<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

                                   (MARK ONE)

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

                FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2002

                                       OR

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

                        FOR THE TRANSITION PERIOD FROM TO

                        COMMISSION FILE NUMBER 000-27817

                               EDISON SCHOOLS INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                DELAWARE                                       13-3915075
(State or other jurisdiction of incorporation                (I.R.S. Employer
            or organization)                                 Identification No.)


                521 Fifth Avenue, 11th Floor, New York, NY 10175
               (Address of principal executive offices) (Zip Code)

        Registrant's telephone number, including area code (212) 419-1600

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.

          (1) Yes X No                          (2) Yes X No

The number of shares outstanding of each of the Registrant's classes of common
stock:

                                   50,807,855

  (Number of shares of Class A Common Stock Outstanding as of January 31, 2003)

                                    1,805,132

  (Number of shares of Class B Common Stock Outstanding as of January 31, 2003)
<PAGE>
                               EDISON SCHOOLS INC.
                     INDEX TO QUARTERLY REPORT ON FORM 10-Q
                     FOR THE QUARTER ENDED DECEMBER 31, 2002

<TABLE>
<CAPTION>
                                                                                                           PAGE
                                                                                                           ----
<S>                                                                                                        <C>
PART I. FINANCIAL INFORMATION
         ITEM 1. FINANCIAL STATEMENTS - Unaudited
         Condensed Consolidated Balance Sheets as of December 31, 2002 and
           June 30, 2002...............................................................................      3
         Condensed Consolidated Statements of Operations for the Three Months and Six Months Ended
           December 31, 2002 and 2001..................................................................      4
         Condensed Consolidated Statements of Cash Flows for the Six Months Ended
           December 31, 2002 and 2001..................................................................      5
         Notes to Condensed Consolidated Financial Statements..........................................   6-13
         ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS...........................................................     13
         ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK............................     30
         ITEM 4. CONTROLS AND PROCEDURES...............................................................     30
PART II. OTHER INFORMATION
                 ITEM 1.     LEGAL PROCEEDINGS.........................................................     30
                 ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS.................................     31
                 ITEM 3.     DEFAULTS UPON SENIOR SECURITIES...........................................     31
                 ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......................     31
                 ITEM 5.     OTHER INFORMATION.........................................................     32
                 ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K..........................................     32
                             SIGNATURES................................................................     33
</TABLE>


                                       2
<PAGE>
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                               EDISON SCHOOLS INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS -UNAUDITED
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31,     JUNE 30,
                                                                                         2002           2002
                                                                                      -----------     -----------
<S>                                                                                   <C>             <C>
ASSETS
Current assets:
   Cash and cash equivalents ...................................................      $  37,023       $  40,648
   Accounts receivable .........................................................         75,007          68,589
   Notes receivable, net .......................................................         17,815          12,481
   Other receivables ...........................................................          5,827           9,551
   Other current assets ........................................................         13,935           8,666
                                                                                      ---------       ---------
     Total current assets ......................................................        149,607         139,935

Property and equipment, net ....................................................        105,837         111,106
Restricted cash ................................................................          9,401           6,715
Notes receivable, net, less current portion ....................................         63,991          68,412
Other receivables, less current portion ........................................            110             231
Long-term receivables ..........................................................           --            26,461
Investments ....................................................................          1,250           1,250
Other assets ...................................................................         28,127          27,266
                                                                                      ---------       ---------
     Total assets ..............................................................      $ 358,323       $ 381,376
                                                                                      ---------       ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Short-term borrowings .......................................................      $  54,193       $  34,000
   Current portion of long-term debt ...........................................         18,811          18,364
   Accounts payable ............................................................         18,427          24,686
   Accrued expenses ............................................................         41,130          50,557
                                                                                      ---------       ---------
     Total current liabilities .................................................        132,561         127,607
Long-term debt, less current portion ...........................................          5,260           9,807
Stockholders' notes payable ....................................................          6,604           6,604
Other liabilities ..............................................................          2,926           2,487
                                                                                      ---------       ---------
     Total liabilities .........................................................        147,351         146,505
                                                                                      ---------       ---------
Minority interest in subsidiary ................................................          2,451           2,487
                                                                                      ---------       ---------
Stockholders' Equity:
Class A common, par value $.01; 150,000,000 shares authorized; 53,018,855 shares
issued and 51,144,855 outstanding at December 31, 2002 and 52,018,555 shares
issued and outstanding at June 30, 2002 ........................................            530             520
Class B common, par value $.01; 5,000,000 shares authorized; 1,805,132 shares
issued and outstanding at December 31, 2002 and June 30, 2002 ..................             18              18
Additional paid-in capital .....................................................        495,784         489,279
Unearned stock-based compensation ..............................................           (333)           (823)
Accumulated deficit ............................................................       (285,431)       (256,610)
Treasury stock, 1,374,000 shares of Class A Common Stock at cost ...............         (2,047)             --
                                                                                      ---------       ---------
     Total stockholders' equity ................................................        208,521         232,384
                                                                                      ---------       ---------
     Total liabilities and stockholders' equity ................................      $ 358,323       $ 381,376
                                                                                      =========       =========
</TABLE>

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


                                       3
<PAGE>
                               EDISON SCHOOLS INC.
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
          FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              SIX MONTHS ENDED
                                                     ----------------------------    ---------------------------
                                                     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,   DECEMBER 31,
                                                        2002            2001            2002            2001
                                                     ------------    ------------    ------------   ------------
<S>                                                  <C>             <C>             <C>             <C>
Gross Student Funding .........................      $ 116,108       $ 133,342       $ 195,653       $ 230,608
                                                     ---------       ---------       ---------       ---------
Net revenue ...................................      $ 109,580       $ 115,637       $ 182,672       $ 205,382
                                                     ---------       ---------       ---------       ---------
Education and operating expenses:
   Direct site expenses
     Company paid .............................         48,703          42,145          83,674          82,843
     Client paid ..............................         39,000          53,766          68,593          93,440
   Administration, curriculum and development .         18,175          20,846          34,095          31,973
   Depreciation and amortization ..............          8,014           9,706          17,065          17,562
   Pre-opening expenses .......................            979           1,471           2,990           5,205
                                                     ---------       ---------       ---------       ---------
     Total education and operating expenses ...        114,871         127,934         206,417         231,023
                                                     ---------       ---------       ---------       ---------
Loss from operations ..........................         (5,291)        (12,297)        (23,745)        (25,641)
Other income (expense):
Interest income ...............................          2,035           2,375           4,251           4,626
Interest expense ..............................         (6,186)         (1,608)         (9,326)         (3,019)
Other .........................................            324              15             342              22
                                                     ---------       ---------       ---------       ---------
     Total other ..............................         (3,827)            782          (4,733)          1,629
                                                     ---------       ---------       ---------       ---------
Loss before provision for state and local taxes         (9,118)        (11,515)        (28,478)        (24,012)
Provision for state and local taxes ...........            (12)           (146)           (343)           (321)
                                                     ---------       ---------       ---------       ---------
Net loss ......................................      $  (9,130)      $ (11,661)      $ (28,821)      $ (24,333)
                                                     =========       =========       =========       =========
Per common share data:
   Basic and diluted net loss per share .......      $   (0.17)      $   (0.22)      $   (0.53)      $   (0.46)
                                                     =========       =========       =========       =========
   Weighted average shares of common stock
    outstanding used in computing basic and
    diluted net loss per share....................      54,090          53,547          53,957          53,334
                                                     =========       =========       =========       =========
</TABLE>


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


                                       4
<PAGE>
                               EDISON SCHOOLS INC.
           CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS - UNAUDITED
               FOR THE SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                     2002           2001
                                                                                   --------       --------
<S>                                                                                <C>            <C>
Cash flows from operating activities:
  Net loss ..................................................................      $(28,821)      $(24,333)
  Adjustments to reconcile net loss to net cash used in operating activities:
     Depreciation and amortization ..........................................        16,992         17,254
     Amortization of contracts and deferred costs ...........................         1,906            671
     Amortization of original issue discount on notes receivable ............           (76)           (70)
     Amortization of debt issuance costs and original issue discount on
     indebtedness............................................................         4,861             --
     Stock-based compensation ...............................................           249         (1,799)
     Provision for notes receivable .........................................           510             --
     Loss on disposal of property and equipment .............................           391          1,810
     Interest on notes receivable ...........................................           247         (1,697)
     Changes in working capital accounts ....................................          (253)        (9,843)
     Other ..................................................................           254            (21)
                                                                                   --------       --------
       Cash used in operating activities ....................................        (3,740)       (18,028)
                                                                                   --------       --------

Cash flows from investing activities:

  Additions to property and equipment .......................................        (9,859)       (18,327)
  Proceeds from disposition of property and equipment, net ..................           152             --
  Proceeds from notes receivable and advances due from charter schools ......         6,116          9,437
  Notes receivable and advances due from charter schools ....................        (7,847)       (28,745)
  Proceeds received from an executive's loan ................................         1,100             --
  Business acquisition, net .................................................            --            149
  Other assets ..............................................................          (259)        (1,196)
                                                                                   --------       --------
     Cash used in investing activities ......................................       (10,597)       (38,682)
                                                                                   --------       --------

Cash flows from financing activities:

  Net borrowings under line of credit .......................................        17,431         20,000
  Proceeds from term loan ...................................................        10,000             --
  Payments on notes payable and capital leases ..............................       (12,002)        (9,623)
  Costs in connection with debt financing ...................................        (1,548)          (807)
  Proceeds from issuance of stock and warrants ..............................            --          1,177
  Purchase of treasury stock ................................................          (482)            --
  (Increase) decrease in restricted cash ....................................        (2,687)         2,383
                                                                                   --------       --------
     Cash provided by financing activities ..................................        10,712         13,130
                                                                                   --------       --------

Decrease in cash and cash equivalents .......................................        (3,625)       (43,580)
Cash and cash equivalents at beginning of period ............................        40,648         96,195
                                                                                   --------       --------
Cash and cash equivalents at end of period ..................................      $ 37,023       $ 52,615
                                                                                   ========       ========
Supplemental disclosure of cash flow information:
  Cash paid during the periods for:
     Interest ...............................................................      $  4,111       $  2,712
     State and local taxes ..................................................      $    163       $    304

Supplemental disclosure of non-cash investing and financing activities:

  Obligations assumed in connection with new contracts ......................                     $  9,700
  Property and equipment acquired under capital lease obligations ...........                     $  5,910
  Additions to property and equipment included in accounts payable ..........      $  1,228       $    307
</TABLE>
<TABLE>
<Caption>

<S>                                                                                <C>             <C>
  Deferred financing costs included in accounts payable .....................      $  1,800
     Deferred financing costs deducted from line of credit borrowings........      $  5,560
     Treasury stock acquired and included in accounts payable................      $  1,565
     Increase in additional paid in capital in conjunction with issuance of
     stock purchase warrants.................................................      $  6,557
</TABLE>

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



                                       5
<PAGE>
                               EDISON SCHOOLS INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.       BASIS OF PRESENTATION

         The unaudited condensed consolidated financial statements have been
prepared by Edison Schools Inc. (the "Company") in accordance with generally
accepted accounting principles ("GAAP") for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X. In the
opinion of management, all adjustments, consisting of normal recurring items
necessary to present fairly the financial position and results of operations
have been included. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with GAAP have been
condensed or omitted pursuant to such SEC rules and regulations. These financial
statements should be read in conjunction with the financial statements and
related notes included in the Company's Annual Report on Form 10-K/A for the
year ended June 30, 2002. The June 30, 2002 financial statements shown in the
condensed consolidated financial statements in this Form 10-Q were derived from
the audited financial statements included in the Company's Form 10-K/A filed on
October 02, 2002.

         The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Significant estimates include
revenues, certain district paid school expenses, recoverability of long-lived
assets and notes receivable, liabilities incurred from workers' compensation,
commercial and other claims and losses on school contracts. Other estimates
include useful lives of property and equipment and the valuation allowance on
deferred income taxes. Actual results could differ from these estimates.

         Because new schools are opened in the first fiscal quarter of each
year, trends in the Company's business, whether favorable or unfavorable, will
tend not to be reflected in the Company's quarterly financial results, but will
be evident primarily in year-to-year comparisons. The first quarter of our
fiscal year has historically reflected less revenue and lower expenses than the
other three quarters. The Company generally has a lower gross site margin in the
first fiscal quarter than in the remaining fiscal quarters. The Company also
recognizes pre-opening costs primarily in the first and fourth quarters. Summer
school revenues and expenses are also recognized in the first and fourth
quarters.

         Since inception, the Company has incurred losses from operations and
has had negative cash flow from operations. The cash needs of the business have
been financed through a combination of debt and equity financing. In the first
quarter of fiscal 2003, the Company entered into additional financings (see Note
5). The Company's principal revolving credit facility matures in July 2003. The
Company plans to refinance certain of its debt in the third quarter of fiscal
2003.

