---

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

---

FORM 10-Q

|x                                                                                                                     | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934     
|--------------------------------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------------------------
|                                                                                                                      |                                                                                             
|FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003                                                                        
|                                                                                                                     
|o                                                                                                                     | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934
|                                                                                                                      |                                                                                             
|For The Transition Period From ____________ To ____________                                                          
|                                                                                                                     
|Commission file number 0-22292                                                                                       
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|Captiva Software Corporation                                                                                         
|(Exact name of Registrant as specified in its charter)                                                               
|                                                                                                                      |                                                                                             
|Delaware                                                                                                              |                                                                                             
|(State or other jurisdiction of incorporation or organization)                                                        |                                                                                             
|                                                                                                                      |                                                                                             
|10145 Pacific Heights Blvd.                                                                                          
|San Diego, CA 92121                                                                                                  
|(858) 320-1000                                                                                                       
|(Address, including zip code, and telephone number, including area code, of Registrants principal executive offices)
|                                                                                                                     
|                                                                                                                     
|                                                                                                                      |                                                                                             

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

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

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

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

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

As of April 30, 2003, there were 8,934,796 shares of the registrants common stock, par value $0.01, outstanding.

---



---

CAPTIVA SOFTWARE CORPORATION

FORM 10-Q FOR THE QUARTER ENDED MARCH 31, 2003
INDEX

|                              |                                                                                                                                                     | Page No.
|----------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------- | --------
|                              |                                                                                                                                                     |         
|PART I. FINANCIAL INFORMATION |                                                                                                                                                     |         
|                              |                                                                                                                                                     |         
|Item 1.                       | Financial Statements                                                                                                                                |         
|                              |                                                                                                                                                     |         
|                              | Consolidated Condensed Balance Sheets at March 31, 2003 and December 31, 2002 (unaudited)                                                           |         
|                              |                                                                                                                                                     |         
|                              | Consolidated Condensed Statements of Operations for the Three-Month Periods Ended March 31, 2003 and 2002 (unaudited)                               |         
|                              |                                                                                                                                                     |         
|                              | Consolidated Condensed Statement of Stockholders Equity and Other Comprehensive Income for the Three-Month Period Ended March 31, 2003 (unaudited) |         
|                              |                                                                                                                                                     |         
|                              | Consolidated Condensed Statements of Cash Flows for the Three-Month Periods Ended March 31, 2003 and 2002 (unaudited)                               |         
|                              |                                                                                                                                                     |         
|                              | Notes to Consolidated Condensed Financial Statements (unaudited)                                                                                    |         
|                              |                                                                                                                                                     |         
|Item 2.                       | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                               |         
|                              |                                                                                                                                                     |         
|Item 3.                       | Quantitative and Qualitative Disclosures About Market Risk                                                                                          |         
|                              |                                                                                                                                                     |         
|Item 4.                       | Controls and Procedures                                                                                                                             |         
|                              |                                                                                                                                                     |         
|PART II. OTHER INFORMATION    |                                                                                                                                                     |         
|                              |                                                                                                                                                     |         
|Item 1.                       | Legal Proceedings                                                                                                                                   |         
|                              |                                                                                                                                                     |         
|Item 2.                       | Changes in Securities and Use of Proceeds                                                                                                           |         
|                              |                                                                                                                                                     |         
|Item 3.                       | Defaults Upon Senior Securities                                                                                                                     |         
|                              |                                                                                                                                                     |         
|Item 4.                       | Submission of Matters to a Vote of Security Holders                                                                                                 |         
|                              |                                                                                                                                                     |         
|Item 5.                       | Other Information                                                                                                                                   |         
|                              |                                                                                                                                                     |         
|Item 6.                       | Exhibits and Reports on Form 8-K                                                                                                                    |         
|                              |                                                                                                                                                     |         
|Signatures                    |                                                                                                                                                     |         
|                              |                                                                                                                                                     |         
|Certifications                |                                                                                                                                                     |         
|                              |                                                                                                                                                     |         

2



---

Part I - Financial InformationItem 1 - Financial Statements

CAPTIVA SOFTWARE CORPORATIONCONSOLIDATED CONDENSED BALANCE SHEETS* (UNAUDITED) (IN THOUSANDS)

|                                             |  | March 31, 2003 |        | December 31, 2002 |  
|-------------------------------------------- |  | -------------- | ------ | ----------------- | -
|                                             |  |                |        |                   |  
|ASSETS                                       |  |                |        |                   |  
|Current assets:                              |  |                |        |                   |  
|Cash and cash equivalents                    |  | $              | 8,058  |                   | $
|Accounts receivable, net                     |  |                | 9,550  |                   |  
|Deferred tax assets                          |  |                | 1,107  |                   |  
|Prepaid expenses and other current assets    |  |                | 1,905  |                   |  
|                                             |  |                |        |                   |  
|Total current assets                         |  |                | 20,620 |                   |  
|Property and equipment, net                  |  |                | 1,047  |                   |  
|Other assets                                 |  |                | 386    |                   |  
|Goodwill                                     |  |                | 6,082  |                   |  
|Other intangible assets, net                 |  |                | 5,334  |                   |  
|                                             |  |                |        |                   |  
|Total assets                                 |  | $              | 33,469 |                   | $
|                                             |  |                |        |                   |  
|LIABILITIES AND STOCKHOLDERS EQUITY         |  |                |        |                   |  
|Current liabilities:                         |  |                |        |                   |  
|Accounts payable                             |  | $              | 669    |                   | $
|Deferred revenue                             |  |                | 10,405 |                   |  
|Accrued compensation and related liabilities |  |                | 2,233  |                   |  
|Other liabilities                            |  |                | 3,676  |                   |  
|Line of credit                               |  |                | 2,000  |                   |  
|                                             |  |                |        |                   |  
|Total current liabilities                    |  |                | 18,983 |                   |  
|                                             |  |                |        |                   |  
|Deferred revenue                             |  |                | 810    |                   |  
|Other liabilities                            |  |                | 425    |                   |  
|Commitments                                  |  |                |        |                   |  
|Stockholders equity:                        |  |                |        |                   |  
|Preferred stock                              |  |                |       |                   |  
|Common stock                                 |  |                | 89     |                   |  
|Additional paid in capital                   |  |                | 15,509 |                   |  
|Accumulated deficit                          |  |                | (2,467 | )                 |  
|Accumulated other comprehensive income       |  |                | 120    |                   |  
|                                             |  |                |        |                   |  
|Total stockholders equity                   |  |                | 13,251 |                   |  
|                                             |  |                |        |                   |  
|Total liabilities and stockholders equity   |  | $              | 33,469 |                   | $
|                                             |  |                |        |                   |  

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

3



---

CAPTIVA SOFTWARE CORPORATIONCONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS* (UNAUDITED) (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

|                                            |  | Three Months Ended March 31, |       
|------------------------------------------- |  | ---------------------------- | ------
|                                            |  |                              |       
|                                            |  | 2003                         |       
|                                            |  |                              |       
|Net revenues:                               |  |                              |       
|Software licenses                           |  | $                            | 5,467 
|Services                                    |  |                              | 5,611 
|Third party products                        |  |                              | 1,526 
|                                            |  |                              |       
|Total revenues                              |  |                              | 12,604
|Cost of revenues:                           |  |                              |       
|Software licenses                           |  |                              | 320   
|Services                                    |  |                              | 2,427 
|Third party products                        |  |                              | 1,284 
|Amortization of purchased intangible assets |  |                              | 524   
|                                            |  |                              |       
|Total cost of revenues                      |  |                              | 4,555 
|                                            |  |                              |       
|Gross profit                                |  |                              | 8,049 
|Operating expenses:                         |  |                              |       
|Research and development                    |  |                              | 2,111 
|Sales and marketing                         |  |                              | 4,362 
|General and administrative                  |  |                              | 1,476 
|Merger costs                                |  |                              | (44   
|                                            |  |                              |       
|Total operating expenses                    |  |                              | 7,905 
|                                            |  |                              |       
|Operating income                            |  |                              | 144   
|Other income (expense), net                 |  |                              | (7    
|                                            |  |                              |       
|Income before income taxes                  |  |                              | 137   
|Provision for income taxes                  |  |                              | 55    
|                                            |  |                              |       
|Net income                                  |  | $                            | 82    
|                                            |  |                              |       
|Net income per share                        |  | $                            | 0.01  
|                                            |  |                              |       
|Diluted net income per share                |  | $                            | 0.01  
|                                            |  |                              |       
|Basic common equivalent shares              |  |                              | 8,860 
|                                            |  |                              |       
|Diluted common equivalent shares            |  |                              | 9,336 
|                                            |  |                              |       

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

4



---

CAPTIVA SOFTWARE CORPORATIONCONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS EQUITY AND OTHER COMPREHENSIVE INCOME* (UNAUDITED) (IN THOUSANDS)

|                                        |                  | Common Stock |        | Additional Paid in Capital |   | Accumulated Deficit |  | Accumulated Other Comprehensive Income |        | Total Stockholders Equity |   | Total Comprehensive Income |  
|--------------------------------------- | ---------------- | ------------ | ------ | -------------------------- | - | ------------------- |  | -------------------------------------- | ------ | -------------------------- | - | -------------------------- | -
|                                        |                  |             
|                                        | Number of Shares |              | Amount |                           
|                                        |                  |              |        |                            |   |                     |  |                                        |        |                            |   |                            |  
|Balance at December 31, 2002            |                  |              | 8,860  |                            | $ | 89                  |  | $                                      | 15,499 |                            | $ | (2,549                     | )
|Exercise of stock options               |                  |              | 4      |                            |   |                    |  |                                        | 10     |                            |   |                            |  
|Foreign currency translation adjustment |                  |              |        |                            |   |                     |  |                                        |        |                            |   |                            |  
|Net income                              |                  |              |        |                            |   |                     |  |                                        |        |                            |   | 82                         |  
|                                        |                  |              |        |                            |   |                     |  |                                        |        |                            |   |                            |  
|Balance at March 31, 2003               |                  |              | 8,864  |                            | $ | 89                  |  | $                                      | 15,509 |                            | $ | (2,467                     | )
|                                        |                  |              |        |                            |   |                     |  |                                        |        |                            |   |                            |  

