##### Table of Contents



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549




FORM 10-Q/A

Amendment Number 1


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

For the quarterly period ended April 30, 2002

Commission File Number 0-20842

PLATO LEARNING, INC.

---

(Exact name of Registrant as specified in its charter)


|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 36-3660532                             
|                                                               |  |                                        
|(State or other jurisdiction
of incorporation or organization) |  | (I.R.S. Employer
Identification Number)
|                                                              
|10801 Nesbitt Avenue South, Bloomington, MN                    |  | 55437                                  
|                                                               |  |                                        
|(Address of principal executive offices)                       |  | (Zip Code)                             
|                                                              
|Registrants telephone number, including area code:            |  | (952) 832-1000                         
|                                                               |  |                                        

Not Applicable
(Former name, former address and former fiscal year,
if changed since last report)

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

Yes [X]                      No  [   ]

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

|                             |  |                               
|---------------------------- |  | ------------------------------
|Common stock, $.01 par value |  | 16,198,775 shares             
|                             |  |                               
|Class                        |  | Outstanding as of May 31, 2002

(This document contains 25 pages)

1



---

TABLE OF CONTENTS



|                                                   |                                            |  |  |  |  |  |  | 
|-------------------------------------------------- | ------------------------------------------ |  |  |  |  |  |  | 
|PART I. FINANCIAL INFORMATION                     
|                                                   | Consolidated Statements of Earnings       
|                                                   | Consolidated Balance Sheets               
|                                                   | Consolidated Statements of Cash Flows     
|                                                   | Notes to Consolidated Financial Statements
|                                                   | Managements Discussion and Analysis      
|                                                   | Item 6. Exhibits and Reports on Form 8-K  
|SIGNATURES                                        
|CERTIFICATIONS                                    
|EX-99.01 Certification Pursuant to 18 USC Sec 1350



---



##### Table of Contents



PLATO Learning, Inc. and Subsidiaries

REASON FOR AMENDMENT

We hereby amend Part I, Items 1 and 2 and Part II, Item 6 of our Quarterly
Report on Form 10-Q for the period ended April 30, 2002 filed with the
Securities and Exchange Commission on June 14, 2002 (the Original Filing) to
restate our consolidated balance sheets as described in Item 2
Managements Discussion and Analysis of Results of Operations and Financial
Condition and in Note 2 to our Consolidated Financial Statements. The
Original Filing, as amended hereby, speaks only as of the date set forth in the
Original Filing. We have not updated any of the disclosures to speak to any
later date.

INDEX

|               |                                                                                                |  |             |    | 
|-------------- | ---------------------------------------------------------------------------------------------- |  | ----------- | -- | 
|               |                                                                                                |  | Page Number
|               |                                                                                                |  |            
|PART I.        | FINANCIAL INFORMATION                                                                          |  |             |    | 
|Item 1.        | Consolidated Financial Statements (Unaudited):                                                 |  |             |    | 
|               | Consolidated Statements of Earnings for the
Three and Six Months Ended April 30, 2002 and 2001 |  |             | 3  | 
|               | Consolidated Balance Sheets as of
April 30, 2002 and October 31, 2001                          |  |             | 4  | 
|               | Consolidated Statements of Cash Flows for the
Six Months Ended April 30, 2002 and 2001         |  |             | 5  | 
|               | Notes to Consolidated Financial Statements                                                     |  |             | 6  | 
|Item 2.        | Managements Discussion and Analysis of
Results of Operations and Financial Condition          |  |             | 13 | 
|Item 3.        | Quantitative and Qualitative Disclosures About Market Risk                                     |  |             | *  | 
|PART II.       | OTHER INFORMATION                                                                              |  |             |    | 
|Item 1.        | Legal Proceedings                                                                              |  |             | *  | 
|Item 2.        | Changes in Securities                                                                          |  |             | *  | 
|Item 3.        | Defaults Upon Senior Securities                                                                |  |             | *  | 
|Item 4.        | Submission of Matters to a Vote of Security Holders                                            |  |             | *  | 
|Item 5.        | Other Information                                                                              |  |             | *  | 
|Item 6.        | Exhibits and Reports on Form 8-K                                                               |  |             | 23 | 
|SIGNATURES     |                                                                                                |  | 24          |   
|CERTIFICATIONS |                                                                                                |  | 25          |   



|* |  | Previously filed
|- |  | ----------------

2



---



##### Table of Contents









PART I.   FINANCIAL INFORMATION
PLATO LEARNING, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited, in thousands, except per share amounts)

|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |        |        |        |  
|------------------------------------------- | ---------------------------------------- | ------------------------ | ----------------------------------- | ------ | ------------------ | --- | ---------------- | ------ | ------ | ----- | ---- | ------ | ------ | ------ | ------ | ------ | ------ | ------ | -
|                                            |                                          |                          |                                     |        | Three Months Ended |     | Six Months Ended
|                                            |                                          |                          |                                     |        | April 30,          |     | April 30,       
|                                            |                                          |                          |                                     |        |                    |     |                 
|                                            |                                          |                          |                                     |        | 2002               |     | 2001             |        | 2002   |       | 2001
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |     
|Revenues:                                   |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | License fees                             |                          | $                                   | 13,416 |                    |     | $                | 12,476 |        |       | $    | 24,000 |        |        | $      | 19,669 |       
|                                            | Services                                 |                          |                                     | 2,836  |                    |     |                  | 1,996  |        |       |      | 5,187  |        |        |        | 3,621  |       
|                                            | Other                                    |                          |                                     | 960    |                    |     |                  | 892    |        |       |      | 2,072  |        |        |        | 1,828  |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          | Total revenues           |                                     |        | 17,212             |     |                  |        | 15,364 |       |      |        | 31,259 |        |        |        | 25,118 |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|Cost of revenues:                           |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | License fees                             |                          |                                     | 947    |                    |     |                  | 443    |        |       |      | 1,783  |        |        |        | 695    |       
|                                            | Services                                 |                          |                                     | 306    |                    |     |                  | 272    |        |       |      | 577    |        |        |        | 510    |       
|                                            | Other                                    |                          |                                     | 815    |                    |     |                  | 754    |        |       |      | 1,763  |        |        |        | 1,743  |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          | Total cost of revenues   |                                     |        | 2,068              |     |                  |        | 1,469  |       |      |        | 4,123  |        |        |        | 2,948  |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          | Gross profit             |                                     |        | 15,144             |     |                  |        | 13,895 |       |      |        | 27,136 |        |        |        | 22,170 |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|Operating expenses:                         |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | Selling, general and administrative      |                          |                                     | 11,960 |                    |     |                  | 10,157 |        |       |      | 23,476 |        |        |        | 18,894 |       
|                                            | Product development and customer support |                          |                                     | 2,577  |                    |     |                  | 2,045  |        |       |      | 5,358  |        |        |        | 3,832  |       
|                                            | Amortization of intangibles              |                          |                                     | 168    |                    |     |                  | 386    |        |       |      | 362    |        |        |        | 594    |       
|                                            | Special charges                          |                          |                                     |       |                    |     |                  |       |        |       |      |       |        |        |        | 1,260  |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          | Total operating expenses |                                     |        | 14,705             |     |                  |        | 12,588 |       |      |        | 29,196 |        |        |        | 24,580 |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          |                          | Operating profit (loss)             |        |                    | 439 |                  |        |        | 1,307 |      |        |        | (2,060 | )      |        |        | (2,410 | )
|Interest income                             |                                          |                          | 189                                 |        |                    |     | 24               |        |        |       | 557  |        |        |        | 31     |       
|Interest expense                            |                                          |                          | (31                                 | )      |                    |     | (71              | )      |        |       | (73  | )      |        |        | (155   | )     
|Other expense, net                          |                                          |                          | (25                                 | )      |                    |     | (37              | )      |        |       | (109 | )      |        |        | (97    | )     
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          |                          | Earnings (loss) before income taxes |        |                    | 572 |                  |        |        | 1,223 |      |        |        | (1,685 | )      |        |        | (2,631 | )
|Income tax expense (benefit)                |                                          |                          | 275                                 |        |                    |     | 398              |        |        |       | (625 | )      |        |        | (1,105 | )     
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            |                                          |                          | Net earnings (loss)                 |        | $                  | 297 |                  |        | $      | 825   |      |        | $      | (1,060 | )      |        | $      | (1,526 | )
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|Earnings (loss) per share:                  |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | Basic and diluted                        |                          | $                                   | 0.02   |                    |     | $                | 0.07   |        |       | $    | (0.06  | )      |        | $      | (0.14  | )     
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|Weighted average common shares outstanding: |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | Basic                                    |                          |                                     | 16,448 |                    |     |                  | 11,352 |        |       |      | 16,430 |        |        |        | 11,184 |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       
|                                            | Diluted                                  |                          |                                     | 17,140 |                    |     |                  | 12,273 |        |       |      | 16,430 |        |        |        | 11,184 |       
|                                            |                                          |                          |                                     |        |                    |     |                  |        |        |       |      |        |        |        |        |       

