---

---

UNITED STATESSECURITIES AND
  EXCHANGE COMMISSIONWASHINGTON, D.C.
  20549

FORM 10-Q

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

For the
  quarterly period ended June 30, 2003

Commission
  File Number 000-26881

E.PIPHANY,
  INC.(Exact name of
  registrant as specified in its charter)

|Delaware                       |  | 77-0443392                                   
|------------------------------ |  | ---------------------------------------------
|                               |  |                                              
|(State of
      incorporation) |  | (I.R.S.
      Employer Identification Number)

1900 South
  Norfolk Street, Suite 310 San Mateo, California
  94403
  (Address of principal executive
  offices)

(650)
  356-3800
  (Registrants telephone number,
  including area code)

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 past 12 months (or for such shorter period that the registrant was required
  to file such reports), and (2) has been subject to such filing requirements
  for the past 90 days. YES|X|NO|_|

Indicate
  by check mark whether the registrant is an accelerated filer (as defined in
  Rule 12b-2 of the Exchange Act).YES|X|NO|_|

The number of shares outstanding
  of the registrants common stock, par value $0.0001 per share, as of July
  31, 2003, was 73,714,019.

---

---





---

E.PIPHANY,
  INC.

QUARTERLY
  REPORT ON FORM 10-QQUARTER ENDED
  JUNE 30, 2003

TABLE OF
  CONTENTS

|              |                                                                  | Page
      No.
|------------- | ---------------------------------------------------------------- | --------------
|             
|PART I        | FINANCIAL
      INFORMATION                                      |               
|              |                                                                  |               
|Item 1.       | Financial
      Statements                                       | 3             
|              |                                                                  |               
|              | Condensed
      Consolidated Balance Sheets                     |               
|              | As of June
      30, 2003 and December 31, 2002                  | 3             
|              |                                                                  |               
|              | Condensed
      Consolidated Statements of Operations           |               
|              | Three and
      six months ended June 30, 2003 and 2002          | 4             
|              |                                                                  |               
|              | Condensed
      Consolidated Statements of Cash Flows           |               
|              | Six months
      ended June 30, 2003 and 2002                    | 5             
|              |                                                                  |               
|              | Notes to
      Condensed Consolidated Financial Statements       | 6             
|              |                                                                  |               
|Item 2.       | Managements
      Discussion and Analysis of                    |               
|              | Financial
      Condition and Results of Operations              | 16            
|              |                                                                  |               
|Item 3.       | Quantitative
      and Qualitative Disclosures about Market Risk | 34            
|              |                                                                  |               
|Item 4.       | Controls
      and Procedures                                    | 35            
|              |                                                                  |               
|             
|PART II       | OTHER
      INFORMATION                                          |               
|              |                                                                  |               
|Item 1.       | Legal Proceedings                                                | 36            
|              |                                                                  |               
|Item 4.       | Submission
      of Matters to a Vote of Security Holders        | 37            
|              |                                                                  |               
|Item 6.       | Exhibits
      and Reports on Form 8-K                           | 37            
|              |                                                                  |               
|             
|SIGNATURES    | 38                                                               |               
|              |                                                                  |               
|Exhibit Index |                                                                  | 39            

---



PART I: FINANCIAL INFORMATION

ITEM 1.FINANCIAL STATEMENTS

E.PIPHANY,
  INC.

CONDENSED
  CONSOLIDATED BALANCE SHEETS(in thousands)

|                                                   | June
      30,
      2003 |         | December
      31,
      2002 |  
|-------------------------------------------------- | ------------------------- | ------- | ----------------------------- | -
|                                                   |                           |         |                               |  
|                                                   | (unaudited)               |         |                               |  
|ASSETS                                             |                           |         |                               |  
|Current assets:                                    |                           |         |                               |  
|Cash
      and cash equivalents                    | $                         | 103,498 |                               | $
|Short-term
      investments                       |                           | 18,689  |                               |  
|Accounts
      receivable, net                     |                           | 7,886   |                               |  
|Prepaid
      expenses and other assets            |                           | 5,024   |                               |  
|Short-term
      restricted cash                   |                           | 1,917   |                               |  
|                                                   |                           |         |                               |  
|Total
      current assets                         |                           | 137,014 |                               |  
|Long-term
      investments                        |                           | 137,491 |                               |  
|Long-term
      restricted cash                    |                           | 7,267   |                               |  
|Property
      and equipment, net                  |                           | 9,219   |                               |  
|Goodwill,
      net                                |                           | 81,499  |                               |  
|Purchased
      intangibles, net                   |                           | 2,197   |                               |  
|Other assets                                       |                           | 1,927   |                               |  
|                                                   |                           |         |                               |  
|Total
      assets                                 | $                         | 376,614 |                               | $
|                                                   |                           |         |                               |  
|LIABILITIES
      AND STOCKHOLDERS EQUITY         |                           |         |                               |  
|Current liabilities:                               |                           |         |                               |  
|Current
      portion of capital lease obligations | $                         | 55      |                               | $
|Accounts
      payable                             |                           | 1,260   |                               |  
|Accrued
      compensation                         |                           | 8,209   |                               |  
|Accrued
      other                                |                           | 7,217   |                               |  
|Current
      portion of restructuring costs       |                           | 7,588   |                               |  
|Deferred
      revenue                             |                           | 16,238  |                               |  
|                                                   |                           |         |                               |  
|Total
      current liabilities                    |                           | 40,567  |                               |  
|Restructuring
      costs, net of current portion  |                           | 23,769  |                               |  
|Other long-term
      liabilities                  |                           | 209     |                               |  
|                                                   |                           |         |                               |  
|Total
      liabilities                            |                           | 64,545  |                               |  
|                                                   |                           |         |                               |  
|Stockholders
      equity:                        |                           |         |                               |  
|Common stock                                       |                           | 7       |                               |  
|Additional
      paid-in capital                   | 3,818,002                 |         | 3,815,216                     |  
|Stockholders
      notes receivable               |                           | (397    | )                             |  
|Accumulated
      other comprehensive income       |                           | 309     |                               |  
|Deferred
      compensation                        |                           | (71     | )                             |  
|Accumulated
      deficit                          | (3,505,781                | )       | (3,485,472                    | )
|                                                   |                           |         |                               |  
|Total stockholders
      equity                   |                           | 312,069 |                               |  
|                                                   |                           |         |                               |  
|                                                   | $                         | 376,614 |                               | $
|                                                   |                           |         |                               |  

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

3

---



E.PIPHANY,
  INC.

CONDENSED
  CONSOLIDATED STATEMENTS OF OPERATIONS(in thousands,
  except per share amounts)
  (unaudited)