         In order to achieve its operating plan in fiscal year 2003, the Company
has begun to improve the gross site contribution margins at the individual
schools it manages while maintaining education quality and continuing to reduce
operating expenses as a percentage of net revenue. The Company continues its
"reengineering" process to increase efficiency and help attain profitability
while improving client service. Part of this initiative includes the
streamlining of processes within the Company, reductions in personnel and the
implementation of cost control measures.

         In addition to the above, the Company is dependent upon the
continuation of its school management agreements for recurring revenues and
growth. Some of the management agreements may be terminated at will by the
school district or charter board. The Company may also seek the early
termination of, or not seek to renew, a limited number of management agreements
in any year.

         The Company's ability to meet its operating plan for fiscal 2003 is
dependent upon the management actions described above. If the Company is unable
to meet its operating plan, it may not be able to meet the terms of the
financings discussed above, resulting in the borrowings becoming due. If this
were to occur, the Company may be forced to restructure or refinance its
indebtedness, seek additional equity capital, sell assets or reduce its growth
plan. The Company cannot be certain that it will be able to obtain additional
financing on favorable terms, if at all.



                                       6
<PAGE>
2.       DESCRIPTION OF BUSINESS

         The Company manages elementary and secondary public schools under
contracts with school districts and charter schools located in 22 states, and
Washington, D.C. The Company opened its first four schools in the fall of 1995
and, as of December 31, 2002, is operating 149 schools with approximately 80,000
students.

         The Company provides the education program, recruits and manages
personnel, and maintains and operates the facilities at each school it manages.
The Company also assists charter schools in obtaining facilities and related
financing for such facilities.

         As compensation for its services, the Company earns gross student
funding comparable to the funding spent on other public schools in the school
district in which the school is located.

3.       RECENTLY ISSUED ACCOUNTING STANDARDS

         In June 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("FAS") No. 146, "Accounting for
Costs Associated with Exit or Disposal Activities" ("FAS 146"). FAS 146 requires
that a liability for a cost associated with an exit or disposal activity be
recognized and measured initially at fair value when the liability is incurred
rather than at the date of a commitment to an exit or disposal plan. Costs
covered by FAS 146 include lease termination costs and certain employee
severance costs that are associated with a restructuring, discontinued
operation, plant closing or other exit or disposal activity. FAS 146 is
effective for exit or disposal activities that are initiated after December 31,
2002.

         In November 2002, the FASB issued Interpretation No. 45 ("FIN 45"),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN 45 clarifies the accounting
for, and disclosure of, the issuance of certain types of guarantees. The Company
has not issued or modified any guarantees affected by FIN 45.

         In December 2002, the FASB issued FAS 148, " Accounting For Stock Based
Compensation - Transition And Disclosure - An Amendment of FAS 123." FAS 148
does not change the provisions of FAS 123 that permit the Company to continue to
apply the intrinsic value method of APB 25, "Accounting For Stock Issued To
Employees" ("APB 25"). Under FAS 148, companies that choose to adopt the
accounting provisions of FAS 123 may choose from three transition methods: the
prospective method, modified prospective method and retroactive restatement
method. The Company continues to account for stock compensation under APB 25,
and therefore under FAS 148 will be required to disclose the net income and
earnings per share (basic and diluted), the compensation expense net of tax
included in net income, compensation that would have been included in net income
had the company adopted FAS 123 for all awards granted, modified or settled
since December 14, 1994 and pro forma net income and earnings per share
beginning with the quarter ending March 31, 2003. The Company is currently
assessing the impact of this statement.

4.       NET LOSS PER SHARE

         In accordance with FAS 128, "Earnings per Share", basic earnings per
share is computed using the weighted-average number of common shares outstanding
during the period. Diluted earnings per share is computed using the
weighted-average number of common and common stock equivalent shares outstanding
during the period. Common stock equivalent shares, such as convertible preferred
stock, stock options, and warrants, have been excluded from the computation, as
their effect is antidilutive for all periods presented.

The calculations of basic and fully diluted net loss per share for the three and
six-month periods ended December 31, 2002 and 2001 are as follows (in thousands,
except for per share amounts):


                                       7
<PAGE>
<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED            SIX MONTHS ENDED
                                                          DECEMBER 31,   DECEMBER 31,    DECEMBER 31,   DECEMBER 31,
                                                             2002           2001            2002           2001
                                                             ----           ----            ----           ----
<S>                                                        <C>            <C>            <C>            <C>
Net Loss ............................................      $ (9,130)      $(11,661)      $(28,821)      $(24,333)
                                                           ========       ========       ========       ========
Class A Common Stock outstanding at beginning
   of period ........................................        52,019         51,160         52,019         49,249
Class B Common Stock outstanding at beginning
   of period ........................................         1,805          2,181          1,805          2,433
Add:
Issuance of Class A Common Stock
  (on a weighted average basis) .....................           451            551            225          2,249
Conversion of Class B Common Stock
  (on a weighted average basis) .....................          --             (345)          --             (597)
Less:
Treasury stock acquired (on a weighted average basis)          (185)          --              (92)          --
Weighted average shares of common stock outstanding
   used in computing basic net loss per share .......        54,090         53,547         53,957         53,334
                                                           ========       ========       ========       ========
Basic and fully diluted net loss per share ..........      $  (0.17)      $  (0.22)      $  (0.53)      $  (0.46)
                                                           ========       ========       ========       ========
</TABLE>

5.       FINANCING

         On October 3, 2001, the Company formed Edison Receivables Company LLC
("Edison Receivables"), for the purpose of purchasing and financing certain
receivables of the Company. The Company owns all of the membership interests in
Edison Receivables, a Delaware limited liability company with a separate legal
existence from the Company. The Company has sold or contributed certain accounts
receivable arising from the Company's provision of school management services in
the ordinary course of its business and related security to Edison Receivables.
Edison Receivables has its own separate creditors who are entitled to be
satisfied out of Edison Receivables' assets prior to any value in it becoming
available to the Company. The Company has no right, title or interest in Edison
Receivables' assets, including the accounts receivable assigned to it by the
Company.

         In November 2001, Edison Receivables entered into a $35.0 million
revolving credit facility with Merrill Lynch Mortgage Capital Inc. ("MLMCI"),
collateralized by certain accounts receivable purchased from or contributed by
the Company. Borrowings are limited to specified percentages of eligible
accounts receivable, as defined. The line of credit had a term of one year.
Interest is determined on a Eurodollar or prime rate basis at the Company's
option. The Company has agreed to pay a commitment fee of .50% per annum on the
unused portion of the commitment.

         On July 31, 2002, the revolving credit agreement with MLMCI was amended
to add School Services, LLC ("School Services") as an additional lender and
MLMCI as agent of the lenders, increase the line to $55.0 million, and extend
the term of the agreement and the line of credit provided thereunder to June 30,
2003. The agreement and the line of credit were subsequently extended to July
15, 2003. As of December 31, 2002, $49.3 million was outstanding under this line
of credit bearing interest at LIBOR plus 8.7% and was collateralized by
receivables of $79.2 million that were sold in a true sale to Edison Receivables
by the Company. The agreement requires the Company to observe certain financial
covenants and restrictions including a minimum consolidated tangible net worth
and a maximum consolidated debt to equity ratio.

         In addition, the Company separately entered into a Credit and Security
Agreement, dated as of July 31, 2002, with School Services, pursuant to which
the Company had the right to borrow up to $20.0 million, at an interest rate of
12% per annum, net of certain fees and costs which the Company paid School
Services and its affiliates. The agreement provided for a


                                       8
<PAGE>
$10 million term loan collateralized by certain real property owned by the
Company, and a $10 million revolving line of credit collateralized by notes
receivable from charter schools and other debtors of the Company. Such
borrowings are also collaterized by substantially all the other assets of the
Company. The facility matures on June 30, 2004 but has prepayment obligations
tied to refinancings of the notes receivable from charter schools and such other
debtors and to any sale or transfer of the real property. At the time the loans
were made, the Company did not have commitment dates for such refinancings or
sales or transfers of real property. The agreement requires the Company to meet
certain financial covenants including a minimum consolidated tangible net worth,
a maximum consolidated debt to equity ratio and a minimum EBITDA requirement for
fiscal 2003. In December 2002, a note receivable in the amount of $7.5 million
was refinanced. Proceeds from this refinancing were paid directly to School
Services and applied to amounts outstanding under the revolving line of credit.
Of this amount, $1.3 million represented a permanent reduction in the line of
credit and $4.0 million was subsequently reborrowed by the Company. In addition,
the Company made a $1.0 million payment on the revolving line of credit pursuant
to an amendment to reduce the line of credit commitment by $1.0 million to
obtain the release of certain collateral. As of December 31, 2002, $17.7 million
was outstanding under these facilities reflecting the maximum amount available
under the terms of the facilities.

         In connection with the establishment of the credit facilities described
above, the Company also issued warrants for the purchase of up to an aggregate
of 10,710,973 shares of class A common stock of the Company, which at such time
equaled 16.6% of the total outstanding shares of common stock of the Company,
including the shares issuable upon exercise of the warrants. The warrants have
an exercise price of $1.00 per share and are exercisable at any time following
their issuance and prior to July 31, 2007.

         The value of the warrants on the date of issuance, determined using the
Black Scholes model, amounted to approximately $6.6 million. This amount has
been credited to additional paid-in capital and deducted and reflected as a
discount in the related indebtedness. The discount will be amortized over the
respective terms of the related financing agreements, based on a constant
effective interest rate.

         Also in connection with the establishment of the credit facilities, the
Company paid or agreed to pay approximately $9.2 million in fees and costs
associated with the facility, including a $1.6 million payment due upon maturity
of the School Services facility. Such fees and costs have been deferred and are
being amortized over the respective term of the facilities, based on a constant
effective interest rate.

6.       STOCK REPURCHASE PLAN

         During the quarter ended December 31, 2002, the Company commenced a
stock repurchase plan to buy back up to 5.4 million shares representing
approximately 10% of the common stock outstanding. As of December 31, 2002, the
Company had repurchased approximately 1.4 million shares at a cost of $2.0
million. As of January 31, 2003, the Company had repurchased approximately 1.7
million shares representing approximately 32% of the total authorized under the
repurchase plan.

7.       STOCK-BASED COMPENSATION

         During the quarter ended December 31, 2002, the Company's stockholders
approved an amendment to the 1999 Stock Incentive Plan increasing the number of
shares reserved for issuance from 6.5 million shares to 8.5 million shares of
Class A common stock. Stock option plans, stock appreciation rights (SARs),
restricted stock and other stock based awards are described in the Company's
proxy statement for its annual meeting of stockholders held on December 5, 2002.
With certain restrictions, requirements for stock option shares and other stock
awards can be met from either unissued common stock or treasury shares.

         For financial reporting purposes, the Company accounts for stock-based
compensation in accordance with the intrinsic value method of accounting
prescribed by APB 25. In accordance with this method, no compensation expense is
recognized in the accompanying financial statements in connection with the
awarding of stock option grants to employees provided that, as of the grant
date, all terms associated with the award are fixed and the fair value of the
company's stock, as of the grant date, is not greater than the amount an
employee must pay to acquire the stock as defined. To the extent that stock
options are granted to employees with variable terms or if the fair value of the
Company's stock as of the measurement date is greater than the amount an
employee must pay to acquire the stock, then the Company will recognize
compensation expense.


                                       9
<PAGE>
         At June 30, 2002, there were no restricted stock grants. During the
quarter ended December 31, 2002, 1.0 million shares of Class A restricted common
stock were issued of which 0.5 million were vested and outstanding. As of
December 31, 2002 the Company had approximately 2.9 million shares of Class A
common stock reserved for future grants under the Stock Incentive Plan. Any
unused portion, in addition to shares allocated to awards that are canceled or
forfeited, is available for grant or award in later years. Restricted stock
grants vest as specified in the respective grants.

8.       NOTES RECEIVABLE

         The Company provides financing in the form of interest and non-interest
bearing loans and advances to charter school boards to assist in the purchase or
renovation of charter school facilities. Certain of the loans are evidenced by
notes and other advances which are made in concert with a management contract or
without fixed repayment terms. In order for the notes to be repaid, the Company
generally assists charter school boards in obtaining third party lender
financing. Often third party financing requires the Company to guarantee loans
on behalf of these charter schools. A default by any charter school under a
credit facility that is guaranteed by the Company may result in a claim against
the Company for the full amount of the borrowings.

         Of the approximately $81.8 million of notes and other financing at
December 31, 2002, approximately $61.7 million was collateralized and the
remaining balance of $20.1 million balance was uncollateralized and in some
cases subordinated to other senior debt. Of the approximately $80.9 million in
notes receivable, net at June 30, 2002, approximately $61.1 million was
collateralized and the remaining balance of $19.8 million was uncollateralized
and, in some cases, subordinated to other senior debt. Although the Company
intends to refinance many of these notes, should the Company be required to
foreclose on the collateral to these notes, it might not be able to liquidate
such collateral for proceeds sufficient to cover the notes.

