. Pursuant to SFAS No. 121, the Company
evaluated the recoverability of the Company's acquired long-lived assets,
including goodwill and identifiable intangibles. During the fourth quarter of
fiscal 2001, the Company determined that the undiscounted cash flow projections
for the hardware component of the Verbex business segment (the hardware platform
for the VoiceLogistics product as influenced by InRoad technology) were lower
than the carrying value of the related identifiable intangible assets.
Accordingly, the Company adjusted the carrying value to the discounted cash
flows of these assets to zero, resulting in a non-cash impairment charge of
approximately $4,902,000. This had no impact on the Company's cash position.


     Interest Income

     Interest income decreased $123,000 to $234,000 for the fiscal year ended
June 30, 2001 from $357,000 for the fiscal year ended June 30, 2000. The
decrease is primarily related to the decrease in Voxware's total cash, cash

                                       17
<PAGE>

equivalents and short-term investments portfolio balance. As of June 30, 2001
Voxware's cash, cash equivalents and short-term investments portfolio totaled
$578,000 compared to $3,226,000 at June 30, 2000.

     Income Taxes

     As of June 30, 2001, we had approximately $29,572,000 of federal net
operating loss carryforwards which will begin to expire in 2009 if not utilized.
As of June 30, 2001, a full valuation allowance has been provided on the net
deferred tax asset because of the uncertainty regarding realization of the
deferred asset, primarily as a result of the operating losses incurred to date.

     Gain on Writedown of Warrants to Fair Value

     On August 15, 2000, the Company completed a $4,000,000 private placement of
Series A Preferred Stock and Warrants to Castle Creek Technology Partners, LLC.
The Company allocated the proceeds, net of cash and non-cash transaction costs,
to the Series A Preferred and Warrants sold to Castle Creek based on the
relative fair value of each instrument.  The fair value of the warrants was
determined based on the Black-Sholes option-pricing model.  As a result, the
Company allocated approximately $807,000 to the warrants as of September 30,
2000.  The warrants are classified as a liability in the accompanying
consolidated balance sheets because the warrants give the holder the choice of
net cash settlement at a time when other shareholders would not have such a
choice (upon a merger or change in control, as defined).  As of June 30, 2001,
the outstanding warrants were adjusted to the fair value of the warrants based
upon the closing stock price as of that date.  As a result, the Company adjusted
the warrants to $23,000, representing the fair market value as of June 30, 2001,
using the Black-Sholes option-pricing model and recorded a gain on the write
down of warrants to fair value of $784,000 for the year ended June 30, 2001.

     Gain on Sale of Tax Loss Carryforwards

     During 1999, the State of New Jersey passed legislation which allows New
Jersey technology companies to apply for the transfer or sale of unused New
Jersey state net operating losses and research and development tax credits for
cash.  Profitable companies can buy these losses and credits at a discount,
thereby reducing their state tax obligation.  Voxware applied to the State of
New Jersey and received determination letters to sell up to approximately
$14,900,000 of its New Jersey State net operating loss carryforwards.  The
Company sold $7,480,000 and $7,420,000 in fiscal year 2001 and 2000,
respectively, of its New Jersey state net operating losses which, upon sale,
provided Voxware $279,000 and $501,000 in cash.  These amounts were recorded as
a gain on sale of tax loss carryforwards in the accompanying Statements of
Operations.

     Gain on Sale of Assets

     During the quarter ended September 30, 1999, the Company completed the sale
of substantially all of the assets relating to our speech coding technology
business for $5,100,000, of which $750,000 had been placed in escrow for a
period of 18 months from the closing date to secure our indemnification
obligations under the agreement with Ascend. Upon closing, we received
$4,146,000 from Ascend. We had previously received a payment of $204,000 of the
purchase price. For the year ended June 30, 2001, we recorded a gain on the sale
of speech coding assets totaling $750,000, which reflects the release from the
Ascend escrow account. Total proceeds received to date totaling $5,100,000,
including the $750,000 from the Ascend Escrow account released from restriction
as of March 21, 2001, less transaction costs of $517,000 and equipment
transferred to Ascend totaling $34,000.

     Asset Impairment Charge

     Periodically, the Company evaluates the recoverability of the net carrying
value of its intangible assets by comparing the carrying values to the estimated
future undiscounted cash flows. A deficiency in these cash flows relative to the
carrying amounts is an indication of the need for a write-down due to
impairment. The impairment write-down would be the difference between the
carrying amounts and the fair value of these assets based on estimated future
undiscounted cash flows. Losses on impairment are recognized by a charge to
earnings (loss). On April 4, 2000, the Company purchased certain assets
(primarily intangible) of InRoad for 650,000 shares of common stock valued at
$5,375,000 and 375,000 warrants to purchase common stock valued using the
Black-Scholes pricing model. Substantially all of the purchase price was
assigned to intangible assets acquired, amounting to $8,404,000, including all
industrial and intellectual property rights including patents, trademarks,
licenses, copyrights and proprietary processes. The asset purchase provided the
Company with a voice-based hardware platform for the new VoiceLogistics(TM)
product.

                                       18
<PAGE>

     As a result of management's analysis, and using the best information
available, in the fourth quarter of the fiscal year ended June 30, 2001, the
Company recorded an asset impairment charge related to the goodwill and
intangible assets related to the prior acquisition of certain assets of InRoad.
Additionally, during the fourth quarter of 2001, management determined that
approximately $4,902,000 of costs incurred had limited future value. As such, a
charge related to the write off of these assets is included in impairment of
intangible assets in the consolidated statements of operations for the year
ended June 30, 2001.


Fiscal 2000 Versus Fiscal 1999

Revenues

     Voxware recorded revenues of $3,801,000 for the year ended June 30, 2000
compared to revenues of $2,886,000 for the year ended June 30, 1999.  The
$915,000 increase in total revenues reflects an increase in product sales and
license fees offset by a decrease in royalties and recurring revenues and
service revenues from our speech compression technology products.  During the
fiscal year ended June 30, 2000, Voxware recognized $1,786,000 (47%) of total
revenue from the sale of voice-based solution products compared to $809,000
(28%) of total revenues during the prior fiscal year ended June 30, 1999.  We
expect that over time, sales of voice-based solutions will comprise the most
significant portion of our revenue.  Revenues from speech compression
technologies for the year ended June 30, 2000 approximated $2,015,000 (53%) of
total revenues versus $2,077,000 (72%) of total revenues for the year ended June
30, 1999.

     Total product revenues increased $1,568,000 to $3,575,000 during fiscal
year ended June 30, 2000 from $2,007,000 in the prior fiscal year ended June 30,
1999. The $1,568,000 increase in total product revenues reflects an increase of
$628,000 in product sales or $1,419,000 recognized in fiscal year ended June 30,
2000 compared to $791,000 of product sales recognized in the fiscal year ended
June 30, 1999. During fiscal year ended June 30, 2000, Voxware recognized
license fees of $1,668,000 compared to $705,000 during fiscal year ended June
30, 1999, resulting in a $963,000 increase. Microsoft, Inc. signed a license
agreement representing $500,000 (13%) of total product revenue, relating to
speech compression technology for the year ended June 30, 2000. The increase in
product sales and license fees were partially offset by a nominal decrease of
$23,000 in royalties and recurring revenue attributable to Voxware' s shift in
business focus, from the speech compression business and towards speech-based
solutions for industrial products. We believe the factors discussed in the
"Overview" above are indicative of future revenues. For the fiscal years ended
June 30, 2000 and 1999, 40% and 39% of the Company's product revenues were
attributable to product sales, respectively, 47% and 36% were attributable to
license fees, respectively, and 13% and 25% were attributable to royalties and
recurring revenues, respectively.

     Service revenues were primarily attributable to customer maintenance
support and fees for engineering services. For the fiscal year ended June 30,
2000, service revenues totaled $226,000, reflecting a decrease of $653,000 from
service revenues of $879,000 for the fiscal year ended June 30, 1999. The
decrease in service revenue is attributable to reduced customer maintenance
support revenues due to a reduction in the Company's portfolio of speech
compression technology customers. In addition, service revenues earned for
fiscal year ended June 30, 1999 included $273,000 pursuant to a services
agreement between Voxware and Ascend, whereas 10 Voxware Engineers performed
services for Ascend. Voxware expects a decline in service revenues as a result
of the Company's shift in business focus. As we continue to pursue opportunities
within the logistics distribution and package sorting industries, custom
development of OEM products for speech compression technologies will diminish.


     Cost of Revenues

     Cost of revenues decreased $102,000 from $971,000 for the fiscal year ended
June 30, 1999 to $869,000 for the fiscal year ended June 30, 2000.  The decrease
in cost of revenues reflects decreases in cost of services revenues as a result
of the sale of our speech and audio coding business, offset by an increase in
cost of product revenue.  As a result, we will generate increases in cost of
product revenues because our voice-based solution products include hardware
material costs.  Our speech and audio products do not include any hardware
material costs.

     Cost of product revenues increased $370,000 from $429,000 in the fiscal
year ended June 30, 1999 to $799,000 in the fiscal year ended June 30, 2000,
reflecting materials, labor and overhead costs primarily associated with the
sale of our stationary devices. Such costs accounted for the majority of costs
of product revenues in fiscal 2000, as

                                       19
<PAGE>

cost of revenues remained relatively constant as a percentage of product
revenues reported in fiscal 1999. As of June 30, 2000 and 1999, Voxware's
manufacturing staff, comprised of four individuals, is included in cost of
product revenues.

     Cost of services revenues consists primarily of the expenses associated
with customer maintenance support and engineering services, including employee
compensation and equipment depreciation. Cost of service revenues decreased
$472,000 from $542,000 in the fiscal year ended June 30, 1999 to $70,000 in the
fiscal year ended June 30, 2000. The decrease in cost of service revenues is
primarily attributable to Voxware's implementation of voice-based recognition
products.


     Operating Expenses

     Total operating expenses increased by $1,583,000 (25%) from $6,262,000 in
the fiscal year ended June 30, 1999 to $7,845,000 in the fiscal year ended June
30, 2000, excluding amortization of purchased intangibles totaling $1,989,000
for the year ended June 30, 2000 compared to $478,000 for the year ended June
30, 1999. The implementation and development of our VoiceLogistics product
suite, which was launched in April 2000, resulted in higher research and
development costs. In addition, an increase in sales and marketing expenses can
also be attributed to the launch of our VoiceLogistics(TM) product suite. As of
June 30, 2000 headcount totaled 39 compared to our headcount at June 30, 1999,
which totaled 31.

     Research and development expenses primarily consist of employee
compensation and equipment depreciation and lease expenditures related to
product research and development. Research and development expenses increased
$777,000 (38%) from $2,058,000 in the fiscal year ended June 30, 1999 to
$2,835,000 in the fiscal year ended June 30, 2000. As of June 30, 2000, we had a
research and development staff of 17 compared to 11 at June 30, 1999.

     Sales and marketing expenses primarily consist of employee compensation
(including sales commissions), travel expenses and trade shows.  Sales and
marketing expenses increased $357,000 (14%) from $2,513,000 in the fiscal year
ended June 30, 1999 to $2,870,000 in the fiscal year ended June 30, 2000.
Voxware hired new personnel to better suit our sales and marketing objectives
with the introduction of VoiceLogistics(TM).  Additional resources were utilized
as part of this effort, including recruitment, as we added three new sales
personnel and one European consultant as of June 30, 2000.  Voxware had a sales
and marketing staff of 12 at June 30, 2000 compared to 9 at June 30, 1999.

     General and administrative expenses consist primarily of employee
compensation and fees for insurance, rent, office expenses and professional
services. General and administrative expenses increased $449,000 (27%) from
$1,691,000 in the fiscal year ended June 30, 1999 to $2,140,000 in the fiscal
year ended June 30, 2000. The increase in general and administrative expenses
was primarily realized through reductions in personnel and recruitment offset by
the expansion of our Cambridge facility. As of June 30, 2000, Voxware had a
general and administrative staff of 6 compared to 7 at June 30, 1999.

     Amortization of purchased intangibles totaled $1,989,000 for the fiscal
year ended June 30, 2000 compared to $478,000 in fiscal year ended June 30,
1999. The increase relates to a full year of amortization expense from the
acquisition of Verbex which closed in February 1999 and amortization of the
intangible assets related to the Inroad Asset Acquisition which closed in April
2000. The total amount of capitalized intangibles from these transactions
approximated $5,191,000 and $8,404,000, respectively. The intangibles
capitalized from the Verbex acquisition are being amortized over four years and
the amortization of Inroad intangibles over three years.

     Interest Income

     Interest income decreased $182,000 to $357,000 for the fiscal year ended
June 30, 2000 from $539,000 for the fiscal year ended June 30, 1999. The
decrease is primarily related to the decrease in Voxware's total cash, cash
equivalents and short-term investments portfolio balance as a result of cash
used for operations, research and development, sales and marketing expense
related of the introduction of VoiceLogistics(TM) and the purchase of
substantially all of the assets of Inroad, Inc. in April 2000. As of June 30,
2000 Voxware's cash, cash equivalents and short-term investments portfolio
totaled $3,226,000 compared to $4,446,000 at June 30, 1999.

                                       20
<PAGE>

     Income Taxes

     As of June 30, 2000, we had approximately $20,300,000 of federal net
operating loss carryforwards which will begin to expire in 2009 if not utilized.
As of June 30, 2000, a full valuation allowance has been provided on the net
deferred tax asset because of the uncertainty regarding realization of the
deferred asset, primarily as a result of the operating losses incurred to date.

     Gain on Sale of Tax Loss Carryforwards

     During 1999, the State of New Jersey passed legislation which allows New
Jersey technology companies to apply for the transfer or sale of unused New
Jersey state net operating losses and research and development tax credits for
cash.  Profitable companies can buy these losses and credits at a discount,
thereby reducing their state tax obligation.  Voxware applied to the State of
New Jersey to sell up to approximately $14,900,000 of its New Jersey State net
operating losses carryforwards.  Voxware received a determination letter from
the State of New Jersey to sell $7,420,000 of its New Jersey State net operating
losses which, upon the sale, provided Voxware $501,000 in cash as of June 30,
2000.