|                                                 | Three
      Months Ended
      June 30, |         | Six
      Months Ended
      June 30, |  
|------------------------------------------------ | --------------------------------------- | ------- | ------------------------------------- | -
|                                                 |                                         |         |                                       |  
|                                                 | 2003                                    |         | 2002                                  |  
|                                                 |                                         |         |                                       |  
|Revenues:                                        |                                         |         |                                       |  
|Product
      license                            | $                                       | 9,539   |                                       | $
|Services                                         |                                         | 12,619  |                                       |  
|                                                 |                                         |         |                                       |  
|                                                 |                                         | 22,158  |                                       |  
|                                                 |                                         |         |                                       |  
|Cost of revenues:                                |                                         |         |                                       |  
|Product
      license                            |                                         | 412     |                                       |  
|Services                                         |                                         | 7,454   |                                       |  
|Amortization
      of purchased technology       |                                         | 1,470   |                                       |  
|                                                 |                                         |         |                                       |  
|                                                 |                                         | 9,336   |                                       |  
|                                                 |                                         |         |                                       |  
|Gross
      profit                               |                                         | 12,822  |                                       |  
|                                                 |                                         |         |                                       |  
|Operating
      expenses:                        |                                         |         |                                       |  
|Research
      and development                   |                                         | 8,193   |                                       |  
|Sales
      and marketing                        |                                         | 11,074  |                                       |  
|General
      and administrative                 |                                         | 2,915   |                                       |  
|Restructuring
      charges                      |                                         | 1,079   |                                       |  
|Amortization
      of purchased intangibles      |                                         | 101     |                                       |  
|Stock-based
      compensation                   |                                         | 12      |                                       |  
|                                                 |                                         |         |                                       |  
|Total
      operating expenses                   |                                         | 23,374  |                                       |  
|                                                 |                                         |         |                                       |  
|Loss
      from operations                       |                                         | (10,522 | )                                     |  
|Other income,
      net                          |                                         | 1,144   |                                       |  
|                                                 |                                         |         |                                       |  
|Net
      loss                                   | $                                       | (9,408  | )                                     | $
|                                                 |                                         |         |                                       |  
|Basic and
      diluted net loss per share       | $                                       | (0.13   | )                                     | $
|                                                 |                                         |         |                                       |  
|Shares used
      in computing basic and diluted |                                         |         |                                       |  
|net
      loss per share                         |                                         | 73,400  |                                       |  
|                                                 |                                         |         |                                       |  

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

4

---



E.PIPHANY,
  INC.

CONDENSED
  CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands)
  (unaudited)

|                                                                     | Six
      Months EndedJune 30, |        
|-------------------------------------------------------------------- | ------------------------------ | -------
|                                                                     |                                |        
|                                                                     | 2003                           |        
|                                                                     |                                |        
|Cash
      flows from operating activities:                          |                                |        
|Net
      loss                                                       | $                              | (20,309
|Adjustments
      to reconcile net loss to net cash used in          |                                |        
|operating
      activities:                                          |                                |        
|Depreciation
      and amortization                                  |                                | 3,731  
|Provision
      for doubtful accounts                                |                                |       
|Stock-based
      compensation                                       |                                | 39     
|Non-cash
      restructuring costs                                   |                                | 185    
|Amortization
      of purchased technology and purchased intangibles |                                | 3,551  
|Minority
      interest in net loss of consolidated subsidiaries     |                                |       
|Changes
      in operating assets and liabilities:                   |                                |        
|Accounts
      receivable                                            |                                | (1,034 
|Prepaid
      expenses and other assets                              |                                | 2,991  
|Accounts
      payable                                               |                                | (1,157 
|Accrued
      liabilities and compensation                           |                                | (2,205 
|Restructuring
      costs                                            |                                | (1,589 
|Deferred
      revenue                                               |                                | (4,288 
|                                                                     |                                |        
|Net
      cash used in operating activities                          |                                | (20,085
|                                                                     |                                |        
|Cash flows
      from investing activities:                          |                                |        
|Purchases
      of property and equipment                            |                                | (867   
|Restricted
      cash                                                |                                | (9     
|Acquisition
      related costs and changes in accruals              |                                |       
|Proceeds
      from maturities of investments                        |                                | 107,530
|Purchases
      of investments                                       |                                | (79,158
|                                                                     |                                |        
|Net cash
      provided by (used in) investing activities            |                                | 27,496 
|                                                                     |                                |        
|Cash flows
      from financing activities:                          |                                |        
|Principal
      payments on capital lease obligations                |                                | (101   
|Repayments
      on notes receivable                                 |                                | 159    
|Proceeds
      from sale of common stock, net of repurchases         |                                | 2,786  
|                                                                     |                                |        
|Net
      cash provided by financing activities                      |                                | 2,844  
|                                                                     |                                |        
|Effect of
      foreign exchange rates on cash and cash equivalents  |                                | (192   
|                                                                     |                                |        
|Net increase
      (decrease) in cash and cash equivalents           |                                | 10,063 
|Cash and
      cash equivalents at beginning of period               |                                | 93,435 
|                                                                     |                                |        
|Cash and
      cash equivalents at end of period                     | $                              | 103,498
|                                                                     |                                |        

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

5

---



E.PIPHANY,
  INC.

NOTES TO
  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(unaudited)

1. Basis of Presentation

The condensed consolidated financial statements included herein have been prepared by E.piphany, Inc. (hereafter E.piphany or the Company), without audit, pursuant to
the rules and regulations of the Securities and Exchange Commission (SEC). The Condensed Consolidated Balance Sheet as of December 31, 2002 is derived from audited consolidated financial statements. Certain information and footnote
disclosures normally included in consolidated financial statements prepared in accordance with United States Generally Accepted Accounting Principles (US GAAP) have been condensed or omitted pursuant to such rules and regulations. However, E.piphany
believes that the disclosures are adequate to make the information presented not misleading. These condensed consolidated financial statements should be read in conjunction with the Companys audited consolidated financial statements and notes
thereto included in E.piphanys Annual Report on Form 10-K for the fiscal year ended December 31, 2002, filed with the SEC on March 27, 2003.

The unaudited condensed consolidated financial statements included herein reflect all adjustments (which include only normal, recurring adjustments) which are, in the opinion of management,
necessary to state fairly the financial position of E.piphany and its subsidiaries as of June 30, 2003, and the results of operations and cash flows for the three and six months ended June 30, 2003 and 2002. The results for the three and six months
ended June 30, 2003 are not necessarily indicative of the results expected for the full fiscal year.

Certain amounts from prior years have been reclassified to conform to current year presentation.

2. Summary of Significant Accounting Policies

Principles of Consolidation

The condensed consolidated financial statements include the accounts of E.piphany and its subsidiaries. As of June 30, 2003, the Company held 97% of the capital stock of its subsidiary,
E.piphany Software, K.K. The Company maintains an ownership percentage of 100% for all other subsidiaries. Intercompany accounts and transactions have been eliminated.

Use of Estimates in Preparation of Financial Statements

The condensed consolidated financial statements have been prepared in accordance with US GAAP. The preparation of these financial statements requires us to make estimates and assumptions that
affect reported assets and liabilities, disclosure of contingent assets and liabilities as of the date of the financial statements, and reported expenses during the reporting period. Actual results in these particular areas could differ from those
estimates.

Foreign Currency Translation

The functional currency of our foreign subsidiaries is the local currency. The Company translates the assets and liabilities of non-U.S. functional currency subsidiaries into dollars at the
current rates of exchange in effect as of the balance sheet date. Revenues and expenses are translated using rates that approximate those in effect during the period. Gains and losses from translation adjustments are included on the balance sheet in
stockholders equity under the caption Accumulated other comprehensive income. Currency transaction gains or losses, derived from monetary assets and liabilities stated in a currency other than the functional currency, are
recognized in current operations and have not been significant to the Companys operating results in any period. The effect of foreign currency rate changes on cash and cash equivalents has not been significant in any period.

Cash Equivalents, Short-Term Investments, Long-Term Investments and Restricted Cash

Cash Equivalents consist of highly liquid investments with maturities of 90 days or less from the date of purchase. Short-term investments generally consist of highly liquid securities that the
Company intends to hold for

6

---



more than 90 days but less than one year. Long-term investments generally consist of securities that the Company intends to hold for more than one year with maturity dates of less than two years from the date of purchase. The Company has classified its short-term and long-term investments as
available-for-sale. Short-term and long-term investments are carried at fair value with unrealized gains and losses reported, net of tax, as other comprehensive income in stockholders equity. Realized gains and losses and declines in value
which are determined to be other than temporary on available-for-sale securities are included in other income, net and are derived using the specific identification method for determining the cost of securities.