Notes receivable consist of the following:

<TABLE>
<CAPTION>
                                               DECEMBER 31, 2002   JUNE 30, 2002
                                               -----------------   -------------
<S>                                            <C>                 <C>
Notes receivable due from charter schools         $ 87,858           $ 86,435
Allowance for loan losses ...............           (6,052)            (5,542)
                                                   -------            -------
                                                    81,806             80,893
Less, current portion ...................          (17,815)           (12,481)
                                                   -------            -------
Total notes receivable ..................         $ 63,991           $ 68,412
                                                  ========           ========
</TABLE>

9.       COMMITMENTS AND CONTINGENCIES

GUARANTEES

         The Company has guaranteed certain debt obligations of charter school
boards with which it has management agreements. As of December 31, 2002, the
Company had provided guarantees totaling approximately $27.4 million. These debt
obligations mature from June 2003 to December 2005. All of the guarantees were
issued or modified prior to the effective date of FIN 45, therefore the fair
market value of the guarantees are not recorded on the balance sheet or
disclosed in the notes.

         As of December 31, 2002, the debt obligations of the charter school
boards were current. Under the guarantor agreements, the Company is also
required to maintain minimum cash balances that may increase under certain
circumstances, as well as satisfy certain financial covenants. The Company was
not in compliance with a financial covenant under a guarantee of a charter
school board debt obligation with an outstanding balance of approximately $3.5
million at December 31, 2002. The Company has received notification from the
lender that it is not immediately making demand under the guaranty while the
lender works with the Company to evaluate options. Notwithstanding the
foregoing, the lender reserves all


                                       10
<PAGE>
its rights and remedies under the guaranty. The Company's debt obligations and
underlying covenants are unaffected by the above default.

         The Company has an agreement to indemnify a charter board lender from
any liability or obligations related to the presence of any hazardous substance
at a charter school site. The Company does not expect that any sums it may have
to pay in connection with this liability would have a materially adverse effect
on its consolidated financial position, or results of operation for fiscal 2003.

EMPLOYMENT AGREEMENTS

         The Company has entered into employment agreements with certain of its
executives. Such agreements may be terminated by either the executive or the
Company at any time and provide, among other things, certain termination
benefits. As of December 31, 2002, the aggregate termination benefits of the
executives and certain other employees approximated $2.5 million.

         Additionally, the Company has a severance arrangement with its Chairman
that provides for the Chairman to receive a payment if his employment is
terminated without cause or if he terminates his employment for good reason,
including not being reappointed to the position of Chairman. The Chairman would
not receive payment in the case of death, disability, or termination for cause.
Included in accrued expenses at December 31, 2002 and June 30, 2002 is $3.2
million related to this severance arrangement.

LITIGATION

         Between May 15, 2002 and July 3, 2002, ten class action lawsuits were
filed against the Company and certain of its officers and directors in the
United States District Court for the Southern District of New York. These
lawsuits are largely identical, and each alleges that the Company and certain of
its officers and directors violated Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934. In addition, one lawsuit alleges a claim against Edison
for the violation of Section 11 of the Securities Act. They seek an unspecified
amount of compensatory damages, costs and expenses related to bringing the
actions, and in a few instances, injunctive relief. Plaintiffs allege that
Edison's public disclosures from November 1999 to March 2002 regarding its
financial condition were materially false and misleading because the Company
allegedly improperly inflated its total revenues by including certain payments,
including payments for teacher salaries, that were paid directly to third
parties by local school districts and charter school boards that contracted with
the Company. Several of the lawsuits also mention two restatements of the
Company's financial statements, one regarding a warrant purchased in 1998 by a
philanthropic organization and the other regarding a severance agreement between
the Company and one of its senior officers, made by the Company as a result of
the May 14, 2002 cease-and-desist order. On October 29, 2002, the Court
consolidated all ten actions and appointed Hawaii Electricians Annuity Fund as
lead plaintiff and Milberg Weiss Bershad Hynes & Lerach LLP as lead counsel.
Pursuant to the Court's scheduling order, plaintiffs will have until March 6,
2003, to file a consolidated and amended complaint and the Company will have
until May 7, 2003, to respond. The Company believes that it has strong defenses
to the claims raised by these lawsuits, however the outcome of this litigation
cannot be determined at this time. If the Company were not to prevail, the
amounts involved could be material to the financial position, results of
operations and cash flows of the Company.

         In addition, between May 15, 2002, and July 19, 2002, three lawsuits
were filed derivatively on behalf of Edison against certain of Edison's officers
and directors in the Supreme Court for the State of New York, County of New
York. Plaintiffs in these lawsuits contend that Edison's officers and directors
committed various common law torts against the Company in connection with the
allegedly improper inflation of Edison's total revenues by including certain
expenses, including teacher salaries, that were paid directly by local school
districts. In particular, the plaintiffs allege that the officers and directors
named as defendants violated their fiduciary duties to Edison by failing to
implement and maintain an adequate internal accounting control system, causing
Edison to conceal from the public its true financial condition, and using
material non-public information to sell shares of Edison common stock and
thereby reap millions of dollars in illegal insider trading gains. These
lawsuits seek compensatory damages in the amount of the profits that the
individual defendants allegedly made, as well as a constructive trust over such
profits. On November 14, 2002, the Court consolidated these actions. The Company


                                       11
<PAGE>
has negotiated a stipulation in this consolidated action that allows (1)
plaintiffs until March 24, 2003 to file a consolidated amended complaint and (2)
defendants until May 26, 2003 to file a responsive pleading. The Company
believes that Edison's officers and directors also have strong defenses to these
lawsuits. See "Additional Risk Factors That May Affect Future Results -- We have
been named in several shareholder class action and shareholder derivative
lawsuits."

         The Company is also involved in various legal proceedings from time to
time incidental to the conduct of its business. For example, we are currently
involved in lawsuits filed in Baltimore, Maryland and Peoria, Illinois
questioning the authority of these school districts to enter into management
agreements with the Company. In addition, the school district of York,
Pennsylvania has appealed the decision of the state charter-granting authority
to grant a charter to one of the Company's customers. We currently believe that
any ultimate liability arising out of such proceedings will not have a material
adverse effect on the Company's financial position, results of operations or
cash flows.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

         Certain of the matters and subject areas discussed in this Quarterly
Report on Form 10-Q contain "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995. All statements other than
statements of historical information provided herein are forward-looking
statements and may contain information about financial results, economic
conditions, trends and known uncertainties based on our current expectations,
assumptions, estimates and projections about our business and our industry.
These forward-looking statements involve risks and uncertainties. Our actual
results could differ materially from those anticipated in these forward-looking
statements as a result of several factors, as more fully described under the
caption "Additional Risk Factors that May Affect Future Results" and elsewhere
in this Quarterly Report. Readers are cautioned not to place undue reliance on
these forward-looking statements, which reflect management's analysis, judgment,
belief or expectation only as of the date hereof. The forward-looking statements
made in this Quarterly Report on Form 10-Q relate only to events as of the date
on which the statements are made. We undertake no obligation to publicly update
any forward-looking statements for any reason, even if new information becomes
available or other events occur in the future.

OVERVIEW

         We are the nation's largest private operator of public schools serving
students from kindergarten through 12th grade. We contract with local school
districts and public charter school boards to assume educational and operational
responsibility for individual schools in return for per-pupil funding that is
generally comparable to that spent on other public schools in the area. We
opened our first four schools in August 1995 and have grown rapidly in every
subsequent year, currently serving approximately 80,000 students in 149 schools
located in 22 states and the District of Columbia.

         From our formation in 1992 until opening our first schools in fiscal
1996, we were a development stage company focused on research, development and
marketing of the Edison school design and curriculum and raising capital to
support our business plan. From 1992 until 1995, Edison's team of leading
educators and scholars developed an innovative, research-backed curriculum and
school design. We operated as a partnership prior to November 1996, when we
converted to a corporation. As of December 31, 2002, our accumulated deficit
since November 1996 was approximately $285.4 million. In addition, prior to
November 1996, we incurred losses of approximately $61.8 million, which are
reflected in our additional paid-in capital.

         Edison's curriculum expenses include the ongoing costs to maintain and
support Edison's educational design. These expenses include the salaries and
wages of trained educators in our central office curriculum department, the
costs of providing professional training to our staff and teachers, including
materials, and the ongoing costs of maintaining and updating the teaching
methods and educational content of our program.

         We make a significant investment in each school we open. The investment
generally includes:

         -        Initial staff training and professional development;

         -        Technology, including laptop computers for teachers;

         -        Books and other materials to support the Edison curriculum and
                  school design; and

         -        Upgrades in facilities.


                                       12
<PAGE>
GROSS STUDENT FUNDING

         Gross student funding represents the gross contractual funding for our
schools before all expenses. The difference between gross student funding and
net revenues consists of costs that Edison is not primarily obligated to pay.

         Gross student funding is not equivalent to revenue as defined by
generally accepted accounting principles.

NET REVENUE

         Revenues are principally earned from contractual agreements to manage
and operate contract and charter schools. The Company also earns revenue from
summer school and after-school program fees. The Company recognizes revenue for
each managed school pro rata over the eleven months from August through June,
typically the period over which we perform our services, in accordance with
Staff Accounting Bulletin 101, "Revenue Recognition in Financial Statements."

         Most of our management agreements provide that we earn a fee based upon
the number of children that attend our schools and, therefore, we only earn
revenue to the extent students attend our schools. In most instances, there is a
"base" fee per pupil and several "categorical" fee components paid only for
students in certain categories (e.g., low-income, English as a second language,
etc.). In some of our charter schools, our fee has a fixed component and
variable component. Even in contracts where we have a fixed fee component, we
have generally agreed to forego or reduce our fee if there is a budget shortfall
at the charter school.

         The Company is generally responsible to its clients for all aspects of
the management of its schools including but not limited to the academic
achievement of the students; selection, training and compensation of school
personnel; procurement of curriculum and equipment necessary for operations of
the school; and the safe operation of the school facilities. Gross student
funding represents gross contractual funding for our schools before all costs.
Net revenue represents gross student funding less costs that we are not
primarily obligated to pay. The Company follows the guidance of EITF 99-19,
"Reporting Revenue Gross as a Principal versus Net as an Agent," and EITF 01-14,
"Income Statement Characterization of Reimbursements Received for
'Out-of-Pocket' Expenses Incurred" regarding classification of revenues.
Specifically, the Company recognizes revenues net of expenses that the Company
is not primarily obligated to pay.

         The Company recognizes per-pupil funding from local, state and federal
sources, including Title I and special education funding. Significant management
estimates and assumptions are required to determine these funding levels,
particularly in interim periods. On a quarterly basis, the Company records
adjustments to revenue, if necessary, for enrollment fluctuations, changes to
per-pupil funding estimates, and changes to estimates for federal and state
categorical grant funding. Anticipated losses on contracts are charged to
earnings when identified.

         In January 2002, the Emerging Issues Task Force ("EITF") issued EITF
01-14 "Income Statement Characterization of Reimbursements Received for
'Out-of-Pocket' Expenses Incurred." EITF 01-14 clarifies EITF 99-19, "Reporting
Revenue Gross as a Principal versus Net as an Agent," which provides guidance on
whether revenues should be presented gross or net of certain costs. After
consultation with its independent auditors, the Company believes that EITF 01-14
should be interpreted to require it to present as revenue and expense only those
direct site expenses that the Company is primarily obligated to pay. In
accordance with the transition provisions of EITF 01-14, the Company adopted
EITF 01-14 effective January 1, 2002 and has reclassified all historical periods
to conform with the new presentation and, in the interest of transparency, added
a "gross student funding" line to its statements of operations. Gross student
funding is not equivalent to revenue as defined by GAAP.

         In November 2001, the EITF issued EITF 01-09, "Accounting for
Consideration Given by a Vendor to a Customer." EITF 01-09 addresses the
appropriate income statement characterization of consideration given by a vendor
to a customer, specifically whether that consideration should be presented in
the vendor's income statements as a reduction of revenue or as an expense. In
consultation with its independent auditors the Company determined that
consideration given to two customers was, in effect, an adjustment of the
Company's contract price and should be accounted for as a reduction in revenue
rather than as an expense subsequent to the promulgation of EITF 01-09. In
accordance with the transition provisions of EITF 01-09, the Company adopted
EITF 01-09 effective January 1, 2002 and has reclassified all historical periods
to conform with the new presentation.


                                       13
<PAGE>
DIRECT SITE EXPENSES

         Direct site expenses include most of the expenses incurred on-site at
our schools. The largest component of this expense is salaries and wages,
primarily for principals and teachers, which are often paid for by our clients
on our behalf, in which case they are disclosed as "direct site expense --
client paid." The remaining direct site expenses include on-site administration,
facility maintenance, utilities and, in some cases, student transportation. Once
staffing levels for the school year are determined, most of these expenses are
fixed, and accordingly, variations in enrollment will generally not change the
overall cost structure of a school for that year. Direct site expenses do not
include teacher training and other pre-opening expenses associated with new
schools, financing costs or depreciation and amortization related to technology,
including computers for teachers and students, curriculum materials and capital
improvements to school buildings.