     Gain on Sale of Assets

     During the quarter ended September 30, 1999, we completed the sale of
substantially all of the assets relating to our speech coding technology
business for $5,100,000, of which $750,000 has been placed in escrow for a
period of 18 months from the closing date to secure our indemnification
obligations under the agreement with Ascend.  Upon closing, we received
$4,146,000 from Ascend.  We had previously received a payment of $204,000 of the
purchase price.  For the year ended June 30, 2000 we recorded a gain on the sale
of speech coding assets totaling $3,799,000, which reflects the total proceeds
received to date totaling $4,350,000 less transaction costs of $517,000 and
equipment transferred to Ascend totaling $34,000, but excludes the $750,000
escrow amount.

Liquidity and Capital Resources

     As of June 30, 2001, we had a total of $578,000 in cash, cash equivalents
and short-term investments consisting of $561,000 of cash and cash equivalents
and $17,000 in short-term investments. In March 2001, we received $750,000 from
the Ascend escrow account after fulfillment of indemnification obligations.
Voxware also received $279,000 in December 2000 from the sale of New Jersey
State net operating losses. Also, in August 2000 the Company completed a private
placement of $4,000,000 of Series A Convertible Preferred Stock, which resulted
in proceeds to the Company of approximately $3,660,000, net of transaction
costs. In addition, on April 19, 2001 the Company consummated a private
placement of shares of common stock and common stock warrants to Castle Creek
Technology Partners pursuant to the terms of a Securities Purchase Agreement.
Net of transaction costs , the Company received $276,000. Our cash, cash
equivalents and short-term investments portfolio is liquid and investment grade,
consisting of high-grade money-market funds, United States Government-backed
securities and commercial paper and corporate obligations. Since inception, we
have primarily financed our operations through the sale of equity securities.

     Cash of $3,617,000, $5,629,000 and $7,109,000 was used to fund operations
for the years ended June 30, 1999, 2000 and 2001, respectively. Cash used in
operating activities primarily consists of the net loss of $15,669,000 and the
gain on the write down of warrants, sale of tax loss carry-forwards, and assets
of $784,000, $279,000, and $750,000, respectively, offset by amortization and
depreciation of $4,413,000, stock based compensation expense of $13,000 and the
asset impairment charge of $4,902,000. Cash used in investing activities in
fiscal 1999, totaled $3,174,000, reflecting Voxware's purchase of Verbex Voice
Systems, Inc. and equipment purchases, offset by liquidations of short-term
investments. In fiscal 2000, cash provided by investing activities totaled
$3,375,000, which consisted of proceeds from the sale of net operating loss
carry forwards totaling $501,000 and proceeds from the sale of assets to Ascend
of $4,146,000, which were offset by $722,000 in net purchases of short-term
investments, $259,000 in purchases of property and equipment, a payment of
$240,000 related to the purchase of certain assets of InRoad, Inc. and $51,000
contingent purchase price adjustment to Verbex Voice Systems for the purchase of
substantially all of the assets in February 1999. In fiscal 2001, cash provided
by investing activities totaled $3,279,000 due to the sale of $2,707,000 of
short-term investments, $279,000 from the sale of net operating loss
carryforwards and $750,000 received from the Ascend escrow account, offset by
$457,000 of property and equipment purchases.


     For the years ended June 30, 1999, 2000 and 2001, cash provided by
financing activities totaled $80,000, $318,000 and $3,888,000, respectively. In
fiscal 1999, $80,000 was provided by financing activities, reflecting $19,000 in
proceeds from the exercise of common stock options and $61,000 from the issuance
of common stock pursuant to the Employee Stock Purchase Plan. A total of
$318,000 of cash was provided by financing activities in fiscal 2000, reflecting
$305,000 in proceeds from the exercise of common stock options and $13,000 from
the

                                       21
<PAGE>

issuance of common stock pursuant to the Employee Stock Purchase Plan. In fiscal
2001, $276,000 was provided by the private placement of common stock and common
stock warrants, $3,660,000, net of transaction costs, from the issuance of
Series A Convertible Preferred Stock and warrants consummated in 2001 and offset
by $48,000 from the repurchase of Series A Preferred Stock.

     On April 19, 2001, the Company consummated a private placement of shares of
common stock and common stock warrants to Castle Creek pursuant to the terms of
a Securities Purchase Agreement (the "Purchase Agreement").  Pursuant to the
private placement, the Company sold 714,000 shares (the "Common Shares") of
common stock and a warrant to purchase an additional 2,142,000 shares of its
common stock (the "Purchase Warrant").  The Common Shares were sold at a price
of $.34 per share.  The exercise price of the Purchase Warrant is $0.19 per
share in the case of an optional exercise by Castle Creek, or 80% of the then
market value (as defined in the Purchase Warrant) of the common stock in the
case of a mandatory exercise required by the Company.  Net proceeds to the
Company from the private placement were approximately $276,000.  Pursuant to the
terms of the Purchase Agreement, the Company used $48,200 of such proceeds to
repurchase 46 shares of the Company's Series A Preferred from Castle Creek.


     In addition, pursuant to the terms of the August 2000 Series A Preferred
Castle Creek elected to reset the conversion price of the Series A Preferred.
Since the conversion price adjustment was part of the August 2000 transaction, a
contingent beneficial conversion feature ("BCF") existed at the August 15, 2000
commitment date. The contingent BCF was recorded upon resetting the conversion
price to $0.34 on April 19, 2001. At this date, the dividend is recorded as the
greater of the contingent BCF measured as of the commitment date or the actual
resulting BCF. In August 2000, the contingent BCF was measured at zero. As a
result, the dividend was calculated based on the difference between the reduced
conversion price ($0.34) and the fair value of the common stock issuable upon
conversion of the Series A Preferred as of April 19, 2001. The charge for the
BCF is limited to the carrying value of the Series A Preferred after the initial
allocation of the cash proceeds received to the Series A Preferred after the
initial allocation of the cash proceeds received to the Series A and the
warrants. At April 19, 2001, the Company recorded a $1,669,011 dividend charge
for the contingent BCF. Castle Creek elected to convert shares of Series A
Preferred into shares of Common Stock as follows:

                                                     Shares
                                    --------------------------------------
       Date                         Series A Preferred            Common
-------------------                 ------------------         -----------
   April 30, 2001                           54                   166,853
   May 11, 2001                             25                    77,404
   May 17, 2001                             50                   154,980
   May 30, 2001                             30                    93,211
   June 15, 2001                            30                    93,458
   June 25, 2001                            15                    46,820
   June 28, 2001                            30                    93,691
                                    ------------------         -----------
                                           234                   726,417

     We had a $2,000,000 revolving line of credit with Silicon Valley Bank,
which expired on May 9, 2001. As amended on May 9, 2000, the credit facility
required Voxware to secure all indebtedness with cash held at the bank's offices
in an amount not less than 100% of the outstanding amount of all indebtedness we
owe to the bank.

     The Company has only a limited operating history upon which an evaluation
of the Company and its prospects can be based. The Company's prospects must be
considered in light of the risks, expenses and difficulties frequently
encountered by companies in the early stage of development, particularly
companies in new and rapidly evolving markets. Since its inception, the Company
has incurred significant losses and, as of June 30, 2001, the Company had an
accumulated deficit of $41,800,000, including $4,902,000 from the loss on the
asset impairment charge of intangibles, $652,000 from accretion of preferred
stock to redemption value and $2,913,000 from the beneficial conversion feature
as a result of the Castle Creek transactions consummated in August 2000 and
April 2001. Management believes that unless the Company is able to secure
additional financing in the short-term, its cash and cash equivalents and short-
term investments will not be adequate to meet the Company's cash requirements
over the next twelve months. These factors raise substantial doubt about the
Company's ability to continue as a going concern. The accompanying consolidated
financial statements do not include any adjustments relating to the
recoverability and classification of asset carrying amounts or the amount and
classification of liabilities that might result from the outcome of the
uncertainty. The Company has minimal cash on hand as of September 28, 2001 and
management is in current negotiations to secure a portion of its financing
required for the next twelve months. There can be no assurance that the
negotiations will be successful and result in financing for the Company. If such
financing is not obtained, the Company will have to curtail significant or all
operations.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company does not usually utilize derivative financial instruments in
our investment portfolio. However, in conjunction with the Castle Creek
transaction, the Company issued derivative financial instruments in the form of
warrants, which are indexed to the Company's own stock. The value of the
warrants fluctuates with the market value of the Company's common stock.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The financial statements required by this Item are included in this Report
on Form 10-K beginning on page F-1.

                                      22
<PAGE>

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE.

     None.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

The directors and executive officers of the Company and their respective ages
and principal occupations are as follows:

<TABLE>
<CAPTION>
             Name                 Age                Offices with the Company                         Class
             ----                 ---                -------------------------                        -----
<S>                              <C>    <C>                                                           <C>
Bathsheba J. Malsheen, Ph.D....    50   President, Chief Executive Officer and Director                III
Nicholas Narlis................    41   Senior Vice President, Chief Financial Officer,
                                        Secretary and Treasurer
David B. Levi (1)(2)...........    68   Director                                                        II
Eli Porat (1)(2)...............    55   Director                                                         I
</TABLE>

        (1) Member of the Compensation Committee.
        (2) Member of the Audit Committee.

     Bathsheba J. Malsheen, Ph.D. has served as President, Chief Executive
Officer and Director of the Company since October 1997. She previously served as
Chief Operating Officer of the Company from May 1997 through October 1997, and
as Vice President of OEM Licensing since joining Voxware in October 1996 through
April 1997. From April 1990 to October 1996, Dr. Malsheen held various executive
positions with Centigram Communications Corporation, a voice messaging company,
most recently as General Manager of their Technology Business Unit and was
responsible for licensing of text-to-speech software products. Previously, she
worked for Speech Plus, Inc. where she served as Director of Speech Technology
from 1985 to 1990. Dr. Malsheen holds a Ph.D. and M.A. from Brown University and
a B.A. from Hofstra University.

     Nicholas Narlis has served as Senior Vice President, Chief Financial
Officer and Secretary of the Company since April 1998, and Treasurer of the
Company since June 1996. He previously served as Vice President and Chief
Accounting Officer of the Company from March 1997 through April 1998, and as
Controller and Chief Accounting Officer from March 1996 through February 1997.
From 1992 to March 1996, Mr. Narlis served in various capacities at Dendrite
International, Inc., a sales force automation software and service company,
including most recently Director of Finance. Previously, from 1983 to May 1992,
Mr. Narlis worked for KPMG Peat Marwick where he served as a Senior Manager from
1989 to May 1992 in the New Jersey Audit Practice Unit. Mr. Narlis holds a B.S.
from Rider University and is a Certified Public Accountant.

     David B. Levi has served as a director of Voxware since January 1998. Mr.
Levi served as President of Natural MicroSystems Corporation, a provider of
hardware and software for developers of high-value telecommunications solutions
from June 1991 to April 1995. In November 1995 Mr. Levi became President of
Voice Processing Corp ("VPC"). VPC merged with Voice Control Systems, Inc.
("VCS"), a supplier of telecommunications based speech recognition systems, in
November 1996 and Mr. Levi served as Chief Operating Officer of VCS until his
retirement in October 1997. Prior to 1991, Mr. Levi held Chief Executive Officer
and Chief Operating Officer positions at Raytheon Data Systems (a division of
Raytheon Corp.), Centronics Data Computer Corp., and Raster Technologies Inc.
and consulted to Regional Bell Operating Companies. Mr. Levi currently serves on
the Board of Directors of PictureTel, Inc. (pending purchase by Polycom, Inc.),
and Microlog Corporation. Mr. Levi holds an A.B. from Harvard College and an
M.B.A. from the Harvard Graduate School of Business Administration.

     Eli Porat has served as a director of Voxware since August 1998. Mr. Porat
has served as Chairman and CEO of Ensemble Solutions Inc., a provider of
electronic distribution through a suite of electronic business products, since
August 1997. From May 1996 to August 1997 he was a General Partner of DEFTA
Partners, a venture capital group specializing in Internet telephony
investments. From 1991 to May 1996, Mr. Porat was the President and CEO of
DSPGroup, Inc., a developer of digital signal processing cores used in a wide
range of applications such as wireless communications, telephony and personal
computers. Prior to 1991, Mr. Porat held various senior-level positions with
ZYMOS Computer Systems Inc., Sytek Inc. and Intel Corporation. He also serves on
the Board of Directors of Starfish Software, Inc., a leading supplier of core
device, server and desktop technologies for wireless and wireline Connected
Information Devices. Mr. Porat has an M.S.E.E.C.S. and a B.S.E.E.C.S. from the
University of California at Berkeley.

                                       23
<PAGE>

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

     Section 16(a) under the Securities Exchange Act of 1934 requires our
executive officers and directors, and persons who beneficially own more than ten
percent of our common stock, to file initial reports of ownership and reports of
changes in ownership with the SEC. Executive officers, directors and greater
than ten percent beneficial owners are required by the SEC to furnish us with
copies of all Section 16 forms they file.

     Based upon a review of the copies of such forms furnished to us and written
representations from our executive officers and directors, we believe that the
reporting requirements of Section 16, as amended, applicable to our executive
officers, directors and greater than ten percent beneficial owners, were
complied with on a timely basis.


ITEM 11.  EXECUTIVE COMPENSATION.

     The following table provides information concerning compensation paid to or
earned for the fiscal years ended June 30, 2001, 2000, and 1999 the Chief
Executive Officer of Voxware and the next most highly compensated executive
officer during the fiscal year ended June 30, 2001.