See Notes to Consolidated Financial Statements

3



---



##### Table of Contents






PLATO LEARNING, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)

|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |             |   |   |         | 
|------------------------------------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----- | ------------------------------------------ | - | ----------- | ------- | ----------- | - | - | ------- | 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   | April 30,   |         | October 31,
|                                     |                                                                                                                                                                                                      |  |       |                                            |   | 2002        |         | 2001       
|                                     |                                                                                                                                                                                                      |  |       |                                            |   | (Unaudited) |         | (See Note) 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   | (Restated)  |         | (Restated) 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|ASSETS                               |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|Current assets:                      |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     | Cash and cash equivalents                                                                                                                                                                            |  | $     | 59,122                                     |   |             | $       | 61,568      |  
|                                     | Accounts receivable, less allowances of $2,085
and $2,545, respectively                                                                                                                              |  |       | 25,803                                     |   |             |         | 28,739      |  
|                                     | Prepaid expenses and other current assets                                                                                                                                                            |  |       | 1,296                                      |   |             |         | 1,317       |  
|                                     | Deferred income taxes                                                                                                                                                                                |  |       | 2,468                                      |   |             |         | 2,468       |  
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total current assets                       |   |             | 88,689  |             |   |   | 94,092  | 
|                                     | Equipment and leasehold improvements, less accumulated
depreciation of $4,414 and $3,829, respectively                                                                                               |  |       | 4,116                                      |   |             |         | 2,803       |  
|                                     | Product development costs, less accumulated amortization
of $14,036 and $12,094, respectively                                                                                                        |  |       | 11,274                                     |   |             |         | 9,949       |  
|                                     | Deferred income taxes                                                                                                                                                                                |  |       | 3,926                                      |   |             |         | 2,832       |  
|                                     | Goodwill, less accumulated amortization of $1,831                                                                                                                                                    |  |       | 16,171                                     |   |             |         | 16,152      |  
|                                     | Identified intangible assets, less accumulated amortization of $1,113
and $601, respectively                                                                                                         |  |       | 3,122                                      |   |             |         | 3,634       |  
|                                     | Other assets                                                                                                                                                                                         |  |       | 3,173                                      |   |             |         | 2,449       |  
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total assets                               |   | $           | 130,471 |             |   | $ | 131,911 | 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|LIABILITIES AND STOCKHOLDERS EQUITY |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|Current liabilities:                 |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     | Current portion of long-term debt                                                                                                                                                                    |  | $     | 248                                        |   |             | $       | 242         |  
|                                     | Accounts payable                                                                                                                                                                                     |  |       | 1,486                                      |   |             |         | 2,216       |  
|                                     | Accrued employee salaries and benefits                                                                                                                                                               |  |       | 4,182                                      |   |             |         | 4,539       |  
|                                     | Accrued liabilities                                                                                                                                                                                  |  |       | 2,757                                      |   |             |         | 3,883       |  
|                                     | Deferred revenue                                                                                                                                                                                     |  |       | 9,601                                      |   |             |         | 9,163       |  
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total current liabilities                  |   |             | 18,274  |             |   |   | 20,043  | 
|Long-term debt                       |                                                                                                                                                                                                      |  | 590   |                                            |   |             | 720     |            
|Deferred revenue                     |                                                                                                                                                                                                      |  | 1,398 |                                            |   |             | 1,170   |            
|Other liabilities                    |                                                                                                                                                                                                      |  | 36    |                                            |   |             | 79      |            
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total liabilities                          |   |             | 20,298  |             |   |   | 22,012  | 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|Stockholders equity:                |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     | Common stock, $.01 par value, 50,000 shares
authorized; 16,779 shares issued and 16,496 shares
outstanding at April 30, 2002; 16,689 shares issued
and 16,411 shares outstanding at October 31, 2001 |  |       | 165                                        |   |             |         | 164         |  
|                                     | Paid-in capital                                                                                                                                                                                      |  |       | 115,183                                    |   |             |         | 113,767     |  
|                                     | Treasury stock at cost, 283 and 278 shares, respectively                                                                                                                                             |  |       | (4,986                                     | ) |             |         | (4,914      | )
|                                     | Retained earnings                                                                                                                                                                                    |  |       | 726                                        |   |             |         | 1,786       |  
|                                     | Accumulated other comprehensive loss                                                                                                                                                                 |  |       | (915                                       | ) |             |         | (904        | )
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total stockholders equity                 |   |             | 110,173 |             |   |   | 109,899 | 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            
|                                     |                                                                                                                                                                                                      |  |       | Total liabilities and stockholders equity |   | $           | 130,471 |             |   | $ | 131,911 | 
|                                     |                                                                                                                                                                                                      |  |       |                                            |   |             |         |            

Note: The balance sheet at October 31, 2001 has been derived from the restated
auditedfinancial statements at that date. See Notes to Consolidated Financial
Statements.

4



---



##### Table of Contents






PLATO LEARNING, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)