GROSS SITE CONTRIBUTION

         We define gross site contribution as net revenue less direct site
expenses. Gross site contribution is a measurement of ongoing site-level
operating performance of our schools. We believe it serves as a useful operating
measurement when evaluating our schools' financial performance. Gross site
contribution does not reflect all site-related costs, including depreciation and
amortization or interest expense and principal repayment related to site-level
investments, or on-site pre-opening expenses, and accordingly gross site
contribution does not represent site-level profitability.

ADMINISTRATION, CURRICULUM AND DEVELOPMENT EXPENSES

         Support from our central office is important for the successful
delivery of our curriculum and school design. Administration, curriculum and
development expenses include those amounts related to the creation and
enhancement of our curriculum, and our general, administrative and sales and
marketing functions. These costs include costs for curriculum, assessment and
training professionals, sales and marketing personnel, financial reporting,
legal, technological support, travel expenses and other development activities.

PRE-OPENING EXPENSES

         Pre-opening expenses consist principally of various administrative and
personnel costs incurred prior to the opening of a new school or the expansion
of an existing school, particularly the costs for the initial training and
orientation of professional staff, recruitment and travel expenses and expenses
for temporary offices and staff. In connection with the establishment of a new
school, we seek to hire the school's principal several months in advance of the
school's opening. This allows the principal to hire staff, most of whom receive
substantial professional training in the Edison education design prior to the
first day of school. Pre-opening expenses generally are first incurred in the
fourth quarter of the fiscal year prior to the school's opening or expansion and
generally continue into the first or second quarter of the fiscal year in which
the school opens. These costs are expensed as incurred.

DEPRECIATION AND AMORTIZATION

         Depreciation and amortization relates primarily to the investments we
make in each school for books and other educational materials, including
enrollment fees for the Success for All program, computers and other technology,
and facility improvements. These investments support the Edison curriculum and
school design and relate directly to our provision of educational services. The
depreciation and amortization of investments in our central office is also
included.

ENROLLMENT

         Our annual budgeting process establishes site-specific revenue and
expense objectives, which include assumptions about enrollment and anticipated
per-student funding. Our budgets are designed to achieve both financial and
academic goals, both of which we believe are critical to the success of our
business. Therefore, our budgets are designed to achieve the proper balance
between financial performance and academic standards. We implement various
strategies to achieve optimal enrollment, including local recruiting, media
advertising, and coordinating with our school district partners and community
groups. Since some site costs are partially fixed, incremental enrollment can
positively affect profitability. Further, due to the closely correlated
relationship of site revenue and expenses, school personnel closely manage
expenses based upon actual enrollment.


                                       14
<PAGE>
REENGINEERING

         On August 21, 2002, the Company announced several initiatives emerging
from a company-wide "reengineering" effort. The initiatives are intended to
redesign Edison's infrastructure to improve service delivery to its schools;
increase student achievement and customer satisfaction; and accelerate Edison's
path to profitability. Among other changes, the Company announced significant
improvements in its headquarters operations including an enhanced customer
service function; strengthening of its financial reporting and facilities
financing unit; a ramp up of its communications function; a more efficient
organization of its general financial function, and an alignment of its internal
functions with a consolidated and streamlined regional structure. The Company
has incurred expenses related to this reengineering in the first and second
quarters of approximately $2.3 million.

LOANS TO EXECUTIVES

Benno C. Schmidt, Jr. borrowed $1.6 million from the Company on June 5, 1992
and $200,000 from the Company on January 23, 1996, as evidenced by promissory
notes. The loans were recourse and were collateralized by a life insurance
policy on Mr. Schmidt. The amounts due from Mr. Schmidt under these loans could
be offset by the Company against the amount owed by the Company to Mr. Schmidt
under his severance agreement. In October 1999, the promissory notes were
amended to change the interest rate to the prime rate in effect from time to
time and to extend the date for payment of all principal and accrued interest
until the earlier of February 15, 2002 or the termination of Mr. Schmidt's
employment with the Company. Prior to this amendment, the notes bore interest
at an annual compound rate of 5.83%, and all principal and accrued interest
payable under the notes were due on the earlier of February 15, 2000 or the
termination of Mr. Schmidt's employment with the Company. In February 2002, the
term of the loans was extended to June 15, 2002. In June 2002, the term of the
loans was extended to August 31, 2002. Mr. Schmidt made a payment of $1.1
million in October 2002, which was applied toward outstanding interest. The
Company has given notice to Mr. Schmidt that the remainder of the loans is due,
and with his cooperation is working to expedite collection of the outstanding
balance of principal and interest under the loans, which totaled $1.8 million
and $0.2 million, respectively.

RESULTS OF OPERATIONS

FISCAL QUARTER ENDED DECEMBER 31, 2002 COMPARED TO FISCAL QUARTER ENDED DECEMBER
31, 2001

         Net Revenue. Our net revenue decreased to $109.6 million for the three
months ended December 31, 2002 from $115.6 million for the same period in the
prior year, a decrease of 5.2%. The decrease in revenue was primarily due to the
ending of certain unprofitable relationships and the deferral of revenue for
certain unsigned contracts together totaling approximately $15.8 million offset
by new revenue of approximately $10.0 million from an 8.1% increase in student
enrollment (excluding summer school students). The student enrollment increased
from approximately 74,000 in the 2001-2002 school year to approximately 80,000
in the 2002-2003 school year, reflecting both the opening of new schools and the
expansion of existing schools.

         Direct Site Expenses. Our direct site expenses decreased to $87.7
million for the three months ended December 31, 2002 from $95.9 million for the
same period in the prior year, a decrease of 8.6%. The decrease in direct site
expenses was primarily due to the ending of certain unprofitable relationships
and the deferral of expenses for certain unsigned contracts together totaling
approximately $17.6 million offset by increased expenses of $9.6 million related
to new schools opened and the expansion of existing schools.

         Gross Site Contribution. Our gross site contribution was $21.9 million
for the three months ended December 31, 2002 compared to $19.7 million for the
same period in the prior year, an increase of 11.2%. The increase in gross site
contribution was due to the above discussed changes in Net Revenue and Direct
Site Expenses.

         Administration, Curriculum and Development Expenses. Our
administration, curriculum and development expenses decreased to $18.2 million
for the three months ended December 31, 2002 from $20.8 million for the three
months ended December 31, 2001, a decrease of 12.5%. Excluding non-cash stock
compensation charges in both periods, our administration, curriculum and
development expenses increased to $18.0 million for the three months ended
December 31, 2002 from $17.3 million for the three months ended December 31,
2001, an increase of 4.0%. The increase was due, primarily, to the costs of our
re-engineering efforts, which totaled $0.7 million for the three months ended
December 31, 2002.

         Depreciation and Amortization. Our depreciation and amortization
decreased to $8.0 million for the three months ended December 31, 2002 from $9.7
million for the three months ended December 31, 2001, a decrease of 17.5% . The
decreased depreciation and amortization resulted from a decrease of $0.9 million
in depreciation resulting from fewer acquisitions and a decrease of $0.8 million
resulting from the net effect of the change in the average useful life of the
depreciable fixed assets.

         Pre-Opening Expenses. Our pre-opening expenses decreased to $1.0
million for the three months ended December 31, 2002 from $1.5 million for the
three months ended December 31, 2001, a decrease of 33.3%. This decrease was
associated primarily with opening new schools, of which all but two were in
Philadelphia. As all training was conducted in Philadelphia, the Company spent
significantly less in airfare, hotels and meals as compared to the same period
in the prior year.

         Education and Operating Expenses. Our total education and operating
expenses decreased to $114.8 million for the three months ended December 31,
2002 from $127.9 million for three months ended December 31, 2001.


                                       15
<PAGE>
         EBITDA. EBITDA means the net gain or loss we would have shown if we did
not take into consideration our interest expense, interest income, income tax
expense, depreciation and amortization. These costs are discussed above. This
amount for the three months ended December 31, 2002 was $2.7 million compared to
a negative $2.6 million for the three months ended December 31, 2001. Excluding
stock based compensation charges in both periods, EBITDA for the three months
ended December 31, 2002 was $2.9 million compared to $0.9 million for the three
months ended December 31, 2001. The increase in EBITDA, resulted primarily from
site-based operational improvements and lower pre-opening costs. On a
per-student basis (excluding summer school students), EBITDA improved to $36 in
the three months ended December 31, 2002 compared to $13 for the same period of
the prior year.

         Loss from Operations. Our loss from operations decreased to $5.3
million for the three months ended December 31, 2002 from $12.3 million for the
three months ended December 31, 2001, an improvement of 56.9%. Excluding
stock-based compensation charges, our loss from operations decreased to $5.1
million for the three months ended December 31, 2002 from $8.8 million for the
same period of the prior year, an improvement of 42.1%.

         Other Income and Expense. Other income, net, was a negative $3.8
million for the three months ended December 31, 2002 compared to $0.8 million in
the three months ended December 31, 2001. The decline was primarily due to a
$4.6 million increase in interest expense.

         Net Loss and Net Loss Attributable to Common Stockholders. Our net loss
decreased to $9.1 million for the three months ended December 31, 2002 from
$11.7 million for the three months ended December 31, 2001, a decrease of 22.2%.
Excluding stock compensation charges, our net loss increased to $9.0 million for
the second quarter of fiscal 2003 from $8.1 million for the second quarter of
fiscal 2002, an increase of 11.1%.

THE SIX MONTHS ENDED DECEMBER 31, 2002 COMPARED TO THE SIX MONTHS ENDED DECEMBER
31, 2001

         Net Revenue. Our net revenue decreased to $182.7 million for the six
months ended December 31, 2002 from $205.4 million for the same period in the
prior year, a decrease of 11.1%. The decrease in revenue was primarily due to
the ending of certain unprofitable relationships and the deferral of revenue for
certain unsigned contracts together totaling approximately $33.7 million and a
non-recurring fee of $2.7 million from a one time consulting engagement in
fiscal 2002. These charges are offset by new revenue of approximately $13.9
million from an 8.1% increase in student enrollment (excluding summer school
students) from approximately 74,000 in the 2001-2002 school year to
approximately 80,000 in the 2002-2003 school year, reflecting both the opening
of new schools and the expansion of existing schools.

         Direct Site Expenses. Our direct site expenses decreased to $152.3
million for the six months ended December 31, 2002 from $176.3 million for the
same period in the prior year, a decrease of 13.5%. The decrease in direct site
expenses was primarily due to the ending of certain unprofitable relationships
and the deferral of expenses for certain unsigned contracts together totaling
approximately $33.9 million offset by increased expenses of $11.8 million
related to new schools opened and the expansion of existing schools.

         Gross Site Contribution. Our gross site contribution was $30.4 million
for the six months ended December 31, 2002 compared to $29.1 million for the
same period in the prior year. The increase in gross site contribution was due
to the above discussed changes in Net Revenue and Direct Site Expenses.

         Administration, Curriculum and Development Expenses. Our
administration, curriculum and development expenses increased to $34.1 million
for the six months ended December 31, 2002 from $32.0 million for the six months
ended December 31, 2001, an increase of 6.6%. Excluding non-cash stock
compensation charges and credits in both periods and non-recurring charges in
connection with a consulting engagement in fiscal 2002, our administration,
curriculum and development expenses increased to $33.8 million for the six
months ended December 31, 2002 from $31.3 million for the six months ended
December 31, 2001, an increase of 8.0%. The increase was due primarily to the
costs of our re-engineering efforts, which totaled $2.3 million for the six
months ended December 31, 2002.

         Depreciation and Amortization. Our depreciation and amortization
decreased to $17.1 million for the six months ended December 31, 2002 from $17.6
million for the six months ended December 31, 2001, a decrease of 2.8%. The
decreased depreciation and amortization resulted from a decrease of $0.5 million
in depreciation resulting from fewer asset acquisitions.


                                       16
<PAGE>

         Pre-Opening Expenses. Our pre-opening expenses decreased to $3.0
million for the six months ended December 31, 2002 from $5.2 million for the six
months ended December 31, 2001, a decrease of 42.3%. This decrease was
associated primarily with opening new schools, of which all but two were in
Philadelphia. As all training was conducted in Philadelphia, the Company spent
significantly less in airfare, hotels and meals as compared to the same period
for the prior year.

         Education and Operating Expenses. Our total education and operating
expenses decreased to $206.4 million for the six months ended December 31, 2002
from $231.0 million for six months ended December 31, 2001.

         EBITDA. EBITDA, means the net gain or loss we would have shown if we
did not take into consideration our interest expense, interest income, income
tax expense, depreciation and amortization. These costs are discussed above.
This amount for the six months ended December 31, 2002 was negative $6.7 million
compared to negative $8.1 million for the six months ended December 31, 2001.
Excluding stock compensation charges and credits in both periods, EBITDA for the
six months ended December 31, 2002 was a negative $6.4 million compared to a
negative $9.9 million for the six months ended December 31, 2001. The increase
in EBITDA, resulted primarily from site-based operational improvements and lower
pre-opening costs. On a per-student basis (excluding summer school students),
EBITDA, improved to negative $80 in the six months ended December 31, 2002
compared to negative $133 for the same period of the prior year.