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

5



---

CAPTIVA SOFTWARE CORPORATIONCONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS* (UNAUDITED) (IN THOUSANDS)

|                                                                                            |  | Three Months Ended  March 31, |       
|------------------------------------------------------------------------------------------- |  | ----------------------------- | ------
|                                                                                            |  |                               |       
|                                                                                            |  | 2003                          |       
|                                                                                            |  |                               |       
|Cash flows from operating activities:                                                       |  |                               |       
|Net income                                                                                  |  | $                             | 82    
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                               |       
|Depreciation and amortization                                                               |  |                               | 692   
|Deferred income taxes                                                                       |  |                               | (268  
|Changes in operating assets and liabilities:                                                |  |                               |       
|Accounts receivable                                                                         |  |                               | 2,214 
|Other current assets and other assets                                                       |  |                               | (126  
|Accounts payable                                                                            |  |                               | (30   
|Deferred revenue                                                                            |  |                               | (112  
|Other liabilities                                                                           |  |                               | (1,540
|                                                                                            |  |                               |       
|Net cash provided by (used in) operating activities:                                        |  |                               | 912   
|                                                                                            |  |                               |       
|Cash flows from investing activities:                                                       |  |                               |       
|Purchases of property and equipment                                                         |  |                               | (200  
|                                                                                            |  |                               |       
|Net cash used in investing activities:                                                      |  |                               | (200  
|                                                                                            |  |                               |       
|Cash flows from financing activities:                                                       |  |                               |       
|Payments on line of credit                                                                  |  |                               | (145  
|Proceeds from issuance of common stock                                                      |  |                               | 10    
|                                                                                            |  |                               |       
|Net cash provided by (used in) financing activities                                         |  |                               | (135  
|Effect of exchange rate changes on cash                                                     |  |                               | 28    
|Net increase (decrease) in cash and cash equivalents                                        |  |                               | 605   
|Cash and cash equivalents at beginning of period                                            |  |                               | 7,453 
|                                                                                            |  |                               |       
|Cash and cash equivalents at end of period                                                  |  | $                             | 8,058 
|                                                                                            |  |                               |       

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

6



---

CAPTIVA SOFTWARE CORPORATIONNOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

1.     BASIS OF PREPARATION AND ACCOUNTING POLICIES:

Unaudited Interim Financial Information:

In this document, we, our, us, and the Company refer to Captiva Software Corporation, formerly known as ActionPoint,
Inc., and its subsidiaries, unless the context otherwise requires. The accompanying unaudited interim consolidated condensed financial statements of the Company have been prepared in accordance with generally accepted accounting principles for
interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission.  The December 31, 2002 balance sheet data was derived from audited financial statements contained in the Companys 2002
Annual Report on Form 10-K but does not include all disclosures required by accounting principles generally accepted in the United States of America.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 date of the financial statements and the reported amounts of revenues and expenses during the reporting
period.  Actual results may differ from those estimates.

In the opinion of management, the unaudited consolidated condensed
financial statements for the three-month periods ended March 31, 2003 and 2002 include all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial information set forth herein.  The results of
operations for the interim periods are not necessarily indicative of the results to be expected for any other interim period or the entire fiscal year and should not be relied upon as such.

Revenue Recognition:

Revenue is generated primarily
from three sources: (i) software licenses, which includes software license and royalty revenue, (ii) services, which includes software license maintenance fees, training and professional services revenue and (iii) third party products, which were
primarily digital scanners in the first quarter of 2003. License revenue is recognized upon shipment provided that persuasive evidence of an arrangement exists, fees are fixed and determinable, collection is probable and no significant undelivered
obligations remain. Royalty revenue is recognized when partners ship or pre-purchase rights to ship products incorporating the Companys software, provided collection of such revenue is determined to be probable and the Company has no further
obligations. Services and support revenue is recognized ratably over the period of the maintenance contract or as the services are provided.  Payments for maintenance fees are generally made in advance and are non-refundable.  Third party
hardware sales revenue is recognized when the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) delivery of the products and/or services has occurred; (iii) the selling price is fixed or determinable; and (iv)
collectibility is reasonably assured.

For arrangements with multiple elements (e.g. delivered and undelivered products, maintenance and
other services), the Company allocates revenue to each element of the arrangement based on the fair value of the undelivered elements, which is specific to the Company, using the residual value method. The fair values for ongoing maintenance and
support obligations are based upon separate sales of renewals to customers or upon substantive renewal rates quoted in the agreements. The fair values for services, such as training or consulting, are based upon sales prices of these services when
sold separately to other customers.  When software licenses are sold without services, revenue is recognized when the above criteria are met. Deferred revenue is primarily comprised of undelivered maintenance services and in some cases third
party products delivered but not yet accepted. When software licenses are sold with professional services and such services are deemed essential to the functionality of the overall solution, combined software license and service revenue is
recognized over the service period. When software licenses are sold with professional services and such services are not considered essential to the functionality of the software, software license revenue is recognized when the above criteria are
met and service revenue is recognized as the services are performed.

7



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

Intangible Assets:

Goodwill represents the excess of
purchase price and related costs over the value assigned to the net tangible and identifiable intangible assets of businesses acquired. Goodwill is not amortized but is tested annually for impairment. Other intangible assets are amortized on a
straight-line basis over their estimated useful lives, ranging from less than one year to five years.

The determination of the fair
value of certain acquired assets and liabilities is subjective in nature and often involves the use of significant estimates and assumptions. Determining the fair values and useful lives of intangible assets especially requires the exercise of
judgment. To assist the Company in this process, the Company used an independent valuation firm. While there are a number of different generally accepted valuation methods to estimate the value of intangible assets acquired, the Company primarily
used the discounted cash flow method. This method requires significant management judgment to forecast the future operating results used in the analysis. In addition, other significant estimates are required such as residual growth rates and
discount factors. The estimates that the Company has used are consistent with the plans and estimates that the Company uses to manage its business, based on available historical information and industry averages. The judgments made in determining
the estimated useful lives assigned to each class of assets acquired can also significantly affect the Companys net operating results.  Amortization of purchased intangibles is expected to be $2.1 million, $2.1 million, $1.3 million, $0.2
million and $0.1 million for the years ending December 31, 2003, 2004, 2005, 2006 and 2007, respectively.

In addition, the value of the
Companys intangible assets, including goodwill, is subject to future impairments if the Company experiences declines in operating results or negative industry or economic trends or if the Companys future performance is below the
Companys projections and estimates.

Valuation of Goodwill:

The Company assesses the impairment of goodwill whenever events or changes in circumstances indicate that the carrying value may not be recoverable.  Impairment
is reviewed at least annually.

Important factors that could trigger an impairment, include the following:

| | Significant under performance relative to historical or projected future operating results;                                      
|- | ---------------------------------------------------------------------------------------------------------------------------------
| | Significant changes in the manner of the Companys use of the acquired assets or the strategy for the Companys overall business;
| | Significant negative industry or economic trends;                                                                                
| | Significant declines in the Companys stock price for a sustained period; and                                                    
| | Decreased market capitalization relative to net book value.                                                                      

When there is an indication that the carrying value of goodwill may not be recoverable based upon the existence of one or more of the above indicators, an impairment
loss is recognized if the carrying amount exceeds its fair value.

Stock-Based Compensation:

The Company has elected to utilize the intrinsic value method to account for its employee stock option plans.  When the exercise
price of the Companys employee stock options equals the fair value price of the underlying stock on the date of grant, no compensation expense is recognized in the Companys financial statements.  Compensation expense for options
granted to non-employees is determined as the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measured. Deferred charges for options granted to non-employees are periodically
remeasured as the underlying options vest.

8



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

Had compensation cost for the Companys stock-based compensation to employees been determined based on the fair value method, the amount of stock-based employee
compensation cost and the Companys pro forma results would have been as indicated below (in thousands, except per share data):

|                                                                                         |  | Three Months Ended March 31, |      
|---------------------------------------------------------------------------------------- |  | ---------------------------- | -----
|                                                                                         |  |                              |      
|                                                                                         |  | 2003                         |      
|                                                                                         |  |                              |      
|Net income as reported                                                                   |  | $                            | 82   
|Stock-based employee compensation cost, net of tax, utilizing the intrinsic value method |  |                              |     
|Stock-based employee compensation cost, net of tax, utilizing the fair value method      |  |                              | (92  
|                                                                                         |  |                              |      
|Pro forma net loss under SFAS No.  123                                                   |  | $                            | (10  
|                                                                                         |  |                              |      
|Pro forma basic and diluted net loss per share under SFAS No.  123                       |  | $                            | (0.00
|                                                                                         |  |                              |      

Reclassifications

Certain prior year items have been reclassified to conform with the current years presentation. These reclassifications had no impact on total assets, net
revenues, operating income or net income as previously reported.