                          Summary Compensation Table

<TABLE>
<CAPTION>
                                                                                         Long Term
                                                       Annual Compensation              Compensation
                                            ------------------------------------------  ------------
                                                                                         Securities
                                              Fiscal                                     Underlying        All Other
Name and Principal Position                   Period      Base Salary        Bonus         Options      Compensation (1)
---------------------------                   ------      -----------        -----         -------      ----------------
<S>                                           <C>         <C>               <C>          <C>            <C>
Bathsheba J. Malsheen, Ph.D...............     2001        $ 231,109        $ 87,209            --         $     ---
  President and                                2000        $ 209,376        $102,521       300,000         $     ---
  Chief Executive Officer (2)                  1999        $ 206,700        $ 60,813       300,000         $     ---

Nicholas Narlis...........................     2001        $ 170,088        $ 63,750            --         $   2,551
  Senior Vice President, Chief Financial,      2000        $ 155,000        $ 71,875       200,000         $   2,362
  Officer, Secretary and Treasurer             1999        $ 150,000        $ 43,500       150,000         $   2,612
</TABLE>

--------
(1)  All Other Compensation for Mr. Narlis consists of $2,551, $2,362, and
     $2,612 in Voxware contributions to Mr. Narlis' account under our 401(k)
     Plan in fiscal 2001, 2000 and 1999, respectively, and disability insurance
     premiums, of which Voxware is not the beneficiary, totaling $393 in fiscal
     1999.
(2)  Dr. Malsheen joined Voxware in October 1996, and became an executive
     officer in May 1997.


                       Option Grants in Last Fiscal Year

     No stock options were granted to the Named Executive officers during fiscal
2001.


     The following table sets forth certain information concerning the number
and value of unexercised options held by each of the Named Executive Officers on
June 30, 2001.

                         Fiscal Year-End Option Values

<TABLE>
<CAPTION>
                                                Number of Securities Underlying           Value of Unexercised In-the-Money
                                                      Unexercised Options                  Options at Fiscal Year-End (1)
                                           ------------------------------------------------------------------------------------
Name                                          Exercisable          Unexercisable         Exercisable         Unexercisable
----                                          -----------          -------------         -----------         -------------
<S>                                        <C>                     <C>                   <C>                 <C>
Bathsheba J. Malsheen, Ph.D..............       710,000                250,000            $     --              $     --
Nicholas Narlis..........................       320,625                159,375            $     --              $     --
</TABLE>

(1)  Based on the difference between $0.29, which was the closing price per
     share on June 30, 2001, and the exercise price of the option.

                                       24
<PAGE>

Employment Agreements

     Bathsheba J. Malsheen, Ph.D., President and Chief Executive Officer of
Voxware, has a three-year employment agreement with Voxware which commenced in
August 1998.  Dr. Malsheen currently receives an annual base salary of $205,200,
and also receives allowances for residential and vehicle lease payments.

     Nicholas Narlis, Vice President, Chief Financial Officer and Treasurer of
Voxware, has a three-year employment agreement with Voxware which commenced in
August 1998.  Mr. Narlis currently receives an annual base salary of $170,100.

     Each of the foregoing employment agreements is automatically renewable for
successive one-year terms unless terminated by either party.

     Under the employment agreements for each of Dr. Malsheen and Mr. Narlis, if
either of them, respectively, is dismissed for any reason other than Cause (as
defined in their respective employment agreements), death or disability, he or
she shall be entitled to receive an amount equal to: in the case of Dr.
Malsheen, twelve months salary at her then current rate; or in the case of Mr.
Narlis, nine months salary at his then current rate.

     Each of the employment agreements grant to Voxware the rights to any
information created, discovered or developed by the executive which is related
to or useful in the business of Voxware. The employment agreements prohibit the
executive from disclosing our proprietary information, and contain certain
covenants by the executive not to compete with Voxware.


Director Compensation

     Our 1998 Stock Option Plan for Non-Employee Directors was adopted by the
Board of Directors in October 1997 and approved by our stockholders in January
1998. The Plan provides for the automatic grant of options to purchase shares of
our common stock to directors who are not officers, nor employees, nor
consultants of Voxware or any of its subsidiaries (other than the Chairman of
the Board of Directors of Voxware, who shall be eligible if he or she is not
otherwise an officer, employee or consultant of Voxware). Subject to the
provisions of the Plan, the Board has the power and authority to interpret the
Plan, to prescribe, amend and rescind rules and regulations relating to the
Plan, and to make all other determinations deemed necessary or advisable for the
administration of the Plan.

     Under the Plan, each eligible individual receives an option to purchase
30,000 shares of our common stock (the "Initial Options") on the date of his or
her initial election or appointment to the Board; provided that all outside
directors elected at the 1998 Annual Meeting of Stockholders in January 1998
received the initial option, whether or not they served on the Board of
Directors prior to the meeting. In addition, on the date of an eligible
individual's re-election to the Board, if he or she has attended at least
seventy-five percent (75%) of the meetings of the Board of Directors that were
held while he or she was a director in the just completed calendar year, he or
she will be granted an option to purchase an additional 10,000 shares of our
common stock. All options granted under the Plan will have an exercise price
equal to the fair market value on the date of grant. Options granted under the
Plan vest in 12 equal quarterly installments beginning at the end of the first
three-month period following the date of grant.

     In September 1997, we implemented a plan, which was approved by our
stockholders at our 1998 Annual Meeting of Stockholders, pursuant to which we
pay (or paid as outlined in accordance with the plan):

 .    on the last day of the month in which the annual meeting of stockholders is
     held in each calendar year commencing with the 1998 meeting, to each non-
     employee director elected at the meeting, an annual retainer equal to a
     number of shares of our common stock with a fair market value on that date
     of $10,000;

 .    on the last day of the month in which any newly appointed non-employee
     director is appointed after the annual meeting of stockholders in any year
     (provided that the director is appointed at least six months prior to the
     next annual meeting of stockholders), to the newly appointed director, a
     retainer equal to a number of shares of our common stock with a fair market
     value on that date of $10,000.

                                       25
<PAGE>

     In addition, commencing on the date of the 1998 meeting, we have paid
$1,000 to each non-employee director attending any regular or special meeting of
the Board of Directors, and $500 to each non-employee director attending any
regular or special meeting of any Committee of the Board of Directors.


          COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Company's Compensation Committee is currently composed of Messrs. David
B. Levi and Eli Porat. No interlocking relationship exists between any member of
the Compensation Committee and any member of the compensation committee of any
other company, nor has any such interlocking relationship existed in the past.
No member or nominee of the Compensation Committee is or was formerly an officer
or an employee of the Company.


                         COMPENSATION COMMITTEE REPORT

     The Compensation Committee of the Board of Directors advises the Chief
Executive Officer and the Board of Directors on compensation matters generally,
determines the compensation of the Chief Executive Officer and the President,
reviews and takes action on the recommendation of the Chief Executive Officer as
to the appropriate compensation of other officers and key personnel, and
approves the grants of bonuses to officers and key personnel. The Compensation
Committee also is responsible for the administration of our 1994 Stock Option
Plan and 1998 Stock Option Plan for Outside Directors.

     General Compensation Policy for Executive Officers. The fundamental policy
of the Compensation Committee is to provide our executive officers with
competitive compensation opportunities based upon their contribution to our
development and financial success and their personal performance. It is the
Compensation Committee's objective to have a portion of each executive officer's
compensation contingent upon Voxware's performance, as well as upon each
executive officer's own level of performance. Accordingly, the compensation
package for each executive officer is comprised of three elements: (1) base
salary which reflects individual performance and is designed primarily to be
competitive with salary levels in the industry, (2) cash bonuses which reflect
the achievement of performance objectives and goals, and (3) long-term stock-
based incentive awards which strengthen the mutuality of interests between the
executive officers and our stockholders.

     Factors.  The principal factors which the Compensation Committee considered
with respect to each executive officer's compensation for fiscal 2001 are
summarized below.  The Compensation Committee may however, in its discretion,
apply entirely different factors with respect to executive compensation for
future years.

        .  Base Salary. The base salary for each executive officer is determined
           on the basis of the following factors: experience, personal
           performance, the salary levels in effect for comparable positions
           within and without the industry, and internal base salary
           comparability considerations. The weight given to each of these
           factors differs from individual to individual, as the Compensation
           Committee deems appropriate. Base salaries are generally reviewed on
           an annual basis, with adjustments made in accordance with the factors
           indicated above. The Compensation Committee utilized specific
           compensation information available for similar positions at
           competitor companies for comparative compensation purposes in
           determining base salaries for fiscal 2001.

        .  Bonus. The incentive compensation of executive officers is closely
           related to Voxware's performance, taking into account our change in
           business focus to a voice-based logistics solutions business. A
           portion of the cash compensation of executive officers consists of
           contingent compensation. Bonus awards are based on, among other
           things, performance objectives and goals that are tailored to the
           responsibilities and functions of key executives, including
           qualitative measures of Voxware's performance such as progress in the
           development, marketing and adaptation of Voxware's products to its
           target markets, the establishment of key strategic relationships with
           customers and other key partners in our target markets, and
           proficient usage of our available financial and manpower resources.

        .  Long-Term Incentive Compensation. Long-term incentives are provided
           through grants of stock options. The grants are designed to align the
           interests of each executive officer with those of the stockholders,
           and provide each individual with a significant incentive to manage
           Voxware from the

                                       26
<PAGE>

           perspective of an owner with an equity stake. Each option grant
           allows the individual to acquire shares of our common stock at a
           fixed price per share (generally, the market price on the grant date)
           over a specified period of time (up to ten years). Each option
           generally becomes exercisable in installments over a four-year
           period, contingent upon the executive officer's continued employment
           with Voxware. Accordingly, the option grant will provide a return to
           the executive officer only if the executive officer remains employed
           by Voxware during the vesting period, and then only if the market
           price of the underlying shares appreciates.

           The number of shares subject to each option grant is set at a level
           intended to create meaningful opportunity for appreciation based on
           the executive officer's current position with Voxware, the base
           salary associated with that position, the size of comparable awards
           made to individuals in similar positions within the industry, and the
           individual's personal performance in recent periods. The Compensation
           Committee also considers the number of unvested options held by the
           executive officer in order to maintain an appropriate level of equity
           incentive for that individual. However, the Compensation Committee
           does not adhere to any specific guidelines as to the relative option
           holdings of our executive officers

     CEO Compensation.  In determining the compensation payable to our Chief
Executive Officer, the Compensation Committee considered the CEO's performance
in fiscal 2001 and Voxware's performance, taking into account our change in
business focus to a voice-based logistics solutions business.

     Compliance with Internal Revenue Code Section 162(m). Section 162(m) of the
Internal Revenue Code generally denies a federal income tax deduction for
compensation exceeding $1,000,000 paid to the CEO or any of the four other
highest paid executive officers, excluding performance-based compensation.
Through June 30, 2001, this provision has not affected our tax deductions, but
the Committee will continue to monitor the potential impact of Section 162(m) on
our ability to deduct executive compensation.

     Summary. The Compensation Committee believes that its compensation
philosophy of paying its executive officers well by means of competitive base
salaries and cash bonus and long-term incentives, as described in this report,
serves the interests of Voxware and its stockholders.

                                              The Compensation Committee

                                              Eli Porat
                                              David B. Levi

                                       27
<PAGE>

                               PERFORMANCE GRAPH

     The graph below compares the cumulative total stockholder return on our
common stock with the cumulative total stockholder return of (i) the Nasdaq
National Market--U.S. Index, and (ii) the Chase Hambrecht & Quist Technology
Index, assuming an investment in each of $100 on October 31, 1996. The graph
commences on the date our common stock became publicly traded.


                COMPARISON OF 56 MONTH CUMULATIVE TOTAL RETURN*
           AMONG VOXWARE, INC., THE NASDAQ STOCK MARKET (U.S.) INDEX
                   AND THE JP MORGAN H & Q TECHNOLOGY INDEX

Research Data Group                            Peer Group Total Return Worksheet


                             [GRAPH APPEARS HERE]

 VOXWARE INC

<TABLE>
<CAPTION>
                                                    Cumulative Total Return
                              ------------------------------------------------------------------
                               11/1/1996  12/96   3/97   6/97   9/97  12/97   3/98   6/98   9/98
  <S>                         <C>        <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
  VOXWARE, INC.                   100.00 100.00  55.00  66.67  75.00  47.50  37.50  29.17  10.00
  NASDAQ STOCK MARKET (U.S.)      100.00 106.13 100.37 118.76 138.84 129.98 152.13 156.31 141.04
  JP MORGAN H & Q TECNOLOGY       100.00 108.93 103.83 124.98 151.46 127.71 154.64 158.31 140.73

  <CAPTION>
                                                         Cumulative Total Return
                             ------------------------------------------------------------------------------
                                12/98   3/99   6/99   9/99  12/99   3/00   6/00   9/00  12/00   3/01   6/01
  <S>                          <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
  VOXWARE, INC.                 12.92  10.00  13.75  13.33  13.75 137.51  57.51  27.51  12.51   7.08   3.87
  NASDAQ STOCK MARKET (U.S.)   183.27 205.53 224.83 230.43 340.58 382.29 332.41 305.88 204.82 152.88 180.19
  JP MORGAN H & Q TECNOLOGY    198.65 216.35 256.23 271.06 443.65 500.46 449.52 441.34 286.80 200.56 223.57
</TABLE>

* $100 INVESTED ON 11/1/96 IN STOCK OR INDEX INCLUDING REINVESTMENT OF
DIVIDENDS. FISCAL YEAR ENDING JUNE 30.

                                       28
<PAGE>

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The following table sets forth information regarding the beneficial
ownership of our common stock as of September 21, 2001, by (i) each person or
group who is known by Voxware to own beneficially more than 5% of our common
stock, (ii) each of our directors, (iii) each of the Named Executive Officers,
and (iv) all executive officers and directors as a group. Unless indicated
otherwise, the address of each of these persons is c/o Voxware, Inc.,
Lawrenceville Office Park, 168 Franklin Corner Road, Princeton, New Jersey
08648.