         Loss from Operations. Our loss from operations decreased to $23.7
million for the six months ended December 31, 2002 from $25.6 million for the
six months ended December 31, 2001, a decrease of 7.4%. Excluding stock
compensation charges and credits and non-recurring charges in connection with a
consulting engagement in fiscal 2002, our loss from operations decreased to
$23.5 million for the first half of fiscal 2003 from $24.9 million for the first
half of fiscal 2002, a decrease of 3.8%.

         Other Income and Expense. Other income, net, was a negative $4.7
million for the six months ended December 31, 2002 compared to $1.6 million in
the six months ended December 31, 2001. The decline was primarily due to the
$6.3 million increase in interest expense.

         Net Loss and Net Loss Attributable to Common Stockholders. Our net loss
increased to $28.8 million for the six months ended December 31, 2002 from $24.3
million for the six months ended December 31, 2001, an increase of 18.5%.
Excluding stock compensation charges, our net loss increased to $28.6 million
for the six months ended December 31, 2002 from $26.1 million for the six months
ended December 31, 2001, an increase of 9.6%.

LIQUIDITY AND CAPITAL RESOURCES

         We have historically operated in a negative cash flow position. To date
we have financed our cash needs through a combination of equity and debt
financing. We have also utilized debt and equipment leasing arrangements to
finance computers and other technology investments in our schools.

         On October 3, 2001, the Company formed Edison Receivables Company LLC
("Edison Receivables") for the purpose of purchasing and financing certain
receivables of the Company. The Company owns all of the membership interests in
Edison Receivables, a Delaware limited liability company with a separate legal
existence from the Company. The Company has sold or contributed certain accounts
receivable arising from the Company's provision of school management services in
the ordinary course of its business and related security to Edison Receivables.
Edison Receivables has its own separate creditors who are entitled to be
satisfied out of Edison Receivables' assets prior to any value in it becoming
available to the Company. The Company has no right, title or interest in Edison
Receivables' assets, including the accounts receivable assigned to it by the
Company.

         In November 2001, Edison Receivables entered into a $35.0 million
revolving credit facility (the "MLMCI Facility") with MLMCI, collateralized by
certain accounts receivable purchased from or contributed by the Company.
Borrowings are limited to specified percentages of eligible accounts receivable,
as defined. The MLMCI Facility originally had a term of one year, with interest
determined on a Eurodollar or prime rate basis at the Company's option and a
commitment fee of .50% per annum on the unused portion of the commitment.

         On July 31, 2002, the MLMCI Facility was amended to add School Services
as an additional lender and MLMCI as agent of the lenders, increase the line of
credit to $55.0 million, and extend the term of the agreement and the line of
credit



                                       17
<PAGE>
provided thereunder to June 30, 2003. The agreement and the line of credit were
subsequently extended to July 15, 2003. The interest rate under the amended
MLMCI Facility was increased to LIBOR plus 8.7% or prime plus 4.5% at the
Company's option. We paid certain fees and costs related to the MLMCI Facility,
aggregating approximately $3.2 million. As of December 31, 2002, $49.3 million
was outstanding under this line of credit bearing interest at LIBOR plus 8.7%
and was collateralized by receivables of $79.2 million that were sold in a true
sale to Edison Receivables by the Company. The agreement requires that the
Company observe certain financial covenants and restrictions including a minimum
consolidated tangible net worth and a maximum consolidated debt to equity ratio.
In January 2003, the Company paid down an additional $7.5 million on this
facility.

         Additionally, on July 31, 2002 the Company entered into a two-year
Credit and Security Agreement (the "New Credit Facility") with School Services,
which provides for a term loan in the amount of $10.0 million, collateralized by
property held by 110th and 5th Associates, LLC, a wholly owned subsidiary of the
Company, and a revolving loan not to exceed $10.0 million, collateralized by
substantially all of the Company's assets other than the property
collateralizing the term loan. Interest on both the term and revolving loans was
set at 12.0% per annum. The facility was reduced by the amount of certain fees
and costs which the Company paid to School Services and its affiliates,
aggregating approximately $2.8 million. Additionally, we agreed to pay a fee of
$1.6 million at loan maturity or the earlier prepayment of the term loan
component of the facility. This facility is collaterized by certain real
property owned by the Company and certain of its subsidiaries, notes receivable
from charter schools and other debtors of the Company and substantially all of
the other assets of the Company. However, the loan commitment is to be reduced
by an agreed upon percentage of the net proceeds of any refinancing paid to the
Company. The agreement requires the Company to observe certain financial
covenants and restrictions including a minimum consolidated tangible net worth,
a maximum consolidated debt to equity ratio and a minimum EBITDA requirement for
fiscal 2003. As of December 31, 2002, $17.7 million was outstanding under these
facilities, which represents the maximum amount available for borrowing.

         In connection with the establishment of the amended MLMCI Facility and
the New Credit Facility, the Company also issued warrants for the purchase of up
to 10,710,973 shares of Class A common stock of the Company, which at such time
equaled 16.6% of the total outstanding shares of common stock of the Company,
including the shares issuable upon exercise of the warrants. The warrants have
an exercise price of $1.00 per share and are exercisable at any time following
their issuance and prior to July 31, 2007.

         For the six months ended December 31, 2002, we used approximately $3.7
million for operating activities. This use primarily resulted from $28.8 million
of net loss offset by $23.6 million of depreciation and amortization and other
non-cash operating charges including the changes in the working capital
accounts.

         For the six months ended December 31, 2002, we used approximately $10.6
million in investing activities. During this period, we invested approximately
$9.9 million in our schools and central office. This amount includes the
investments we made in technology and curriculum in each of the schools we
opened. We have also advanced funds of $7.8 million to our charter board clients
or their affiliates to help obtain, renovate and complete school facilities.
During this same period, we also received approximately $6.1 million on proceeds
from notes receivable and advances due from charter schools. In October 2002, we
received $1.1 million payment toward an executive's loan.

         For the six months ended December 31, 2002, we received, approximately
$10.7 million from our financing activities. This amount includes borrowings
under our lines of credit of $17.4 million and borrowings under our term loan of
$10.0 million. These proceeds were partially offset by costs in connection with
our equity financing of $1.5 million and the repayment of notes payable and
capital lease obligations totaling $12.0 million and purchase of treasury stock
of $0.5 million. The Company also increased the amount of restricted cash by
$2.7 million to comply with certain agreements.


                                       18
<PAGE>
         Our debt obligations as of June 30, 2002, September 30,2002 and
December 31, 2002 is summarized in the table below:

<TABLE>
<CAPTION>
DEBT FACILITIES                           Jun. 2002     Sept. 2002     Dec. 2002
---------------                          ----------    -----------    ----------
<S>                                      <C>           <C>            <C>
Capital leases and notes payable            28,171         23,384         16,168
School Services term loan                                  10,000         10,000
School Services revolving loan                             10,000          7,666
MLMCI revolving loan                        34,000         49,325         49,325
Shareholders notes payable                   6,604          6,604          6,604
                                         ---------     ----------     ----------
                                            68,775         99,313         89,763
                                         ---------     ----------     ----------
Unamortized original issue discount                        (6,276)        (4,895)

In relation to the warrant issuance      ---------     ----------     ----------
attached to the financing                   68,775         93,037         84,868
                                         =========     ==========     ==========
</TABLE>

         We expect our cash on hand, together with borrowings under financing
arrangements, as mentioned above, expected reimbursements of advances we have
made to charter boards and acceleration of collections of our accounts
receivable will be sufficient to meet our working capital needs to operate our
existing schools through fiscal 2003. Our near-term capital needs are generally
growth related and are dependent upon our rate of growth and our mix of charter
schools and contract schools, as charter schools usually require us to advance
funds to help charter boards obtain, renovate and complete school facilities.
Our plan for fiscal year 2003 is to continue to refinance, with third-party
lenders, a minimum of $23 million of loans we have made to charter boards to
fund our current growth plans for the 2003-2004 school year. While we have
completed such financings in the past, we cannot be certain we will obtain such
financing on favorable terms, if any. To the extent we cannot raise sufficient
funds through the refinancing of our loans to charter boards with third-party
lenders, we may seek to expand our financing arrangements or reduce our growth
plans. Depending on the terms of any financing arrangements, such funding may be
dilutive to existing shareholders, and we cannot be certain that we will be able
to obtain additional financing on favorable terms, if at all. Notwithstanding
the above statements, management does not presently have any intention of
issuing any substantial incremental equity in the near term other than equity
associated with management compensation plans. Additionally, given the general
improvement in our financial position, we intend to refinance certain debt which
we took on last summer. This will decrease our future cost of capital and
therefore improve our earnings per share. However, this refinancing would
require us to take a one-time charge for any unamortized financing cost related
to the debt refinancing remaining at the time of refinancing.

         Our longer term cash requirements are for capital to fund capital
expenditures related to growth, anticipated working capital needs and general
corporate purposes. We expect to fund such expenditures and other longer term
liquidity needs with cash generated from operations, the proceeds from offerings
of debt or equity securities and expanded financing arrangements. Depending on
the terms of any financing arrangements, such funding may be dilutive to
existing shareholders, and we cannot be certain that we will be able to obtain
additional financing on favorable terms, if at all.

         We ran summer school programs for 51 districts in the state of Missouri
during May, June and July of 2002. We spent approximately $19 million, which
includes teachers' salaries, curriculum and other educational/promotional
materials, over the two month period. The payment terms of the related billings
ranged from 12 to 18 months, therefore, cash receipts of revenue will lag outlay
of cash for expenditures by more than one year. As of September 30, 2002, we had
accounts receivables of $66.8 million for managed schools and $28.1 million for
our summer school program of which $22.8 million was classified as long term.
For the quarter ended December 31, 2002 our accounts receivable were $59.0
million for managed schools and $16.0 million for our summer program, a decline
of 11.6% and 43.4% respectively.

         In general, our ability to achieve positive cash flow will be dependent
on the volume of schools with positive gross site contribution to offset central
office and overhead expenses. Because gross site contribution is the difference
between site revenue and site expenditures, positive gross site contribution can
be achieved at a range of enrollment levels. While higher enrollment tends to
have a positive effect on gross site contribution, our growth and cash flow do
not depend totally on 100% enrollment.

         Capital expenditures for fiscal 2003 are expected to be approximately
$15.0 million, which includes approximately


                                       19
<PAGE>
$5.0 million for computers and other technology at our schools, approximately
$7.0 million for curriculum materials, approximately $1.0 million for the
purchase and improvement of property at our schools, and $2.0 million for
technology, leasehold improvements, and other capital items at our
headquarters. Additionally, we expect to make additional advances or loans
approximating $3.5 million to new charter board clients to help secure and
renovate school properties during the remainder of the 2002-2003 school year.
Pursuant to our philanthropic commitments, a portion of which we expect will be
refinanced through third parties, we expect to make charitable donations of
approximately $2.3 million to benefit certain clients over the remainder of
this fiscal school year.

ADDITIONAL RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

         Our business, operating results or financial condition could be
materially adversely affected by any of the following factors. You should also
refer to the information set forth in this report, including our financial
statements and the related notes.

WE HAVE A HISTORY OF LOSSES AND MAY NOT ACHIEVE PROFITABILITY IN THE FUTURE

         We have incurred substantial net losses in every fiscal period since we
began operations. For the quarter ended December 31, 2002, our net loss was $9.1
million. As of December 31, 2002, our accumulated deficit since November 1996,
when we converted from a partnership to a corporation, was approximately $285.4
million. In addition, prior to November 1996, we incurred losses of
approximately $61.8 million, which are reflected in our additional paid-in
capital. We have not yet demonstrated that we can profitably manage public
schools. In order to achieve profitability, we believe it will be necessary to
improve gross site margin while maintaining educational quality and continuing
to reduce central expenses as a percentage of net revenue. We have undertaken a
"reengineering" process intended to increase our efficiency and help us attain
profitability while improving client service. There can be no assurance,
however, that we will be successful in meeting the objectives of the
reengineering. Even if we do achieve profitability, we may not sustain or
increase profitability on a quarterly or annual basis. Failure to become and
remain profitable may adversely affect the market price of our class A common
stock and our ability to raise additional capital and continue operations.

THE PRIVATE, FOR-PROFIT MANAGEMENT OF PUBLIC SCHOOLS REMAINS A RELATIVELY NEW
AND UNCERTAIN INDUSTRY, AND IT MAY NOT BECOME PUBLICLY ACCEPTED

         Our future is highly dependent upon the development, acceptance and
expansion of the market for private, for-profit management of public schools.
This market has only recently developed, and we are among the first companies to
provide these services on a for-profit basis. We believe the first meaningful
example of a school district contracting with a private company to provide core
instructional services was in 1992, and we opened our first schools in August
1995. The development of this market has been accompanied by significant press
coverage and public debate concerning for-profit management of public schools.
If this business model fails to gain acceptance among the general public,
educators, politicians and school boards, we may be unable to grow our business
and the market price of our class A common stock would be adversely affected.