New Accounting Pronouncements

In November 2002, the Emerging Issues Task Force (EITF) reached consensus on Issue No. 00-21, Accounting for Revenue Arrangements with Multiple
Deliverables.  This consensus requires that revenue arrangements with multiple deliverables be divided into separate units of accounting if the deliverables in the arrangement meet specific criteria. In addition, arrangement consideration must
be allocated among the separate units of accounting based on their relative fair values, with certain limitations. The Company will be required to adopt the provisions of this consensus for revenue arrangements entered into in interim periods
beginning after June 15, 2003 (the quarter beginning July 1, 2003 for the Company). The adoption of this accounting pronouncement is not expected to have a material impact on the Companys consolidated financial position or results of
operations.

2.     LIQUIDITY:

For the year ended
December 31, 2002, the Company incurred a net loss of $0.5 million and used $0.1 million in operating activities. For the three months ended March 31, 2003, the Company had net income of $0.1 million and cash generated by operations of $0.9 million.
At March 31, 2003, the Company had cash and cash equivalents of approximately $8.1 million.

Although transaction and integration
expenses associated with the recently completed merger (discussed below) have reduced cash, the Company believes that its cash, cash equivalents and cash flows from operations will be sufficient to meet the Companys liquidity and capital
requirements for at least the next 12 months.  In the event that existing funds are not sufficient to meet the Companys obligations, the Company may need to seek additional financing. There can be no assurance that such additional
financing will be available or will be available on terms acceptable to the Company, which could have a material adverse effect on the Companys business, operating results and financial condition.

3.     MERGER OF ACTIONPOINT AND CAPTIVA SOFTWARE:

On July 31, 2002, the Company
completed the merger with privately-held Captiva Software Corporation, a California corporation, or Old Captiva, of San Diego, California (the Merger). Old Captiva was a provider of forms information capture software and related
services.  Under the terms of the Merger agreement, the Company exchanged

9



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

all of Old Captivas outstanding common stock for 4.4 million shares of the Companys common stock and 2.2 million replacement options to purchase common stock, of which 772,000 options were vested, and the issuance
of warrants to purchase approximately 8,000 shares of common stock. The 2.2 million options to purchase common stock have exercise prices ranging from $0.52 to $2.43 per share and a weighted-average exercise price of $1.94 per share.  The
warrants to purchase common stock have an exercise price of $2.43 per share.

The Merger was accounted for as a purchase.  The fair
value of the Companys common stock issued in the Merger of $1.11 per share was determined based on the average closing price three days prior to the completion date of the Merger.  The fair value of the vested replacement options and the
warrants to purchase common stock were estimated based on a Black-Scholes model utilizing the following assumptions: fair value of common stock of $1.11 per share, expected term of 2 years, expected volatility of 90%, expected dividend yield of 0%,
and a risk free rate of 2.3%.

On the date of the Merger the purchase price was allocated as follows (in thousands):

|Identified intangibles                       |  | $ | 6,737   |  
|-------------------------------------------- |  | - | ------- | -
|Goodwill                                     |  |   | 6,082   |  
|In-process research and development          |  |   | 856     |  
|Current assets                               |  |   | 4,771   |  
|Non-current assets                           |  |   | 542     |  
|Current liabilities                          |  |   | (11,889 | )
|Non-current liabilities                      |  |   | (150    | )
|Direct acquisition and equity issuance costs |  |   | (1,659  | )
|                                             |  |   |         |  
|Equity consideration                         |  | $ | 5,290   |  
|                                             |  |   |         |  

In connection with the Merger, the
Company wrote-off the purchased in-process research and development of $0.9 million, which was charged to operations for the year ended December 31, 2002. The purchased in-process research and development (IPR&D) is solely related to
the next version of Old Captivas Formware software.  The latest release of Old Captivas Formware software was introduced in March 2002. Old Captivas forms processing solutions complement the Companys existing line of
document capture solutions to create a more complete input management software solution.  Based on time spent on the next version of Old Captivas Formware software system and costs incurred, this project was estimated to be approximately
44% complete as of the merger date. At the date of acquisition, the total cost to complete the project was estimated to be approximately $0.8 million, primarily consisting of salaries, and the project is expected to be completed during the second
quarter of 2003. The estimated fair value of the project was estimated utilizing a discounted cash flow model which was based on estimates of operating results and capital expenditures for the period from August 1, 2002 to December 31, 2006 and a
risk adjusted discount rate of 30%.  Projects that qualify as IPR&D represent those that have not yet reached technological feasibility and for which no future alternative uses existed.  Technological feasibility is defined as being
equivalent to a beta-phase working prototype in which there is no remaining risk relating to the development.  The estimates used in valuing IPR&D were based upon assumptions believed to be reasonable but which are inherently uncertain and
unpredictable, and, as a result, actual results may differ from estimates.  The other acquired intangible assets are being amortized over their estimated useful lives of between less than one year and five years. The estimated lives were
determined based on an analysis, as of the acquisition date, of conditions in, and the economic outlook for, the input management software industry and the history, current state and future operations of Old Captiva.  The results of operations
of Old Captiva are included in the year ended December 31, 2002 only from August 1, 2002.  If the Merger had occurred on January 1, 2002, pro forma financial information for the three months ended March 31, 2002 would have been as follows (in
thousands, except per share information):

10



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

|                                     |  | Three Months Ended March 31, 2002 |       
|------------------------------------ |  | --------------------------------- | ------
|                                     |  |                                   |       
|Net revenue                          |  | $                                 | 11,892
|Net loss                             |  |                                   | (539  
|Basic and diluted net loss per share |  |                                   | (0.06 

During the year ended
December 31, 2002, as the result of a review of the combined operation, the Company adopted a plan which included a reduction of its workforce and office space made redundant by the Merger.  This plan is expected to largely be completed during
2003.  As a result of the adoption of this plan, the Company recorded charges of $2.1 million during the year ended December 31, 2002.  These charges primarily relate to the consolidation of the Companys continuing operations
resulting in the impairment of an asset, excess lease costs and a reduction in workforce, resulting in costs incurred for employee severance.

Details of the
Merger costs are as follows (in thousands):

|                       |  | Cash/ Non- cash |          | Estimated Cost |   | Completed Activity 2002 |  | Completed Activity 2003 |        | Adjustments 2003 |   | Accrual Balance at March 31, 2003 |  
|---------------------- |  | --------------- | -------- | -------------- | - | ----------------------- |  | ----------------------- | ------ | ---------------- | - | --------------------------------- | -
|                       |  |                 |          |                |   |                         |  |                         |        |                  |   |                                   |  
|Impairment of assets   |  |                 | Non-cash |                | $ | 471                     |  | $                       | (471   | )                | $ |                                  |  
|Excess lease costs     |  |                 | Cash     |                |   | 798                     |  |                         | (139   | )                |   | (95                               | )
|Reduction in workforce |  |                 | Cash     |                |   | 879                     |  |                         | (660   | )                |   | (181                              | )
|                       |  |                 |          |                |   |                         |  |                         |        |                  |   |                                   |  
|                       |  |                 |          |                | $ | 2,148                   |  | $                       | (1,270 | )                | $ | (276                              | )
|                       |  |                 |          |                |   |                         |  |                         |        |                  |   |                                   |  

11



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

4.     COMPOSITION OF CERTAIN BALANCE SHEET CAPTIONS (IN THOUSANDS):

|                                |  | March 31, 2003 |        | December 31, 2002 |  
|------------------------------- |  | -------------- | ------ | ----------------- | -
|                                |  |                |        |                   |  
|                                |  | (Unaudited)    |        |                   |  
|Accounts receivable, net:       |  |                |        |                   |  
|Accounts receivable             |  | $              | 10,250 |                   | $
|Allowance for doubtful accounts |  |                | (700   | )                 |  
|                                |  |                |        |                   |  
|                                |  | $              | 9,550  |                   | $
|                                |  |                |        |                   |  
|Other intangible assets, net:   |  |                |        |                   |  
|Existing technology             |  | $              | 4,813  |                   | $
|Tradename and trademarks        |  |                | 679    |                   |  
|Core technology                 |  |                | 551    |                   |  
|Maintenance agreements          |  |                | 479    |                   |  
|Channel partner relationships   |  |                | 116    |                   |  
|Order backlog                   |  |                | 99     |                   |  
|Patents                         |  |                | 92     |                   |  
|Accumulated amortization        |  |                | (1,495 | )                 |  
|                                |  |                |        |                   |  
|                                |  | $              | 5,334  |                   | $
|                                |  |                |        |                   |  

5.     COMPUTATION OF NET INCOME PER SHARE:

Dilutive securities include options subject to vesting and warrants as if converted.   Dilutive securities of 0.5 million and 0.1 million are
included in the diluted earnings per share calculation for the three months ended March 31, 2003 and 2002, respectively.  Potentially dilutive securities totaling 3.9 million and 2.7 million for the three months ended March 31, 2003 and 2002,
respectively, were excluded from basic and diluted earnings per share because of their anti-dilutive effect.

6.     LINE OF CREDIT:

In connection with the Merger, the Company assumed a line of credit with a bank.  The line of credit will expire in August 2003.  On March 31, 2003, the
outstanding principal balance under the line of credit was $2.0 million.  Borrowings under the line of credit are limited to the lesser of $3.0 million or 80% of eligible accounts receivable. Outstanding balances under the line of credit and
the term loan bear interest at the banks prime rate plus 0.5%. All assets of the Company collateralize the line of credit.  The Company is restricted from paying dividends under the terms of the line of credit. The line of credit includes
various financial covenants related to the Companys operating results.  As of March 31, 2003 the Company is compliant with all loan covenants.

7.     INCOME
TAXES:

Income tax provision for the interim periods is based on estimated effective income tax rates for the year. The
Companys effective tax rate is 40% which was applied to the results for the three months ended March 31, 2003. The Companys estimated effective income tax rate for the three months ended March 31, 2003 differs from  the U.S. federal
statutory rate of 35% due to state income taxes. No tax provision was made for the three months ended March 31, 2002 due to the Companys net operating loss carryforwards.