|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |        |        |        |       | 
|------------------------------------------------ | ------------------------------------------------------------------------------- | ---------------------------------------------------------------- | --------------------------------------------------------------------------------- | ----------------------------------------- | ----- | ---------------- | ------ | ------ | ------ | ------ | ----- | 
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       | Six Months Ended
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       | April 30,       
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                 
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       | 2002             |        | 2001  
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Operating activities:                            |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 | Net loss                                                                        |                                                                  | $                                                                                 | (1,060                                    | )     |                  | $      | (1,526 | )     
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 | Adjustments to reconcile net loss to net cash provided by
operating activities: |                                                                  |                                                                                   |                                           |       |                  |        |        |       
|                                                 |                                                                                 | Depreciation and amortization                                    |                                                                                   |                                           | 3,102 |                  |        |        | 2,369  |       
|                                                 |                                                                                 | Deferred income taxes                                            |                                                                                   |                                           | (625  | )                |        |        | (1,105 | )     
|                                                 |                                                                                 | Provision for doubtful accounts                                  |                                                                                   |                                           | 901   |                  |        |        | 600    |       
|                                                 |                                                                                 | Stock-based compensation                                         |                                                                                   |                                           | 36    |                  |        |        | 536    |       
|                                                 |                                                                                 | Loss on disposal of equipment                                    |                                                                                   |                                           | 88    |                  |        |        | 17     |       
|                                                 |                                                                                 | Changes in assets and liabilities, net of effect of acquisition: |                                                                                   |                                           |       |                  |        |        |        |       
|                                                 |                                                                                 |                                                                  | Accounts receivable                                                               |                                           |       | 2,035            |        |        |        | (25    | )    
|                                                 |                                                                                 |                                                                  | Prepaid expenses and other current and noncurrent assets                          |                                           |       | (772             | )      |        |        | (692   | )    
|                                                 |                                                                                 |                                                                  | Accounts payable                                                                  |                                           |       | (730             | )      |        |        | (32    | )    
|                                                 |                                                                                 |                                                                  | Accrued liabilities, accrued employee salaries and benefits
and other liabilities |                                           |       | (1,526           | )      |        |        | (502   | )    
|                                                 |                                                                                 |                                                                  | Deferred revenue                                                                  |                                           |       | 666              |        |        |        | 736    |      
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 |                                                                                 |                                                                  |                                                                                   | Total adjustments                         |       |                  | 3,175  |        |        |        | 1,902 | 
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 |                                                                                 |                                                                  |                                                                                   | Net cash provided by operating activities |       |                  | 2,115  |        |        |        | 376   | 
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Investing activities:                            |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 | Capitalization of product development costs                                     |                                                                  |                                                                                   | (3,262                                    | )     |                  |        | (1,952 | )     
|                                                 | Capital expenditures                                                            |                                                                  |                                                                                   | (2,013                                    | )     |                  |        | (527   | )     
|                                                 | Acquisition, net of cash acquired of $279                                       |                                                                  |                                                                                   |                                          |       |                  |        | (4,327 | )     
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 |                                                                                 |                                                                  | Net cash used in investing activities                                             |                                           |       | (5,275           | )      |        |        | (6,806 | )    
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Financing activities:                            |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 | Net proceeds from issuance of common stock                                      |                                                                  |                                                                                   | 962                                       |       |                  |        | 360    |       
|                                                 | Repayments of capital lease obligations                                         |                                                                  |                                                                                   | (124                                      | )     |                  |        |       |       
|                                                 | Repurchase of common stock                                                      |                                                                  |                                                                                   | (72                                       | )     |                  |        |       |       
|                                                 | Net proceeds from short-term borrowings                                         |                                                                  |                                                                                   |                                          |       |                  |        | 825    |       
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 |                                                                                 | Net cash provided by financing activities                        |                                                                                   |                                           | 766   |                  |        |        | 1,185  |       
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Effect of foreign currency on cash               |                                                                                 |                                                                  | (52                                                                               | )                                         |       |                  | (99    | )     
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Net decrease in cash and cash equivalents        |                                                                                 |                                                                  | (2,446                                                                            | )                                         |       |                  | (5,344 | )     
|Cash and cash equivalents at beginning of period |                                                                                 |                                                                  | 61,568                                                                            |                                           |       |                  | 6,415  |       
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Cash and cash equivalents at end of period       |                                                                                 | $                                                                | 59,122                                                                            |                                           |       | $                | 1,071  |       
|                                                 |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|Cash paid for interest                           |                                                                                 | $                                                                | 128                                                                               |                                           |       | $                | 129    |       
|Cash paid for income taxes                       |                                                                                 |                                                                  | 50                                                                                |                                           |       |                  | 237    |       
|Non-cash investing and financing activities:     |                                                                                 |                                                                  |                                                                                   |                                           |       |                  |        |       
|                                                 | Common stock issued for acquisition                                             |                                                                  |                                                                                   |                                          |       |                  |        | 12,000 |       
|                                                 | Assets acquired in acquisition                                                  |                                                                  |                                                                                   |                                          |       |                  |        | 595    |       
|                                                 | Liabilities assumed in acquisition                                              |                                                                  |                                                                                   |                                          |       |                  |        | 557    |       
|                                                 | Capital lease obligations incurred                                              |                                                                  |                                                                                   |                                          |       |                  |        | 722    |       
|                                                 | Debt converted to common stock                                                  |                                                                  |                                                                                   |                                          |       |                  |        | 600    |       

See Notes to Consolidated Financial Statements

5



---



##### Table of Contents






NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

PLATO Learning, Inc. and its subsidiaries provide computer-based and e-learning
instruction software and related services, offering basic to advanced level
courseware in reading, writing, math, science, social studies and life and job
skills. Our PLATO® Learning System and PLATO® Web Learning Network provide more
than 3,500 hours of objective-based, problem solving courseware and include
assessment, alignment and management tools to create standards-based curricula
and facilitate the learning process. PLATO courseware is delivered via
networks, CD-ROM, private intranets and the Internet. In addition, single
topic PLATO courseware is available through our e-commerce Web site and
distributors. We market our courseware products and services to K-12 schools,
colleges, job training programs, correctional institutions, military education
programs, corporations and individuals.

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United
States of America for interim financial information and with the instructions
to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not
include all of the information and footnotes required by accounting principles
generally accepted in the United States of America for complete financial
statements. We have included all normal recurring adjustments considered
necessary to give a fair presentation of our operating results for the interim
periods shown. Operating results for these interim periods are not necessarily
indicative of the results to be expected for the full fiscal year. For further
information, refer to the consolidated financial statements and accompanying
notes included in our Annual Report on Form 10-K for the fiscal year ended
October 31, 2001.

Certain reclassifications of previously reported amounts have been made to
conform to the current year presentation and had no impact on net earnings
(loss), cash flows or stockholders equity.

Revenue Recognition

We recognize revenue in accordance with the provisions of Statement of Position
No. 97-2, Software Revenue Recognition, as amended and modified, and Staff
Accounting Bulletin No. 101, Revenue Recognition in Financial Statements.

Revenue from the sale of courseware licenses and computer hardware is
recognized upon meeting the following criteria: (i) a written customer order
is executed, (ii) courseware and hardware are delivered, (iii) the license fee
is fixed or determinable and (iv) collectibility of the

6



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

Revenue Recognition, Continued

proceeds is probable. For software arrangements that include more than one
element, we allocate the total arrangement fee among each deliverable based on
vendor-specific objective evidence of the relative fair value of each
deliverable. Vendor-specific objective evidence of fair value is determined
using the price charged when that element is sold separately. Upon delivery,
future service costs, if any, are accrued. Future service costs represent our
problem resolution and support hotline services for a one-year period.
Service revenue includes software support, which is deferred and recognized
ratably over the support period, and revenue from installation and training
services, which is recognized as services are performed. Installation and
training services are customarily billed at a fixed daily rate. Deferred
revenue represents the portion of billings made or payments received in advance
of services being performed or products being delivered.

Product Development, Enhancement and Maintenance Costs

Costs incurred in the development, enhancement and routine maintenance of our
current generation courseware products are expensed as incurred. Costs
incurred in establishing the technological feasibility of new courseware
products are expensed as incurred. Once technological feasibility has been
established, costs incurred in the development of new generation courseware
products are capitalized. Technological feasibility is established when we
have completed all planning, designing, coding and testing activities.

Capitalized costs are amortized to product development and customer support
expense over the estimated useful life of the new courseware products, which is
generally three years. Amortization begins when the product is available for
general release to our customers. Unamortized costs determined to be in excess
of the net realizable value of the product, if any, are expensed at the date of
such determination.

Amortization expense related to capitalized product development costs was
$1,001 and $759 for the three months and $1,940 and $1,251 for the six months
ended April 30, 2002 and 2001, respectively.

Earnings (Loss) Per Share

Basic earnings (loss) per share is calculated by dividing net earnings (loss)
by the weighted average number of common shares outstanding during the period.
Diluted earnings (loss) per share is calculated by dividing net earnings (loss)
by the weighted average number of common and, where dilutive, potential common
shares outstanding during the period. Potential common shares include options
and warrants.

7



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

2.   RESTATEMENT OF FINANCIAL INFORMATION RELATED TO DEFERRED INCOME TAXES

We have restated our consolidated
balance sheets as a result of a
miscalculation of our accumulated net operating loss carryforward beginning
with the fourth quarter of our fiscal year ended October 31, 1999. The
restatement reflects the reduction of the income tax benefit recognized in the fourth quarter of
fiscal year 1999 from $10 million to $6 million and reduces our net deferred
income tax asset by $4 million at each balance sheet date as of and subsequent
to October 31, 1999.