From time to time, we are required to obtain letters of credit that serve as collateral for our obligations to third parties under facility lease agreements. These letters of credit are secured
by cash and cash equivalents. As of June 30, 2003, we had $9.2 million securing letters of credit, which are classified as restricted cash in the accompanying Condensed Consolidated Balance Sheet.  The classification of restricted cash as short-term
or long-term is determined based on the termination date of the underlying lease agreement irrespective of the expiration date of the letter of credit, as the Company is contractually required to maintain letters of credit during the lease
term.

Accounts Receivable and Deferred Revenue

Accounts receivable consists of amounts due from customers for which revenue has been recognized. Deferred revenue consists of amounts received from customers for which revenue has not been
recognized. Deferred license revenue is recognized upon delivery of our product, as services are rendered, or as other requirements requiring deferral are satisfied. Deferred maintenance revenue is recognized ratably over the term of the maintenance
agreement and deferred professional services revenue is recognized as services are rendered or as other requirements requiring deferral are satisfied.

Allowances for Doubtful Accounts

We evaluate the collectibility of our accounts receivable based on a combination of factors. When we believe a collectibility issue exists with respect to a specific receivable, we record an
allowance to reduce that receivable to the amount that we believe to be collectible.  For all other receivables, we record an allowance based on an assessment of the aging of such receivables, our historical experience with bad debts and the general
economic environment.

Fair Value of Financial Instruments

The carrying value of the Companys financial instruments, including cash and cash equivalents, investments, and accounts receivable approximates fair market value. Financial instruments
that subject the Company to concentrations of credit risk consist primarily of investments in debt securities and trade accounts receivable. Management believes the financial risks associated with these financial instruments are not significant. The
Company invests its cash and investments in government agencies, U.S. treasuries, money market instruments, taxable municipal bonds and corporate debt rated A1/P1 or higher.

Concentration of Credit Risk and Significant Customers

The Companys customer base consists of businesses in Asia, Australia, Europe, Latin America and North America. The Company performs ongoing credit evaluations of its customers and
generally does not require collateral on accounts receivable. The Company maintains reserves for potential credit losses. Historically, such reserves have been adequate to cover the actual losses incurred. No individual customer accounted for more
than 10% of our total revenues for the three or six months ended June 30, 2003, or for the six months ended June 30, 2002. However, one customer accounted for 12% of our revenues for the first quarter of 2002. As of June 30, 2003, one accounts
receivable balance accounted for 12% of our total accounts receivable balance.  No individual customer accounts receivable balance accounted for more than 10% of our total accounts receivable as of December 31, 2002.

Impairment of Long-Lived Assets and Definite Lived Intangible Assets

The Company evaluates long-lived assets and certain definite lived intangible assets for impairment on a periodic basis and whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair market value.

7

---



Revenue Recognition

E.piphany recognizes revenue according to the following policies:

Licenses.Fees from licenses are recognized as revenue upon contract execution, provided all delivery obligations have been met, fees are fixed or
determinable and collection is probable. We consider all arrangements with payment terms extending beyond six months to not be fixed and determinable, and revenue is recognized as payments become due from the customer, assuming all other revenue
recognition conditions are met. If collection is not considered probable, revenue is recognized when the fee is collected. The Company uses the residual method to recognize revenue when a license agreement includes one or more elements to be
delivered at a future date and vendor specific objective evidence of the fair value of all undelivered elements exists. Vendor specific objective evidence for undelivered elements is based on normal pricing for those elements when sold separately.
Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue.  If vendor specific objective evidence does not exist to allocate the total fee to all
undelivered elements of the arrangement, revenue is deferred until the earlier of the time at which (1) such evidence does exist for the undelivered elements, or (2) all elements are delivered. We recognize license fees from resellers as revenue
when the above criteria have been met and the reseller has sold the subject licenses through to the end-user.

When licenses are sold together with consulting and implementation services, license fees are recognized upon delivery, provided that (1) the criteria set forth in the above paragraph have been
met, (2) payment of the license fees is not dependent upon the performance of the consulting or implementation services, and (3) the services are not essential to the functionality of the software. For arrangements that do not meet the above
criteria, both the product license revenues and professional services revenues are recognized under the percentage of completion contract method in accordance with the provisions of Statement of Position 81-1, Accounting for Performance of
Construction Type and Certain Production Type Contracts (SOP 81-1). To date, when the Company has been primarily responsible for the implementation of the software, services have been considered essential to the functionality of
the software products and therefore license and services revenues have been recognized pursuant to SOP 81-1. The Company follows the percentage of completion method since reasonably dependable estimates of progress toward completion of a contract
can be made.  We estimate the percentage of completion on contracts utilizing hours incurred to date as a percentage of the total estimated hours to complete the project. Recognized revenues and profit are subject to revisions as the contract
progresses to completion. Revisions in profit estimates are charged to income in the period in which the facts that give rise to the revision become known.

From time to time, our license and services arrangements include acceptance provisions.  When acceptance provisions exist, we apply judgment in assessing the significance of the provision.  If
we determine that the likelihood of non-acceptance in these arrangements is remote, we recognize revenue once all of the criteria described above have been met. If such a determination cannot be made, revenue is recognized upon the earlier of
customer acceptance or expiration of the acceptance period, provided that all of the criteria described above have been met.

Maintenance Services.Maintenance services include technical support and unspecified software updates to customers. Revenue derived from maintenance
services is recognized ratably over the applicable maintenance term, typically one year, and is included in services revenue in the accompanying consolidated statements of operations.

Consulting, Implementation and Training Services.E.piphany provides consulting, implementation and training services to its customers. Revenue from such
services is generally recognized as the services are performed, except when such services are subject to acceptance provisions, as discussed above.

Warranties and Indemnification

The Company generally provides a warranty for its software products and services to its customers and accounts for its warranties under the FASBs Statement of Financial Accounting
Standards No. 5, Accounting for Contingencies (SFAS No. 5).  The Companys products are generally warranted to perform substantially as described in the associated product documentation for a period of one year following
the execution of the customer agreement. The Companys services are generally warranted to be performed consistent with industry standards for

8

---



a period of ninety days from delivery. In the event there is a material breach of warranty, the Company generally is obligated to correct the product or service to conform to the warranty provision or, if the Company is
unable to do so, the customer is entitled to seek a refund of the purchase price of the product or service. The Company did not provide for a warranty accrual as of June 30, 2003 or December 31, 2002. To date, the Companys product warranty
expense has not been significant.

The Company generally agrees to indemnify its customers against legal claims that the Companys software products infringe certain third-party intellectual property rights and accounts for
its indemnification obligations under SFAS No. 5. In the event of such a claim, the Company is generally obligated to defend its customer against the claim and to either settle the claim at the Companys expense or pay damages that the customer
is legally required to pay to the third-party claimant. In addition, in the event of an infringement, the Company agrees to modify or replace the infringing product, or, if those options are not reasonably possible, to refund the cost of the
software, on a pro-rated basis over a five-year period. To date, the Company has not been required to make any payment resulting from infringement claims asserted against our customers. As such, the Company did not provide for an infringement
indemnification accrual as of June 30, 2003 or December 31, 2002 and has not deferred revenue recognition.