12



---

CAPTIVA SOFTWARE CORPORATION NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

8.     SEGMENTS AND GEOGRAPHIC REPORTING:

The Company has a single reportable
segment consisting of the development, marketing and servicing of information capture software. Management uses one measurement of profitability and does not disaggregate its business for internal reporting. Operations outside the United States
primarily consist of sales offices of the Companys subsidiaries in the United Kingdom, Germany and Australia which are responsible for sales to foreign customers. The foreign subsidiaries do not carry any significant tangible long-lived assets
and the total assets of the Companys foreign subsidiaries were not significant for any period presented.

The following table
presents revenue derived from domestic and international sales for the three months ended March 31, 2003 and 2002, respectively (in thousands, except percentage data):

|                                 |  | Three Months Ended March 31, |       
|-------------------------------- |  | ---------------------------- | ------
|                                 |  |                              |       
|                                 |  | 2003                         |       
|                                 |  |                              |       
|United States and Canada         |  | $                            | 10,025
|% of total                       |  |                              | 80    
|International (excluding Canada) |  | $                            | 2,579 
|% of total                       |  |                              | 20    

13



---

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

This Quarterly Report on Form 10-Q contains forward-looking
statements.  These statements relate to future events or our future financial performance.  In some cases, you can identify forward-looking statements by terminology such as may, will, should,
expect, plan, anticipate, believe, estimate, predict, potential or continue, the negative of such terms or other words of similar meaning.  These
statements are only predictions based on information currently available to us.  Actual events or results may differ materially. Important factors which may cause actual results to differ materially from the forward-looking statements are
described in the section entitled Risk Factors in this Quarterly Report on Form 10-Q and other risks identified from time to time in our filings with the Securities and Exchange Commission, press releases and other
communications.

Although we believe that the estimates and expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity,
performance or achievements.  We assume no obligation to update any of the forward-looking statements contained in this report.

OVERVIEW:

On March 4, 2002, ActionPoint, Inc. (ActionPoint) entered into a merger agreement with Captiva Software Corporation or Old Captiva.  The Merger was
completed on July 31, 2002.  In the Merger, Old Captiva became a wholly owned subsidiary of ActionPoint and ActionPoint changed its name to Captiva Software Corporation and remained a Delaware corporation.

As a result of the purchase accounting that applies to the Merger, the results of operations of Old Captiva are included in our results of operations for the year
ended December 31, 2002 only from August 1, 2002.  Therefore, we expect to report increased revenues and increased costs in future periods as the operations of Old Captiva will be included for an entire reporting period.

CRITICAL ACCOUNTING POLICIES:

A critical accounting policy is one which is both important to the
portrayal of a companys financial condition and results of operations and requires significant judgment or complex estimation processes.  We believe that the following accounting policies fit this definition:

Revenue Recognition

Revenue is generated
primarily from three sources: (i) software licenses, which includes software license and royalty revenue, (ii) services, which includes software license maintenance fees, training and professional services revenue and (iii) third party products,
which were primarily digital scanners in the first quarter of 2003. License revenue is recognized upon shipment provided that persuasive evidence of an arrangement exists, fees are fixed and determinable, collection is probable and no significant
undelivered obligations remain. Royalty revenue is recognized when partners ship or pre-purchase rights to ship products incorporating our software, provided collection of such revenue is determined to be probable and we have no further obligations.
Services and support revenue is recognized ratably over the period of the maintenance contract or as the services are provided.  Payments for maintenance fees are generally made in advance and are non-refundable.  Third party hardware
sales revenue is recognized when the following criteria are met: (i) persuasive evidence of an arrangement exists; (ii) delivery of the products and/or services has occurred; (iii) the selling price is fixed or determinable; and (iv) collectibility
is reasonably assured.

For arrangements with multiple elements (e.g. delivered and undelivered products, maintenance and other
services), we allocate revenue to each element of the arrangement based on the fair value of the undelivered elements, which is specific to us, using the residual value method. The fair values for ongoing maintenance and support obligations are
based upon separate sales of renewals to customers or upon substantive renewal rates quoted in the agreements. The fair values for services, such as training or consulting, are based upon sales prices of these services when sold separately to other
customers.  When software licenses are sold without services, revenue is recognized when the above criteria are met. Deferred revenue is primarily comprised of undelivered maintenance services and in some cases third party products delivered
but not yet accepted. When software licenses are sold with professional services and such services are deemed essential to the functionality of the overall solution, combined software license and service revenue is recognized over the service
period. When software licenses are sold with

14



---

professional services and such services are not considered essential to the functionality of the software, software license revenue is recognized when the above criteria are
met and service revenue is recognized as the services are performed.

Intangible Assets

Goodwill represents the excess of purchase price and related costs over the value assigned to the net tangible and identifiable intangible assets of businesses
acquired. Goodwill is not amortized, but is tested at least annually for impairment. Other intangible assets are amortized on a straight-line basis over their estimated useful lives, ranging from less than one year to five years.

The determination of the fair value of certain acquired assets and liabilities is subjective in nature and often involves the use of significant
estimates and assumptions. Determining the fair values and useful lives of intangible assets especially requires the exercise of judgment. To assist us in this process, we used an independent valuation firm. While there are a number of different
generally accepted valuation methods to estimate the value of intangible assets acquired, we primarily used the discounted cash flow method. This method requires significant management judgment to forecast the future operating results used in the
analysis. In addition, other significant estimates are required such as residual growth rates and discount factors. The estimates we have used are consistent with the plans and estimates that we use to manage our business, based on available
historical information and industry averages. The judgments made in determining the estimated useful lives assigned to each class of assets acquired can also significantly affect our net operating results. Amortization of purchased intangibles is
expected to be $2.1 million, $2.1 million, $1.3 million, $0.2 million and $0.1 million for the years ending December 31, 2003, 2004, 2005, 2006 and 2007, respectively.

In addition, the value of our intangible assets, including goodwill, is subject to future impairments if we experience declines in operating results or negative
industry or economic trends or if our future performance is below our projections and estimates.

Valuation of Goodwill

We assess the impairment of goodwill whenever events or changes in circumstances indicate that the carrying value may not be recoverable. 
Impairment is reviewed at least annually.

Factors we consider important which could trigger an impairment, include the
following:

| |  | Significant under performance relative to historical or projected future operating results;                  
| | - | -------------------------------------------------------------------------------------------------------------
| |  | Significant changes in the manner of our use of the acquired assets or the strategy for our overall business;
| |  | Significant negative industry or economic trends;                                                            
| |  | Significant declines in our stock price for a sustained period; and                                          
| |  | Decreased market capitalization relative to net book value.                                                  

When there is an indication that the carrying value of goodwill may not be recoverable based upon the existence of one or more of the above indicators, an impairment
loss is recognized if the carrying amount exceeds its fair value.

RESULTS OF OPERATIONS:

Results of Operations  - 
Historical

The results of operations of Old Captiva are excluded from our historical results for the three months ended March 31,
2002 in accordance with generally accepted accounting principles (GAAP).

Three Months Ended March 31, 2003 and 2002

15



---

Revenues

Our license revenues increased 48% in the three
months ended March 31, 2003 to $5.5 million from $3.7 million for the three months ended March 31, 2002.  As a percentage of total revenue, licenses accounted for 43% and 64% in the three months ended March 31, 2003 and 2002,
respectively.  The increase in license revenue for the three months ended March 31, 2003 compared to the same period in 2002 is primarily due to the Merger. The decreases in license revenues as a percentage of total revenues reflect the lower
license revenues as a percentage of total revenues for the Old Captiva business and the increase in third party product revenue in the first quarter of 2003.

Our service revenues increased 168% in the three months ended March 31, 2003 to $5.6 million from $2.1 million in the three months ended March 31, 2002.  As a
percentage of total revenue, services accounted for 45% and 36% for the three months ended March 31, 2003 and 2002, respectively. The increase in service revenues both in absolute and percentage terms was attributable primarily to the Merger. The
increase in service revenues as a percentage of total revenues is attributable to the higher service revenues as a percentage of total revenues for the Old Captiva business.

Our third party products revenues were $1.5 million or 12% of total revenues for the three months ended March 31, 2003. No third party products revenues were reported
in the three months ended March 31, 2002. The increase was primarily attributable to increased sales of digital scanners.

Gross Profit

Gross profit increased 70% for the three months ended March 31, 2003 to $8.0 million from $4.7 million for the three months ended March 31, 2002. Gross profit as a
percentage of revenue decreased to 64% from 82% for the three months ended March 31, 2003 and 2002, respectively. The increase in absolute terms was primarily attributable to the increased revenues related to the Merger and partially offset by the
amortization of intangible assets also related to the Merger. The decrease in percentage terms was primarily attributable to a product mix in Old Captiva that equated to a lower gross margin percentage than historical ActionPoint and the increase in
third party revenue in the first quarter, which carries a lower gross profit percentage than the other revenue categories.

Research and Development

Research and development expenses increased 95% for the three months ended March 31, 2003 to $2.1 million from $1.1 million for the same period in 2002. The increase
is attributable to the Merger. As a percentage of revenue, research and development expenses decreased to 17% for the three months ended March 31, 2003 from 19% for the three months ended March 31, 2002. The decrease in research and development
expenses as a percentage of revenue reflects a lower percentage of research and development expense to revenue for the Old Captiva business.