The effect of the restatement on the consolidated balance sheets at April 30,
2002 and October 31, 2001 was as follows:

|                                    |  |                |        |                  |  |        |        |          |  |   |        |   |  |   |        |  
|----------------------------------- |  | -------------- | ------ | ---------------- |  | ------ | ------ | -------- |  | - | ------ | - |  | - | ------ | -
|                                    |  | April 30, 2002 |        | October 31, 2001
|                                    |  |                |        |                 
|                                    |  | Deferred       |        |                  |  |        |        | Deferred |  |   |        |  
|                                    |  | Income         |        | Retained         |  | Income |        | Retained
|                                    |  | Taxes          |        | Earnings         |  | Taxes  |        | Earnings
|                                    |  |                |        |                  |  |        |        |         
|Balance, previously reported        |  | $              | 7,926  |                  |  | $      | 4,726  |          |  | $ | 6,832  |   |  | $ | 5,786  |  
|Adjustment to deferred income taxes |  |                | (4,000 | )                |  |        | (4,000 | )        |  |   | (4,000 | ) |  |   | (4,000 | )
|                                    |  |                |        |                  |  |        |        |          |  |   |        |   |  |   |        |  
|Balance, restated                   |  | $              | 3,926  |                  |  | $      | 726    |          |  | $ | 2,832  |   |  | $ | 1,786  |  
|                                    |  |                |        |                  |  |        |        |          |  |   |        |   |  |   |        |  

3.   ACQUISITION

In April 2001, we acquired Wasatch Interactive Learning Corporation
(Wasatch). For further information regarding this acquisition, refer to Note
3 of Notes to Consolidated Financial Statements included in our Annual Report
on Form 10-K for the fiscal year ended October 31, 2001, as amended.

Our unaudited pro form consolidated results of operations, as if the Wasatch
acquisition had occurred at the beginning of the period presented, were as
follows:

|                       |  |                  |        |  
|---------------------- |  | ---------------- | ------ | -
|                       |  | Six Months Ended
|                       |  | April 30, 2001  
|                       |  |                 
|                       |  | (Unaudited)     
|Revenues               |  | $                | 25,651 |  
|                       |  |                  |        |  
|Net loss               |  | $                | (4,434 | )
|                       |  |                  |        |  
|Diluted loss per share |  | $                | (0.37  | )
|                       |  |                  |        |  

The unaudited pro forma consolidated results of operations are for comparative
purposes only and do not necessarily reflect the results that would have
occurred had the acquisition occurred at the beginning of the period presented
or the results which may occur in the future.

4.   ACCOUNTS RECEIVABLE

Accounts receivable include installment receivables of $16,216 and $16,087 at
April 30, 2002 and October 31, 2001, respectively. Installment receivables to
be billed beyond one year from the balance sheet date were $2,750 and $2,021 at
April 30, 2002 and October 31, 2001, respectively, and are included in other
assets on the consolidated balance sheets.

8



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

5.   GOODWILL AND OTHER INTANGIBLE ASSETS

Effective November 1, 2001, we adopted Statement of Financial Accounting
Standards No. 142, Goodwill and Other Intangible Assets (SFAS 142).

Goodwill

Under SFAS 142, goodwill is no longer amortized to expense and must be
periodically reviewed for impairment with any related losses recognized when
incurred. We have completed the transitional impairment test of goodwill as of
November 1, 2001 and the carrying value of goodwill was not impaired. The
carrying value of our goodwill was $16,152 at November 1, 2001 and $16,171 at
April 30, 2002.

For the three and six months ended April 30, 2002, $651 and $1,277 of goodwill
amortization expense was not recognized that would have been recognized had
SFAS 142 not been adopted. For the full fiscal year 2002, we expect that
$2,578 of goodwill amortization expense will not be
recognized that would have been recognized had SFAS 142 not been adopted. For
the three and six months ended April 30, 2001, $283 and $414 of goodwill
amortization expense was recorded.

The following table presents the impact of SFAS 142 on net income (loss) and
the related per share amounts as if it had been in effect for the three and six
months ended April 30, 2001:

|                                            |  |                    |     |                  |  |                     |      |  |  |   |        |                     |  |   |       |  
|------------------------------------------- |  | ------------------ | --- | ---------------- |  | ------------------- | ---- |  |  | - | ------ | ------------------- |  | - | ----- | -
|                                            |  | Three Months Ended |     | Six Months Ended
|                                            |  | April 30, 2001     |     | April 30, 2001  
|                                            |  |                    |     |                 
|                                            |  |                    |     |                  |  | Per Share           |      |  |  |   |        | Per Share          
|                                            |  |                    |     |                  |  | (Basic and Diluted) |      |  |  |   |        | (Basic and Diluted)
|                                            |  |                    |     |                  |  |                     |      |  |  |   |        |                    
|Reported net income (loss)                  |  | $                  | 825 |                  |  | $                   | 0.07 |  |  | $ | (1,526 | )                   |  | $ | (0.14 | )
|Add back goodwill amortization
(net of tax) |  |                    | 160 |                  |  |                     | 0.01 |  |  |   | 240    |                     |  |   | 0.02  |  
|                                            |  |                    |     |                  |  |                     |      |  |  |   |        |                     |  |   |       |  
|Adjusted net income (loss)                  |  | $                  | 985 |                  |  | $                   | 0.08 |  |  | $ | (1,286 | )                   |  | $ | (0.12 | )
|                                            |  |                    |     |                  |  |                     |      |  |  |   |        |                     |  |   |       |  

Other Intangible Assets

Acquired intangible assets subject to amortization at April 30, 2002 were as
follows:

|                      |  |                |       |              |  |                    |        |   |  |   |       | 
|--------------------- |  | -------------- | ----- | ------------ |  | ------------------ | ------ | - |  | - | ----- | 
|                      |  | Gross Carrying |       | Accumulated  |  |                    |        |  
|                      |  | Value          |       | Amortization |  | Net Carrying Value
|                      |  |                |       |              |  |                   
|Acquired technology   |  | $              | 1,452 |              |  | $                  | (398   | ) |  | $ | 1,054 | 
|Trademark             |  |                | 1,380 |              |  |                    | (345   | ) |  |   | 1,035 | 
|Customer list         |  |                | 900   |              |  |                    | (214   | ) |  |   | 686   | 
|Employment agreement  |  |                | 413   |              |  |                    | (78    | ) |  |   | 335   | 
|Noncompete agreements |  |                | 90    |              |  |                    | (78    | ) |  |   | 12    | 
|                      |  |                |       |              |  |                    |        |   |  |   |       | 
|                      |  | $              | 4,235 |              |  | $                  | (1,113 | ) |  | $ | 3,122 | 
|                      |  |                |       |              |  |                    |        |   |  |   |       | 

9



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

5. GOODWILL AND OTHER INTANGIBLE ASSETS

Other Intangible Assets, Continued

Amortization expense for intangible assets was $243 and $512 for the three and
six months ended April 30, 2002, respectively, of which $75 and $150 was
included in product development and customer support expense for each period.
Amortization expense for the three and six months ended April 30, 2001 was $128
and $205, respectively, of which $25 was included in product development and
customer support expense for each period.

Based on our intangible assets as of October 31, 2001, the estimated future
amortization expense for intangible assets is as follows:

|           |      |   |       |     | 
|---------- | ---- | - | ----- | --- | 
|           | 2002 |   | $     | 990 | 
|           | 2003 |   |       | 931 | 
|           | 2004 |   |       | 756 | 
|           | 2005 |   |       | 497 | 
|           | 2006 |   |       | 312 | 
|Thereafter |      |   | 148   |    
|           |      |   |       |    
|           |      | $ | 3,634 |    
|           |      |   |       |    

6. DEBT

Revolving Loan

We closed a new revolving loan agreement on December 20, 2001 that provides for
a maximum $12,500 line of credit through July 1, 2003. Substantially all of
our assets are pledged as collateral under the agreement.

Borrowings are limited by the available borrowing base, as defined, consisting
of certain accounts receivable and bear interest at the prime rate plus 0.25%
or the London Interbank Offered Rate (LIBOR) plus 1.75 to 2.75%, depending on
cash flow leverage, as defined, at our option pursuant to the agreement. A
commitment fee is payable quarterly based on the unused portion of the line of
credit. The agreement contains restrictive financial covenants (including
Minimum Tangible Net Worth, Minimum Debt Service Coverage, Maximum Leverage,
Maximum Cash Flow Leverage, Minimum Current Ratio and Maximum Annual Capital
Expenditures) and restrictions on additional borrowings, asset sales and
dividends, as defined.

A commitment fee of approximately $63 was paid upon commencement of the new
facility.