<TABLE>
<CAPTION>
                                                                        Number of Shares             Percentage of Shares
           Name and Address of Beneficial Owner                    Beneficially Owned (1) (2)         Beneficially Owned
           ------------------------------------                    --------------------------         ------------------
<S>                                                                <C>                               <C>
Castle Creek Technology Partners, LLC  Common Stock (3).......             7,686,906                        48.6%
Bathsheba J. Malsheen, Ph.D. (4)..............................               790,875                         4.8%
Nicholas Narlis (5)...........................................               361,500                         2.2%
David B. Levi (6).............................................               101,567                           *
Eli Porat (7).................................................                64,439                           *
All Directors and Executive Officers as a group (4 persons)...             1,318,381                         8.4%
</TABLE>

--------
*Less than 1% of outstanding shares of our common stock.
(1)  Number of shares beneficially owned is determined by assuming that options
     or other common stock equivalent that are held by such person or group (but
     not those held by any other person or group) and which are exercisable or
     convertible within 60 days have been exercised or converted.
(2)  Unless otherwise noted, we believe that all persons named in the table have
     sole voting and investment power with respect to all shares beneficially
     owned by them.
(3)  Includes 3,956,997 shares of common stock issuable upon the conversion of
     the Series B Preferred Stock without any price adjustments; 727,273 shares
     of common stock issuable upon the conversion of the 2000 Warrant without
     any price adjustments; 39,000 shares of common stock purchased pursuant to
     the April 2001 Securities Purchase Agreement; 2,142,000 shares of common
     stock issuable upon the conversion of the New Warrant without any price
     adjustments; 708,656 shares of common stock issuable upon the conversion of
     the Remedy Warrant and 112,980 shares of common stock issued upon the
     conversion of Series A Preferred Stock (before such shares were exchanged
     for shares of Series B Preferred Stock).
(4)  Includes 781,875 shares of our common stock issuable upon the exercise of
     stock options.
(5)  Includes 357,500 shares of our common stock issuable upon the exercise of
     stock options.
(6)  Includes 56,458 shares of our common stock issuable upon the exercise of
     stock options.
(7)  Includes 52,292 shares of our common stock issuable upon the exercise of
     stock options.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     None.

                                       29
<PAGE>

                                    PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

  List of documents filed as part of this Form 10-K:

     1.   FINANCIAL STATEMENTS.  The financial statements listed in the
accompanying Index to Financial Statements appearing on page F-1 are filed as
part of this annual report on Form 10-K.

     2.   FINANCIAL STATEMENT SCHEDULES.  The following financial statement
schedule for each of the years ended June 30, 1999, 2000 and 2001, is filed as
part of this Form 10-K and should be read in conjunction with the Financial
Statements, and related notes thereto, of the Company.

                                 VOXWARE, INC.
                Schedule II--Valuation and Qualifying Accounts
                   Years Ended June 30, 1999, 2000 and 2001
                                (in thousands)


Allowance for doubtful accounts:

                             Balance at    Charged to
                            Beginning of   Costs and                Balance at
                               Period      Expenses    Deductions  End of Period
                            ----------------------------------------------------

Year ended June 30, 1999       $507         $119           $265          $361
                               ====         ====           ====          ====

Year ended June 30, 2000       $361         $ 15           $232          $144
                               ====         ====           ====          ====

Year ended June 30, 2001       $144         $ --           $ --          $144
                               ====         ====           ====          ====

Inventory reserve:

Year ended June 30, 1999       $ --         $190           $ --          $190
                               ====         ====           ====          ====

Year ended June 30, 2000       $190         $ --           $ --          $190
                               ====         ====           ====          ====

Year ended June 30, 2001       $190         $116           $150          $156
                               ====         ====           ====          ====

  Schedules other than those listed above have been omitted since they are
either not required, not applicable, or the information is otherwise included in
this Form 10-K.


  3.   EXHIBITS.  The following is a list of Exhibits filed as part of this
Annual Report on Form 10-K.  Where so indicated by footnote, Exhibits that were
previously filed are incorporated by reference.  For Exhibits incorporated by
reference, the location of the Exhibit in the previous filing is indicated in
parentheses.

Exhibit No.    Description
-----------    -----------

2.1            Asset Purchase Agreement dated as of February 4, 1999 by and
               between Ascend Communications, Inc. and Voxware, Inc.**(1)
2.2            Acquisition Agreement by and among Voxware, Inc., Verbex
               Acquisition Corporation and Verbex Voice Systems, Inc. dated as
               of February 4, 1999.**(1)
2.3            Acquisition Agreement dated as of April 4, 2000 by and among
               Voxware, Inc., Verbex Acquisition Corporation and InRoad,
               Inc.**(3)
3.1            Certificate of Incorporation, as amended.**(2)
3.2            Bylaws.**(2)
3.3            Certificate of designations for the Series A Preferred Stock as
               filed with the Secretary of State of the state of Delaware on
               August 14, 2000, as amended.**(4)
3.4            Certificate of Designations, Preferences and Rights of Series B
               Convertible Preferred Stock, as filed with the Secretary of State
               of the state of Delaware on August 29, 2001.**(6)
4.1            Form of Warrant issued to InRoad, Inc.**(3)

                                       30
<PAGE>

4.2            Warrant issued to Stratos Product Development, LLC.**(3)
4.3            Stock purchase warrant, dated as of August 15, 2000, issued to
               Castle Creek Technology Partners, LLC.**(4)

4.4            Stock restriction and registration rights agreement, dated April
               4, 2000 among Voxware, Inc., Verbex Acquisition Corporation,
               InRoad, Inc. and Stratos Product Development LLC.**(3)
4.5            Common Stock Purchase Warrant, dated as of April 19, 2001, issued
               to Castle Creek Technology Partners, LLC.**(7)
4.6            Form of Warrant issued to Institutional Finance Group, Inc.,
               dated August 15, 2000.**(9)
10.1           Voxware, Inc. 1994 Stock Option Plan.**(2)
10.2           Form of Voxware, Inc. Stock Option Agreement.**(2)
10.3           Form of Indemnification Agreement.**(2)
10.4           Securities Purchase Agreement, dated as of August 10, 2000, by
               and between Voxware, Inc. and Castle Creek Technology Partners,
               LLC.**(4)
10.5           Registration Rights Agreement, dated as of August 15, 2000 by and
               between Voxware, Inc. and Castle Creek Technology Partners,
               LLC.**(4)
10.9           Technology Transfer Agreement Effective May 19, 1995, between
               Suat Yeldener Ph.D. and Voxware, Inc.**(2)
10.10          Exchange Agreement, dated as of August 29, by and between the
               Company and Castle Creek Technology Partners, LLC, together with
               the form of New Warrant and Remedy Warrant attached as exhibits
               thereto.**(6)
10.11          Securities Purchase Agreement, dated as of April 19, 2001, by and
               between the Company and Castle Creek Technology Partners, LLC,
               together with the form of Additional Share Warrant as an exhibit
               thereto.**(7)
10.12          Registration Rights Agreement, dated as of April 19, 2001, by and
               between the Company and Castle Creek Technology Partners, LLC,
               together with the form of Remedy Warrant as an exhibit
               thereto.**(7)
10.13          The Company's 1998 Stock Option Plan for Outside Directors.**(8)
10.14          Plan to Pay Non-Employee Directors an Annual Retainer.**(8)
10.20          1996 Employee Stock Purchase Plan.**(2)
10.23          Loan Modification Agreement dated May 9, 2000 between Silicon
               Valley Bank and the Company.**(3)
10.24          Employment Agreement dated August 13, 1998, with Bathsheba J.
               Malsheen.**(5)
10.25          Employment Agreement dated August 13, 1998, with Nicholas
               Narlis.**(5)
16.1           Letter from Ernst & Young LLP respecting change in certifying
               accountant.**(2)
23.1           Consent of Arthur Andersen LLP.*
99             Important Factors Regarding Forward-Looking Statements.*

  (4).         List of 8-K's filed during the fourth quarter: Form 8-K filed on
               April 20, 2001 with respect to the Company's private placement
               with Castle Creek Technologies Partners, LLC.

___________
*    Filed herewith.
**   Previously filed with the Commission as Exhibits to, and incorporated by
     reference from, the following documents:
     (1)  Filed in connection with the Company's quarterly report on Form 10-Q
          for the quarter ended December 31, 1998.
     (2)  Filed in connection with Registration Statement on Form S-1 (File
          Number 33-08393).
     (3)  Filed in connection with the Company's quarterly report on Form 10-Q
          for the quarter ended March 31, 2000.
     (4)  Filed in connection with the Company's current report on Form 8-K that
          was filed on August 16, 2000.
     (5)  Filed in connection with the Company's annual report on Form 10-K for
          the fiscal year ended June 30, 1998.
     (6)  Filed in connection with the Company's registration statement on Form
          S-2 (File Number 33-68646).
     (7)  Filed in connection with the Company's current report on Form 8-K that
          was filed on April 20, 2001.
     (8)  Filed in connection with the Company's registration statement on Form
          S-8 (File Number 33-33342).
     (9)  Filed in connection with the Company's registration statement on Form
          S-3 (File Number 33-51358).
+    Confidential treatment has been granted for portions of such document.

                                       31
<PAGE>

                                  SIGNATURES

  Pursuant to the requirements of Section 13 or 15 (d) 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.

                              VOXWARE, INC.


                              By: /s/ Bathsheba J. Malsheen
                                  -------------------------
                              President and Chief Executive Officer


                               POWER OF ATTORNEY

   KNOW ALL MEN BY THESE PRESENTS, that each individual whose signature appears
below constitutes and appoints each of BATHSHEBA J. MALSHEEN and NICHOLAS
NARLIS, or either of them, his true and lawful attorney-in-fact and agent with
full power of substitution and re-substitution, for him and in his name, place
and stead, in any and all capacities, to sign any and all amendments to this
Form 10-K Report, and to file the same, with exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
granting said attorney-in-fact and agent, and each of them, full power and
authority to do and perform each and every act and thing requisite and necessary
to be done in and about the premises, as fully to all intents and purposes as he
or she might or could do in person, hereby ratifying and confirming all that
said attorney-in-fact and agent or any of them, or their or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
Form 10-K Report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated:

<TABLE>
<S>                                             <C>                                  <C>
/s/ Bathsheba J. Malsheen               President, Chief Executive Officer and       October 15, 2001
---------------------------------
    Bathsheba J. Malsheen               Director (principal executive officer)

/s/ Nicholas Narlis                     Senior Vice President, Chief Financial       October 15, 2001
---------------------------------
    Nicholas Narlis                     Officer, Secretary and Treasurer
                                        (principal financial officer and principal
                                        accounting officer)

/s/ David B. Levi                       Director                                     October 15, 2001
---------------------------------
    David B. Levi

/s/ Eli Porat                           Director                                     October 15, 2001
-------------------------
    Eli Porat
</TABLE>

                                       32
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
<S>                                                                                                        <C>
Report of Independent Public Accountants.............................................................      F-2
Consolidated Balance Sheets..........................................................................      F-3
Consolidated Statements of Operations................................................................      F-4
Consolidated Statements of Stockholders' Equity......................................................      F-5
Consolidated Statements of Cash Flows................................................................      F-6
Notes to Consolidated Financial Statements...........................................................      F-7
</TABLE>

                                      F-1
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Voxware, Inc.:

     We have audited the accompanying consolidated balance sheets of Voxware,
Inc. (a Delaware corporation) and subsidiary as of June 30, 2001 and 2000 and
the related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended June 30, 2001. These
consolidated financial statements and the schedule referred to below are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Voxware, Inc. and subsidiary
as of June 30, 2001 and 2000 and the results of their operations and their cash
flows for each of the three years in the period ended June 30, 2001, in
conformity with accounting principles generally accepted in the United States.

     The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the Company has suffered recurring losses from operations
that raises substantial doubt about its ability to continue as a going concern.
Management's plans in regard to these matters are also described in Note 1. The
financial statements do not include any adjustments relating to the
recoverability and classification of asset carrying amounts or the amount and
classification of liabilities that might result should the Company be unable to
continue as a going concern.

     Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The schedule listed under Item 14 (a) 2
is presented for purposes of complying with the Securities and Exchange
Commission's rules and is not a part of the basic financial statements. This
schedule has been subjected to the auditing procedures applied in our audits of
the basic financial statements and, in our opinion, fairly states in all
material respects the financial data required to be set forth therein in
relation to the basic financial statements taken as a whole.



                                    ARTHUR ANDERSEN LLP


Princeton, New Jersey
September 28, 2001

                                      F-2
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                      June 30,
                                                                                          ------------------------------
                                                                                                2001            2000
                                                                                          -------------   --------------
                                                                                               (In thousands, except
                                                                                             share and per share data)

                                    ASSETS
Current assets:
<S>                                                                                     <C>                  <C>
     Cash and cash equivalents.....................................................     $       561          $       502
     Short-term investments........................................................              17                2,724
     Accounts receivable, net......................................................             849                  982
     Inventory, net................................................................           1,098                1,089
     Prepaid expenses and other current assets.....................................             360                  247
                                                                                        -----------          -----------
          Total current assets.....................................................           2,885                5,544
Property and equipment, net........................................................             584                  443
Intangible assets, net.............................................................           2,066               11,068
Other assets.......................................................................             278                  385
                                                                                        -----------          -----------
                                                                                        $     5,813          $    17,440
                                                                                        ===========          ===========
                               LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable and accrued expenses.........................................     $     1,743          $       998
     Deferred revenues.............................................................             569                  195
                                                                                        -----------          -----------
          Total current liabilities................................................           2,312                1,193
                                                                                        -----------          -----------
Deferred rent......................................................................              --                  194
                                                                                        -----------          -----------

Commitments and contingencies

Warrants to purchase common stock..................................................              23                   --
Series A mandatorily redeemable convertible preferred stock (Liquidation value
$3,811,140)........................................................................           3,193                   --