Sales and Marketing

Sales and marketing expenses increased 46% for the three months ended March 31, 2003 to $4.4 million from $3.0 million during the same period in 2002. As a percentage
of total revenues, sales and marketing expenses were 35% and 52% in the three months ended March 31, 2003 and 2002, respectively. The increase in absolute terms is attributable to the Merger. The decrease in sales and marketing expenses as a
percentage of total revenue reflects the lower percentage of sales and marketing expense to revenue for the Old Captiva business and the cost efficiencies that have been realized post-Merger through combining the sales and marketing operations of
Old Captiva and ActionPoint.

16



---

General and Administrative

General and administrative expenses
increased $0.8 million or 130% in the three months ended March 31, 2003 to $1.5 million from $0.7 million in the same period in 2002. As a percentage of revenues, general and administrative expenses were 12% and 11% in the three months ended March
31, 2003 and 2002, respectively. The increase in absolute terms was primarily attributable to increases in staffing and professional fees related to the Merger.

Merger Costs

The costs related to the Merger were recorded in the year ended December 31, 2002. As part of those Merger costs we recorded estimated excess lease costs of
$0.8 million. Estimated excess lease costs were based on the expected differences between lease payments and sublease receipts that could be realized on a potential sublease. In the three months ended March 31, 2003, we recorded sublease receipts in
excess of estimated receipts of $44,000.

Provision for Income Taxes

The income tax
provision for the three months ended March 31, 2003 is based on an estimated effective income tax rate for the year. Our effective tax rate for the three months ended March 31, 2003 was 40%. No tax provision was made for the three months ended March
31, 2002 due to our net operating loss carryforwards.

Results of Operations  -  Combined Company

The results of operations of Old Captiva are excluded from our historical results for the three months ended March 31, 2002 in accordance with GAAP. As a result, we
are providing a pro forma presentation of our results for the three months ended March 31, 2002 to assist in making comparisons of our results on a combined company basis. The combined company pro forma results for the three months ended March 31,
2002 include the results of ActionPoint and Old Captiva as if the Merger occurred on January 1, 2002. This pro forma information is presented in a manner consistent with the disclosure requirements of Statement of Financial Accounting Standards
(SFAS) No. 141, Business Combinations.

This financial information is not necessarily indicative of the results to
be expected for an entire year and should not be relied upon as such.  The pro forma financial information presented below for the three months ended March 31, 2002  includes the results of operations for Old Captiva as if the Merger had
occurred on January 1, 2002  and includes the amortization of purchased intangible assets  beginning January 1, 2002 (in thousands).

|                                      |  | Three Months Ended  March 31,  (Unaudited) |       
|------------------------------------- |  | ------------------------------------------ | ------
|                                      |  |                                            |       
|                                      |  | 2003                                       |       
|                                      |  |                                            |       
|                                      |  | (Actual)                                   |       
|Net revenues:                         |  |                                            |       
|Software licenses                     |  | $                                          | 5,467 
|Services                              |  |                                            | 5,611 
|Third party products                  |  |                                            | 1,526 
|                                      |  |                                            |       
|Total revenues                        |  |                                            | 12,604
|Cost of revenues:                     |  |                                            |       
|Software licenses                     |  |                                            | 320   
|Services                              |  |                                            | 2,427 
|Third party products                  |  |                                            | 1,284 
|Amortization of purchased intangibles |  |                                            | 524   
|                                      |  |                                            |       
|Total cost of revenues                |  |                                            | 4,555 
|                                      |  |                                            |       
|Gross profit                          |  |                                            | 8,049 
|                                      |  |                                            |       
|Operating expenses:                   |  |                                            |       
|Research and development              |  |                                            | 2,111 
|Sales and marketing                   |  |                                            | 4,362 
|General and administrative            |  |                                            | 1,476 
|Merger costs                          |  |                                            | (44   
|                                      |  |                                            |       
|Income (loss) from operations         |  |                                            | 144   
|Other expense, net                    |  |                                            | (7    
|                                      |  |                                            |       
|Income (loss) before income taxes     |  |                                            | 137   
|Provision for income taxes            |  |                                            | 55    
|                                      |  |                                            |       
|Pro forma net income (loss)           |  | $                                          | 82    
|                                      |  |                                            |       

17



---

Three Months Ended March 31, 2003 and 2002

Revenues

Our license revenues decreased 14% for the three months ended March 31, 2003 to $5.5 million from $6.3 million for the three months ended March 31, 2002.  As a
percentage of total revenue, licenses accounted for 43% and 53% in the three months ended March 31, 2003 and 2002, respectively. The decrease in license revenue in total and as a percentage of total revenues is primarily attributable to the
inclusion in first quarter of 2002 of license revenues of an unusually large site license sale of $1.0 million to one customer.

Our
service revenues increased 10% for the three months ended March 31, 2003 to $5.6 million from $5.1 million for the three months ended March 31, 2002.  As a percentage of total revenue, services accounted for 45% and 43% in the three months
ended March 31, 2003 and 2002, respectively.  The increases in service revenues in total and as a percentage of total revenues reflect a growing installed base of customers, most of which purchase ongoing software maintenance
support.

Our third party products revenues increased 225% for the three months ended March 31, 2003 to $1.5 million from $0.5 million
for the three months ended March 31, 2002.  As a percentage of total revenue, third party products accounted for 12% and 4% in the three months ended March 31, 2003 and 2002, respectively.  The increases in third party product revenues in
total and as a percentage of total revenues reflect an increase in sales of digital scanners which Old Captiva introduced in the first quarter of 2002.

Gross Profit

Gross profit was $8.0 million and $8.1 million for the three months ended March 31, 2003 and 2002, respectively.  Gross profit as a percentage of revenue
decreased to 64% for the three months ended March 31, 2003 from 68% for the three months ended March 31,  2002.  The decrease in gross profit as a percentage of revenue for the first quarter of 2003 is due primarily to the change in
product mix due to the increase in third party product revenues, which have lower gross margins relative to license and service revenues.

Research and Development

Research and development expenses increased 16% for the three months ended March 31, 2003 to $2.1 million from $1.8 million for the three months ended March 31,
2002.  As a percentage of revenue, research and development expenses were 17% and 15% for the three months ended March 31, 2003 and 2002, respectively.  The increase in research and development expenses and research and development as a
percentage of revenue is attributable to increases in headcount and related labor costs.

18



---

Sales and Marketing

Sales and marketing expenses decreased 16%
for the three months ended March 31, 2003 to $4.4 million from $5.2 million for the three months ended March 31, 2002.  As a percentage of revenue,sales and marketing expenses were 35% and 43% for the three months ended March 31, 2003 and 2002,
respectively.  The lower cost for the three months ended March 31, 2003 is primarily attributable to the cost efficiencies that have been realized post-Merger through combining the sales and marketing operations of Old Captiva and
ActionPoint.

General and Administrative

General and administrative expenses
increased 13% for the three months ended March 31, 2003 to $1.5 million from $1.3 million for the three months ended March 31, 2002.  As a percentage of revenue, general and administrative expenses increased to 12% for three months ended March
31, 2003 from 11% for the same period in 2002. The increase was primarily attributable to the increase in professional fees, mainly audit, tax and legal, and partially offset by a decrease in staffing and related compensation expense due to the
Merger.

Merger Costs

The costs related to the Merger were recorded in the year
ended December 31, 2002. As part of those Merger costs we recorded estimated excess lease costs of $0.8 million. Estimated excess lease costs were based on the expected differences between lease payments and sublease receipts that could be realized
on a potential sublease. In the three months ended March 31, 2003, we recorded sublease receipts in excess of estimated receipts of $44,000. Merger costs of $0.3 million for the three months ended March 31, 2002 were primarily legal and accounting
costs incurred by Old Captiva.

Provision for Income Taxes

The income tax provision
for the three months ended March 31, 2003 is based on an estimated effective income tax rate for the year. Our effective tax rate for the three months ended March 31, 2003 was 40%. No tax provision was made for the three months ended March 31, 2002
due to our net operating loss carryforwards.

LIQUIDITY AND CAPITAL RESOURCES:

We have incurred losses and negative cash flows from operations in prior periods.  For the year ended December 31, 2002, we incurred a net loss of $0.5 million
and used $0.1 million cash in operations. We may incur additional operating losses and negative cash flows in the future.  Failure to generate sufficient revenues, raise additional capital or reduce spending could adversely affect our ability
to achieve our intended business objectives.  We  currently have no plans to fund our business with cash from sources other than operations and our existing cash and cash equivalents.

At March 31, 2003, we had cash and cash equivalents of $8.1 million, compared to $7.5 million at December 31, 2002.

In connection with the Merger, we assumed a line of credit with a bank.  On March 31, 2003, the outstanding principal balance under the line of credit was $2.0
million.  Borrowings under the line of credit are limited to the greater of $3.0 million or 80% of eligible accounts receivable. Outstanding balances under the line of credit bear interest at the banks prime rate plus 0.5%. All of our
assets collateralize the line of credit.  Pursuant to the terms of the line of credit, we are restricted from paying dividends on our common stock.  The line of credit expires in August 2003. We expect to renew the line of credit prior to
its expiration. However, there is no assurance that we will be able to do so under comparable terms or at all. The line of credit includes various financial covenants related to our operating results.  As of March 31, 2003 we are compliant with
all loan covenants.

19



---

Net cash provided by operating activities was $0.9 million for the three months ended March 31, 2003 compared to
net cash used in operating activities of $0.3 million in the first three months of 2002.  The net cash provided by operating activities in the three month period ended March 31, 2003 was attributable to favorable net changes in working capital
primarily the result of reduced accounts receivable. The net cash used in operating activities in the first three months of 2002 was largely the result of payments of advisory costs and expenses, such as legal, accounting and investment banking,
associated with the Merger.