At April 30, 2002, there were no borrowings outstanding under the revolving
loan agreement. The unused borrowing capacity was approximately $11,976.

Capital Lease Obligations

At April 30, 2002, our only debt consisted of various capital lease obligations
for equipment. Amounts due in the next twelve months under these leases are
classified as a current liability in the consolidated balance sheets.

10



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

7.   STOCKHOLDERS EQUITY

We issued approximately 123,000 shares of common stock upon the exercise of
outstanding stock options during the six months ended April 30, 2002.

In December 2001, our Board of Directors approved a stock repurchase plan that
authorizes us to repurchase up to $15,000 of our common stock in the open
market and in privately negotiated transactions. The plan has no set
termination date and the timing of any repurchases will be dependent on
prevailing market conditions and alternative uses of capital. For the six
months ended April 30, 2002, we repurchased 5,000 shares of our common stock
for $72 and the repurchase had no significant impact on our reported net
earnings (loss) per share. See Note 10 regarding significant stockholders
equity transactions in May 2002.

8.   EARNINGS (LOSS) PER SHARE

|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |   | 
|---------------------------------------------------------------------------------------------------- | -------------------------- | - | ------------------ | --- | ---------------- | - | ------ | --- | ---- | - | ------ | - |  | - | ------ | - | 
|                                                                                                     |                            |   | Three Months Ended |     | Six Months Ended
|                                                                                                     |                            |   | April 30,          |     | April 30,       
|                                                                                                     |                            |   |                    |     |                 
|                                                                                                     |                            |   | 2002               |     | 2001             |   | 2002   |     | 2001
|                                                                                                     |                            |   |                    |     |                  |   |        |     |     
|Basic:                                                                                               |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Net earnings (loss)                                                                                  |                            | $ | 297                |     |                  | $ | 825    |     |      | $ | (1,060 | ) |  | $ | (1,526 | )
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Weighted average common shares outstanding                                                           |                            |   | 16,448             |     |                  |   | 11,352 |     |      |   | 16,430 |   |  |   | 11,184 |  
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Basic earnings (loss) per share                                                                      |                            | $ | 0.02               |     |                  | $ | 0.07   |     |      | $ | (0.06  | ) |  | $ | (0.14  | )
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Diluted:                                                                                             |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Net earnings (loss)                                                                                  |                            | $ | 297                |     |                  | $ | 825    |     |      | $ | (1,060 | ) |  | $ | (1,526 | )
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Weighted average common shares outstanding                                                           |                            |   | 16,448             |     |                  |   | 11,352 |     |      |   | 16,430 |   |  |   | 11,184 |  
|Potential common shares:                                                                             |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|                                                                                                     | Stock options and warrants |   |                    | 692 |                  |   |        | 921 |      |   |        |  |  |   |        |  | 
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Weighted average common and potential
common shares outstandng for diluted
earnings (loss) per share |                            |   | 17,140             |     |                  |   | 12,273 |     |      |   | 16,430 |   |  |   | 11,184 |  
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  
|Diluted earnings (loss) per share                                                                    |                            | $ | 0.02               |     |                  | $ | 0.07   |     |      | $ | (0.06  | ) |  | $ | (0.14  | )
|                                                                                                     |                            |   |                    |     |                  |   |        |     |      |   |        |   |  |   |        |  

We incurred a net loss for each of the six months ended April 30, 2002 and
2001, and potential common shares are antidilutive and excluded from the
calculation of diluted loss per share. The number of potential common shares
excluded from the diluted loss per share calculation was approximately 647,000
and 947,000 for the six months ended April 30, 2002 and 2001, respectively.

11



---



##### Table of Contents



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)

9.   COMPREHENSIVE INCOME (LOSS)

Total comprehensive income (loss) was as follows:

|                                                       |                                   |   |                    |     |                  |   |      |     |      |   |        |        |   |   |        |        |  
|------------------------------------------------------ | --------------------------------- | - | ------------------ | --- | ---------------- | - | ---- | --- | ---- | - | ------ | ------ | - | - | ------ | ------ | -
|                                                       |                                   |   | Three Months Ended |     | Six Months Ended
|                                                       |                                   |   | April 30,          |     | April 30,       
|                                                       |                                   |   |                    |     |                 
|                                                       |                                   |   | 2002               |     | 2001             |   | 2002 |     | 2001
|                                                       |                                   |   |                    |     |                  |   |      |     |     
|Net income (loss)                                      |                                   | $ | 297                |     |                  | $ | 825  |     |      | $ | (1,060 | )      |   | $ | (1,526 | )     
|Cumulative foreign currency translation
gains (losses) |                                   |   | 95                 |     |                  |   | (43  | )   |      |   | (11    | )      |   |   | (89    | )     
|                                                       |                                   |   |                    |     |                  |   |      |     |      |   |        |        |   |   |        |       
|                                                       | Total comprehensive income (loss) |   | $                  | 392 |                  |   | $    | 782 |      |   | $      | (1,071 | ) |   | $      | (1,615 | )
|                                                       |                                   |   |                    |     |                  |   |      |     |      |   |        |        |   |   |        |       

10.   SUBSEQUENT EVENTS

Acquisition of NetSchools Corporation

In May 2002, we acquired NetSchools Corporation (NetSchools), a provider of
Internet-based e-learning software and services solutions for the K-12 market.
NetSchools offers a web-based curriculum and instructional management delivery
platform that facilitates delivery of school curriculum aligned to local, state
and national standards and facilitates online assessment, lesson planning and
content delivery. This acquisition will enhance our ability to provide
enterprise-wide solutions that align classroom education across all standards
and deliver compelling and effective content through NetSchools instructional
management platform.

We acquired all the shares of NetSchools for $6,000 in cash; 800,000 shares of
our common stock; 200,000 warrants to purchase shares of our common stock;
assumed liabilities and transaction expenses; and additional consideration of
up to approximately $6,000, contingent on the NetSchools product and services
revenues generated through October 2004. After adding transaction costs, this
acquisition had a total value of approximately $27,000. Total cash usage
related to this acquisition in 2002 is expected to be approximately $15,000.

Repurchases of Common Stock

During May 2002, we repurchased approximately 325,000 shares of our common
stock for an aggregate cost of approximately $4,125. See Note 7 for additional
information on stock repurchases.

12



---



##### Table of Contents






MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

RESTATEMENT OF FINANCIAL INFORMATION RELATED TO DEFERRED
INCOME TAXES

We have restated our consolidated
balance sheets as a result of a
miscalculation of our accumulated net operating loss carryforward beginning
with the fourth quarter of our fiscal year ended October 31, 1999. The
restatement reflects the reduction of the income tax benefit recognized in the fourth quarter of
fiscal year 1999 from $10 million to $6 million and reduces our net deferred
income tax asset by $4 million at each balance sheet date as of and subsequent
to October 31, 1999. The restatement had no impact on the previously reported
net earnings (loss) and related per share amounts for the three and six months
ended April 30, 2002 and 2001. See Note 2 to Consolidated Financial
Statements.

OVERVIEW

We enhance the learning process by providing computer-based and e-learning
instruction software and related services, offering basic to advanced
level courseware in reading, writing, math, science, social studies and
life and job skills. Our PLATO® Learning System and
PLATO® Web Learning
Network provide more than 3,500 hours of objective-based, problem solving
courseware and include assessment, alignment and management tools to
create standards-based curricula and facilitate the learning process.
PLATO courseware is delivered via networks, CD-ROM, private intranets and
the Internet. In addition, single topic PLATO courseware is available
through our e-commerce web site and distributors. We market our
courseware products and services to K-12 schools, colleges, job training
programs, correctional institutions, military education programs,
corporations and individuals.

CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of results of operations and financial condition is
based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States
of America for interim financial information and with the instructions to Form
10-Q and Rule 10-01 of Regulation S-X. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenues and expenses. We continually evaluate
our critical accounting policies and have identified revenue recognition, the
valuation of accounts receivable, the capitalization of product development
costs and the valuation of our deferred tax asset as the critical accounting
policies that are significant to the financial statement presentation and
require difficult, subjective and complex judgments.