Stock-Based Compensation

The Company accounts for stock issued to employees in accordance with Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees.
Under APB 25, compensation expense for fixed stock options is based on the difference between the market value of the Companys stock and the exercise price of the option on the date of grant, if any. The following table illustrates the effect
on net loss and loss per share as if the Company had applied the fair value recognition provisions of SFAS No. 123 (SFAS 123), Accounting for Stock-Based Compensation using the Black-Scholes stock option pricing model (in thousands except per share amounts):



|                                                        | Three months ended
      June 30, |         | Six
      months ended
      June 30, |  
|------------------------------------------------------- | --------------------------------- | ------- | ------------------------------------- | -
|                                                        |                                   |         |                                       |  
|                                                        | 2003                              |         | 2002                                  |  
|                                                        |                                   |         |                                       |  
|Net loss,
      as reported                             | $                                 | (9,408  | )                                     | $
|Add: Stock-based
      employee compensation            |                                   |         |                                       |  
|expense
      included in reported net loss, net of tax |                                   |         |                                       |  
|effects                                                 |                                   | 12      |                                       |  
|Deduct: Total
      stock-based employee compensation   |                                   |         |                                       |  
|expense
      determined under fair value based         |                                   |         |                                       |  
|method
      for all awards, net of tax effects         |                                   | (9,013  | )                                     |  
|                                                        |                                   |         |                                       |  
|Pro forma
      net loss                                | $                                 | (18,409 | )                                     | $
|                                                        |                                   |         |                                       |  
|Loss per
      share:                                   |                                   |         |                                       |  
|Basic
      and dilutedas reported                     | $                                 | (0.13   | )                                     | $
|Basic
      and dilutedpro forma                       | $                                 | (0.25   | )                                     | $

3. Related Party Transactions

In connection with the employment of our former chief executive officer, Roger Siboni, the Company agreed to extend credit to Mr. Siboni in the form of three personal loans,
two of which were repaid in full as of March 31, 2003.

First,
  in July 1998, the Company loaned $640,000 to Mr. Siboni in order to purchase
  2,400,000 shares of common stock at $0.26 2/3 per share. This loan is due on
  July 1, 2008 and accrues interest at 5.88% per annum. As of June 30, 2003, the
  outstanding principal balance of this loan was $377,000 and accrued interest
  was $12,000. As of December 31, 2002, the outstanding principal balance of this
  loan was $377,000 and accrued interest was $6,000. This loan is secured by 1,245,661
  shares of E.piphany common stock. Mr. Siboni has indicated, and the Company
  expects, that this loan will be repaid by August 31, 2004.

9

---



Second, Mr. Siboni was offered a loan of $250,000 per year for a period beginning August 1, 1998 and ending July 31, 2000, drawable on a monthly basis. This loan accrued interest at 5.6% per
annum. As of December 31, 2002, the loan was repaid in full.

Third, Mr. Siboni was extended a loan in the aggregate sum of $173,000 for the payment of taxes arising from bonus payments made to him during the years 1999 and 2000. This loan bears
interest at 5.6% per annum. As of December 31, 2002, the outstanding balance was $43,000. As of March 31, 2003, this loan was repaid in full.

Mr. Siboni is currently a member of the board of directors of two of E.piphanys customers. Total revenues to E.piphany from these customers were $0.1 million and $0.1 million for the
three and six months ended June 30, 2003 and $0.1 and $0.1 for the three and six months ended June 30, 2002, respectively. E.piphany had accounts receivable balances from these customers totaling $0 and $0.1 million as of June 30, 2003 and December
31, 2002, respectively.

In addition, four of E.piphanys customers have board members or executive officers that were also on E.piphanys board of directors at the time revenues from contracts with these customers were
recognized. Total revenues to E.piphany from these customers were $0.1 and $0.2 million for the three and six months ended June 30, 2003 and $0.2 million and $0.9 million for the three and six months ended June 30, 2002, respectively. E.piphany had
accounts receivable balances from these customers totaling $0.1 million and $0.3 million as of June 30, 2003 and December 31, 2002, respectively.

4. Computation of Basic and Diluted Net Loss Per Share

Basic and diluted net loss per common share has been computed using the weighted average number of shares of common stock outstanding during the period, less shares subject to repurchase. The
following table presents the calculation of basic and diluted net loss per share (in thousands, except per share amounts):

|                                                          | Three
      Months Ended
      June 30, |        | Six
      Months Ended
      June 30, |  
|--------------------------------------------------------- | --------------------------------------- | ------ | ------------------------------------- | -
|                                                          |                                         |        |                                       |  
|                                                          | 2003                                    |        | 2002                                  |  
|                                                          |                                         |        |                                       |  
|Net loss                                                  | $                                       | (9,408 | )                                     | $
|                                                          |                                         |        |                                       |  
|Basic and
      diluted:                                  |                                         |        |                                       |  
|Weighted
      average shares of common stock outstanding |                                         | 73,417 |                                       |  
|Less: Weighted
      average shares subject to repurchase |                                         | (17    | )                                     |  
|                                                          |                                         |        |                                       |  
|                                                          |                                         | 73,400 |                                       |  
|                                                          |                                         |        |                                       |  
|Basic and
      diluted net loss per common share         | $                                       | (0.13  | )                                     | $
|                                                          |                                         |        |                                       |  

10

---



The Company excludes potentially dilutive securities from its diluted net loss per share computation when their effect would be antidilutive to net loss per share amounts. The following common
stock equivalents were excluded from the net loss per share computation (in thousands):

|                                                             | Three
      Months Ended
      June 30, |  | Six
      Months Ended
      June 30,
|------------------------------------------------------------ | --------------------------------------- |  | -------------------------------------
|                                                             |                                         |  |                                      
|                                                             | 2003                                    |  | 2002                                 
|                                                             |                                         |  |                                      
|Options excluded
      due to the exercise price exceeding   |                                         |  |                                      
|the
      average fair market value of the Companys         |                                         |  |                                      
|common
      stock during the period                         | 8,961                                   |  | 11,808                               
|Options for
      which the exercise price was less than the |                                         |  |                                      
|average
      fair market value of the Companys common      |                                         |  |                                      
|stock
      during the periodthat were excluded as           |                                         |  |                                      
|inclusion
      would decrease the Companys net loss per    |                                         |  |                                      
|share                                                        | 3,304                                   |  | 1,522                                
|Common shares
      excluded resulting from common stock     |                                         |  |                                      
|subject
      to repurchase                                  | 17                                      |  | 198                                  
|                                                             |                                         |  |                                      
|Total common
      stock equivalents excluded from diluted   |                                         |  |                                      
|net
      loss per common share                              | 12,282                                  |  | 13,528                               
|                                                             |                                         |  |                                      

5. Commitments and Contingencies

Legal Proceedings

As of the date hereof, there is no material litigation pending against us other than as disclosed in the paragraphs below. From time to time, the Company may become a party to litigation and
subject to claims incident to the ordinary course of our business. Although the results of litigation and claims cannot be predicted with certainty, the Company believes that the final outcome of such matters will not have a material adverse effect
on our business, results of operations or financial condition.

The
  Company, two of its current officers, one of its former officers and three underwriters
  in its initial public offering (IPO) were named as defendants in a consolidated
  shareholder lawsuit in the United States District Court for the Southern District
  of New York,In re
  E.piphany, Inc. Initial Public Offering Securities Litigation,01-CV-6158.
  This is one of a number of actions coordinated for pretrial purposes asIn
  re Initial Public Offering Securities Litigation,21 MC 92. Plaintiffs in the coordinated proceeding have brought claims under
  the federal securities laws against numerous underwriters, companies, and individuals,
  alleging generally that defendant underwriters engaged in improper and undisclosed
  activities concerning the allocation of shares in the IPOs of more than 300
  companies during the period from late 1998 through 2000. Specifically, among
  other things, the plaintiffs allege that the prospectus pursuant to which shares
  of Company common stock were sold in the Companys IPO contained certain
  false and misleading statements regarding the practices of the Companys
  underwriters with respect to their allocation of shares of common stock in the
  Companys IPO to their customers and their receipt of commissions from
  those customers related to such allocations, and that such statements and omissions
  caused the Companys post-IPO stock price to be artificially inflated.
  The consolidated amended complaint in the Companys case seeks unspecified
  damages on behalf of a purported class of purchasers of the Companys common
  stock between September 21, 1999 and December 6, 2000. The court has appointed
  a lead plaintiff for the consolidated action. The underwriter and issuer defendants
  have filed motions to dismiss. These motions were denied as to all the underwriter
  defendants and the majority of issuer defendants including the Company. The
  individual defendants have been dismissed from the action without prejudice
  pursuant to a tolling agreement. In May 2003, the plaintiffs extended to the
  issuers, including the Company, a settlement proposal that is subject to a number
  of conditions including the courts approval. In June 2003, the Company
  elected to accept the terms of this tentative settlement proposal. The Company
  nonetheless believes it has meritorious defenses to the claims against it, and
  if the settlement does not materialize, will continue to defend itself vigorously.