Stockholders' equity:
     Common stock, $.001 par value, 60,000,000 and 30,000,000 shares
      authorized; 15,770,687 and 14,295,777 shares issued and outstanding
      at June 30, 2001 and 2000, respectively......................................              16                   14
     Additional paid-in capital....................................................          42,070               38,730
     Deferred compensation.........................................................              (1)                (141)
     Unrealized loss on available-for-sale securities..............................              --                   (2)
     Accumulated deficit...........................................................         (41,800)             (22,548)
                                                                                        -----------          -----------
          Total stockholders' equity...............................................             285               16,053
                                                                                        -----------          -----------
                                                                                        $     5,813          $    17,440
                                                                                        ===========          ===========
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      F-3
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>
                                                                                       Year Ended June 30,
                                                                         ----------------------------------------------
                                                                             2001             2000             1999
                                                                         -------------     ------------     -----------
                                                                              (In thousands, except per share data)
<S>                                                                      <C>            <C>               <C>
Revenues:
 Product revenues:
   Product sales................................................         $     1,020    $        1,419    $         791
   License fees ................................................                 336             1,668              705
   Royalties and recurring revenues.............................                 387               488              511
                                                                         -----------    --------------    -------------
       Total product revenues...................................               1,743             3,575            2,007
   Service revenues.............................................                 302               226              879
                                                                         -----------    --------------    -------------
      Total revenues............................................               2,045             3,801            2,886
                                                                         -----------    --------------    -------------
Cost of revenues:
   Cost of product revenues.....................................               1,185               799              429
   Cost of service revenues.....................................                 348                70              542
                                                                         -----------    --------------    -------------
      Total cost of revenues....................................               1,533               869              971
                                                                         -----------    --------------    -------------
       Gross profit.............................................                 512             2,932            1,915
                                                                         -----------    --------------    -------------
Operating expenses:
   Research and development.....................................               3,317             2,835            2,058
   Sales and marketing..........................................               3,263             2,870            2,513
   General and administrative...................................               2,647             2,140            1,691
   Amortization of purchased intangibles........................               4,099             1,989              478
   Asset impairment charge (Note 2).............................               4,902                --               --
                                                                         -----------    --------------    -------------
      Total operating expenses..................................              18,228             9,834            6,740
                                                                         -----------    --------------    -------------
      Operating loss............................................             (17,716)           (6,902)          (4,825)
Interest income.................................................                 234               357              539
Gain on write down of warrants to fair value....................                 784                --               --
Gain on sale of tax loss carryforwards..........................                 279               501               --
Gain on sale of assets..........................................                 750             3,799               --
                                                                         -----------    --------------    -------------
Net loss........................................................         $   (15,669)   $       (2,245)   $      (4,286)
Accretion of preferred stock to redemption value................                (652)               --               --
Beneficial conversion feature treated as a dividend.............              (2,913)               --               --
                                                                         -----------    --------------    -------------
Net loss applicable to common stockholders......................         $   (19,234)   $      ( 2,245)   $      (4,286)
                                                                         ===========    ==============    =============
Basic and diluted net loss per common share.....................         $     (1.32)   $        (0.16)   $       (0.32)
                                                                         ===========    ==============    =============
Weighted average number of common shares outstanding............              14,517            13,667           13,330
                                                                         ===========    ==============    =============
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-4
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                          Stockholders Equity
                                                        ---------------------------------------------
                                                                             Additional
                                                            Common Stock      Paid-in      Deferred
                                                          -----------------
                                                           Shares    Amount   Capital    Compensation
                                                          --------   ------  ---------   ------------
                                                                  (in thousands, except share data)
<S>                                                     <C>            <C>    <C>         <C>
Balance, June 30, 1998...............................   13,292,524     $ 13   $ 29,915     $   --
  Exercise of common stock options...................       11,000       --         19         --
  Issuance of common stock pursuant to Employee
    Stock Purchase Plan..............................       77,843       --         61         --
Comprehensive loss:
  Net loss...........................................           --       --         --         --
  Unrealized gain on available-for-sale securities...           --       --         --         --

  Comprehensive loss.................................

Balance, June 30, 1999...............................   13,381,367       13     29,995         --
  Exercise of common stock options...................      220,546       --        305         --
  Issuance of common stock pursuant to Employee
    Stock Purchase Plan..............................       19,570       --         13         --
  Directors' stock based compensation expense........       24,294       --         40         --
  Issuance of common stock in connection with the
    purchase of certain assets of InRoad, Inc              650,000        1      8,236         --
  Option grants to consultants.......................           --       --        141       (141)
Comprehensive loss:
  Net loss...........................................           --       --         --         --
  Unrealized loss on available-for-sale securities...           --       --         --         --

  Comprehensive loss.................................

Balance, June 30, 2000...............................   14,295,777     $ 14   $ 38,730     $ (141)
  Directors' stock based compensation expense........       34,483       --         10         --
  Conversion of Series A Preferred Stock.............      726,427        1        246         --
  Sale of common stock...............................      714,000        1        227         --
  Beneficial conversion feature treated as a
   dividend..........................................           --       --      2,913         --
  Warrants granted as finders fee for sale of
   Series A Preferred Stock..........................           --       --         79         --
  Accretion of preferred stock to redemption value...           --       --         --         --
  Repurchase of Series A.............................           --       --         --         --
  Amortization of deferred comp......................           --       --         --          5
  Option grants to consultants.......................           --       --       (135)       135
Comprehensive loss:
  Net loss...........................................           --       --         --         --
  Unrealized Gain on available-for-sale securities...           --       --         --         --
  Comprehensive loss.................................           --       --         --

Balance, June 30, 2001...............................   15,770,687     $ 16   $ 42,070     $   (1)
                                                       ===========     ====   ========     ======
<CAPTION>
                                                             --------------------------------------------------
                                                              Accumulated
                                                                 Other
                                                             Comprehensive  Comprehensive  Accumulated
                                                                 Loss           Loss         Deficit    Total
                                                             -------------  -------------  ----------- --------
<S>                                                          <C>            <C>            <C>         <C>
Balance, June 30, 1998................................          $  2                       $(16,017)  $ 13,913
  Exercise of common stock options....................            --                             --         19
  Issuance of common stock pursuant to Employee
    Stock Purchase Plan...............................            --                             --         61
Comprehensive loss:
  Net loss............................................            --           $(4,286)      (4,286)    (4,286)
  Unrealized gain on available-for-sale securities....             2                 2           --          2
                                                                               -------
  Comprehensive loss..................................                         $(4,284)
                                                                               =======
Balance, June 30, 1999................................             4                        (20,303)     9,709
  Exercise of common stock options....................            --                             --        305
  Issuance of common stock pursuant to Employee
    Stock Purchase Plan...............................            --                             --         13
  Directors' stock based compensation expense.........            --                             --         40
  Issuance of common stock in connection with the
    purchase of certain assets of InRoad, Inc                     --                             --      8,237
  Option grants to consultants........................            --                             --         --
Comprehensive loss:
  Net loss............................................            --           $(2,245)      (2,245)    (2,245)
  Unrealized loss on available-for-sale securities....            (6)               (6)          --         (6)
                                                                               -------
  Comprehensive loss..................................                         $(2,251)
                                                                               =======
Balance, June 30, 2000................................          $ (2)                      $(22,548)  $ 16,053
  Directors' stock based compensation expense.........            --                --           --         10
Conversion of Series A Preferred Stock
Sale of common stock..................................            --                --           (4)       247
  Option grants to consultants........................            --                --       (2,913)       224
Beneficial Conversion future treated on a dividend
Warrants granted as finders fee for sale of
 Series A Preferred Stock.............................            --                 --          --         79
Accretion of preferred stock to redemption value......            --                 --        (652)      (652)
Repurchase of Series A................................            --                 --         (14)       (14)
Amortization of deferred comp.........................            --                 --          --          5
Comprehensive loss:
  Net loss............................................                        $ (15,669)    (15,669)   (15,669)
  Realized Gain on available-for-sale securities......              2                  2          --         2
                                                                              ---------
  Comprehensive loss..................................                        $ (15,667)
                                                                              =========
Balance, June 30, 2001................................          $                          $(41,800)  $    285
                                                                ====                       ========   ========
</TABLE>

        The accompanying notes are an integral part of these statements

                                      F-5
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (in thousands)


<TABLE>
<CAPTION>
                                                                                                       Year Ended June 30,
                                                                                         ------------------------------------------
                                                                                            2001             2000           1999
                                                                                         ----------      ----------      ----------
<S>                                                                                      <C>             <C>             <C>
Operating Activities:
 Net loss.........................................................................       $ (15,669)      $  (2,245)      $  (4,286)
 Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization...................................................           4,413           2,265             688
  Provision for doubtful accounts.................................................              --              15             119
  Gain on write-down of warrants to fair value....................................            (784)             --              --
  Gain on sale of tax loss carryforwards..........................................            (279)           (501)             --
  Gain on sale of assets..........................................................            (750)         (3,799)             --
  Stock based compensation expense................................................              15              40              --
  Asset impairment charge.........................................................           4,902              --              --
 Changes in assets and liabilities:
  Accounts receivable.............................................................             133              (8)            602
  Inventory.......................................................................              (9)           (761)            (32)
  Prepaid expenses and other current assets.......................................            (113)            (13)           (496)
  Restricted cash.................................................................              --             604            (604)
  Other assets....................................................................             107              66            (346)
  Accounts payable and accrued expenses...........................................             745            (887)            526
  Deferred revenues...............................................................             374            (336)            280
  Deferred rent...................................................................            (194)            (69)            (68)
                                                                                         ---------       ---------       ---------
    Net cash used in operating activities.........................................          (7,109)         (5,629)         (3,617)
                                                                                         ---------       ---------       ---------

Investing Activities:
 Purchases of short-term investments..............................................              --         (15,163)        (34,995)
 Sales and maturities of short-term investments...................................           2,707          14,441          37,377
 Purchases of property and equipment..............................................            (457)           (259)           (156)
 Proceeds from sale of tax loss carryforwards.....................................             279             501              --
 Proceeds from sale of assets.....................................................             750           4,146              --
 Purchase of certain assets of Inroad, Inc........................................              --            (240)             --
 Purchase of Verbex Voice Systems, Inc............................................              --             (51)         (5,400)
                                                                                         ---------       ---------       ---------
    Net cash provided by (used in) investing activities...........................           3,279           3,375          (3,174)
                                                                                         ---------       ---------       ---------

Financing Activities:
 Proceeds from exercises of common stock options..................................              --             305              19
 Proceeds from private placement of common stock and warrants.....................             276              --              --
 Issuance of common stock pursuant to Employee Stock Purchase Plan................              --              13              61
 Proceeds from issuance of Series A convertible preferred stock
       and warrants...............................................................           3,660              --              --
 Repurchase of Series A Preferred Stock...........................................             (48)             --              --
                                                                                         ---------       ---------       ---------
    Net cash provided by financing activities.....................................           3,888             318              80
                                                                                         ---------       ---------       ---------
Increase (decrease) in cash and cash equivalents..................................              59          (1,936)         (6,711)
Cash and cash equivalents, beginning of period....................................             502           2,438           9,149
                                                                                         ---------       ---------       ---------
Cash and cash equivalents, end of period..........................................             561             502           2,438
Short-term investments, end of period.............................................              17           2,724           2,008
                                                                                         ---------       ---------       ---------
Cash, cash equivalents and short-term investments, end of period..................       $     578       $   3,226       $   4,446
                                                                                         =========       =========       =========

SUPPLEMENTAL DISCLOSURES OF NON-CASH TRANSACTIONS:
  Unrealized gain (loss) on short-term investments................................       $      --       $      (6)      $       2
                                                                                         =========       =========       =========
  Intangible assets recognized from InRoad transaction............................       $      --       $   8,404       $      --
                                                                                         =========       =========       =========
  Purchase accounting adjustment related to inventory acquired from Verbex........       $      --       $     (79)      $      --
                                                                                         =========       =========       =========
  Accretion of Preferred Stock to redemption value................................       $     652       $      --       $      --
                                                                                         =========       =========       =========
  Conversion of Series A Preferred Stock..........................................       $     247       $      --       $      --
                                                                                         =========       =========       =========
  Warrant to acquire common stock for finders fee.................................       $      79       $      --       $      --
                                                                                         =========       =========       =========
  Beneficial conversion feature treated as a dividend.............................       $   2,913       $      --       $      --
                                                                                         =========       =========       =========
</TABLE>


                                      F-6
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

          Background and Liquidity

     Voxware, Inc.'s (the "Company") primary business is the development,
marketing and sale of industrial voice-based solutions for distribution and
logistics in e-commerce, retail, and direct-to-consumer, wholesale and business-
to-business operations. Products are sold direct to consumers, as well as
through third party partners such as consultants, value added resellers (VARs)
and system integrators. The Company's solutions enable workers to perform,
through speech input of data, routine logistics tasks such as picking,
receiving, returns processing, cycle counting, cross-docking and order entry.
Solutions are available for all major market industry sectors, including
consumer goods manufacturers, consumer packaged goods, direct to consumer (e-
commerce and catalog), food and grocery, retail, third party logistics providers
and wholesale distribution. Products are also deployed in package handling, mail
sorting, manufacturing inspection and military combat applications. The Company
has two major speech-recognition product lines: software and portable devices
used for various mobile industrial and warehouse applications and stationary
voice-based devices primarily used for warehouse receiving and package sorting
applications. Both types of devices are based on the Company's proprietary
speech recognition technology.

     In addition to the industrial voice-based solutions business, the Company
also licenses its digital speech coding technologies and products on a limited
basis to customers in the multimedia applications and consumer devices markets.
Although the assets relating to the speech and audio coding business were sold
to Ascend (a subsidiary of Lucent Technologies), the sale did not include the
Company's rights and obligations under its then existing license agreements. In
addition, with the consent of Ascend, the Company may continue to license speech
coding technologies for uses that are not competitive with Ascend. While the
Company will continue to take advantage of favorable opportunities to license
our speech coding technologies, it does not dedicate significant resources to
the development, marketing or licensing of speech coding technologies.

     The Company's operating results may fluctuate significantly in the future
as a result of a variety of factors, including the Company's ability to compete
in the voice-based logistics market, the budgeting cycles of potential
customers, the lengthy sales cycle of the Company's solutions, the volume of,
and revenues derived from sales of products by the Company's value-added
resellers that incorporate the Company's products into third-party customers'
systems, the introduction of new products or services by the Company or its
competitors, pricing changes in the industry, the degree of success of the
Company's efforts to penetrate its target markets, technical difficulties with
respect to the use of products developed by the Company or its licensees, and
general economic conditions.