Net cash used in investing activities was $0.2 million and $38,000, exclusively for additions to property
and equipment, in the three months ended March 31, 2003 and 2002, respectively, and is consistent with expected cash usage in the short-term.

Net cash used in financing activities was $0.1 million for the three month period ended March 31, 2003, primarily for a discretionary principal repayment against our
line of credit. On a go-forward basis, cash from financing activities will be effected by receipts from sale of stock under our Employee Stock Purchase Plan and from the exercise of stock options, and by any discretionary or maturity 
repayments on our line of credit.

Our principal sources of liquidity are cash and cash equivalents on hand, as well as expected cash
flows from operations and the line of credit.  Although transaction and integration expenses associated with the recently completed Merger have reduced cash,we believe that our cash, cash equivalents and cash flows from operations will be
sufficient to meet our liquidity and capital requirements for at least the next 12 months.  We may, however, seek additional equity or debt financing to fund further expansion. There can be no assurance that additional financing will be
available at all or that it, if available, will be obtainable on terms favorable to us or would not be dilutive.

RISK FACTORS:

You
should carefully consider the following risk factors and all other information contained in this Quarterly  Report on Form 10-Q. Investing in our common stock involves a high degree of risk. Risks and uncertainties, in addition to those we
describe below, that are not presently known to us or that we currently believe are immaterial may also impair our business operations. If any of the following risks occur, our business could be harmed, the price of our common stock could decline
and you may lose all or part of your investment.

Because of the unpredictability and variability of revenues from our products, we may not accurately forecast revenues or match expenses to
revenues which could harm quarterly operating results and cause volatility or declines in our stock price.

Our quarterly revenues,
expenses and operating results varied significantly in the past and our quarterly revenues, expenses and operating results are likely to vary significantly in the future due to a variety of factors, including:

| | fluctuations in the size and timing of significant orders;                                                         
|- | -------------------------------------------------------------------------------------------------------------------
| | possible delays in recognizing licensing revenues;                                                                 
| | the trend within the software industry for a large portion of orders to be booked late in a given calendar quarter;
| | uncertainty in the budgeting cycles of customers; and                                                              
| | the introduction of new or enhanced products.                                                                      

We currently operate with virtually no software order backlog because software products are shipped shortly after orders are received. This fact makes software
revenues in any quarter substantially dependent on orders booked and shipped throughout that quarter. In addition, we obtain a significant portion of our revenues from indirect sales channels over which we have little control. Moreover, expense
levels are based to a significant extent on expectations of future revenues and therefore are relatively fixed in the short term. If revenue levels are below expectations, our operating results are likely to be harmed because only small portions of
expenses vary with revenues.

As a result of these factors, we believe that revenues, expenses and operating results are likely to vary
significantly between quarters in the future and comparisons of operating results from period-to-period will not necessarily be meaningful. As such, these comparisons should not be relied upon as the sole measure of our future performance. Our
operating results in one or more future quarters may fail to meet the expectations of securities

20



---

analysts or investors. If this occurs, we could experience an immediate and significant decline in the trading price of our stock.

We may not be able to compete successfully against current and potential competitors.

We believe
competition in the input management software industry may intensify in the future. The market for forms processing and document capture solutions is very competitive and subject to rapid change. In addition, because there are relatively low barriers
to entry into the software market, we may encounter additional competition from both established and emerging companies. Many potential competitors have longer operating histories and significantly greater financial, technical, marketing and other
resources than ours, in addition to significantly greater name recognition and a larger installed base of customers. As a result, these potential competitors may be able to respond more quickly to new or emerging technologies and changes in customer
requirements or to devote greater resources to the development, promotion and sale of competitive products than we can. There is also a substantial risk that announcements of competing products by potential competitors could result in the delay or
postponement of customer orders in anticipation of the introduction of the competitors new products.

In addition, current
and potential competitors have established or may establish cooperative relationships among themselves or with third parties to increase the ability of their products to address customer needs. These cooperative relationships may limit our ability
to sell our products through particular reseller partners. Accordingly, new competitors or competitive cooperative relationships may emerge and rapidly gain significant market share. We also expect that competition will increase as a result of
software industry consolidation. Increased competition is likely to result in price reductions, fewer customer orders, reduced margins and loss of market share, any of which could harm our revenues, business and results.

We incurred losses in the past and we may incur losses in the future.

We  incurred losses
of $0.5 million and $1.9 million for the year ended December 31, 2002 and 2001, respectively.  Even as we achieve profitability, given the competitive and evolving nature of the industry in which we operate, we may not be able to sustain or
increase profitability on a quarterly or annual basis. We will need to generate higher revenues while containing costs and operating expenses to become and remain profitable. Failure to do so may cause our stock price to decline.

If the market for input management software does not grow, our revenues may not grow.

The
market for input management software is fragmented and extremely competitive. We have spent, and intend to continue to spend, considerable resources educating potential customers about our software products and the input management market in
general. These expenditures may fail to achieve any additional degree of market acceptance for our products. The rate at which organizations have adopted our products has varied significantly in the past, and we expect to continue to experience such
variations in the future. If the market for input management products grows more slowly than we anticipate, our revenues will not grow and our operating results will suffer.

If we are unable to
respond in an effective and timely manner to technological change and new products in the industry, our revenues and operating results will suffer.

If we face material delays in introducing new services, products and enhancements, our customers may forego the use of our products and services and use those of our
competitors. The market for input management is characterized by rapid technological change, frequent new product introductions and enhancements, uncertain product life cycles, changes in customer demands and evolving industry standards. The
introduction of products embodying new technologies and the emergence of new industry standards can render existing products obsolete and unmarketable. Our future success will depend upon our ability to continue to enhance our current products while
developing and introducing new products on a timely basis that keep pace with technological developments and satisfy increasingly sophisticated customer requirements. As a result of the complexities inherent in our software, new products and product
enhancements can require long development and testing periods. Significant delays in the general availability of such new releases or significant problems in the installation or implementation of such new releases could harm our operating results
and financial condition.  We have experienced delays in the past in the release of new products and new product enhancements. We may fail to develop and market on a timely and cost effective basis new products or new product enhancements that
respond to technological change, evolving industry

21



---

standards or customer requirements. We may also experience difficulties that could delay or prevent the successful development, introduction or marketing of our products or
reduce the likelihood that our new products and product enhancements will achieve market acceptance.

Software defects that are discovered in our products could damage our reputation, causing a
loss of customers and resulting in significant costs and liabilities.

Our software products are complex and may contain errors or
defects, particularly when first introduced or when new versions or enhancements are released. In the past, both ActionPoint and Old Captiva discovered software errors in certain of their products after they were released to the market. In addition,
our products are combined with complex products developed by other vendors. As a result, should problems occur, it may be difficult to identify the source or sources of the problems. Defects and errors, or end-user perception of defects and errors,
found in current versions, new versions or enhancements of these products after commencement of commercial shipments may result in:

| | loss of customers;                                        
|- | ----------------------------------------------------------
| | damage to brand reputation;                               
| | delay in market acceptance of current and future products;
| | diversion of development and engineering resources; and   
| | legal actions by customers.                               

The occurrence of any one or more of these factors could harm our operating
results and financial condition.

If we cannot manage and expand international operations, our revenues may not increase and our business and results of operations would be harmed.

In 2002, our international sales represented approximately 25% of our revenues. We anticipate that, for the foreseeable future, a
significant portion of revenues will be derived from sources outside the United States. We intend to continue to expand sales and support operations internationally. In order to successfully expand international sales, we may establish additional
foreign operations, expand international sales channel management and support organizations, hire additional personnel, customize our products for local markets, recruit additional international resellers and attempt to increase the productivity of
existing international resellers. If we are unable to do any of the foregoing in a timely and cost-effective manner, our sales growth internationally, if any, will be limited, and our business, operating results and financial condition would be
harmed. Even if we are able to successfully expand international operations, we may not be able to maintain or increase international market demand for our products. Our international operations are generally subject to a number of risks, including:

| | costs of customizing products for foreign countries;                 
|- | ---------------------------------------------------------------------
| | protectionist laws and business practices favoring local competition;
| | greater difficulty or delay in accounts receivable collection;       
| | difficulties in staffing and managing foreign operations;            
| | foreign currency exchange rate fluctuations; and                     
| | political and economic instability.                                  

The
majority of  our historical revenues and costs have been denominated in United States dollars. However, we expect that in the future an increasing portion of revenues and costs could be denominated in foreign currencies. Although we do not
currently undertake foreign exchange hedging transactions to reduce foreign currency transaction exposure, we may do so in the future. However, we do not have any plans to eliminate all foreign currency transaction exposure.  Foreign currency
exchange rate fluctuations and other risks associated with international operations could increase our costs which, in turn, could harm our business.

Our future success is dependent on the
services of our key management, sales and marketing, technical support and research and development personnel, and those persons knowledge of our business and technical expertise would be difficult to replace.

Our products and technologies are complex, and we are substantially dependent upon the continued service of existing key management, sales and marketing,
technical support and research and development personnel. All of these key employees are employees at will and can resign at any time. Moreover, some of these key employees

22



---

may be entitled to receive severance benefits upon their termination or resignation. Mergers like that of ActionPoint and Old Captiva are followed by a period of transition
that often results in changes in key employees. The loss of the services of one or more of these key employees could harm our business and slow product development processes or sales and marketing efforts.

If we fail to recruit and retain a significant number of qualified technical personnel, we may not be able to develop, introduce or enhance products on a timely basis.