On February 28, 2003, a purported securities class action lawsuit entitledLiu v. Credit Suisse First Boston et al.,
Civil Action Number 03-20459, was filed in the United States District Court for the Southern District of Florida. Among the 166 parties named as defendants were Credit Suisse First Boston and its personnel, issuers that completed IPOs underwritten
by Credit Suisse First Boston, and certain directors and officers of these issuers, including the Company and two of its current officers. The complaint alleges that the defendants violated federal

11

---



and state laws by, among other things, publishing false and misleading information regarding the issuers projected financial performance and revenue potential and by incorrectly pricing issuers IPOs. The
complaint related generally to the ongoing IPO-related litigation currently pending in the United States District Court for the Southern District of New York. By court order dated July 16, 2003, the Companys defendants were dismissed from the
litigation.

Several governmental entities have initiated investigations related to the IPO allocation practices of Credit Suisse First Boston and other investment banks, and their personnel. In connection
with some of these proceedings, the Company and several other public companies have been asked to provide information relevant to these proceedings. In response, the Company has provided information and is otherwise cooperating with these entities.
Based on discussions with these entities, the Company does not believe that it, or any of its directors and officers, is the target of any of these investigations.

6. Restructuring

In the quarter ended September 30, 2001, the Company began restructuring worldwide operations to reduce costs and improve efficiencies in response to a slower economic environment.  Detailed
reviews have been performed on a periodic basis since that time to improve the Companys cost structure in light of changing market conditions. Charges for these restructuring activities are recorded in accordance with Emerging Issues Task
Force No. 94-3 (EITF 94-3), Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity, and with SFAS No. 146 (SFAS 146), Accounting for Costs Associated with Exit or
Disposal Activities as applicable. Under EITF 94-3 and SFAS 146, specified activities are deemed the commencement of a separate restructuring plan in the quarter in which those activities could be specifically identified. The first plan was
initiated in the quarter ended September 30, 2001 (Plan 1) and actions which were primarily supplemental to Plan 1 were initiated during the quarter ended June 30, 2002 (Plan 2). A third plan was initiated during the quarter
ended March 31, 2003 (Plan 3). Charges for these plans were based on assumptions and related estimates that were appropriate for the economic environment that existed at the time these charges were recorded. However, due to the continued
deterioration of the commercial real estate market, primarily in the U.S. and the United Kingdom, we have made subsequent adjustments to the initial restructuring charges recorded under Plan 1
and Plan 2.

The following table summarizes the restructuring accrual as of June 30, 2003 (in thousands):

|                                                  | Severance
      andRelatedCharges |        | Impairment
      ofproperty andequipment |   | Lease
      Costs |   | Total |       
|------------------------------------------------- | --------------------------------- | ------ | ---------------------------------------- | - | ----------------- | - | ----- | ------
|                                                  |                                   |        |                                          |   |                   |   |       |       
|Accrued balance
      at December 31, 2001        | $                                 | 58     |                                          | $ |                  |   | $     | 32,350
|Charges accrued
      during 2002  Plan 1        |                                   | 1,070  |                                          |   | 157               |   |       | 190   
|Charges accrued
      during 2002  Plan 2        |                                   | 1,542  |                                          |   | 2,290             |   |       | 4,662 
|Adjustments
      to previous estimates  Plan 1  |                                   |       |                                          |   |                  |   |       | 2,523 
|Adjustments
      to previous estimates  Plan 2  |                                   | 131    |                                          |   | 791               |   |       | 2,730 
|Cash payments
       Plan 1                      |                                   | (914   | )                                        |   |                  |   |       | (8,967
|Cash payments
       Plan 2                      |                                   | (1,647 | )                                        |   |                  |   |       | (568  
|Non-cash
      activity  Plan 1                  |                                   | (214   | )                                        |   | (157              | ) |       |      
|Non-cash
      activity  Plan 2                  |                                   |       |                                          |   | (3,081            | ) |       |      
|                                                  |                                   |        |                                          |   |                   |   |       |       
|Accrued balance
      at December 31, 2002        | $                                 | 26     |                                          | $ |                  |   | $     | 32,920
|Charges accrued
      during 2003  Plan 3        |                                   | 459    |                                          |   | 185               |   |       | 122   
|Adjustments
      to previous estimates  Plan 1  |                                   |       |                                          |   |                  |   |       | 1,727 
|Adjustments
      to previous estimates  Plan 2  |                                   | (13    | )                                        |   |                  |   |       | 842   
|Cash payments
       Plan 1                      |                                   |       |                                          |   |                  |   |       | (3,476
|Cash payments
       Plan 2                      |                                   | 1      |                                          |   |                  |   |       | (791  
|Cash payments
       Plan 3                      |                                   | (414   | )                                        |   |                  |   |       | (46   
|Non-cash
      activity  Plan 3                  |                                   |       |                                          |   | (185              | ) |       |      
|                                                  |                                   |        |                                          |   |                   |   |       |       
|Accrued balance
      at June 30, 2003            |                                   | 59     |                                          |   |                  |   |       | 31,298
|Less: current
      portion                       |                                   | (59    | )                                        |   |                  |   |       | (7,529
|                                                  |                                   |        |                                          |   |                   |   |       |       
|Restructuring
      costs, net of current portion | $                                 |       |                                          | $ |                  |   | $     | 23,769
|                                                  |                                   |        |                                          |   |                   |   |       |       

12

---



Severance and related charges primarily result from involuntary termination benefits and related payroll taxes. The impairment of property and equipment primarily relates to leasehold
improvements and other property and equipment impaired as a result of the abandonment of leased facilities and the reduction of headcount. Lease costs reflect remaining operating lease obligations and brokerage fees stated at actual costs reduced by
estimated sublease income.  The Company calculates the estimated costs of abandoning these leased facilities, including estimated sublease costs and income, with the assistance of market information trend analyses provided by commercial real estate
brokerage firms retained by the Company.

Year ended December 31, 2002

In the first quarter of 2002, the Company completed restructuring activities associated with Plan 1. This plan had been initiated in the third quarter of 2001 to align costs with the slower
economic environment. Although the Plan impacted all functions in all geographies, the focus of the plan was the cost of services revenue as well as sales and marketing expenses in the U.S. Under this plan, the company reduced the number of
employees by a total of 135 and abandoned facilities in the U.S. The majority of these activities were completed, and the related charges were taken, during 2001. During the first quarter of 2002, these activities were completed when the Company
reduced the number of employees by 19. Of these, 13 were engaged in sales and marketing activities, four were engaged in professional services activities and two were engaged in general and administrative activities.  The reduction consisted
primarily of sales employees located in Asia, Australia and the United States. Included in severance and related charges is a non-cash charge of $0.2 million for the acceleration of vesting of certain stock options in connection with terminated
employees.

In the second quarter of 2002, the Company initiated Plan 2 which consisted of restructuring activities that were largely supplemental to Plan 1 and were intended to further align costs across
all business functions. Under this plan, the Company reduced the number of employees by 91. Of these, 40 were engaged in sales and marketing activities, 21 were engaged in professional services activities, 20 were engaged in general and
administrative activities and 10 were engaged in research and development activities. The reduction consisted of employees across all geographies. Lease costs were recorded related to the abandonment of leased facilities in Australia, the United
Kingdom and the United States.