     The Company has only a limited operating history upon which an evaluation
of the Company and its prospects can be based. The Company's prospects must be
considered in light of the risks, expenses and difficulties frequently
encountered by companies in the early stage of development, particularly
companies in new and rapidly evolving markets. Since its inception, the Company
has incurred significant losses and, as of June 30, 2001, the Company had an
accumulated deficit of $41,800,000, including $4,902,000 from the loss on the
asset impairment charge of intangibles, $652,000 from accretion of preferred
stock to redemption value and $2,913,000 from the beneficial conversion feature
as a result of the Castle Creek transactions consummated in August 2000 and
April 2001. Management believes that unless the Company is able to secure
additional financing in the short-term, its cash and cash equivalents and short-
term investments will not be adequate to meet the Company's cash requirements
over the next twelve months. These factors raise substantial doubt about the
Company's ability to continue as a going concern. The accompanying consolidated
financial statements do not include any adjustments relating to the
recoverability and classification of asset carrying amounts or the amount and
classification of liabilities that might result from the outcome of the
uncertainty. The Company has minimal cash on hand as of September 28, 2001 and
management is in current negotiations to secure a portion of its financing
required for the next twelve months. There can be no assurance that the
negotiations will be successful and result in financing for the Company. If such
financing is not obtained, the Company will have to curtail significant or all
operations.

          Summary of Significant Accounting Policies

Principles of Consolidation

The accompanying consolidated financial statements include the financial
statements of Voxware, Inc. and its wholly owned subsidiary, Verbex Acquisition
Corporation.  All significant intercompany balances and transactions have been
eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the

                                      F-7
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

Revenue Recognition

The Company generates revenues from products and services. The products and
services are sold separately as well as combined. The Company combines software,
hardware and professional services for installation, implementation and
maintenance as part of its industrial voice-based solutions ("the solution").
Product revenues consist of product sales, license fees, and royalties and
recurring revenues. Product sales represent shipments of portable and stationary
voice-based products for various industrial and warehouse markets. Revenues from
product sales are generally recognized upon shipment or completion of the
implementation, if applicable, provided there are no significant post-delivery
obligations. The Company began shipping voice-based products subsequent to its
acquisition of substantially all of the assets of Verbex Voice Systems, Inc.
("Verbex"), which occurred on February 18, 1999. License fees are generally
derived from licensing the Company's voice-based software applications acquired
in the Verbex transaction, and from licensing the Company's speech compression
technologies to customers in the multimedia and consumer devices markets.
License fees are generally recognized upon delivery or implementation of the
underlying technologies, provided persuasive evidence of an arrangement exists,
pricing is fixed or determinable, the payment is due within one year, and
collection of the resulting receivable is deemed probable. If an acceptance
period is required, revenues are recognized upon customer acceptance. Royalties
and recurring revenues include royalties, which are generally based on a
percentage of licensees' sales or units shipped, and pre-determined periodic
license fees. Royalty revenues are recognized at the time of the customer's
shipment of products incorporating the Company's technology. Recurring product
license fees are generally recognized at the inception of the renewal period,
provided that persuasive evidence of an arrangement exists, pricing is fixed or
determinable, the payment is due within one year, and collection of the
resulting receivable is deemed probable. Service revenues from customer
maintenance support, including the amounts bundled with initial or recurring
revenues, are recognized over the term of the maintenance support period, which
is typically one year. Service revenues from engineering fees are recognized
upon customer acceptance, or over the period in which services are provided if
customer acceptance is not required. The Company entered into and completed its
initial solution arrangements during 2001. Based on the Company's limited
experience with implementation, installation and customer acceptance, solution
revenue for the hardware, software and professional services, has been recorded
upon the completion of installation and customer acceptance.

During 2001, the Company entered into solution arrangements with customers that
resulted in or are expected to result in losses. The Company accrues these
losses when they become known.

The Securities and Exchange Commission has issued Staff Accounting Bulletin No.
101 ("SAB 101"), "Revenue Recognition and Views on Selected Revenue Recognition
Issues" which is effective December 2000. The Company did not have a material
change to its accounting for revenues as a result of adopting the provisions of
SAB 101.

Research and Development

Research and development expenditures are charged to operations as incurred.
Pursuant to Statement of Financial Accounting Standards No. 86 ''Accounting for
the Cost of Computer Software to be Sold, Leased or Otherwise Marketed,''
development costs incurred in connection with the research and development of
software products and enhancements to existing software products are charged to
expense as incurred until technological feasibility has been established, at
which time such costs are capitalized until the product is available for general
release to customers. To date, the establishment of technological feasibility of
our product and general release of such product have substantially coincided. As
a result, costs incurred by the Company between completion of the working model
and the point at which the product is ready for general release have been
insignificant and, therefore, we have not capitalized any such costs.

Net Loss Per Share

Basic net loss per share was computed by dividing the net loss available to
common shareholders by the weighted average number of common shares outstanding
for the fiscal years ended June 30, 2001, 2000 and 1999. Due to the Company's
net loss for the years ended June 30, 2001, 2000 and 1999, the effect of
including common stock equivalents in the calculation of net loss per share
would be anti-dilutive. Therefore, outstanding common stock equivalents have not
been included in the calculation of net loss per share and as a result, basic
net loss per share is the same as diluted net loss per share for the years ended
June 30, 2001, 2000 and 1999. All common stock equivalents consist of common
stock options and warrants to acquire common stock. As of June 30, 2001, stock
options and warrants to acquire common stock (3,915,523) have not been included
in the diluted loss per common share calculation since the impact is anti-
dilutive.

Cash, Cash Equivalents and Short-Term Investments

Cash and cash equivalents consist of investments in highly liquid short-term
instruments with maturities of 90 days or less from the date of purchase. Short-
term investments consist primarily of high-grade United States Government-backed
securities and corporate obligations with maturities between 90 and 365 days
from the date of purchase. The Company's entire short-term investment portfolio
is classified as available-for-sale, and is stated at fair value as determined
by quoted market values. Changes in the net unrealized holding gains and losses
are included as a separate component of stockholders' equity.

                                      F-8
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table details the Company's investments as of June 30, 2001 and
2000:

<TABLE>
<CAPTION>
                                                                         June 30, 2001
                                                 ------------------------------------------------------------
                                                                        Gross         Gross
                                                                        -----         -----
                                                     Amortized       Unrealized     Unrealized
                                                     ---------       ----------     ----------
                                                       Cost             Gains         Losses      Fair Value
                                                       ----             -----         ------      ----------
                                                                         (in thousands)
     <S>                                          <C>               <C>            <C>           <C>

     Corporate obligations                           $    17           $     --       $     --     $     17
                                                     =======           ========       ========     ========
</TABLE>

<TABLE>
<CAPTION>
                                                                         June 30, 2000
                                                 ------------------------------------------------------------
                                                                        Gross         Gross
                                                                        -----         -----
                                                     Amortized       Unrealized     Unrealized
                                                     ---------       ----------     ----------
                                                       Cost             Gains         Losses      Fair Value
                                                       ----             -----         ------      ----------
                                                                         (in thousands)
<S>                                               <C>               <C>            <C>           <C>
     U.S. Government Agencies                          $ 1,497       $         --     $   (1)       $  1,496
     Corporate obligations                               1,580                 --         (1)          1,579
                                                       -------       ------------     -------       --------
                                                       $ 3,077       $         --     $   (2)       $  3,075
                                                       =======       ------------     =======       ========

     Included in cash and cash equivalents             $   351       $         --     $   --        $    351
     Included in short-term investments                  2,726                 --         (2)          2,724
                                                       -------       ------------     -------       --------
                                                       $ 3,077       $         --     $   (2)       $  3,075
                                                       =======       ------------     =======       ========
</TABLE>

The Company has not experienced any significant realized gains or losses on its
investments during the years ended June 30, 2001 and 2000. For purposes of
determining gross realized gains and losses, the cost of short-term investments
sold is based upon specific identification. As of June 30, 2001 and 2000, all
short-term investments were due within one year.

Accounts Receivable

Accounts receivable as of June 30, 2001 and 2000 consisted of the following:

<TABLE>
<CAPTION>
                                                                                       June 30,
                                                                              -----------------------
                                                                               2001             2000
                                                                              ------           ------
                                                                                   (in thousands)
<S>                                                                           <C>              <C>
     Accounts receivable                                                      $  993           $1,126
     Less--allowance for doubtful accounts............................          (144)            (144)
                                                                              ------           ------
     Accounts receivable, net                                                 $  849           $  982
                                                                              ======           ======
</TABLE>

Inventory

Inventory is stated at lower of cost or market. Cost is determined using the
first-in, first-out (FIFO) method. Inventory, net as of June 30, 2001 and 2000,
consisted of the following:

                                                                June 30,
                                                       -----------------------
                                                        2001             2000
                                                       ------           ------
                                                            (in thousands)
     Raw materials.................................    $  810           $  595
     Work-in process...............................       108              286
     Finished goods................................       336              398
     Less - Inventory Reserve......................      (156)            (190)
                                                       ------           ------
     Inventory, net................................    $1,098           $1,089
                                                       ======           ======




                                      F-9
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Property and Equipment


Property and equipment are stated at cost.  Depreciation is computed on a
straight-line basis over the useful lives of the assets, ranging from three to
seven years.  Maintenance, repairs and minor replacements are charged to expense
as incurred.

Long-Lived Assets

The Company accounts for possible impairment of long-lived assets in accordance
with Statement of Financial Accounting Standards (SFAS) No. 121, "Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of;
SFAS No.121 requires that long-lived assets and certain identifiable intangibles
to be held and used by the Company be reviewed for possible impairment on a
periodic basis whenever events and circumstances have occurred that indicate the
remaining balance may not be recoverable. If changes in circumstances indicate
that the carrying amount of an asset that the Company expects to hold and use
may not be recoverable, future cash flows expected to result from the use of the
asset and its disposition must be estimated. If the undiscounted value of the
future cash flows is less than the carrying amount of the asset, an impairment
will be recognized.

The SFAS No. 121 evaluation performed by management in fiscal year 2001 resulted
in a write-off of approximately $4,902,000 of identified intangible assets
related to the purchase of certain assets from InRoad in April 2000 (see below).
The write-off has been recorded in the accompanying statements of operations for
fiscal year 2001 and the related costs and accumulated amortization have been
removed from the accompanying balance sheet as of June 30, 2001.

Warranty

The Company's standard warranty policy on the Company's legacy product line,
generally allows customers or end-users to return defective products for repair,
replacement or refund of purchase price, provided that notification of the
defect is provided within 90 days from delivery to the customer or end-user in
the case of software, and one year from delivery in the case of hardware.
Substantially all non-VoiceLogistics components, parts and sub-assemblies
purchased by the Company are covered by warranty by the manufacturer for periods
ranging from 30 days to one year.

The Company's standard warranty policy on the VoiceLogistics product line
generally upon first use in a production environment and extends for a twelve
month period that covers all manufacturer defects  (the "Warranty Period").  The
Company accrues warranty costs based on historical experience and management's
estimates.

Loss Contingencies

In accordance with Statement of Financial Accounting Standards No. 5 ("SFAS 5"),
the Company's policy is to accrue an estimated loss if it is both probable that
one or more future events will occur confirming the fact of the loss, and the
amount of the loss can be reasonably estimated.  In the case of legal claims, it
is the Company's policy to accrue probable estimated losses from legal claims
upon receiving notice of such claims.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentration of
credit risk consist principally of cash balances and trade receivables.  The
Company invests its excess cash in highly liquid investments (short-term bank
deposits).  The Company's customer base principally comprises distribution and
logistics companies in e-commerce, retail, direct-to-consumer, wholesale and
business-to-business operations, as well as value-added resellers.  The Company
does not typically require collateral from its customers.

Major Customers

Three customers accounted for 13%, 12% and 12% of revenues for the year ended
June 30, 2001.  Accounts receivable due from these customers as of June 30, 2001
approximated $14,000, $6,000 and $39,000, respectively.  For the years ended
June 30, 2000 and 1999, two customers accounted for 13% and 14% of revenues and
13% and 12% of revenues, respectively.

Income taxes

Deferred income tax assets and liabilities are determined based on differences
between the financial statement reporting and tax basis of assets and
liabilities and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse. The measurement of
deferred income tax assets is reduced, if necessary, by a valuation allowance
for any tax benefits that are not expected to be realized. The effect on
deferred income tax assets and liabilities of a change in tax rates is
recognized in the period that such tax rate changes are enacted.

                                     F-10
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Stock-Based Compensation

The Company accounts for its stock-based compensation in accordance with the
provisions of Accounting Principles Board ("APB") Opinion No. 25 "Accounting for
Stock Issued to Employees" and related interpretations. The Company has adopted
the disclosure provisions of Statement of Financial Accounting Standards No. 123
"Accounting for Stock-Based Compensation" ("SFAS No. 123"), which
establishes financial accounting and reporting standards for stock-based
employee compensation plans. SFAS No. 123 permits entities to provide pro forma
disclosures of net loss and net loss per share for employee stock option grants
as if the fair value based method of accounting defined by this standard had
been applied (see Note 6).

Comprehensive Loss

The Company has adopted Statement of Financial Accounting Standards No. 130,
"Reporting Comprehensive Income" ("SFAS 130").  Comprehensive income is a more
inclusive financial reporting methodology that includes disclosure of certain
financial information that historically has not been recognized in the
calculation of net income (loss).  SFAS 130 requires that all items defined as
comprehensive income, including changes in the amounts of unrealized gains and
losses on available-for-sale securities, be shown as a component of
comprehensive income (loss).  The only comprehensive income items the Company
had were unrealized gains (losses) on available-for-sale securities and net
loss.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board issued SFAS No. 141,
"Business Combinations" (effective July 1, 2001) and SFAS No. 142, "Goodwill and
Other Intangible Assets" (effective for the Company on January 1, 2002). SFAS
No. 141 prohibits pooling-of-interests accounting for acquisitions. SFAS No. 142
specifies that goodwill and some intangible assets will no longer be amortized
but instead will be subject to periodic impairment testing. The Company is in
the process of evaluating the financial statement impact of adoption of SFAS No.
142. However, there was no financial statement impact as of June 30, 2001.

In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities." SFAS No.
133, as amended by SFAS No. 137, "Accounting for Derivative Instruments and
Hedging Activities - Deferral of the Effective Date of FASB Statement No. 133 -
an amendment of FASB Statement No. 133," which provides a comprehensive and
consistent standard for the recognition and measurement of derivatives and
hedging activities. As the Company does not currently hold derivative
instruments or engage in hedging activities, the adoption of this pronouncement
is expected to have no impact on the Company's financial position or results of
operations.