Revenue Recognition

Revenue recognition rules for software companies are very complex. We follow
specific and detailed guidelines in determining the proper amount of revenue to
be recorded; however, certain judgments affect the application of our revenue
recognition policy. Revenue results are difficult to predict, and any shortfall
in revenue or delay in recognizing revenue could cause our operating results to
vary significantly from quarter to quarter.

13



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

CRITICAL ACCOUNTING POLICIES, Continued

Revenue Recognition, Continued

The most significant judgments for revenue recognition typically involve
whether there are any significant uncertainties regarding customer acceptance
and whether collectibility can be considered reasonably assured. In addition,
our transactions often consist of multiple element arrangements which must be
analyzed to determine the relative fair value of each element, the amount of
revenue to be recognized upon shipment, if any, and the period and conditions
under which deferred revenue should be recognized.

For additional description of our revenue recognition policy, see Note 1 to
Consolidated Financial Statements.

Allowance for Doubtful Accounts

We determine an allowance for doubtful accounts based upon an analysis of the
collectibility of specific accounts, historical experience and the aging of the
accounts receivable. Bad debt expense is recorded as an operating expense in
our consolidated statement of earnings. The assumptions and estimates used to
determine the allowance are subject to constant revision. The primary factors
that impact these assumptions include the efficiency and effectiveness of our
billing and collection functions and our credit assessment process. Actual
collection results could differ materially from those estimated and have a
significant impact on our results of operations and financial condition.

Capitalization of Product Development Costs

Our product development expense includes costs related to the development,
enhancement and maintenance of our courseware products, and the effect of
product development cost capitalization and amortization. We capitalize our
product development costs when the projects under development reach
technological feasibility, as defined by the accounting standards, and amortize
these costs over the estimated useful lives of the courseware products.

The most significant judgments regarding capitalization of product development
costs typically involve the determination of when development efforts reach
technological feasibility and the recoverability of capitalized costs. We
continually evaluate our capitalized costs to determine if the unamortized
balance related to any given product exceeds the estimated net realizable value
of that product. Estimating net realizable value requires us to estimate
future cash flows to be generated by the product and to use judgment in
quantifying the amount, if any, to be written off. Actual cash flows and
amounts realized from the courseware products could differ materially from
those estimated. In addition, any future changes to our courseware product
offerings could result in write-offs of previously capitalized costs and have a
significant impact on our results of operations and financial condition.

14



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

CRITICAL ACCOUNTING POLICIES, Continued

Capitalization of Product Development Costs, Continued

For additional description of our policy regarding product development,
enhancement and maintenance costs, see Note 1 to Consolidated Financial
Statements.

Deferred Tax Asset

We account for deferred income taxes based upon differences between the
financial reporting and income tax bases of our assets and liabilities. The
measurement of the deferred tax asset is adjusted by a valuation allowance, if
necessary, to recognize the extent to which the future tax benefits will be
recognized.

At April 30, 2002 we have a net deferred tax asset of approximately $6,400.
This deferred tax asset is net of a valuation allowance related to a foreign
net operating loss carryforward. A substantial portion of the deferred tax
asset relates to our net operating loss carryforward in the United States. We
have recorded the net deferred tax asset as we believe that it is more likely
than not that we will be able to realize the asset through generation of future
taxable income in the United States. We base this belief upon the levels of
taxable income generated historically as well as projections of future taxable
income. If future levels of taxable income in the United States are not
consistent with our expectations, we may be required to record a valuation
allowance, which could reduce our net income by a material amount.

15



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

RESULTS OF OPERATIONS

Operating Results as a Percentage of Revenue

|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |      |       | 
|----------------------------------- | --------------------------------------------------- | ------------------------ | ---- | ------------------ | ----- | ---------------- | --- | ---- | ----- | ---- | ---- | ---- | ----- |  | ----- | ---- | ----- | 
|                                    |                                                     |                          |      | Three Months Ended |       | Six Months Ended
|                                    |                                                     |                          |      | April 30,          |       | April 30,       
|                                    |                                                     |                          |      |                    |       |                 
|                                    |                                                     |                          |      | 2002               |       | 2001             |     | 2002 |       | 2001
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |     
|Revenues:                           |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|                                    | License fees                                        |                          |      | 77.9               | %     |                  |     | 81.2 | %     |      |      | 76.8 | %     |  |       | 78.3 | %    
|                                    | Services                                            |                          |      | 16.5               |       |                  |     | 13.0 |       |      |      | 16.6 |       |  |       | 14.4 |      
|                                    | Other                                               |                          |      | 5.6                |       |                  |     | 5.8  |       |      |      | 6.6  |       |  |       | 7.3  |      
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|                                    |                                                     | Total revenues           |      |                    | 100.0 |                  |     |      | 100.0 |      |      |      | 100.0 |  |       |      | 100.0 | 
|Cost of revenues                    |                                                     |                          | 12.0 |                    |       |                  | 9.6 |      |       |      | 13.2 |      |       |  | 11.7  |     
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|                                    | Gross profit                                        |                          |      | 88.0               |       |                  |     | 90.4 |       |      |      | 86.8 |       |  |       | 88.3 |      
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|Operating expenses:                 |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|                                    | Selling, general and administrative                 |                          |      | 69.5               |       |                  |     | 66.1 |       |      |      | 75.1 |       |  |       | 75.2 |      
|                                    | Product development and customer support            |                          |      | 15.0               |       |                  |     | 13.3 |       |      |      | 17.1 |       |  |       | 15.3 |      
|                                    | Amortization of intangibles                         |                          |      | 1.0                |       |                  |     | 2.5  |       |      |      | 1.2  |       |  |       | 2.4  |      
|                                    | Special charges                                     |                          |      |                   |       |                  |     |     |       |      |      |     |       |  |       | 5.0  |      
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|                                    |                                                     | Total operating expenses |      |                    | 85.5  |                  |     |      | 81.9  |      |      |      | 93.4  |  |       |      | 97.9  | 
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|Operating profit (loss)             |                                                     |                          | 2.5  |                    |       |                  | 8.5 |      |       |      | (6.6 | )    |       |  | (9.6  | )   
|                                    | Interest income and interest and other expense, net |                          |      | 0.8                |       |                  |     | (0.5 | )     |      |      | 1.2  |       |  |       | (0.9 | )    
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|Earnings (loss) before income taxes |                                                     |                          | 3.3  |                    |       |                  | 8.0 |      |       |      | (5.4 | )    |       |  | (10.5 | )   
|                                    | Income tax expense (benefit)                        |                          |      | 1.6                |       |                  |     | 2.6  |       |      |      | (2.0 | )     |  |       | (4.4 | )    
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     
|Net earnings (loss)                 |                                                     |                          | 1.7  | %                  |       |                  | 5.4 | %    |       |      | (3.4 | )%   |       |  | (6.1  | )%  
|                                    |                                                     |                          |      |                    |       |                  |     |      |       |      |      |      |       |  |       |     

Revenues

Total Revenues.Total revenues increased 12.0% to $17,212 for the three months
ended April 30, 2002 from $15,364 for the same period in 2001. The increase
was primarily due to the $940 increase in license fees revenues and the $840
increase in services revenues. Total revenues increased 24.4% to $31,259 for
the six months ended April 30, 2002 from $25,118 for the same period in 2001.
The increase was primarily due to the $4,331 increase in license fees revenues
and the $1,566 increase in services revenues.