In addition to these charges, the Company recorded adjustments during 2002 to previously recorded restructuring estimates.  Adjustments totaling $6.2 million were recorded primarily to reflect
changes in estimated lease costs related to the offices in or near Boston, New York, Chicago and the United Kingdom which resulted from continued deterioration of real estate markets in those locations.

Six months ended June 30, 2003

On January 1, 2003, the Company adopted the provisions of SFAS 146 which revises the accounting for activities relating to exiting or disposing of businesses or assets under EITF Issue No.
94-3. As of December 31, 2002, a formal commitment to a plan to exit an activity or dispose of long-lived assets is no longer sufficient to record a one-time charge for most exit and disposal costs. Instead, companies must record exit or disposal
costs when they are incurred and can be measured at fair value, and must subsequently adjust the recorded liability for changes in estimated cash flows.  The provisions of SFAS 146 are effective prospectively for exit or disposal activities
initiated after December 31, 2002.

During the first quarter of 2003, the Company initiated Plan 3 to reduce direct sales and marketing costs in Japan, Australia, and Latin America by transitioning these markets to an indirect
sales model. When completed, this plan will result in the abandonment of leased facilities in Japan and Australia and in a reduction in the number of employees by 18. Of the total employee reduction, most had been engaged in sales and marketing
activities. For the six months ended June 30, 2003, the Company recorded a charge of $0.5 million for severance and related charges, $0.2 million for the impairment of property and equipment and $0.1 million of lease costs associated with Plan 3. In
addition, the Company recorded adjustments to previously-recorded restructuring estimates for Plans 1 and 2 totaling $2.6 million primarily to reflect changes in estimated lease costs related to the offices in the United Kingdom which
resulted from continued deterioration of the real estate market.

As of June 30, 2003, many of the restructuring activities under Plan 3 were completed. However, the Company expects additional charges under this plan during the quarter ended September 30,
2003 in connection with the transition of the Companys Japanese operations to an indirect sales model through the sale of its interest in its

13

---



Japanese subsidiary. See Note 11 of Notes to Condensed Consolidated Financial Statements for further discussion regarding Subsequent Events.

The accrued liability of $31.4 million at June 30, 2003 is net of $32.7 million of estimated sublease income. The remaining cash expenditures relating to workforce reductions are expected to be
paid by September 30, 2003. The current estimates accrued for abandoned leases, net of anticipated sublease proceeds, will be paid over their respective lease terms through 2017.

7. Segment Information

E.piphany is organized and operates as one business segment, which manages the design, development, marketing and sale of software products and related services. The Company distributes its
products in the United States and in foreign countries through direct sales personnel and indirect channel partners.

Revenue by geographic region is as follows (in thousands):

|                     | Three
      Months Ended
      June 30, |        | Six
      Months Ended
      June 30,
|-------------------- | --------------------------------------- | ------ | -------------------------------------
|                     |                                         |        |                                      
|                     | 2003                                    |        | 2002                                 
|Revenues:            |                                         |        |                                      
|United
      States  | $                                       | 16,155 |                                      
|United
      Kingdom |                                         | 1,165  |                                      
|Rest
      of World  |                                         | 4,838  |                                      
|                     |                                         |        |                                      
|Total                | $                                       | 22,158 |                                      
|                     |                                         |        |                                      

8. Goodwill and Purchased Intangible Assets

In the first quarter of 2002, the Company adopted SFAS 142. SFAS 142 states that goodwill and intangible assets with indefinite lives are no longer amortized but are reviewed for impairment
annually, or more frequently if impairment indicators arise. The Company completed a transitional and an annual impairment test during the first and fourth quarters of 2002, respectively, which did not result in an impairment charge. The Company has not completed an
impairment test during the six months ended June 30, 2003 as there have been no impairment indicators during this time. The Company
plans to complete an annual impairment test during the fourth quarter of 2003 or earlier if impairment indicators arise. Definite lived intangible assets will continue to be amortized over their estimated useful lives.

Information regarding the Companys definite lived intangible assets is as follows (in thousands):

|                           | June
      30, 2003     |        | December
      31, 2002
|-------------------------- | ----------------------- | ------ | -----------------------
|                           |                         |        |                        
|                           | GrossCarryingAmount (1) |        | AccumulatedAmortization
|                           |                         |        |                        
|Purchased
      technology | $                       | 17,652 |                        
|Customer
      list        |                         | 1,332  |                        
|                           |                         |        |                        
|Total                      | $                       | 18,984 |                        
|                           |                         |        |                        

|   
|---
|(1)

E.piphany
  will continue to amortize other intangible assets of $2.2 million on a straight-line
  basis over their remaining useful lives. Amortization of other intangible assets
  for the three months ended June 30, 2003 and 2002 was $1.6 million and $2.6
  million, respectively, and for the six months ended June 30, 2003 and 2002 was
  $3.6 million and $5.3 million, respectively. Amortization related to these intangibles
  is expected to be $1.5 million for the remaining six months of 2003 and $0.7
  million for fiscal year 2004.

9. Other Income, Net

Other income, net consists primarily of interest income from investments. For the six months ended June 30, 2003, other income also includes $0.8 million reflecting the termination of a partner
agreement executed by one of our acquired companies in October 1999.

14

---



10. Comprehensive Income (Loss)

Comprehensive income (loss) consists of net income (loss) plus all other non-owner changes in equity.  The components of comprehensive income are as follows (in thousands):

|                                                | Three
      Months Ended
      June 30, |   | Six
      Months Ended 
      June 30, |  
|----------------------------------------------- | --------------------------------------- | - | -------------------------------------- | -
|                                                |                                         |   |                                        |  
|                                                | 2003                                    |   | 2002                                   |  
|                                                |                                         |   |                                        |  
|Net loss                                        | $(9,408                                 | ) | $(26,290                               | )
|Unrealized
      gain (loss) on investments     | 87                                      |   | 376                                    |  
|Foreign currency
      translation adjustment.. | (138                                    | ) | 422                                    |  
|                                                |                                         |   |                                        |  
|Comprehensive
      losses                      | $(9,459                                 | ) | $(25,492                               | )
|                                                |                                         |   |                                        |  

11.Subsequent Events

Under the Companys restructuring plan to reduce direct sales and marketing costs in Japan, the Company sold all of the outstanding capital stock of its Japanese subsidiary, E.piphany
Software, K.K. (E.piphany Japan), to Braxton Ltd. for approximately $4.2 million in cash. The stock purchase agreement for the sale contained customary representations, warranties and covenants of the parties, including covenants to
indemnify each other in certain circumstances. In connection with the sale, the Company also entered into a distribution agreement with E.piphany Japan pursuant to which it will continue to market and distribute the Companys products in Japan.
The Company will, in turn, continue to earn license and maintenance royalties as its products are licensed to end-users. Following its sale to Braxton, E.piphany Japan intends to change its name to E.piphany Solutions, Ltd.

As
  of June 30, the subsidiary had $5.2 million in assets, including $4.6 million
  of cash, and $0.5 million of liabilities. The Company expects to record a restructuring
  charge of approximately $0.5 million related to the sale of E.piphany Japan
  and other restructuring activities in Japan during the quarter ended September
  30, 2003. Due to the continuing obligations and future cash flows expected under
  the distribution agreement, the sale of the subsidiary is not considered to
  be a discontinued operation in accordance with SFAS No. 144 (SFAS 144),
  Accounting for the Impairment of Disposal of Long-Lived Assets.