2.  ACQUISITIONS AND RELATED INTANGIBLES:

Acquisition of Verbex Voice Systems, Inc. and Intangible Assets

On February 18, 1999, the Company acquired substantially all of the assets of
Verbex for a total of $5,422,000, which consists of $4,800,000 paid upon
closing, a purchase price adjustment of $272,000 which was paid in October 1999,
and transaction costs of $350,000. Upon payment in October 1999, the purchase
price adjustment was released from an account that was established at the
closing of the Verbex transaction. As of December 31, 1999, the escrow balance
was released from restricted cash. The acquisition was accounted for under the
purchase method of accounting, whereby the purchase price was allocated to the
assets acquired and liabilities assumed based on their fair market values at the
acquisition date. The excess of purchase price over the fair value of net assets
acquired was assigned to identifiable intangibles and goodwill. Intangible
assets acquired from Verbex include capitalized software and underlying

                                     F-11
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


intellectual property rights, value added reseller agreements and relationships,
customer lists, and engineering workforce. These intangibles and goodwill are
being amortized over four years, which represents the estimated economic life of
these assets. Verbex's results of operations have been included in the Company's
consolidated financial statements from the date of the acquisition.

The following table lists the assets that were acquired and liabilities that
were assumed as a result of the Verbex acquisition:
<TABLE>
<CAPTION>
                                                                         Year Ended June 30, 1999
                                                                         ------------------------
Assets acquired:                                                              (in thousands)
<S>                                                                      <C>
       Accounts receivable........................................                $    456
       Inventory..................................................                     218
       Prepaid expenses and other current assets, property and
        equipment and other assets................................                      68
       Intangible assets..........................................                   5,158
                                                                                    ------
                                                                                     5,900
                                                                                    ------
       Liabilities assumed:
       Accounts payable...........................................                    (131)
       Accrued expenses...........................................                    (352)
       Deferred revenues..........................................                     (17)
                                                                                    ------
                                                                                      (500)
                                                                                    ------
       Price paid in cash (includes purchase price adjustment and
       transaction costs).........................................                $  5,400
                                                                                     =====
</TABLE>

The following unaudited pro forma condensed combined statements of operations
data for Voxware and Verbex for the years ended June 30, 1999 gives effect to
the transaction as if it occurred July 1, 1998;

<TABLE>
<CAPTION>
                                                           Year Ended June 30,
                                                           -------------------
                                                                  1999
                                                                  ----
                                                             (in thousands)
<S>                                                        <C>
Total revenues............................................      $ 4,603
Operating loss............................................       (6,070)
Net loss..................................................       (5,527)
Basic and diluted net loss per common share...............      $ (0.42)
                                                                -------
Weighted average number of common shares outstanding......       13,330
                                                                =======
</TABLE>

Purchase and Impairment of Certain Assets of InRoad, Inc.

On April 4, 2000, the Company purchased certain assets (primarily intangible) of
InRoad, Inc. for 650,000 shares of common stock valued at $5,375,000, 375,000
warrants to purchase common stock valued (using the Black-Scholes pricing model)
at $2,861,000, $240,000 in cash, $121,000 in inventory, and $49,000 in
transaction costs.  Substantially all of the purchase price was assigned to
intangible assets acquired, amounting to $8,404,000, including all industrial
and intellectual property rights including patents, trademarks, licenses,
copyrights and proprietary processes.  These assets were being amortized over
three years, which represents the original estimated economic life of these
assets.

During the fourth quarter of fiscal 2001, the Company planned a redesign of the
hardware product that will most likely result in the phase-out of the InRoad
technology that makes up a large portion of the VoiceLogistics hardware. This
business decision, combined with the Company's recurring operating losses and
negative cash flows, limited capital availability and significantly depressed
stock price, resulted in a significant indicator of impairment. Pursuant to SFAS
No. 121, the Company evaluated the recoverability of the Company's acquired
long-lived assets, including goodwill and identifiable intangibles. During the
fourth quarter of fiscal 2001, the Company determined that the undiscounted cash
flow projections for the hardware component of the Verbex business segment (the
hardware platform for the VoiceLogistics product as influenced by InRoad
technology) were lower than the carrying value of the related identifiable
intangible assets. Accordingly, the Company adjusted the carrying value to the
discounted cash flows of these assets to zero, resulting in a non-cash
impairment charge of approximately $4,902,000.

Sale of Assets to Ascend

On September 21, 1999, the Company's stockholders approved an agreement with
Ascend Communications, Inc. ("Ascend," which is now a wholly-owned subsidiary of
Lucent Technologies, Inc.), to sell to Ascend for approximately $5.1 million in
cash substantially all of the Company's assets relating to what has historically
been the Company's primary business of developing and licensing speech
compression technologies and products. Upon closing in September 1999, the
Company received $4,146,000 in cash. The Company had previously received
$204,000 of the purchase price. The remaining $750,000, which was held in escrow
for 18 months to secure Voxware's indemnification provisions, was released from
restriction on March 21, 2001. As a result of the sale, the Company recorded a
gain of $750,000 and $3,799,000 during the year ended June 30, 2001 and June 30,
2000, respectively. The sale to Ascend did not include the Company's rights and
obligations under its existing license agreements and, as part of the sale, the
Company received a license back from Ascend to use the technology necessary to
service the Company's existing licensees in the speech compression business.
With the consent of Ascend, the Company may also license the speech coding
technologies to new licensees for uses that are not competitive with Ascend.

                                     F-12
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Intangible Assets

<TABLE>
<CAPTION>
                                                                                            June 30,
                                                                                      ------------------
                                                                                       2001      2000
                                                                                      -------   -------
                                                                                        (in thousands)
<S>                                                                                   <C>       <C>
     Acquisition of Verbex Voice Systems, Inc........................                 $ 5,131   $ 5,131
     Purchase of certain assets of InRoad, Inc.......................                   8,404     8,404
     Asset impairment charge.........................................                  (4,902)       --
                                                                                      -------   -------
                                                                                        8,633    13,535
     Less - Accumulated amortization.................................                  (6,567)   (2,467)
                                                                                      -------   -------
     Intangible assets, net..........................................                   2,066   $11,068
                                                                                      =======   =======
</TABLE>

Amortization expense was approximately $4,099,000, $1,989,000 and  $478,000 for
the years ended June 30, 2001, 2000 and 1999, respectively.

3.  PROPERTY AND EQUIPMENT:

<TABLE>
<CAPTION>
                                                                                      June 30,
                                                                             -------------------------
                                                                               2001              2000
                                                                              -----             -----
                                                                                   (in thousands)
<S>                                                                           <C>               <C>
     Equipment.......................................................         $  924            $  549
     Leasehold improvements..........................................            526                92
     Furniture and fixtures..........................................            105               457
                                                                              ------            ------
                                                                               1,555             1,098
     Less--Accumulated depreciation..................................           (971)             (655)
                                                                              ------            ------
     Property and equipment, net.....................................         $  584            $  443
                                                                              ======            ======
</TABLE>

Depreciation expense was approximately $316,000, $243,000 and $210,000 for the
years ended June 30, 2001, 2000 and 1999, respectively.

4.  ACCOUNTS PAYABLE AND ACCRUED EXPENSES:

<TABLE>
<CAPTION>

                                                                                      June 30,
                                                                             -------------------------
                                                                               2001              2000
                                                                              -----             -----
                                                                                   (in thousands)
<S>                                                                           <C>              <C>
     Accounts payable................................................         $  713           $ 372
     Accrued compensation and benefits...............................            291             317
     Accrued professional fees.......................................            297             163
     Other accrued expenses..........................................            442             146
                                                                              ------           -----
     Accounts payable and accrued expenses...........................         $1,743           $ 998
                                                                              ======           =====
</TABLE>

5.  SERIES A MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK AND WARRANTS TO
    PURCHASE COMMON STOCK:

The Company has authorized 10,000,000 shares of Preferred Stock with a $0.001
par value per share.  As of June 30, 2001, 3,720 shares of Series A Mandatorily
Redeemable Convertible Preferred Stock ("Series A Preferred") were designated as
issued and outstanding.  The Series A Preferred shares have a stated value of
$1,000 per share.  No preferred shares were issued and outstanding as of June
30, 2000.

On August 15, 2000 the Company completed a $4,000,000 private placement of
Series A Preferred and warrants to Castle Creek Technology Partners, LLC
("Castle Creek").  The Company sold 4,000 shares of Series A Preferred, which
shares are convertible into shares of common stock, resulting in proceeds to the
Company of approximately $3,660,000, net of cash transaction costs.  In addition
to the cash transaction costs, the Company issued a warrant to acquire 50,000
shares of Common Stock to an investment advisor as a finder's fee.  The exercise
price for the warrants issued as a finder's fee is $3.44 per share and the
warrant expires in four years.  Using the Black-Sholes option-pricing model, the
Company determined the fair value of the warrants to be $79,000.  The Company is
obligated to redeem the Series A Preferred 30 months from the closing.  The
Series A Preferred has a 7% dividend payable in cash or equity, at the

election of the holder, and is convertible into Voxware Common Stock at an
initial conversion price of $3.025 per share, subject to adjustment, as defined.
The Series A Preferred shareholder also has liquidation rights.  The liquidation
value is calculated as the stated price plus all accrued and unpaid dividends.
The liquidation value of the outstanding Series A Preferred at June 30, 2001 is
$3,811,140.  In addition, Castle Creek has received a warrant to purchase
727,273 shares of Common Stock at an initial exercise price of

                                      F-13
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


approximately $3.44 per share, subject to adjustment, as defined. In fifteen
months, the exercise price will be reset to the lesser of the initial exercise
price or the market price of the Company's common stock as of the reset date.
The Company has the right to require conversion of the Series A Preferred, and
to redeem the warrants, if its common stock reaches certain price levels over a
specified period of time. The preferred stockholders have certain registration
rights, as defined.

The Company allocated the proceeds, net of cash and non-cash transaction costs,
to the Series A Preferred and warrants sold to Castle Creek based on the
relative fair value of each instrument.  The fair value of the Series A
Preferred was determined based on a discounted cash flow analysis and the fair
value of the warrants was determined based on the Black-Sholes option-pricing
model.  As a result the Company allocated approximately $2,774,000 and $807,000
to the Series A Preferred and warrants, respectively.  The warrants have been
classified as a liability in the accompanying consolidated balance sheet because
the warrants give the holder the choice of net cash settlement at a time when
other shareholders would not have such a choice (upon a merger or change in
control, as defined).  As of June 30, 2001, the outstanding warrants were
adjusted to the fair value of the warrants based upon the closing stock price as
of that date.  As a result, the Company adjusted the warrants to $27,000,
representing the fair market value as of June 30, 2001, using the Black-Sholes
option-pricing model and recorded a gain on the write down of warrants to fair
value of $784,000 for the year ended June 30, 2001.

The Company is accreting the Series A Preferred to its redemption value using
the effective interest method through the redemption period of 30 months.
Accordingly, the Company recorded $675,000 of accretion during the year ended
June 30, 2001 and none for the year ended June 30, 2000.

The Series A Preferred is convertible into shares of Common Stock on the date of
issuance.  After considering the allocation of the proceeds to the Series A
Preferred and warrants, the Company determined that the Series A Preferred
contained a beneficial conversion feature.  The Company recorded the beneficial
conversion feature in the amount of approximately $1,244,000 in a manner
similar to a dividend during the quarter ended September 30, 2001.

On April 19, 2001, the Company consummated a private placement of shares of
common stock and common stock warrants to Castle Creek pursuant to the terms of
a Securities Purchase Agreement (the "Purchase Agreement").  Pursuant to the
private placement, the Company sold 714,000 shares (the "Common Shares") of
common stock and a warrant to purchase an additional 2,142,000 shares of its
common stock (the "Purchase Warrant").  The Common Shares were sold at a price
of $.34 per share.  The exercise price of the Purchase Warrant is $1.25 per
share in the case of an optional exercise by Castle Creek, or 80% of the then
market value (as defined in the Purchase Warrant) of the common stock in the
case of a mandatory exercise required by the Company.  Net proceeds to the
Company from the private placement were approximately $276,000.  Pursuant to the
terms of the Purchase Agreement, the Company used $48,200 of such proceeds to
repurchase 46 shares of the Company's Series A Preferred from Castle Creek.

In addition, pursuant to the terms of the August 2000 Series A Preferred
Castle Creek elected to reset the conversion price of the Series A Preferred.
Since the conversion price adjustment was part of the August 2000 transaction, a
contingent beneficial conversion feature ("BCF") existed at the August 15, 2000
commitment date. The contingent BCF was recorded upon resetting the conversion
price to $0.34 on April 19, 2001. At this date, the dividend is recorded as the
greater of the contingent BCF measured as of the commitment date or the actual
resulting BCF.

In August 2000, the contingent BCF was measured at zero.  As a result, the
dividend was calculated based on the difference between the reduced conversion
price ($0.34) and the fair value of the common stock issuable upon conversion of
the Series A Preferred as of April 19, 2001.  The charge for the BCF is limited
to the carrying value of the Series A Preferred after the initial allocation of
the cash proceeds received to the Series A and the warrants.  At April 19, 2001,
the Company recorded a $1,669,000 dividend charge for the contingent BCF.
Castle Creek elected to convert shares of Series A Preferred into shares of
Common Stock as follows:

<TABLE>
<CAPTION>
                                                                         Shares
                                                        ---------------------------------------
                      Date                              Series A Preferred              Common
               -----------------                        --------------------     --------------
               <S>                                      <C>                      <C>
                 April 30, 2001                                  54                    166,853
                 May 11, 2001                                    25                     77,404
                 May 17, 2001                                    50                    154,980
                 May 30, 2001                                    30                     93,211
                 June 15, 2001                                   30                     93,468
                 June 25, 2001                                   15                     46,820
                 June 28, 2001                                   30                     93,691
                                                       -------------------       --------------
                                                                234                    726,427
</TABLE>

                                      F-14
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Each share of  Series A Preferred, plus the applicable dividend, converted into
a number of common shares at a conversion price of $0.34 per share.