We require the services of a substantial number of qualified technical support and research and development personnel. The market for these highly skilled employees
is characterized by intense competition, which is heightened by their high level of mobility. These factors make it particularly difficult to attract and retain the qualified technical personnel required. We have experienced, and expect to continue
to experience, difficulty in hiring and retaining highly skilled employees with appropriate technical qualifications. If we are unable to recruit and retain a sufficient number of technical personnel, we may not be able to complete development of,
or upgrade or enhance, our products in a timely manner. Even if we are able to expand our staff of qualified technical personnel, they may require greater than expected compensation packages which would increase operating expenses.

We could be subject to potential product liability claims and third party litigation related to our products and services, and as a result our reputation and operating results may suffer.

Our products are used in connection with critical business functions and may result in significant liability claims if they do not work properly.
Limitation of liability provisions included in our license agreements may not sufficiently protect us from product liability claims because of limitations in existing or future laws or unfavorable judicial decisions. Although  we have not
experienced any material product liability claims in the past, the sale and support of our products may give rise to claims in the future which may be substantial in light of the use of those products in business-critical applications. Liability
claims could require expenditure of significant time and money in litigation or payment of significant damages. Any claims for damages, whether or not successful, could seriously damage our reputation and business.

Despite our efforts to protect our proprietary rights, unauthorized parties may attempt to copy or otherwise obtain and use our products or technology. Monitoring
unauthorized use of our products is difficult and we cannot be certain that the steps we have taken will prevent misappropriation of our technology, particularly in foreign countries where the laws may not protect our proprietary rights as fully as
in the United States. In addition, our competitors might independently develop similar technology or duplicate our product or circumvent any patents or our other intellectual property rights. Due to rapid technological change in our market, we
believe the various legal protections available for our intellectual property are of limited value. Instead, we seek to establish and maintain a technology leadership position by leveraging technological and creative skills of our personnel, new
product developments and enhancements to existing products.

Substantial litigation regarding intellectual property rights exists in the
software industry. To date we have been notified that our technologies infringe the proprietary rights of two other parties and have settled such claims on terms we consider to be favorable. There can be no assurance that others will not claim that
we have infringed proprietary rights relating to past, current or future software or technologies. We could become subject to intellectual property infringement claims as the number of our competitors grows and as our software overlaps with
competitive offerings. These claims, even if meritless, could be expensive, time-consuming to defend, divert our attention from the operation of our business and cause software shipment delays. If we infringe another partys intellectual
property rights, we could be required to pay a substantial damage award and to develop non-infringing technology, obtain a license or cease selling the software that contains the infringing intellectual property. We may be unable to develop
non-infringing technology or to obtain a license on commercially reasonable terms, if at all.

We license some technologies from third
parties. There can be no assurance that these technology licenses will not infringe the proprietary rights of others or will continue to be available to us on commercially reasonable terms, if at all. If we cannot renew these licenses, shipments of
our software could be delayed until equivalent capabilities can be developed or licensed and integrated into our products. These types of delays could seriously harm our business.

23



---

We depend upon software we license from third parties, the loss of which could harm our revenues.

We rely upon certain software licensed from third parties, including software that is integrated with our internally developed software and used in our products to
perform key functions. There can be no assurance that these third-party software licenses will continue to be available to us on commercially reasonable terms, if at all. The loss of or inability to maintain any such software licenses could result
in shipment delays or reductions until equivalent software could be developed, identified, licensed and integrated. Such delays would materially adversely affect our business, operating results and financial condition.

If we were subject to a protracted infringement claim or one with a significant damage award, our operating results would suffer.

Substantial litigation regarding intellectual property rights and brand names exists in the software industry. We expect that software product developers increasingly
will be subject to infringement claims as the number of products and competitors in this industry segment grows and the functionality of products in different industry segments overlaps. We are not aware that any of our products infringe any
proprietary rights of third parties. However, third parties, some with far greater financial resources than ours, may claim infringement of their intellectual property rights by our products. Any such claims, with or without merit, could:

| | be time consuming to defend;                             
|- | ---------------------------------------------------------
| | result in costly litigation;                             
| | divert managements attention and resources;             
| | cause product shipment delays; or                        
| | require us to enter into royalty or licensing agreements.

If we are required to enter into royalty
or licensing agreements to resolve an infringement claim, we may not be able to enter into those agreements on favorable terms. A successful claim of product infringement against us, or failure or inability to either license the infringed or similar
technology or develop alternative technology on a timely basis, could harm our operating results, financial condition or liquidity.

To manage our expected growth and expansion, we need to continue to improve and implement financial and managerial controls and continue to improve our reporting
systems and procedures. If we are unable to do so successfully, we may not be able to manage growth effectively and our operating results may be harmed.

Our expected growth will place a significant strain on our management, information systems and resources. In order to manage this growth effectively, we will need to
continue to improve our financial and managerial controls and reporting systems and procedures. Any inability of our management to integrate employees, products, technology advances and customer service into operations and to eliminate unnecessary
duplication may have a materially adverse effect on our business, financial condition and results of operations.

If we are unable to build awareness of our brand, we may not be able to compete
effectively against competitors with greater name recognition and our sales could be adversely affected.

If we are unable to
economically achieve or maintain a leading position in input management software or to promote and maintain our brands, our business, results of operations and financial condition could suffer. Development and awareness of our brands will depend
largely on our success in increasing our customer base. In order to attract and retain customers and to promote and maintain our brands in response to competitive pressures, we may be required to increase our marketing and advertising budget or
otherwise increase our sales expenses. There can be no assurance that our efforts will be sufficient or that we will be successful in attracting and retaining customers or promoting our brands. Failure in this regard could harm our business and
results.

Most of our revenues are currently derived from sales and service of three software products. If demand for these products declines or fails to grow as expected, our revenues will be
harmed.

Historically, we have derived substantially all of our revenues from the Formware, InputAccel and PixTools products. Our
future operating results continue to depend heavily upon continued and widespread market acceptance for the InputAccel, PixTools and FormWare products and enhancements to those products. A decline in the demand for any of these products as a result
of competition, technological change or other factors may cause our revenues to decrease.

24



---

We may be unable to meet our future capital requirements and any inability to finance our operations could harm our business.

We cannot be certain that financing will be available to us on favorable terms when required, or at all. If we raise funds through the issuance of equity,
equity-related or debt securities, the securities may have rights, preferences or privileges senior to those of the rights of our common stock and our stockholders may experience dilution. We could require substantial working capital to fund our
business.  We have experienced negative cash flows from operations in the past, and we may experience negative cash flow from operations in the future.  Notwithstanding these factors, we believe that we have sufficient cash and cash
equivalents to fund its operations for at least the next 12 months.

We rely upon contractual provisions and domestic copyright and trademark laws to protect our proprietary rights. Such laws may
not be sufficient to protect our intellectual property from third parties who may sell similar products.

We believe that the steps
we have taken to safeguard our intellectual property afford only limited protection. We rely primarily on a combination of copyright, trademark and trade secret laws, confidentiality procedures and contractual provisions to protect our proprietary
rights. We license our software products primarily under license agreements with our customers. Our trade secrets may be inadvertently or unlawfully disclosed. In addition, competitors may develop technologies that are similar or superior to our
technology or design that do not infringe our copyrights and this could reduce demand for our products. Despite our efforts to protect our proprietary rights, unauthorized parties may attempt to copy aspects of our products or to obtain and use
information that we regard as proprietary. Policing the unauthorized use of our products and proprietary information is difficult and, although we are not able to determine the extent to which piracy of our software products and proprietary
information exists, piracy is expected to be a persistent problem. In addition, the laws of many foreign countries do not protect proprietary rights and intellectual property as fully as the laws of the United States.

In the past, we have depended heavily on service and other revenues to increase overall revenues, and we may not be able to sustain the existing levels of profitability of this part of our business.

Many of our customers entered into service agreements which made up a significant portion of each companys revenue in the past. Service and other
revenues represented 43% of our total revenues for the year ended December 31, 2002. The level of service revenues in the future will depend largely upon our implementation services and ongoing renewals of customer support contracts by our growing
installed customer base. Our service revenues could decline if third-party organizations such as systems integrators compete for the installation or servicing of our products. In addition, our customer support contracts might not be renewed in the
future. Due to the increasing costs of operating a professional services organization, we may not be able to sustain profitability in this part of our business in the near future, or ever.

Accounting charges resulting from the Merger will continue to have a negative effect on earnings over future quarters.

The Merger has resulted in approximately $13 million of goodwill and other intangible assets being recorded on the books of the combined company. Of this amount, up
to approximately $6 million will be amortized as part of our cost of revenues over the next five years. These non-cash charges will negatively affect earnings during the amortization period, which could have a negative effect on our stock
price.

The loss of key employees pursuant to the Merger of ActionPoint and Old Captiva may prevent us from achieving the anticipated benefits of the Merger.

The Merger has been and will continue to be followed by a period of integration and transition. This process may result in the loss of key employees. The loss of key
employees could make it significantly more difficult to manage the critical functions of these two businesses and impair our ability to compete effectively against other input management software providers.

As a result of the Merger, James Vickers, David Sharp and Matthew Albanese, the former executive officers of ActionPoint, may be entitled to significant severance
benefits if their employment is terminated under certain

25



---

circumstances after the Merger. These former executive officers may be entitled to resign and collect severance payments if they have suffered a material reduction in their
authority or responsibility. In addition, Reynolds Bish, Rick Russo, Steven Burton and Blaine Owens are employees at will and may terminate their employment at any time.

If we cannot
successfully integrate existing business operations of ActionPoint and Old Captiva, we may not achieve the anticipated benefits of the Merger.