License Fees.Revenues from license fees increased 7.5% to $13,416 for the
three months ended April 30, 2002 from $12,476 for the same period in 2001. As
a percentage of total revenues, license fees revenues were 77.9% for the three
months ended April 30, 2002, down from 81.2% for the same period in 2001.
Revenues from license fees increased 22.0% to $24,000 for the six months ended
April 30, 2002 from $19,669 for the same period in 2001. As a percentage of
total revenues, license fees revenues were 76.8% for the six months ended April
30, 2002, down from 78.3% for the same period in 2001. This revenue growth was
achieved primarily through increased sales volume to both new and existing
customers driven by increased acceptance of our courseware products. Sales of
our PLATO Web Learning Network (PWLN) product continue to grow. Our order
intake for PWLN during the three months ended April 30, 2002 was approximately
$1,500 of which we recognized $760 of revenue. This compares to $935 of order
intake and $100 of recognized revenue in the comparable period of 2001. Since
launching this

16



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

RESULTS OF OPERATIONS, Continued

Revenues, Continued

product, we have taken orders for $5,500 of PWLN product and have recognized
only $2,400 of revenues through April 30, 2002. New products from the
acquisitions of Wasatch Interactive Learning Corporation in April 2001 and
TeachMaster Technologies, Inc. in September 2001 contributed approximately
$1,500 and $2,200 of revenue for the three and six months ended April 30, 2002,
respectively.

Services.Revenues from services increased 42.1% to $2,836 for the three
months ended April 30, 2002 from $1,996 for the same period in 2001. As a
percentage of total revenues, services revenues were 16.5% for the three months
ended April 30, 2002 up from 13.0% for the same period in 2001. Revenues from
services increased 43.2% to $5,187 for the six months ended April 30, 2002 from
$3,621 for the same period in 2001. As a percentage of total revenues,
services revenues were 16.6% for the six months ended April 30, 2002 up from
14.4% for the same period in 2001. This revenue increase resulted primarily
from the continued growth in license fees revenues and customer acceptance of
our training and technical support services. New services from the
acquisitions of Wasatch Interactive Learning Corporation in April 2001 and
TeachMaster Technologies, Inc. in September 2001 contributed approximately $200
and $300 of revenue for the three and six months ended April 30, 2002,
respectively.

Other.Other revenues, including hardware and third-party courseware products,
increased 7.6% to $960 for the three months ended April 30, 2002 from $892 for
the same period in 2001. As a percentage of total revenues, other revenues were
5.6% for the three months ended April 30, 2002 and 5.8% for the same period in
2001. Other revenues increased 13.3% to $2,072 for the six months ended April
30, 2002 from $1,828 for the same period in 2001. As a percentage of total
revenues, other revenues were 6.6% for the six months ended April 30, 2002 and
7.3% for the same period in 2001.

Cost of Revenues

Total cost of revenues increased 40.8% to $2,068 for the three months ended
April 30, 2002 from $1,469 for the same period in 2001. Total cost of revenues
increased 39.9% to $4,123 for the six months ended April 30, 2002 from $2,948
for the same period in 2001. The increase was primarily due to the increase in
license fees revenues and third party courseware product royalties. Gross
profit margin was 88.0% for the three months ended April 30, 2002, down from
90.4% for the same period in 2001, and was 86.8% for the six months ended April
30, 2002, down from 88.3% for the same period in 2001. This decrease in gross
profit margin resulted primarily from a higher proportion of third party
products included in our product sales mix. License fees and services, which
have high margins, were offset slightly by increased royalties on third party
courseware products. Our future gross profit margin will be dependent
primarily on the product mix of our revenues.

17



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

RESULTS OF OPERATIONS, Continued

Operating Expenses

Selling, General and Administrative.Selling, general and administrative
expenses increased 17.8% to $11,960 for the three months ended April 30, 2002
from $10,157 for the same period in 2001. Selling, general and administrative
expenses increased 24.3% to $23,476 for the six months ended April 30, 2002
from $18,894 for the same period in 2001. The increased expenses resulted from
a number of factors including increased headcount from the acquisitions of
Wasatch Interactive Learning Corporation in April 2001 and TeachMaster
Technologies, Inc. in September 2001, increased commissions due to the growth
in revenue, increased marketing costs necessary to generate revenue growth, and
additions to our management team and infrastructure necessary to grow the
business. As a percentage of total revenues, selling, general and
administrative expenses were 69.5% for the three months ended April 30, 2002,
up from 66.1% for the same period in 2001, and 75.1% for the six months ended
April 30, 2002 comparable to 75.2% for the same period in 2001. Our ability to
continue to leverage our cost structure and improve profitability is primarily
dependent on our ability to increase revenues and achieve our sales targets.

Product Development and Customer Support.Product development and customer
support expenses increased 26.0% to $2,577 for the three months ended April 30,
2002 from $2,045 for the same period in 2001. Product development and customer
support expenses increased 39.8% to $5,358 for the six months ended April 30,
2002 from $3,832 for the same period in 2001. As a percentage of total
revenues, product development and customer support expenses were 15.0% for the
three months ended April 30, 2002, up from 13.3% for the same period in 2001,
and 17.1% for the six months ended April 30, 2002, up from 15.3% for the same
period in 2001. These increases reflect our increased spending to enhance and
replace certain existing courseware products and to develop a new
standards-based reference network. As part of our growth strategy, we intend
to introduce a number of new products and product improvements. The extent of
our future product development spending and the amount of our future
capitalized product development costs and related amortization are dependent on
our ability to introduce new products and product improvements on a
cost-effective and timely basis. Capitalized development costs were $1,917 and
$3,262 for the three and six months ended April 30, 2002, respectively,
compared to $1,067 and $1,952 for the same periods in 2001. Amortization of
previously capitalized development costs was $1,001 and $1,940 for the three
and six months ended April 30, 2002, respectively, up from $759 and $1,251 for
the same periods in 2001, as projects completed during prior periods are now
being amortized to expense.

18



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

RESULTS OF OPERATIONS, Continued

Operating Expenses, Continued

Amortization of Intangibles.Expense for the three and six months ended April
30, 2002 represented amortization of intangible assets, other than goodwill,
from our previous acquisitions. Effective November 1, 2001, we adopted
Statement of Financial Accounting Standards No. 142, Goodwill and Other
Intangible Assets (SFAS 142). Under SFAS 142, goodwill is no longer
amortized to expense and must be periodically reviewed for impairment with any
related losses recognized when incurred. We have completed the transitional
impairment test of goodwill as of November 1, 2001 and the carrying value of
goodwill was not impaired. Expense for the same periods in 2001 included $283
and $414 of goodwill amortization and $103 and $180 of intangible amortization,
respectively.

Special Charge.The special charge in 2001 represented costs associated with
the retirement of our founder and former chief executive officer and included
non-cash amounts of $463 for the accelerated vesting of stock options.

Interest Income

Interest income was $189 and $557 for the three and six months ended April 30,
2002 compared to $24 and $31 for the same periods in 2001. The increased
interest income is the result of higher invested balances in 2002. We
completed a public stock offering in June 2001, which significantly increased
our cash and cash equivalent balances.

Income Taxes

Our effective income tax rate for the six months ended April 30, 2002 was 37%,
compared to the 42% effective rate for the same period in 2001. Our fiscal
year 2002 effective tax rate will be highly dependent upon the taxable income
in each of our taxable jurisdictions.

FINANCIAL CONDITION

Liquidity and Capital Resources

At April 30, 2002, our principal sources of liquidity included cash and cash
equivalents of $59,122, net accounts receivable of $25,803, and our unused line
of credit. We had total installment receivables of $18,966 at April 30, 2002,
of which $16,216 is to be billed within one year from the balance sheet date
and is included in net accounts receivable. Working capital was $70,415 at
April 30, 2002, a decrease of $3,634 from October 31, 2001, due primarily to
decreased cash and cash equivalents, accounts receivable, accounts payable,
accrued expenses and increased deferred revenue. Cash and cash equivalents
decreased primarily due to the seasonality of the business as we typically use
cash in the first half of the year.

19



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

FINANCIAL CONDITION, Continued

Liquidity and Capital Resources, Continued

Cash flows from operations were used principally to fund our working capital
requirements. Net cash provided by operating activities was $2,115 for the six
months ended April 30, 2002 and $376 for the same period in 2001. The increase
in operating cash flows is due primarily to the improvement in operating
results and the decrease in accounts receivable, slightly offset by the
decrease in accounts payable and accrued expenses.