6.   STOCKHOLDERS' EQUITY:

Stock Option Plans

Pursuant to the 1994 Stock Option Plan as amended (the ''Plan''), the Company
may grant to eligible individuals incentive stock options (as defined in the
Internal Revenue Code) and nonqualified stock options. An aggregate of 4,000,000
shares of common stock have been reserved for issuance under the Plan. The
exercise price for incentive stock options may not be less than 100% (110% for
holders of 10% or more of the combined voting power of all classes of stock of
the Company) of the fair value of the shares on the date of grant, and at least
par value for nonqualified stock options.  The period during which an option may
be exercised is fixed by the Board of Directors, up to a maximum of ten years
(five years in cases of incentive stock options granted to holders of 10% or
more of the combined voting power of all classes of stock of the Company), and
options typically vest over a four-year period.

Additionally, pursuant to the 1998 Stock Option Plan for Outside Directors (the
"Outside Directors Plan") which was approved by the Company's stockholders in
January 1998, the Company has granted a total of 120,000 options at exercise
prices of $0.40 to $3.75 per share.  Pursuant to the Outside Directors Plan,
each non-employee director of the Company shall receive an option to purchase
30,000 shares of the Company's common stock (the "Initial Option") on the date
of his or her election or appointment to the Board of Directors, at an exercise
price equal to the Company's stock price at the end of the day of his or her
election or appointment to the Board of Directors (the "Initial Grant Date").
In addition, on the date of his or her re-election to the Board of Directors, if
he or she is still a non-employee director on such date and has met certain
other requirements defined in the Outside Directors Plan, he or she shall
receive an option to purchase 10,000 shares of the Company's common stock (the
"Additional Option") on the date of his or her re-election or appointment to the
Board of Directors, at an exercise price equal to the Company's stock price at
the end of the day of his or her re-election or appointment to the Board of
Directors (the "Additional Grant Date").  All options granted under the Outside
Directors Plan shall be exercisable as to one-twelfth of the shares issued under
each option on the last day of each of the 12 three-month periods immediately
following the applicable grant date.

Information relative to the Option Plans is as follows:

<TABLE>
<CAPTION>
                                                                                                  Price               Aggregate
                                                                              Shares            Per Share             Proceeds
                                                                        ----------------   -------------------     ---------------
<S>                                                                     <C>                <C>                     <C>
      Outstanding at June 30, 1998....................................        1,409,675         $ 0.50--$7.88         $ 5,781,826
              Granted.................................................        1,182,500         $ 0.63--$2.38           1,521,988
              Exercised...............................................          (11,000)        $1.50--$ 2.00             (19,000)
              Canceled................................................         (343,100)        $1.06--$ 7.88          (1,317,141)
                                                                              ---------         -------------         -----------
      Outstanding at June 30, 1999 (761,803 exercisable)..............        2,238,075         $ 0.50--$7.88           5,967,673
              Granted.................................................        1,448,752         $ 0.69--$7.69           3,455,439
              Exercised...............................................         (220,546)        $ 0.69--$7.50            (305,272)
              Canceled................................................         (728,031)        $1.50--$ 7.88          (2,314,595)
                                                                              ---------         -------------         -----------
      Outstanding at June 30, 2000 (838,391 exercisable)..............        2,738,250         $0.50--$ 7.88           6,803,245
              Granted.................................................          482,500         $0.40--$ 3.84             863,233
              Exercised...............................................               --         $0.40--$ 7.50                  --
              Canceled................................................         (457,500)        $0.40--$ 7.88            (776,493)
                                                                              ---------         -------------         -----------
      Outstanding at June 30, 2001 (1,527,000 exercisable)............        2,763,250         $0.40--$ 7.88         $ 6,889,985
                                                                              =========         =============         ===========
</TABLE>

                                      F-15
<PAGE>

                         VOXWARE, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

   The Company applies Accounting Principles Board Opinion No. 25 "Accounting
   for Stock Issued to Employees" and related interpretations in accounting for
   its stock-based compensation. Accordingly, compensation cost has been
   computed based on the intrinsic value of the stock option at the date of
   grant, which represents the difference between the exercise price and the
   fair value of the Company's stock. As the exercise price of the stock options
   equaled the fair value of the Company's stock at the date of option issuance,
   no compensation cost has been recorded in the accompanying statements of
   operations. Had compensation been determined consistent with SFAS No. 123,
   the Company's net loss and net loss per share would have been adjusted to the
   following pro forma amounts:


                                            June 30,
                                   -------------------------
                                   2001       2000      1999
                                   ----       ----      ----
                             (in thousands, except per share data)


      Net loss applicable
       to common shareholders:
            As reported         $(19,234)  $ (2,245)  $(4,286)
            Pro forma            (19,188)    (3,601)   (5,512)

      Net loss per share:
            As reported         $  (1.32)  $  (0.16)  $ (0.32)
            Pro forma              (1.32)     (0.26)    (0.41)


   The fair value of each option grant is estimated on the date of grant using
   the Black-Scholes option-pricing model with the following assumptions used
   for grants in fiscal years 2001, 2000 and 1999:  risk-free interest rates
   ranging from 5.7% to 7.1% based on the rate in effect on the date of grant;
   no expected dividend yield; expected lives of 8 years for the options; and
   expected volatility of 75%.

   SFAS No. 123 method of accounting is not required to be applied to options
   granted prior to the fiscal year ended June 30, 1996.  The resulting pro
   forma compensation cost may not be representative of that expected in future
   years.  The weighted average fair value of options granted was $2.49, $1.48
   and $0.99 for the fiscal years ended June 30, 2001, 2000 and 1999,
   respectively.

   Information with respect to options outstanding at June 30, 2001 is as
   follows:

<TABLE>
<CAPTION>

                                                                           Weighted Average
                                                     Weighted Average         Remaining        Number of Vested
    Exercise Price Per Share         Shares           Exercise Price       Contractual Life         Shares
--------------------------------------------------------------------------------------------------------------------
<S>                                <C>                 <C>                   <C>                   <C>
      $0.40--$1.63                 1,486,500               $1.15                  8.2                867,198
      $1.90--$3.00                   162,500               $2.63                  7.9                 51,958
      $3.08--$3.88                   455,000               $3.75                  8.6                143,594
      $4.00--$7.88                   659,250               $4.61                  8.1                464,250
                                 -----------------------------------------------------------------------------------
                                   2,763,250               $2.49                  8.2              1,527,000
                                 ===================================================================================
</TABLE>

   Annual Stock Grant Retainer to Directors

   In January 1998 the Company's Board of Directors and stockholders approved a
   plan which provides for the granting of shares to non-employee directors.
   Each calendar year in which the Company holds an Annual Meeting of
   Stockholders, each non-employee director will receive shares valued at
   $10,000 based on the market price of the Company's common stock, as defined
   in the plan.  In fiscal 1998, as part of this plan the Company also granted
   shares to non-employee directors who had served as directors since the
   Company's initial public offering in October 1996.  For the years ended June
   30, 2001 and 2000, the Company granted a total of 34,483 and 24,294 shares,
   respectively, of common stock pursuant to this plan and recorded $10,000 and
   $40,000, respectively, associated compensation expense.  The Company did not
   grant any shares pursuant to this plan during fiscal 1999 because the Company
   did not hold an Annual Meeting of Stockholders during fiscal 1999.

   Employee Stock Purchase Plan

   In December 1996 the Company adopted an Employee Stock Purchase Plan under
   Section 423 of the Internal Revenue Code and reserved 200,000 shares of
   common stock for issuance under the plan. Under this plan, employees were
   entitled to purchase shares at

                                      F-16
<PAGE>

                          VOXWARE, INC. AND SUSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    85% of the fair market value. During the years ended June 30, 2000 and 1999,
    the Company issued 19,570 and 77,843 shares of common stock, respectively,
    at average purchase prices of $0.69 and $0.82 per share, respectively,
    pursuant to the Employee Stock Purchase Plan. No shares were issued during
    the year ended 2001. As of June 30, 2000, all 200,000 reserved shares of
    common stock had been issued and the Plan had been terminated.

7.  CREDIT FACILITY:

    The Company had a $2,000,000 revolving line of credit with Silicon Valley
    Bank, as amended (the "Credit Facility"), that was not renewed when it
    expired on May 8, 2001. As amended on May 9, 2000, the Credit Facility
    required the Company to secure all indebtedness with cash held at the bank's
    offices in an amount not less than 100% of the outstanding amount of all
    indebtedness owed to the bank.

8.  401(k) SAVINGS PLAN:

    Effective January 1997 the Company adopted a 401(k) Savings Plan (the
    "401(k) Plan") available to all employees. The 401(k) Plan permits
    participants to contribute up to 10% of their base salary to the 401(k)
    Plan, not to exceed the limits established by the Internal Revenue Code. In
    addition, the Company matches 25% of employee contributions on the initial
    6% contributed by employees. Employees vest immediately in all employee
    contributions and Company match contributions. In connection with the 401(k)
    Plan, the Company recorded compensation expense of approximately $38,000,
    $27,000 and $33,000 for the years ended June 30, 2001, 2000 and 1999,
    respectively.

9.  INCOME TAXES:

    As of June 30, 2001, the Company had approximately $29,572,000 of federal
    net operating loss carryforwards for tax reporting purposes available to
    offset future taxable income; such carryforwards begin to expire in 2009. As
    of June 30, 2001, a full valuation allowance has been provided on the net
    deferred tax asset because of the uncertainty regarding realization of the
    deferred asset as a result of the operating losses incurred to date.

10. COMMITMENTS AND CONTINGENCIES:

    The Company leases its office facilities and certain equipment under
    operating leases with remaining non-cancelable lease terms generally in
    excess of one year. Rent expense was approximately $606,000, $301,000 and
    $599,000 for the years ended June 30, 2001, 2000 and 1999, respectively.
    Future minimum rental payments for the Company's office facilities and
    equipment under operating leases as of June 30, 2001 are as follows:

                                                       (in thousands)
                                                       --------------
               Year Ending June 30,
                   2002  ............................       $  593
                   2003  ............................          497
                   2004  ............................          258
                                                            ------
                                                            $1,348
                                                            ======

   In July 1998 the Company entered into a sublease agreement under which the
   Company subleased approximately 47% of its 18,000 total square feet of office
   space in its Princeton, New Jersey facility.  Effective June 30, 2000, the
   Company has been released from its lease commitment for 9,500 square feet of
   the office space in Princeton, New Jersey.  The remaining 8,500 square feet
   of this space is occupied by the sub-lessee, and payments received under the
   sublease agreement offset all but $0.30 per square foot of our remaining
   lease commitment.  The initial term of the sublease agreement will expire on
   May 31, 2003.  A total of $347,000 is expected to be received under the
   sublease agreement and is not included in the above schedule.

   The Company is subject to various legal proceedings and claims, either
   asserted or unasserted, which arise in the ordinary course of business. While
   the outcome of these claims cannot be predicted with certainty, management
   does not believe that the outcome of any of these legal matters will have a
   material adverse effect on the Company's business, operating results or
   financial condition.

   The Company has three-year employment and severance agreements with two
   officers. The agreements provide for minimum salary levels, adjusted annually
   at the discretion of the Board of Directors.  Each of the agreements is
   automatically renewable for successive one-year terms, unless terminated by
   either party.

                                      F-17
<PAGE>

                          VOXWARE, INC. AND SUSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11.  SEGMENT INFORMATION:

     Prior to the Company's acquisition of Verbex in February 1999 (Note 1), the
     Company had been managed in one operating segment. Since the Verbex
     acquisition, the Company has been managed in two operating segments:
     industrial voice-based solutions and speech compression technologies. The
     voice-based solutions business relates to the Company's current business
     focus since the Verbex acquisition. The speech compression technologies
     business relates to the Company's business focus prior to the Verbex
     acquisition. In September 1999, the Company sold substantially all of the
     assets related to the speech compression business to Ascend. In connection
     with the sale to Ascend, the Company received a license back from Ascend to
     service the Company's existing speech compression licensees, and to
     continue to license the speech compression technologies for uses that are
     not competitive with Ascend, subject to the consent of Ascend. The Company
     does not expect to pro-actively market the speech compression technologies
     in the future, and expects new licensing activity relating to the speech
     compression technologies business to decrease significantly over time.

     Business segment information for the years ended June 30, 2001 and 2000 is
     included in the table below. Costs associated with corporate and
     administrative overhead expenses, are included in the speech compression
     technologies segment. Intangible assets and goodwill related to the Verbex
     acquisition (Note 2), and the amortization of those assets, are included in
     the industrial voice-based products segment.

                                                          Speech
                                        Voice-Based     Compression
                                         Products      Technologies
                                         Segment          Segment        Total
                                       -------------  --------------  ----------
                                          2001             2001          2001
                                          ----             ----          ----
        Revenues                        $  1,195          $   850      $  2,045
        Loss from operations             (17,615)            (101)      (17,716)
        Depreciation and amortization      4,308              105         4,413
        Asset impairment charge            4,902               --         4,902
        Identifiable assets                1,232            4,581         5,813

                                          2000             2000          2000
                                          ----             ----          ----
        Revenues                        $  1,786          $ 2,015      $  3,801
        Loss from operations              (6,253)            (649)       (6,902)
        Depreciation and amortization      2,037              228         2,265
        Identifiable assets               12,773            4,667        17,440


     For the years ended June 30, 2001, 2000 and 1999, revenue related to the
     voice-based product segments included approximately $94,000, $0 and $0,
     respectively, of sales to customers outside the United States. For the
     years ended June 30, 2001, 2000 and 1999, revenues included approximately
     $82,000, $400,000 and $524,000, respectively, of sales to customers related
     to the speech compression technologies segment outside the United States.

12.  SUBSEQUENT EVENTS:

     Pursuant to the terms of the August 2000 Series A Preferred transaction
     (see Note 4), Castle Creek elected to convert additional shares of Series A
     Preferred into shares of common stock. Each share of Series A preferred,
     plus the applicable dividend, converted into a number of common shares at a
     conversion price of $0.34 per share. The following table details the
     subsequent conversions:

                                              Shares

                                     Series A
                   Date              Preferred        Common
            -----------------      ------------      --------
              July 9, 2001              15            46,949
              July 12, 2001             20            62,621
              July 17, 2001             15            47,009
              July 18, 2001             15            47,017
             August 27, 2001            20           112,980

                                      F-18