THE SUCCESS OF OUR BUSINESS DEPENDS ON OUR ABILITY TO IMPROVE THE ACADEMIC
ACHIEVEMENT OF THE STUDENTS ENROLLED IN OUR SCHOOLS AND WE MAY FACE DIFFICULTIES
IN DOING SO IN THE FUTURE

         We believe that our growth will be dependent upon our ability to
demonstrate general improvements in academic performance at our schools. Our
management agreements contain performance requirements related to test scores.
To the extent average student performance at our schools increases, whether due
to improvements in achievement over time by individual students in our schools
or changes in the average performance levels of new students entering our
schools, aggregate absolute improvements in student performance will be more
difficult to achieve. If academic performance at our schools declines, is
perceived to decline, or simply fails to improve, we could lose business and our
reputation could be seriously damaged, which would impair our ability to gain
new business or renew existing school management agreements.

WE COULD INCUR LOSSES AT OUR SCHOOLS IF WE ARE UNABLE TO ENROLL ENOUGH STUDENTS

         Because the amount of revenue we earn for operating each school
primarily depends on the number of students enrolled, and because many facility
and on-site administrative costs are fixed, achieving site-specific enrollment
objectives is an important factor in our ability to achieve satisfactory
financial performance at a school. We may be unable to recruit


                                       20
<PAGE>
enough students to attend all grades in our new schools or maintain enrollment
at all grades in our existing schools. We sometimes do not have enough students
to fill some grades in some schools, particularly the higher grades. It is
sometimes more difficult to enroll students in the higher grades because older
students and their parents are reluctant to change schools. To the extent we are
unable to meet or maintain enrollment objectives at a school, the school will be
less financially successful and our financial performance will be adversely
affected.

WE MAY NOT BE ABLE TO ATTRACT AND RETAIN HIGHLY SKILLED PRINCIPALS AND TEACHERS
IN THE NUMBERS REQUIRED TO GROW OUR BUSINESS

         Our success depends to a very high degree on our ability to attract and
retain highly skilled school principals and teachers. Currently, there is a
well-publicized nationwide shortage of teachers and other educators in the
United States. In addition, we may find it difficult to attract and retain
principals and teachers for a variety of reasons, including, but not limited to,
the following:

         -        we generally require our teachers to work a longer day and a
                  longer year than most public schools;

         -        we tend to have a larger proportion of our schools in
                  challenging locations, such as low-income urban areas, which
                  may make attracting principals and teachers more difficult;
                  and

         -        we believe we generally impose more accountability on
                  principals and teachers than do public schools as a whole.

         These factors may increase the challenge we face in an already
difficult market for attracting principals and teachers. We have also
experienced higher levels of turnover among teachers than is generally found in
public schools nationally, which we attribute in part to these factors. If we
fail to attract and retain highly skilled principals and teachers in sufficient
numbers, we could experience client dissatisfaction and lost growth
opportunities, which would adversely affect our business.

WE MUST OPEN A LARGE NUMBER OF NEW SCHOOLS IN A SHORT PERIOD OF TIME AT THE
BEGINNING OF EACH SCHOOL YEAR AND, IF WE ENCOUNTER DIFFICULTIES IN THIS PROCESS,
OUR BUSINESS AND REPUTATION COULD SUFFER

         It is the nature of our business that virtually all of the new schools
we open in any year must be opened within a few weeks of each other at the
beginning of the school year. Each new school must be substantially functional
when students arrive on the first day of school. This is a difficult logistical
and management challenge, and the period of concentrated activity preceding the
opening of the school year places a significant strain on our management and
operational functions. We expect this strain will increase if we are successful
in securing larger numbers of school management agreements in the future. If we
fail to successfully open schools by the required date, we could lose school
management agreements, incur financial losses and our reputation as well as our
ability to attract future clients would be damaged.

WE DEPEND UPON COOPERATIVE RELATIONSHIPS WITH TEACHERS' UNIONS, BOTH AT THE
LOCAL AND NATIONAL LEVELS

         Union cooperation at the local level is often critical to us in
obtaining new management agreements and renewing existing management agreements.
In those school districts subject to collective bargaining, provisions of
collective bargaining agreements must typically be modified in areas such as
length of school day, length of school year, negotiated compensation policies
and prescribed methods of evaluation in order to implement the Edison design at
a contract school. We regularly encounter resistance from local teachers' unions
during school board debates over whether to enter into a management agreement
with us. In addition, local teachers' unions have occasionally, albeit
ultimately unsuccessfully, initiated litigation challenging our management
agreements. If we fail to achieve and maintain cooperative relationships with
local teachers' unions, we could lose business and our ability to grow could
suffer. In addition, at the national level, the American Federation of Teachers
and the National Education Association have substantial financial and other
resources that could be used to influence legislation, local teachers' unions
and public opinion in a way that would hurt our business.

WE COULD BE LIABLE FOR EVENTS THAT OCCUR AT OUR SCHOOLS

         We could become liable for the actions of principals, teachers and
other personnel in our schools. In the event of on-site accidents, injuries or
other harm to students, we could face claims alleging that we were negligent,
provided inadequate supervision or were otherwise liable for the injury. We
could also face allegations that teachers or other personnel committed child
abuse, sexual abuse or other criminal acts. In addition, if our students commit
acts of violence, we could face allegations


                                       21
<PAGE>
that we failed to provide adequate security or were otherwise responsible for
their actions, particularly in light of certain highly publicized incidents of
school violence. Although we maintain liability insurance, this insurance
coverage may not be adequate to fully protect us from these kinds of claims. In
addition, we may not be able to maintain our liability insurance in the future
at reasonable prices or at all. A successful liability claim could injure our
reputation and hurt our financial results. Even if unsuccessful, such a claim
could cause unfavorable publicity, entail substantial expense and divert the
time and attention of key management personnel, which could cause our financial
results to suffer.

OUR MANAGEMENT AGREEMENTS WITH SCHOOL DISTRICTS AND CHARTER BOARDS ARE
TERMINABLE UNDER SPECIFIED CIRCUMSTANCES AND GENERALLY EXPIRE AFTER A TERM OF
FIVE YEARS

         Our management agreements generally have a term of five years. We
cannot be assured that any management agreements will be renewed at the end of
their terms. In addition, some of our management agreements may be terminated by
the school district or charter board at will, with or without good reason, and
all of our management agreements may be terminated for cause, including in some
cases for failure to meet specified educational standards, such as academic
performance based on standardized test scores. As a result of payment disputes
or changes within a school district, such as changes in the political climate,
we do from time to time face pressure to permit a school district or charter
board to terminate our management agreement even if they do not have a legal
right to do so. We may also seek the early termination of, or not seek to renew,
a limited number of management agreements in any year. If a significant number
of management contracts are not renewed or are terminated, it could have a
material adverse effect on our financial condition and results of operations.

OUR LARGEST MANAGEMENT AGREEMENT TO DATE IS TERMINABLE "AT WILL" BY THE CLIENT
AND UNDER OTHER SPECIFIED CIRCUMSTANCES

         On August 1, 2002, the company signed an agreement to manage 26 schools
in Philadelphia. It is our largest cluster of schools to date. This agreement
has been and continues to be the subject of substantial attention in education
and business circles as well as in the local and national press. The contract is
subject to termination at will by the school district. The contract is also
subject to termination if we fail to meet our obligations, including meeting
specified student achievement targets. If the contract is terminated, or if we
fail to successfully deliver the program, raise student achievement or manage
the program's costs, our financial results, operations and reputation may be
adversely affected.

OUR MANAGEMENT AGREEMENTS INVOLVE FINANCIAL RISK

         Under the majority of our management agreements, we agree to operate a
school in return for per-pupil funding that generally does not vary with our
actual costs. To the extent our actual costs under a management agreement exceed
our budgeted costs, or our actual revenue is less than planned because we are
unable to enroll as many students as we anticipated or for any other reason, we
could lose money at that school. In addition, from time to time we have
disagreements with our clients as to the actual amount of, or the method of
calculating, the revenue owed to us under the terms of the management
agreements, resulting in lower revenue than planned. We are generally obligated
by our management agreements to continue operating a school for the duration of
the contract even if it becomes unprofitable to do so.

WE HAVE LIMITED EXPERIENCE OPERATING FOUR-YEAR HIGH SCHOOLS

         An element of our strategy is to increase our business with existing
customers by opening new schools in school districts which we have an existing
relationship. An important aspect of this strategy is to open Edison high
schools in districts where we operate elementary and middle schools. Because
we have limited experience operating high schools, our complete high school
curriculum, school design and operating plan are not fully tested. In addition,
school districts typically spend more per pupil on high school education than on
elementary education. By contrast, some of our management agreements provide
that we recognize for each student, regardless of grade level, the average
per-pupil funding spent by the school district for all grade levels. For this
reason, in these schools we recognize less funding per high school student than
is spent by the school district for each of its high school students. In these
situations, our success depends upon our ability to deliver our high school
design based on the same per-pupil spending as in our elementary schools. If we
are unable to successfully and profitably operate high schools, our ability to
pursue our growth strategy will be impaired, which could adversely affect the
market price of our class A common stock.


                                       22
<PAGE>
OUR LENGTHY SALES CYCLE AND UNCERTAINTIES INHERENT IN THE PROCESS THROUGH WHICH
WE DEVELOP NEW BUSINESS COULD DELAY NEW BUSINESS AND AFFECT OUR RATE OF GROWTH

         The time between initial contact with a potential contract or charter
client and the ultimate opening of a school, and related recognition of revenue,
typically ranges between 9 and 27 months. Our sales cycle for contract schools
is generally lengthy due to the approval process at the local school board
level, the political sensitivity of converting a public school to private
management and the need, in some circumstances, for cooperation from local
unions. We also have a lengthy sales cycle for charter schools for similar
reasons, as well as the need to arrange for facilities to house the school. In
addition, we are occasionally presented with potential opportunities to take
over the management of several schools in a single district or area at the same
time, which likewise have a lengthy sales cycle. The outcome of these
opportunities can have a meaningful effect on our rate of growth. As a result of
our lengthy sales cycle, we have only a limited ability to forecast the timing
of new management agreements. Any delay in completing, or failure to complete,
management agreements could hurt our financial performance. Press speculation
concerning the outcome of these processes may adversely affect our stock price
from time to time.

WE COULD LOSE MONEY IF WE UNDERESTIMATE THE REAL ESTATE COSTS ASSOCIATED WITH
ACQUIRING OR RENOVATING A CHARTER SCHOOL

         If we incur unexpected real estate cost overruns in acquiring or
renovating a charter school, we could lose money in operating the school. Our
decision to enter into a management agreement for a charter school and our
estimate of the financial performance of the charter school, are based, in part,
on the estimated facility financing cost associated with renovating an existing
facility or building a new facility to house the charter school. This cost
varies widely from minimal amounts for minor upgrades to larger amounts for a
new construction, which typically range from $4.0 million to $10.0 million, per
facility. If these expenses exceed our estimates for the charter school, the
charter school could lose money and our financial results would be adversely
affected.

WE HAVE ADVANCED AND LOANED MONEY TO CHARTER SCHOOL BOARDS THAT MAY NOT BE
REPAID

         As of December 31, 2002, we have outstanding loans or advances to
charter boards of $81.8 million, net of allowances, to finance the purchase or
renovation of school facilities we manage. Approximately $20.1 million of these
loans, representing 18 schools, are uncollateralized or subordinated to a senior
lender. In addition, with respect to the loans that are collateralized, if we
were required to foreclose on the collateral securing those loans, we might not
be able to liquidate the collateral for proceeds sufficient to cover the loan
amount. If any of these advances or loans are not repaid when due, our financial
results could be adversely affected. Some of our charter schools have obtained
tax-exempt financing to repay these loans and advances, but there can be no
assurance that our other charter schools will continue to obtain such tax-exempt
financing. While we are currently exploring a variety of other financing
structures to assist charter schools in repaying these loans and advances, there
can be no assurance that we will be able to implement any of these financing
structures.

WE COULD BECOME LIABLE FOR FINANCIAL OBLIGATIONS OF CHARTER BOARDS

         We could have facility financing obligations for charter schools we no
longer operate, because the terms of our facility financing obligations for some
of our charter schools exceeds the term of the management agreement for those
schools. For nine of our charter schools, we have entered into a long-term lease
for the school facility that exceeds the current term of the management
agreement by as much as 15 years. If our management agreements were to be
terminated or not renewed in these charter schools, our obligations to make
lease payments would continue, which could adversely affect our financial
results. For example, as of December 2001, we terminated a management agreement
covering three schools for which we continue to have a long-term lease
obligation in connection with the school's facilities. Although we have signed a
lease with the school covering the 2002-2003 school year, we have no assurance
that the lease will be renewed or that we will be able to find other tenants to
lease the facility.

         As of December 31, 2002, our aggregate future lease obligations totaled
$48.0 million, with varying maturities over the next 18 years. In nine of our
charter schools, we have provided some type of permanent credit support for the
school building, typically in the form of loan guarantees or cash advances. As
of December 31, 2002 the amount of loans we had guaranteed totaled $27.4
million. Although the term of these arrangements is coterminous with the term of
the corresponding management agreement, our guarantee does not expire until the
loan is repaid in full. The lenders under these facilities are not committed to
release us from our obligations unless replacement credit support is provided.
The default by any charter school under a credit facility that we have
guaranteed could result in a claim against us for the full amount of the
borrowings.