15

---



|ITEM 2. | MANAGEMENTS
      DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION ANDRESULTS
      OF OPERATIONS
|------- | ------------------------------------------------------------------------------------------------

The following discussion
  of our financial condition and results of operations should be read in conjunction
  with our financial statements and related notes. This document contains forward-looking
  statements that involve risks and uncertainties, as well as assumptions that,
  if prove incorrect or never materialize, could cause our results to differ materially
  from those expressed or implied by such forward-looking statements. Such forward-looking
  statements include, without limitation, projections of expenses or other financial
  items; statements regarding our plans, strategies, and objectives for future
  operations, including the timing, execution costs and potential cost-savings
  of restructuring plans; statements concerning proposed new products, services,
  developments, or the anticipated performance of products or services; statements
  regarding future economic conditions or performance; statements of belief and
  any statement of assumptions underlying any of the foregoing. The risks, uncertainties
  and assumptions referred to above include, but are not limited to, those discussed
  under the heading Risk Factors in this quarterly report and the
  risks discussed from time to time in our other public filings. We assume no
  obligation to update any forward-looking statements.

Overview

We develop, market and sell the E.piphany E.6 Suite of software products, a set of customer relationship management, or CRM, software products. These CRM products provide capabilities for the
collection and analysis of customer data, the creation of inbound and outbound marketing campaigns, and the execution of sales and service customer interactions. Companies can implement the E.6 Suite to gain insight into their customers
characteristics and preferences, and then take action on that insight to better and more profitably serve those customers. To gain insight into their customers, companies use our analytic CRM products, which collect customer data from existing
software systems or other E.piphany solutions, as well as third party data providers. To take action on this insight, companies use our marketing, sales or service products to more effectively interact with their customers across a variety of communication and
distribution channels.

We were founded in November 1996 and were primarily engaged in research and development activities until early 1998 when we shipped our first software product and generated our first revenues
from software license, consulting, and maintenance fees. In September 1999 and January 2000 we raised a total of approximately $426 million through the sale of our common stock in registered public offerings to fund growth and to acquire
complementary businesses and technologies. During 2000 and 2001, we completed several acquisitions in exchange for our stock consideration including the acquisition of RightPoint Software, Inc., Octane Software, Inc., eClass Direct, Inc. and Moss
Software, Inc. These acquisitions increased our customer base, increased the number of our employees and expanded our product suite. As a result of these acquisitions, we recorded goodwill and purchased intangible assets of approximately $3.3
billion representing the difference between the value of the consideration paid in our stock and the value of the assets and liabilities acquired.

From the shipment of our first software product in early 1998 through the fourth quarter of 2000, our revenues increased steadily each quarter due primarily to the market acceptance and success
of our products such as E.piphany Insight and E.piphany Marketing, as well as the shipment of new products such as E.piphany Service, which were introduced through a combination of acquisitions and internal development. Our annual revenues grew to
$131 million in 2000 from $19 million in 1999 and $3 million in 1998.

During 2001 and 2002, the worldwide economy weakened and a slowdown in technology spending by businesses occurred. As a result, our revenues declined from $131 million in 2000 to $129 million
in 2001 and to $84 million in 2002. During this period of economic slowdown, we initiated restructuring plans to reduce our workforce and consolidate our operating facilities. We also reviewed the impact of the change in market conditions on the
carrying value of our goodwill and intangible assets. We determined that these assets were impaired and wrote down their fair value by recording a non-cash charge of $1.7 billion in September 2001. Net losses for the years ended December 31, 2000,
2001 and 2002 were $768 million, $2.6 billion and $78 million, respectively. The net losses in 2000 and 2001 were primarily a result of non-cash impairment and amortization of goodwill and purchased intangibles of $697 million and $2.5 billion,
respectively.

16

---



While the worldwide economic downturn has resulted in lower revenue levels compared to 2000 and 2001, we continue to believe that there is a market for our products and an opportunity to grow
revenue from the sale of our products. Although we have significantly reduced our operating expenses, we continue to incur operating losses in order execute our strategy to grow revenue by, among other things, improving our products, enhancing their
visibility in the market, and improving our ability to sell and distribute them. We believe that the investments we are making will afford us an opportunity to benefit from the market for CRM products that may exist if and when technology spending
improves.

Sources of Revenue

We generate revenues principally from licensing our software products directly to customers and providing related services including implementation, consulting, maintenance and training
services. Through June 30, 2003, substantially all of our revenues were generated by our direct sales force. Our license agreements generally provide that customers pay a software license fee to perpetually use one or more software products within
specified limits. The amount of the license fee varies depending on which software products are purchased, the number of software products purchased and the scope of usage rights. Customers can subsequently pay additional license fees to expand the
right to use previously licensed software products, or to purchase additional software products. Our software products are made available either on compact disc or electronically.

Customers generally require consulting and implementation services, which include evaluating their business needs, identifying the data sources necessary to meet these needs and installing the
software solution in a manner that fulfills their requirements. Customers can purchase these services directly from third-party consulting organizations, such as Accenture, BearingPoint (formerly KPMG Consulting), Deloitte Consulting, eLoyalty or
IBM. Alternatively, customers can purchase these services directly from us through our internal professional services organization. Consulting and implementation services can be acquired on either a fixed fee or a time and expense basis. We have
also historically supplemented the capacity of our internal professional services organization by subcontracting some of these services to third-party consulting organizations.

Cost of Revenues and Operating Expenses

Our cost of product license revenues primarily consists of license fees payable to third parties for technology integrated into our products. Our cost of services revenues primarily consists of
salaries and related expenses for our professional services, maintenance and training organizations, an allocation of facilities, information technology and depreciation expenses, cost of reimbursable expenses and costs of subcontracting to
consulting organizations to provide consulting services to customers. Cost of revenues also includes the amortization of purchased technology arising from our acquisitions.  Our operating expenses are classified into three general categories: sales
and marketing, research and development, and general and administrative. We classify all charges to these operating expense categories based on the nature of the expenditures. We allocate the costs for overhead and facilities to each of the
functional areas that use the overhead and facilities services based on headcount. These allocated charges include facilities, information technology, communications and depreciation expenses.

Software development costs incurred prior to the establishment of technological feasibility are included in research and development costs as they are incurred. Since license revenues from our
software solutions are not recognized until after technological feasibility has been established, software development costs are not generally expensed in the same period in which license revenues for the developed products are recognized.

Critical Accounting Policies and Estimates

Accounting policies, methods and estimates are an integral part of the condensed consolidated financial statements prepared by management and are based upon managements current judgments.
Those judgments are normally based on knowledge and experience with regard to past and current events and assumptions about future events. Certain accounting policies, methods and estimates are particularly sensitive because of their significance to
the financial statements and because of the possibility that future events affecting them may differ markedly from managements current judgments. While there are a number of accounting policies, methods and estimates affecting our financial
statements, areas that are particularly significant and subject to the exercise of judgment include revenue recognition policies, allowances for doubtful accounts, the measurement and recoverability of goodwill and purchased intangible assets, and
restructuring accruals for the abandonment of certain leased facilities. These

17

---



policies and our practices related to these policies are described below and in Notes 2, 6 and 8 of Notes to Condensed Consolidated Financial Statements.

Revenue Recognition

We recognize revenue in accordance with generally accepted accounting principles which have been prescribed for the software industry and we follow detailed guidelines discussed in Note 2 of
Notes to Condensed Consolidated Financial Statements.  The accounting rules related to revenue recognition are complex and are affected by interpretations of the rules and an understanding of industry practices, both of which are subject to change.
Consequently, the revenue recognition accounting rules require management to make significant judgments.

We do not record revenue on sales transactions when collectibility is in doubt at the time of sale. Rather, revenue is recognized from these transactions as cash is collected. The determination
of collectibility requires significant judgment.