Net cash used in our investing activities was $5,275 for the six months ended
April 30, 2002 compared to $6,806 for the same period in 2001. The decrease in
net cash used was due to our increased capital expenditures in 2002, primarily
related to the installation of a new enterprise resource planning system that
is expected to be completed in 2002, and our increased investment in
capitalized product development costs as we continue to develop new courseware
products, offset by our acquisition of Wasatch Interactive Learning Corporation
in April 2001.

Net cash provided by our financing activities was $766 for the six months ended
April 30, 2002 compared to $1,185 for the same period in 2001. Cash received
from the exercise of stock options was partially offset by repayments of
capital lease obligations and, in 2002, the repurchase of common stock.
Additionally, in 2001, we borrowed funds under our revolving loan agreement.
We have resources available under our revolving loan agreement to provide
borrowings up to $12,500, as determined by the available borrowing base. At
April 30, 2002, there were no borrowings outstanding and the unused borrowing
capacity was approximately $11,976.

In May 2002, we acquired NetSchools Corporation (NetSchools), a provider of
Internet-based e-learning software and services solutions for the K-12 market.
NetSchools offers a web-based curriculum and instructional management delivery
platform that facilitates delivery of school curriculum aligned to local, state
and national standards and facilitates online assessment, lesson planning and
content delivery. This acquisition will enhance our ability to provide
enterprise-wide solutions that align classroom education across all standards
and deliver compelling and effective content through NetSchools instructional
management platform.

We acquired all the shares of NetSchools for $6,000 in cash; 800,000 shares of
our common stock; 200,000 warrants to purchase shares of our common stock;
assumed liabilities and transaction expenses; and additional consideration of
up to approximately $6,000, contingent on the NetSchools product and services
revenues generated through October 2004. After adding transaction costs, this
acquisition had a total value of approximately $27,000. Total cash usage
related to this acquisition in 2002 is expected to be approximately $15,000.

20



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

FINANCIAL CONDITION, Continued

Liquidity and Capital Resources, Continued

In December 2001, our Board of Directors approved a stock repurchase plan that
authorizes us to repurchase up to $15,000 of our common stock in the open
market and in privately negotiated transactions. The plan has no set
termination date and the timing of any repurchases will be dependent on
prevailing market conditions and alternative uses of capital. For the six
months ended April 30, 2002, we repurchased 5,000 shares of our common stock
for $72 and the repurchase had no significant impact on our reported net
earnings (loss) per share. In May 2002, we repurchased approximately 325,000
shares of our common stock at various times for an aggregate cost of
approximately $4,125.

We maintain adequate cash balances and credit facilities to meet our
anticipated working capital, capital expenditure and business investment
requirements.

Disclosures about Contractual Obligations and Commercial Commitments

Our contractual obligations and commercial commitments consist of future
payments due under capital lease obligations and operating leases. For the
full fiscal year 2002, payments of approximately $242 are due under capital
lease obligations and payments of approximately $1,437 are due under operating
leases.

Factors Affecting Quarterly Operating Results

Our quarterly operating results fluctuate as a result of a number of factors
including the business and sales cycle, the amount and timing of new product
introductions, client spending patterns, budget cycles and fiscal year ends and
promotional programs. We historically have experienced our lowest revenues in
the first quarter and increasingly higher levels of revenues in each of the
next three quarters. Because of these factors, the results for the interim
periods presented are not necessarily indicative of the results to be expected
for the full fiscal year.

Interest Rate Risk

Our borrowing capacity primarily consists of a revolving loan with interest
rates that fluctuate based upon market indexes. At April 30, 2002, we did not
have any outstanding borrowings under this revolving loan. In addition, our
only debt consisted of capital lease obligations at fixed interest rates. As a
result, risk relating to interest fluctuation is considered minimal.

21



---



##### Table of Contents



MANAGEMENTS DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION
(Dollars in thousands, except per share amounts)

Foreign Currency Exchange Rate Risk

We market our products and services worldwide and have operations in Canada and
the United Kingdom. As a result, financial results and cash flows could be
affected by changes in foreign currency exchange rates or weak economic
conditions in foreign markets. Working funds necessary to facilitate the
short-term operations of our foreign subsidiaries are kept in local currencies
in which they do business. Approximately 8% of our total revenues were
denominated in currencies other than the U.S. dollar for the six months ended
April 30, 2002.

CAUTIONARY STATEMENTS

Except for historical information contained herein, the disclosures in this
Quarterly Report on Form 10-Q are forward-looking statements made under the
Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995.
These forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially from those
anticipated. These risks and uncertainties include: the availability and
unpredictability of government funding on which our customers are dependent,
the capital and operating spending patterns of our customers, the ability to
attract and retain customers, the size, timing and product
mix of customer orders, the introduction and acceptance of competitive
products, our ability to adapt to technological changes and meet evolving
industry standards, and our ability to economically introduce new products on a
timely basis. These risks and other relevant risks are described in more
detail in our Annual Report on Form 10-K for the fiscal year ended October 31,
2001.

22



---



##### Table of Contents






Item 6.   Exhibits and Reports on Form 8-K

(a)  Exhibits

Exhibit Number and Description

|                                                                         |                                                                                                                                                                                                                      
|------------------------------------------------------------------------ | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.04                                                                     | Certificate of Amendment of Amended Certificate of
Incorporation, filed April 24, 2000 is incorporated by reference
to the corresponding exhibit to ourAnnual Report on Form 10-K for
the year ended October 31, 2001
|                                                                        
|3.05                                                                     | Certificate of Amendment of Certificate of Incorporation,
filed November 6, 1992                                                                                                                                     
|                                                                        
|3.06                                                                     | Certificate of Amendment of Amended Certificate of
Incorporation, filed March 20, 2002                                                                                                                               
|                                                                        
|The exhibits listed above were previously filed with the Original Filing
|                                                                        
|99.01                                                                    | Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                               

(b)  Reports on Form 8-K:

No reports on Form 8-K were filed for the quarter ended April 30, 2002.

23



---



##### Table of Contents






SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized on January 16, 2003.



| | PLATO LEARNING, INC.
| | --------------------



| | By | /s/ John Murray
| | -- | ---------------

| |  | President and
Chief Executive Officer
(principal executive officer)
| |  | -------------------------------------------------------------------



| |  | /s/ Gregory J. Melsen
| |  | ---------------------

| |  | Vice President Finance and
Chief Financial Officer
(principal financial officer)
| |  | --------------------------------------------------------------------------------



| |  | /s/ Mary Jo Murphy
| |  | ------------------

| |  | Vice President, Corporate
Controller and
Chief Accounting Officer
(principal accounting officer)
| |  | ------------------------------------------------------------------------------------------------

24



---



##### Table of Contents






CERTIFICATIONS

Each of the undersigned, in his capacity as an officer of PLATO Learning, Inc.,
provides the following certifications required by 18 U.S.C. Section 1350, as
adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, and 17
C.F.R.ss.240.13a-14.

I, John Murray, certify that:



|1. |  | I have reviewed this Quarterly Report on Form 10-Q/A, Amendment Number 1
of PLATO Learning, Inc.;                                                                                                                                                                                                                                 
|-- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|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; and
|  
|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.                       

|                       |  |                                      
|---------------------- |  | -------------------------------------
|Date: January 16, 2003 |  | /s/ John Murray                      
|                       |  |                                      
|                       |  | President and
Chief Executive Officer

I, Gregory J. Melsen, certify that:



|1. |  | I have reviewed this Quarterly Report on Form 10-Q/A, Amendment Number 1
of PLATO Learning, Inc.;                                                                                                                                                                                                                                 
|-- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|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; and
|  
|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.                       

|                       |  |                                                   
|---------------------- |  | --------------------------------------------------
|Date: January 16, 2003 |  | /s/ Gregory J. Melsen                             
|                       |  |                                                   
|                       |  | Vice President Finance and
Chief Financial Officer

EXPLANATORY NOTE REGARDING CERTIFICATIONS:  Representations 4, 5 and 6 of the
Certifications as set forth in Form 10-Q have been omitted, consistent with the
Transition Provisions of SEC Exchange Act Release No. 34-46427, because this Quarterly Report on
Form 10-Q/A covers a period ending before the Effective Date of Rules 13a-14
and 15d-14.

25