Integrating the business of Old Captiva and ActionPoint involves a number of risks, including:

| | the difficulties of the potential introduction of new or enhanced products;                                                                      
|- | -------------------------------------------------------------------------------------------------------------------------------------------------
| | the diversion of managements attention from ongoing operations;                                                                                 
| | the difficulties and expenses in combining the operations, technology and systems of the two companies;                                          
| | the difficulties in integrating the two companies key revenue-generating products and/or services in a way that would be accepted in the market;
| | the difficulties in the creation and maintenance of uniform standards, controls, procedures and policies;                                        
| | the different geographic locations of the principal operations of ActionPoint and Old Captiva; and                                               
| | the challenges in keeping and attracting customers.                                                                                              

In the past, as a private company Old Captiva was not subject to rigorous public disclosure and reporting obligations. Further, the process of combining the two
companies could create uncertainty among employees about their future roles with us, thereby negatively affecting employee morale. This uncertainty may adversely affect the ability of the combined company to retain some of our key employees after
the Merger.

If we are to realize the anticipated benefits of the Merger, the operations of Old Captiva and ActionPoint must be
integrated and combined efficiently and effectively. There can be no assurance that the integration will be successful, or that the anticipated benefits of the Merger will be realized.

The
Merger could harm key third party relationships.

The Merger may harm our relationship with third parties with whom ActionPoint and
Old Captiva had relationships prior to the Merger. Uncertainties following the Merger may cause these parties to discontinue or modify these relationships in a manner unfavorable to us. Any changes in these relationships could harm our business. In
addition, customers of Old Captiva and ActionPoint and other third parties may, in response to the Merger, delay or defer decisions concerning whether to utilize our services and products. We could experience a decrease in expected revenue as a
consequence of uncertainties associated with the Merger. Any delay or deferral in those decisions by customers of Old Captiva and ActionPoint or other third parties could have a material adverse effect on our business.

Our executive officers and directors, and entities affiliated with them, have substantial control over us, which could delay or prevent a change in the corporate control favored by non-affiliate stockholders.

Our executive officers and directors, and entities affiliated with them, beneficially own a significant percentage of our common
stock. These parties acting together would be able to significantly influence any matters requiring approval of our stockholders, including the election of directors and the approval of mergers or other business combination transactions.

Provisions of our charter documents, Delaware law and our rights plan may have anti-takeover effects that could discourage or prevent a change in control, which may depress our stock price or cause it to
decline.

Provisions of our certificate of incorporation and bylaws and a stockholder rights plan may discourage, delay or prevent a
merger or acquisition of us that the majority of our stockholders may consider favorable. Provisions of our certificate of incorporation and bylaws:

| | prohibit cumulative voting in the election of directors;                                                                                                                           
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | eliminate the ability of stockholders to call special meetings; and                                                                                                                
| | establish advance notice requirements for nominations for election to the board of directors or for proposing matters that can be acted on by stockholders at stockholder
meetings.

26



---

The terms of the rights plan are set forth in the rights agreement entered into by us and the rights agent. The
rights granted pursuant to the rights agreement have anti-takeover effects, which may cause substantial dilution to any party that attempts to acquire us or our stock on terms that our board of directors determines are not in the best interests of
our stockholders. Certain provisions of Delaware law also may discourage, delay or prevent a party from acquiring or merging with us, which may cause the market price of our common stock to decline.

We may not be able to maintain our listing on The Nasdaq National Market, in which event the liquidity and share price of our common stock will be adversely affected.

Our common stock is presently authorized for quotation on The Nasdaq National Market. Accordingly, we are subject to all the requirements of our listing agreement
with Nasdaq. Certain events could cause us to have our status as a National Market Issuer terminated, including:

| | failure to maintain a closing bid price for our common stock of at least $1.00 per share for 30 consecutive trading days;                                                 
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | failure to maintain stockholders equity of at least $10.0 million;                                                                                                       
| | failure to maintain an audit committee that comports to the independence and other standards of The Nasdaq National Market and the Securities and Exchange Commission;
and
| | failure to hold timely annual meetings of stockholders and comply with other corporate governance requirements.                                                           

Our common stock has had a closing bid price below the $1.00 minimum within the last six months, but for fewer than 30 consecutive trading days. If our common stock
fails to maintain a closing bid price of at least $1.00, it could result in the delisting of our stock on The Nasdaq National Market. If our stock is delisted and thus no longer eligible for quotation on The Nasdaq National Market, it could trade
either as a Nasdaq Small Cap issue or in the over-the-counter market, both of which are viewed by most investors as less desirable and less liquid marketplaces. The loss of our listing on The Nasdaq National Market could reduce the liquidity and
share price of our common stock and would complicate compliance with state blue-sky laws.

Item 3 
Quantitative and Qualitative Disclosures about Market Risk.

The Companys exposure to market risk for
changes in interest rates relates primarily to its investment portfolio. The Company maintains an investment policy which is intended to ensure the safety and preservation of its invested funds by limiting default risk, market risk and reinvestment
risk. The Company does not currently use, nor has it historically used, derivative financial instruments to manage or reduce market risk. The Company mitigates default risk by investing in high credit quality securities such as debt instruments of
the United States government and its agencies and high quality corporate issuers, as well as money market funds. The portfolio includes only marketable securities with active secondary or resale markets to ensure portfolio liquidity and maintains a
prudent amount of diversification. As of March 31, 2003, the Company had approximately $8.1 million in cash and cash equivalents.

The
Company has significant foreign operations and, as a result, is subject to various risks, including, foreign currency risks. The Company has not entered into foreign currency contracts for purposes of hedging or speculation. To date, the Company has
not realized any significant gain or loss from its transactions denominated in foreign currencies.  For the three months ended March 31, 2003, approximately 20% of the Companys sales and approximately 13% of the Companys operating
expenses were denominated in currencies other than the Companys functional currency. These foreign currencies are primarily British pounds, Euros and the Australian dollar. Additionally, substantially all of the receivables and payables of the
Companys foreign subsidiaries are denominated in currencies other than the Companys functional currency.

Item 4 
Controls and Procedures.

Evaluation of Controls and Procedures

The Company maintains controls and procedures, which have been designed to ensure that material information related to Captiva Software Corporation, including its
consolidated subsidiaries, is made known to management on a timely and consistent basis. In response to recent legislation and proposed regulations, the

27



---

Company has been reviewing its internal control structure and has established a disclosure committee, which consists of certain members of the Companys management.
 Although the Company believes its existing disclosure controls and procedures are adequate to enable the Company to comply with its disclosure obligations, the review and documentation of its internal control structure is a process that will
continue in conjunction with other integration activities.

Within 90 days prior to the filing of this quarterly report, the disclosure
committee carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer, Mr. Bish, and Chief Financial Officer, Mr. Russo, of the effectiveness of
the design and operation of the Companys disclosure controls and procedures.  Based upon that evaluation, Mr. Bish and Mr. Russo concluded that the Companys disclosure controls and procedures are effective in causing material
information to be collected, communicated and analyzed by management of the Company on a timely basis and to ensure that the Companys public disclosures are timely filed and comply with SEC disclosure obligations.

Changes in Controls and Procedures

There were no significant changes in the Companys internal
controls or in other factors that could significantly affect these internal controls after the date of the Companys most recent evaluation.

PART II -
OTHER INFORMATION

Item 1.         
Legal proceedings

Captiva Software Corporation is not a party to any material legal proceedings.

Item
2.         
Changes in Securities and Use of Proceeds

None.

Item 3.         
Defaults Upon Senior Securities

None.

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

None.

Item
5.         
Other Information

None.

Item 6.         
Exhibits and Reports on Form 8-K

a. Exhibits

|Exhibit  Number |  | Description                                                                                                        
|--------------- |  | -------------------------------------------------------------------------------------------------------------------
|                |  |                                                                                                                    
|99.1            |  | Certification pursuant to Section 906 of the Public Company Accounting  Reform and Investor Protection Act of 2002 
|99.2            |  | Certification pursuant to Section 906 of the Public Company Accounting  Reform and Investor Protection Act of 2002.

b. Reports on Form 8-K

None.

28



---

SIGNATURES

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

|                   | CAPTIVA SOFTWARE CORPORATION            
|------------------ | ----------------------------------------
|                   |                                         
|                   | Registrant                              
|                   |                                         
|                   | /s/ REYNOLDS C. BISH                    
|Date: May 15, 2003 |                                         
|                   | Reynolds C. Bish Chief Executive Officer
|                   |                                         
|                   | /s/ RICK E. RUSSO                       
|                   |                                         
|                   | Rick E. Russo Chief Financial Officer   

29



---

CERTIFICATION

I, Reynolds C. Bish, certify that:

1. I have reviewed this
quarterly report on Form 10-Q of Captiva Software Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material
fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and
for, the periods presented in this quarterly report;

4. The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the
registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b)
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the Evaluation Date); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent
function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report
financial data and have identified for the registrants auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrants internal controls; and

6. The registrants other certifying officer and I have indicated in this quarterly report whether or not
there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies
and material weaknesses.

| | Date:     May 15, 2003                   | 
| | ---------------------------------------- | 
| |                                          | 
| | /s/ REYNOLDS C. BISH                     | 
| |                                          | 
| | Reynolds C. Bish Chief Executive Officer | 

30



---

CERTIFICATION

I, Rick E. Russo, certify
that:

1. I have reviewed this quarterly report on Form 10-Q of Captiva Software Corporation;

2. Based on my knowledge, this quarterly report
does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered
by this quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4. The registrants other certifying officer and I
are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure
controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is
being prepared;

b) evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the
Evaluation Date); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
registrants board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect
the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and

b)
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and

6. The registrants other
certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent
evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

| | Date:     May 15, 2003                | 
| | ------------------------------------- | 
| |                                       | 
| | /s/ RICK E. RUSSO                     | 
| |                                       | 
| | Rick E. Russo Chief Financial Officer | 

31