                                       23
<PAGE>
Furthermore, in the event any charter board becomes insolvent or has its charter
revoked, our loans and advances to the charter board may not be recoverable,
which could adversely affect our financial results. In addition, we have
generally indemnified our charter school and contract school partners from any
liability or damages occurring or allegedly occurring or arising out of any
environmental conditions at the school site, if such conditions were caused or
created by substances brought on the site by Edison.

OUR FINANCIAL RESULTS ARE SUBJECT TO SEASONAL PATTERNS AND OTHER FLUCTUATIONS
FROM QUARTER TO QUARTER

         We expect our results of operations to experience seasonal patterns and
other fluctuations from quarter to quarter. The factors that could contribute to
fluctuations, which could have the effect of masking or exaggerating trends in
our business and which could hurt the market price of our class A common stock,
include:

         -        Because new schools are opened in the first fiscal quarter of
                  each year, increases in student enrollment and related revenue
                  and expenses will first be reflected in that quarter.
                  Subsequent to the first quarter, student enrollment is
                  expected to remain relatively stable throughout a school year,
                  and, accordingly, trends in our business, whether favorable or
                  unfavorable, will tend not to be reflected in our quarterly
                  financial results, but will be evident primarily in
                  year-to-year comparisons.


         -        We recognize revenue for each managed school pro rata over the
                  11 months from August through June, typically the period over
                  which we perform our services, and except for revenue related
                  to our summer school programs, we recognize no school revenue
                  in July. Most of our site costs are also recognized over the
                  11 months from August through June. For this reason, the first
                  quarter of our fiscal year has historically reflected less
                  revenue and lower expenses than the other three quarters, and
                  we expect this pattern to continue.

         -        Our recognition of site-related expenses in the first fiscal
                  quarter is proportionally greater than the revenue recognition
                  because some site expenses are incurred in July and no revenue
                  is recorded in July, with the exception of revenue related to
                  our summer school programs. This results in lower gross site
                  margin in the first fiscal quarter than in the remaining
                  fiscal quarters. We also recognize pre-opening costs primarily
                  in the first and fourth quarters.

         -        We recognize revenue from our summer school programs during
                  the first and fourth fiscal quarters. To the extent our summer
                  school program becomes a more significant part of our
                  business, this could significantly alter seasonal patterns.

         Our financial results can vary among the quarters within any fiscal
year for other reasons, including unexpected enrollment changes, greater than
expected costs of opening schools or delays in opening new schools.

WE EXPECT OUR MARKET TO BECOME MORE COMPETITIVE

         We expect the market for providing private, for-profit management of
public schools will become increasingly competitive. Currently, we compete with
a relatively small number of companies that provide these services, and they
have to date primarily focused on the operation of charter schools. Some of
these companies have begun to compete with us for contract schools. In addition,
a variety of other types of companies and entities could enter the market,
including colleges and universities, private companies that operate higher
education or professional education schools. Our existing competitors and new
market entrants could have financial, marketing and other resources
significantly greater than ours. We also compete for public school funding with
existing public schools, who may elect not to enter into management agreements
with private managers or who may pursue alternative reform initiatives, such as
magnet schools and inter-district choice programs. In addition, in jurisdictions
where voucher programs have been authorized, we will begin to compete with
existing private schools for public tuition funds. Voucher programs provide for
the issuance by local or other governmental bodies of tuition vouchers to
parents worth a certain amount of money that they can redeem at any approved
school of their choice, including private schools. If we are unable to compete
successfully against any of these existing or potential competitors, our
revenues could be reduced, resulting in increased losses.


                                       24
<PAGE>
FAILURE TO RAISE NECESSARY ADDITIONAL CAPITAL COULD RESTRICT OUR GROWTH AND
HINDER OUR ABILITY TO COMPETE

         We have had negative cash flow in every fiscal period since we began
operations. We have regularly needed to raise funds in order to operate our
business and fund our growth, including the construction and renovation of
charter school facilities, and may need to raise additional funds in the future.
We cannot be certain that we will be able to obtain additional financing on
favorable terms, if at all, or that our charter clients will be able to repay
our loans and advances to them. If we issue additional equity or convertible
debt securities, stockholders may experience dilution or the new equity or
convertible debt securities may have rights, preferences or privileges senior to
those of existing holders of class A common stock. If we cannot raise funds on
acceptable terms, if and when needed, or if our charter clients are unable to
repay our loans and advances to them, or if we are required to repay any loans
that we have guaranteed, we may not be able to take advantage of future
opportunities, grow our business or respond to competitive pressures or
unanticipated requirements, which could seriously harm our business.

THE TERMS OF OUR CREDIT AGREEMENTS IMPOSE SIGNIFICANT RESTRICTIONS ON OUR
BUSINESS

         Under the MLMCI Facility and the New Credit Facility, we are required
to comply with certain financial covenants, including maintaining specified
financial ratios. Our ability to meet future financial ratios and comply with
other covenants can be affected by events beyond our control, such as general
economic conditions. Our failure to comply with such covenants would prevent us
from borrowing additional amounts under our credit facilities and could result
in a default under those facilities, which could cause the indebtedness
outstanding under the facilities to become immediately due and payable. If we
are unable to meet our debt obligations, we could be forced to restructure or
refinance our indebtedness, seek additional equity capital or sell assets. We
may be unable to obtain financing or sell assets on satisfactory terms, or at
all.

WE HAVE ISSUED WARRANTS FOR THE PURCHASE OF CLASS A COMMON STOCK IN CONNECTION
WITH CERTAIN CREDIT FACILITIES THAT, IF EXERCISED, WILL DILUTE OUR CURRENT
EQUITY HOLDERS AND COULD HAVE AN ADVERSE EFFECT ON THE MARKET PRICE FOR THE
SHARES OF CLASS A COMMON STOCK

         Warrants issued in connection with the establishment of the Credit
Facilities are for the purchase of up to 10,710,973 shares of class A common
stock at $1 per share. The shares to be issued in connection with the warrants
equaled at such time approximately 16.6% of the total outstanding shares of
common stock of the Company, (including the shares issuable upon exercise of the
Warrants but prior to any resale of such shares by the holders). The issuance of
such shares will dilute the current stockholders of the Company and could have
an adverse effect on the market price for the shares of class A common stock. In
addition, the shares issuable upon exercise of the warrants are registered
pursuant to a registration statement, and any sales of such shares may have a
further adverse effect on the market price for the shares of the class A common
stock.

WE MAY NOT BE ABLE TO RECOVER THE PROPERTY VALUE ASSOCIATED WITH OUR TERMINATION
OF THE EDISON CORPORATE HEADQUARTERS PROJECT

         We previously purchased property in New York, New York for the purchase
price of $10 million, and entered into an agreement with the Museum of African
Art to develop the property for a mixed use project consisting of our new
corporate headquarters, a charter school and a facility to house the Museum. We
recently terminated our plans to develop this property and construct new
corporate headquarters. Accordingly, we may choose to sell the property to the
Museum or another third party. While we hope to be able to sell the property at
a price equal to or greater than our purchase price, we have no guarantee that
we will be able to do so, and may choose to sell the property at a loss.

WE RELY ON GOVERNMENT FUNDS FOR SPECIFIC EDUCATION PROGRAMS, AND OUR BUSINESS
COULD SUFFER IF WE FAIL TO COMPLY WITH RULES CONCERNING THE RECEIPT AND USE OF
THE FUNDS

         We benefit from funds from federal and state programs to be used for
specific educational purposes. Funding from the federal government under Title I
of the Elementary and Secondary Education Act, which provides federal funds for
children from low-income families, accounted for approximately 4% of our gross
student funding revenue for fiscal 2002. During the same period, we estimate
that funding from other federal and state programs accounted for approximately
an additional 10% of our total revenue. A number of factors relating to these
government programs could lead to adverse effects on our business and financial
results:


                                       25
<PAGE>
         -        These programs have strict requirements as to eligible
                  students and allowable activities. If we or our school
                  district and charter board clients fail to comply with the
                  regulations governing the programs, we or our clients could be
                  required to repay the funds or be determined ineligible to
                  receive these funds.

         -        If the income demographics of a district's population were to
                  change over the life of our management agreement for a school
                  in the district, resulting in a decrease in Title I funding
                  for the school, we would recognize less revenue for operating
                  the school.

         -        Funding from federal and state education programs is allocated
                  through formulas. If federal or state legislatures or, in some
                  case, agencies were to change the formulas, we could receive
                  less funding.

         -        Federal, state and local education programs are subject to
                  annual appropriations of funds. Federal or state legislatures
                  or local officials could drastically reduce the funding amount
                  of appropriation for any program, thus decreasing the amount
                  of funding available to us.

         -        The company's Edison Extra summer school program, which served
                  approximately 35,000 students in Missouri during the summer of
                  2002, is funded through state summer school funds. If the
                  Missouri state government fails to maintain current funding
                  levels for summer school programs, Edison Extra revenue would
                  be adversely affected.

         -        Most federal education funds are administered through state
                  and local education agencies, which allot funds to school
                  boards and charter boards. These state and local education
                  agencies are subject to extensive government regulation
                  concerning their eligibility for federal funds. If these
                  agencies were declared ineligible to receive federal education
                  funds, the receipt of federal education funds by our school
                  board or charter board clients could be delayed, which could
                  in turn delay our payment from our school board and charter
                  board clients.

         -        The federal No Child Left Behind Act of 2001, which includes
                  the Title I program referenced above, contains a range of new
                  accountability measures for public schools. Schools that fail
                  to make adequate yearly progress (AYP) toward meeting state
                  standards may lose some of their student enrollment due to
                  school choice provisions, may be required to allocate a
                  portion of their Title I funding toward the provision of
                  supplemental services to some students, and may be subject to
                  state takeover or other forms of district or state
                  intervention. If schools run by the company fail to make AYP,
                  these new requirements could adversely affect the company's
                  revenue and/or reputation.

WE ARE SUBJECT TO EXTENSIVE GOVERNMENT REGULATION BECAUSE WE BENEFIT FROM
FEDERAL FUNDS, AND OUR FAILURE TO COMPLY WITH GOVERNMENT REGULATIONS COULD
RESULT IN THE REDUCTION OR LOSS OF FEDERAL EDUCATION FUNDS

         Because we benefit from federal funds, we must also comply with a
variety of federal laws and regulations not directly related to any federal
education program, such as federal civil rights laws and laws relating to
lobbying. Our failure to comply with these federal laws and regulations could
result in the reduction or loss of federal education funds. In addition, our
management agreements are potentially covered by federal procurement rules and
regulations because our school district and charter board clients pay us, in
part, with funds received from federal programs. Federal procurement rules and
regulations generally require competitive bidding, awarding contracts based on
lowest cost and similar requirements. If a court or federal agency determined
that a management agreement was covered by federal procurement rules and
regulations and was awarded without compliance with those rules and regulations,
then the management agreement could be voided and we could be required to repay
any federal funds we received under the management agreement.

FAILURE OF OUR CHARTER BOARD CLIENTS TO OBTAIN FEDERAL TAX-EXEMPT STATUS COULD
JEOPARDIZE THE SCHOOL'S CHARTER AND RESTRICT OUR ABILITY TO FINANCE THE SCHOOL

         Many of our charter school clients apply for federal tax-exempt status.
One state in which we currently operate seven charter schools and hope to open
additional charter schools in the future, and one other state, requires charter
schools to secure federal tax-exempt status. One of our charter school clients
in the first state received notice from the Internal Revenue Service of an
appealable denial of its application for federal tax-exempt status. While this
charter school client was ultimately successful in obtaining tax-exempt status,
there can be no assurance that other charter school clients will not experience


                                       26
<PAGE>
difficulty in obtaining such status. Any failure to receive or delay in
receiving federal tax-exempt status by a charter school in this state could
jeopardize the school's charter and its ability to repay amounts owed to us. The
failure to receive federal tax-exempt status by a charter school in any state
could also, among other things, inhibit that charter school's ability to solicit
charitable contributions or participate in tax-exempt financing.

WE EARN ALL OF OUR REVENUE FROM PUBLIC SOURCES AND ANY REDUCTION IN GENERAL
FUNDING LEVELS FOR EDUCATION COULD HURT OUR BUSINESS

         All of our revenue is derived from public sources. If general levels of
funding for public education were to decline, the field of school districts in
which we could profitably operate schools would likewise diminish, and our
ability to grow by adding new schools would suffer. In addition, our management
agreements generally provide that we bear the risk of lower levels of per-pupil
funding, which would be directly reflected in lower revenue to us, even if our
costs do not decline accordingly, thus adversely affecting our financial
results.

RESTRICTIONS ON GOVERNMENT FUNDING OF FOR-PROFIT SCHOOL MANAGEMENT COMPANIES
COULD HURT OUR BUSINESS

         Any restriction on the use of federal or state government educational
funds by for-profit companies could hurt our business and our ability to grow.
From time to time, a variety of proposals have been introduced in state
legislatures to restrict or prohibit the management of public schools by
private, for-profit entities like us. For example, a recently-passed bill in
California prohibits the state department of education from contracting with a
private, for-profit education manager to manage public schools for which the
state assumes control pursuant to a new state educational reform measure.
Additionally, Idaho's charter school law may, subject to interpretation,
restrict our ability to manage schools in that state. To the extent that states
or the federal government were to adopt legislation prohibiting for-profit
entities from operating public schools, the market for our services would
decline and our business results could suffer.

THE OPERATION OF OUR CHARTER SCHOOLS DEPENDS ON THE MAINTENANCE OF THE
UNDERLYING CHARTER GRANT

         Our charter schools operate under a charter that is typically granted
by a state authority to a third-party charter holder, such as a community group
or established non-profit organization. Our management agreement in turn is with
the charter holder. If the state charter authority were to revoke the charter,
which could occur based on actions of the charter holder outside of our control,
we would lose the right to operate that school. In addition, many state charter
school statutes require periodic reauthorization. Charter schools accounted for
33.0% of our gross student funding in fiscal 2002, or approximately $171.0
million. If state charter school legislation were not reauthorized or were
substantially altered in a meaningful number of states, our business and growth
strategy would suffer and we could incur additional losses.

OUR STOCK PRICE HAS BEEN VOLATILE AND WE EXPECT IT TO CONTINUE TO BE VOLATILE IN
THE FUTURE

         The market price of our class A common stock has fluctuated
significantly in response to the risks discussed above, as well as other
factors, some of which are beyond our control. These other factors include:

         -        variations in our quarterly operating results;

         -        changes in securities analysts' estimates of our financial
                  performance;

         -        changes in the public perception of our schools' academic
                  performance;

         -        termination or non-renewal of existing management agreements;

         -        changes in market valuations of similar companies;

         -        speculation in the press or investment community;

         -        actions by institutional shareholders;

         -        pending and potential litigation;

                                       27
<PAGE>
         -        future sales of our class A common stock or other securities;
                  and

         -        general stock market volatility.

         Since our class A common stock has been publicly traded, its market
price has fluctuated over a wide range and we expect it to continue to do so in
the future.

WE HAVE BEEN NAMED IN SEVERAL SHAREHOLDER CLASS ACTION AND SHAREHOLDERS
DERIVATIVE LAWSUITS

         We have been named in several putative class actions lawsuits filed in
the Southern District of New York, and a few shareholder derivative actions,
also filed in New York. We intend to vigorously defend these lawsuits. However,
there can be no assurance that the Company will be successful, and an adverse
resolution of the lawsuits could have a material adverse effect on our financial
position and results of operations in the period in which the lawsuits are
resolved. We are not presently able to reasonably estimate potential losses, if
any, related to the lawsuits. Lawsuits may cause defaults under our material
agreements, prevent us from obtaining additional funds under our existing line
of credit or obtain additional financing, and such litigation could result in
substantial costs and divert management's attention and resources.

WE MAY FACE ADDITIONAL SECURITIES LITIGATION OR OTHER LITIGATION

         In addition to the securities class action litigation currently being
brought against us as more fully described in the risk factor above, we may also
in the future be the target of similar litigation. Additional securities
litigation could result in substantial costs and divert management's attention
and resources. We may also face other types of litigation. For example, the
Company and a private pension fund were unable to close a proposed financing
transaction and the Company chose instead to do a transaction with School
Services LLC. The Company could face litigation in connection with that
decision. While we intend to vigorously defend against any such lawsuit, there
can be no assurance that the Company will be successful, and an adverse
resolution of any lawsuit could have a material adverse effect on our financial
position, shareholder equity, and results of operations in the period in which
the lawsuits are resolved.

WE MUST COMPLY WITH THE TERMS OF A SETTLEMENT AGREEMENT ENTERED INTO BY THE
COMPANY AND THE SECURITIES AND EXCHANGE COMMISSION

         On May 14, 2002, the Company entered into a settlement agreement with
the Securities and Exchange Commission, pursuant to which the Company agreed to
enhance disclosure of its revenue recognition practices, by adopting a statement
of operations presentation that includes a line item for "Gross Student
Funding," as well as full disclosure of all expenses paid by Edison and all
expenses paid by the local districts, and improve its internal accounting system
by creating an Internal Audit Department. The Company intends to fully comply
with the terms and conditions of the settlement agreement. However, if we fail
to comply with the settlement agreement, or are perceived by the Securities and
Exchange Commission to have failed to comply, we may face additional scrutiny
from the Commission, which could have a material adverse effect on our financial
condition and results of operations.

WE MAY BE DELISTED FROM THE NASDAQ NATIONAL MARKET, WHICH COULD RESULT IN A
LIMITED PUBLIC MARKET FOR OUR CLASS A COMMON STOCK

         On August 27, 2002, we received notice from Nasdaq that the price of
our class A common stock had closed below the minimum $1.00 per share for 30
consecutive trading days as required for continued listing under Nasdaq's
marketplace rules. We subsequently reestablished compliance with the rule which
requires our stock to close above the minimum $1.00 per share price for ten (10)
consecutive trading days. However, we have no assurance that we will continue to
trade above the minimum $1.00 per share price as required under Nasdaq's
marketplace rules for continued listing. Delisting from the Nasdaq market could
adversely affect the liquidity and price of our class A common stock and could
have long-term impact on our ability to raise future capital.

         Additionally, Nasdaq's listing requirements provide that a listed
company must have an audit committee comprised of at least three independent
directors. The Company's audit committee is currently comprised of two
independent board members, one of whom serves as chairman. The Company is in the
process of recruiting a third independent board member to serve on the committee
and has reviewed this situation with Nasdaq. Until the audit committee has three
independent directors


                                       28
<PAGE>
as members, the Company will be in violation of the Nasdaq listing requirements.

ANTI-TAKEOVER PROVISIONS OF DELAWARE LAW AND OUR CHARTER AND BYLAWS COULD
PREVENT OR DELAY A CHANGE IN CONTROL

         Provisions of Delaware law, our charter and our bylaws could make it
more difficult for a third party to acquire us, even if doing so would be
beneficial to our stockholders. These provisions could limit the price that
certain investors might be willing to pay in the future for shares of class A
common stock, and could have the effect of delaying, deferring or preventing a
change in control of us. These provisions include:

         -        the high-vote nature of our class B common stock;

         -        restrictions on removal of directors, which may only be
                  effected for cause and only by a vote of the holders of 80% of
                  our class of common stock that elected the director;

         -        Section 203 of the General Corporation Law of Delaware which
                  could have the effect of delaying transactions with interested
                  stockholders;

         -        a prohibition of stockholder action by written consent; and
                  procedural and notice requirements for calling and bringing
                  action before stockholder meetings

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         We currently have market risk sensitive instruments related to interest
rates. We had outstanding long-term notes payable of $24.3 million at December
31, 2002. Interest rates on the notes are fixed and range from 9.5% to 16.7% per
annum and have terms of 24 to 48 months.

         We do not believe that we have significant exposure to changing
interest rates on long-term debt because interest rates for our debt is fixed.
We have not undertaken any additional actions to cover interest rate market risk
and are not a party to any other interest rate market risk management
activities.

         Additionally, we do not have significant exposure to changing interest
rates on invested cash, which was approximately $37.0 million at December 31,
2002. We invest cash mainly in money market accounts and other investment-grade
securities. We do not purchase or hold derivative financial instruments for
trading purposes.

ITEM 4. CONTROLS AND PROCEDURES

         (a)      Within the 90 days prior to the date of this report, the
                  Company carried out an evaluation, under the supervision and
                  with the participation of the Company's management, including
                  the Company's Chief Executive Officer and Executive Vice
                  President and Chief Financial Officer, of the effectiveness of
                  the design and operation of the Company's disclosure controls
                  and procedures pursuant to Exchange Act Rule 13a-14. Based
                  upon that evaluation, the Company's Chief Executive Officer
                  and Executive Vice President and Chief Financial Officer
                  concluded that the Company's disclosure controls and
                  procedures are effective in timely alerting them to material
                  information relating to the company (including its
                  consolidated subsidiaries) required to be included in the
                  Company's periodic SEC filings.

         (b)      There were no significant changes in our internal controls or
                  in other factors that could significantly affect our
                  disclosure controls subsequent to the Evaluation Date and,
                  subsequent to such date, no corrective actions with regard to
                  significant deficiencies and material weaknesses were taken.

PART II -- OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         Please refer to Note 9 to the condensed consolidated financial
statements contained in Part I, Item 1 of this report.


                                       29
<PAGE>
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

         None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

         None

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

         On December 5, 2002, the Company held its Annual Meeting of
Stockholders. Of 52,018,855 shares of Class A Common Stock entitled to vote,
45,919,962 were present at the meeting or represented by proxy, and of 1,805,132
shares of Class B Common Stock entitled to vote, 1,721,351 were present at the
meeting or represented by proxy. The following sets forth a description of each
matter voted on and the votes cast.

         1)       A proposal to elect 11 directors for the following year. The
                  holders of Class A Common Stock and Class B Common Stock voted
                  separately in the election of directors, with the holders of
                  Class A Common Stock entitled to elect four directors and the
                  holders of Class A Common Stock entitled to elect seven
                  directors.

         Directors elected by the holders of Class A Common Stock:

                        Number of Shares of Class A Common Stock

<TABLE>
<CAPTION>
                                FOR            WITHHELD
<S>                          <C>              <C>
John B. Balousek             44,296,829       1,623,133
Christopher D. Cerf          38,192,929       7,727,033
Joan Ganz Cooney             44,297,163       1,622,799
Reverend Floyd H. Flake      41,711,818       4,208,144
Ronald F. Fortune            44,296,864       1,623,098
Paul A. Lincoln              44,297,064       1,622,898
Benno C. Schmidt, Jr         38,152,179       7,767,783
</TABLE>


                                       30
<PAGE>
Directors elected by the holders of Class B Common Stock:

                        Number of Shares of Class B Common Stock
<TABLE>
<CAPTION>
                               FOR             WITHHELD
<S>                         <C>                <C>
Charles J. Delaney          1,721,351              0
Lowell W. Robinson          1,721,351              0
Timothy P. Shriver          1,721,351              0
H. Christopher Whittle      1,720,810            270
</TABLE>

For the following matters, both classes of common stock voted together as a
single class, with each share of Class A Common Stock entitled to cast one vote
and each share of Class B Common Stock entitled to cast ten votes.

         2)       A proposal to approve an amendment to the Company's 1999 Stock
                  Incentive Plan to increase the total number of shares of Class
                  A Common Stock authorized for issuance thereunder from
                  6,500,000 shares to 8,500,000 shares.

                  For the above referenced proposal, 45,107,537 votes were cast
                  in favor of the proposal, 17,990,381 votes were cast against
                  the proposal, and 35,554 votes were withheld.

         3)       A proposal to ratify Board of Directors' selection of
                  PricewaterhouseCoopers LLP as Edison's independent auditors
                  for the current year.

                  For the above referenced proposal, 59,158,064 votes were cast
                  in favor of the proposal, 3,947,598 votes were cast against
                  the proposal, and 27,810 votes were withheld.

ITEM 5. OTHER INFORMATION

         None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

Exhibits:

         10.56    Amendment to Letter Agreement between H. Christopher Whittle
                  and Edison Schools Inc. Dated December 18, 2001

         10.57    Amendment to Letter Agreement between Christopher D. Cerf and
                  Edison Schools Inc. Dated July 1, 1999

         99.1     Certification by Chief Executive Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002

         99.2     Certification by Chief Financial Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002

Reports on Form 8-K:

         The company did not file any reports on Form 8-K during the quarter for
which this report is filed.


                                       31
<PAGE>
                                   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.

                                EDISON SCHOOLS INC.

Date February 14, 2002          /s/ H. Christopher Whittle
                                    --------------------------------------
                                    H. Christopher Whittle
                                    Chief Executive Officer

Date February 14, 2002          /s/ Christopher J. Scarlata
                                    --------------------------------------
                                    Christopher J. Scarlata
                                    Executive Vice President and Chief Financial
                                    Officer (Principal Accounting Officer)


                                       32
<PAGE>
                                 CERTIFICATIONS

I, H. Christopher Whittle, Chief Executive Officer of Edison Schools Inc.,
certify that:


1. I have reviewed this quarterly report on Form 10-Q of Edison Schools 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;

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

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

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

b) Evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

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

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

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

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

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

Date: February 14, 2003             /s/ H. Christopher Whittle
                                    -------------------------------------
                                    H. Christopher Whittle
                                    Chief Executive Officer


                                       33
<PAGE>
I, Christopher J. Scarlata, Executive Vice President and Chief Financial Officer
of Edison Schools Inc., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Edison Schools 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;

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

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

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

b) Evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

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

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

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

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

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

Date: February 14, 2003     /s/ Christopher J. Scarlata
                            -------------------------------------
                            Christopher J. Scarlata
                            Executive Vice President and Chief Financial Officer

                                       34