To date, when we have been primarily responsible for the implementation of the software under a customer contract, both product license revenues and service revenues are recognized under the
percentage of completion contract method in accordance with the provisions of Statement of Position 81-1, Accounting for Performance of Construction Type and Certain Production-Type Contracts (SOP 81-1). This is based on our
assessment that the implementation services for these arrangements are essential to the functionality of our software. From the first quarter of 2001 through the second quarter of 2002, third-party consulting organizations were primarily responsible
for implementation services for the majority of E.piphanys license arrangements. In the second half of 2002, the Company was responsible for the implementation on the majority of contracts, resulting in more revenue being recognized under SOP
81-1 in the second half of 2002 and the first half of 2003. During the six months ended June 30, 2003, approximately 28% of license revenue was recognized under SOP 81-1 compared to 14% and 19% for the six months ended June 30, 2002 and fiscal year
2002, respectively. We believe that this increase was temporary and related to a major product release in the third quarter of 2002. During the first half of 2003, third parties were responsible for the majority of implementations.

We estimate the percentage of completion on contracts utilizing hours incurred to date as a percentage of the total estimated hours to complete the project. The percentage of completion method
of accounting involves an estimation process and is subject to risks and uncertainties inherent in projecting future events.  A number of internal and external factors can affect our estimates, including the nature of the services being performed,
the complexity of the customers information technology environment and the utilization and efficiency of our professional services employees.  Recognized revenues and profit are subject to revisions as the contract progresses to completion.
Revisions in profit estimates are charged to income in the period in which the facts that give rise to the revision become known.

Allowances for Doubtful Accounts

A considerable amount of judgment is required when we assess the realization of receivables, including assessing the probability of collection and the current creditworthiness of each customer.
 When we believe a collectibility issue exists with respect to a specific receivable, we record an allowance to reduce that receivable to the amount that we believe is collectible. For all other receivables, we record an allowance based on an
assessment of the aging of such receivables, our historical experience with bad debts and the general economic environment. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make
payments, additional allowances may be required that would result in additional general and administrative expense in the period such determination is made.

18

---



Acquisitions, Goodwill
  and Purchased Intangible Assets

We
  record goodwill and purchased intangible assets when we acquire other companies.
  The cost of the acquisition is allocated to the assets and liabilities acquired,
  including purchased intangible assets, and the remaining amount is classified
  as goodwill. Certain purchased intangible assets such as purchased technology
  and customer lists are amortized to cost of revenues and operating expense over
  time, while in-process research and development is recorded as a one-time charge
  on the acquisition date. Goodwill is not amortized to expense but is periodically
  assessed for impairment. The allocation of the acquisition cost to purchased
  intangible assets, in-process research and development and goodwill, therefore,
  has a significant impact on our operating results. The allocation process involves
  an extensive use of estimates and assumptions, including estimates of future
  cash flows to be generated by the acquired assets.

We perform impairment tests annually or when impairment indicators are identified with respect to previously recorded intangible assets.  If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair market value. Fair market value is determined using, among other things, discounted future cash flow techniques. Estimating discounted
future cash flows requires significant management judgment concerning revenue, profitability and discount rates. Differences between forecasted and actual results as well as changes in the general economic environment could result in material write
downs of goodwill and purchased intangible assets.  We performed transitional and annual impairment tests on January 1, 2002 and on December 31, 2002, respectively, and determined that no impairments existed at those times.

Restructuring Charges

As discussed in Note 6 of Notes to Condensed Consolidated Financial Statements, we have recorded significant restructuring charges, primarily in connection with our abandonment of certain
leased facilities. The lease abandonment costs were estimated to include remaining lease liabilities and brokerage fees offset by estimated sublease income. Estimates related to sublease costs and income are based on assumptions regarding the period
required to sublease the facilities and the likely sublease rates.  These estimates are based on market trend information analyses provided by commercial real estate brokerage firms retained by us. We review these estimates each reporting period
and, to the extent that market conditions and our assumptions change, adjustments to the restructuring accrual are recorded. If the real estate market continues to worsen and we are not able to sublease the properties as early as, or at the rates
estimated, the accrual will be increased, which would result in additional restructuring costs in the period in which such determination is made. If the real estate market strengthens and we are able to sublease the properties earlier or at more
favorable rates than projected, the accrual may be decreased, which would increase net income in the period in which such determination is made.  The accrued liability of $31.4 million at June 30, 2003 is net of $32.7 million of estimated sublease
income. Of this total sublease income, $14.2 million represents future sublease income due under non-cancelable subleases and $18.5 million represents our estimates of future sublease income on excess facilities we expect to sublease in the
future.

Results of Operations

Revenues

The following table sets forth the Companys revenues for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a percentage of total
revenues (in thousands, except percentages):

|                      | Three
      months ended June 30, |        | Six
      months ended June 30, |    
|--------------------- | --------------------------------- | ------ | ------------------------------- | ---
|                      |                                   |        |                                 |    
|                      | 2003                              |        | 2002                            |    
|                      |                                   |        |                                 |    
|Revenues:             |                                   |        |                                 |    
|Product
      license | $                                 | 9,539  |                                 | 43 
|Services              |                                   | 12,619 |                                 | 57 
|                      |                                   |        |                                 |    
|                      | $                                 | 22,158 |                                 | 100
|                      |                                   |        |                                 |    

Total revenues increased to $22.2 million for the quarter ended June 30, 2003, from $19.4 million for the quarter ended June 30, 2002. This increase was primarily due to an increase in revenue
from the United States offset by a decrease in revenue from the United Kingdom. For the quarter ended June 30, 2003 as compared to the same period in the prior year, revenue from the United States increased by $3.0 million, or 23%, revenue from the
United

19

---



Kingdom declined by $0.9 million, or 44%, and revenue from the rest of the world increased by $0.7 million, or 16%. Total revenues increased to $44.7 million for the six months ended June 30, 2003 from $41.5 million for the
six months ended June 30, 2002. During these periods revenue from the United States increased by $1.1 million, or 3%, revenue from the United Kingdom remained unchanged at $3.9 million, and revenue from the rest of the world increased by $2.0
million, or 28%. We expect to focus the majority of our direct sales and marketing activities in the United States, the United Kingdom and several other key markets in Europe. Therefore, we expect that a higher percentage of our revenue will be
derived from these geographies in the future.

Product license revenues increased to $9.5 million, or 43% of total revenue, for the quarter ended June 30, 2003 from $6.8 million, or 35% of total revenue, for the quarter ended June 30, 2002.
The increase in product license revenue for the three months ended June 30, 2003 was due to the increase in sales of product licenses resulting primarily from the Companys release of the E.6 Suite of software products during the quarter ended
September 30, 2002. Product license revenues increased to $19.9 million, or 45% of total revenue, for the six months ended June 30, 2003 from $17.7 million, or 43% of total revenue, for the six months ended June 30, 2002. The increase in product
license revenue for the six months ended June 30, 2003 was due to an increase in revenue from licenses sold in previous periods that was recognized under SOP 81-1.

Services revenues remained unchanged at $12.6 million, or 57% of total revenues, for the quarter ended June 30, 2003 compared to $12.6 million, or 65% of total revenues, for the quarter ended
June 30, 2002. This was due to a decrease in professional services revenues offset by an increase in maintenance revenue. Services revenues increased to $24.7 million, or 55% of total revenues, for the six months ended June 30, 2003 from $23.8
million, or 57% of revenues, for the six months ended June 30, 2002.  This increase was due primarily to an increase in maintenance revenue offset by a decrease in professional services revenue. The increase in maintenance revenue was attributable
to maintenance contracts sold with new licenses in addition to a high rate of maintenance agreement renewals by our existing install base. The decrease in professional services revenue was attributable to more of our customers contracting directly
with third-party integrators.

Cost of Revenues

The following table sets forth the Companys cost of revenues for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a percentage of
total revenues (in thousands, except percentages):

|                             | Three
      months ended June 30, |        | Six
      months ended June 30, |   
|---------------------------- | --------------------------------- | ------ | ------------------------------- | --
|                             |                                   |        |                                 |   
|                             | 2003                              |        | 2002                            |   
|                             |                                   |        |                                 |   
|Cost of revenues:            |                                   |        |                                 |   
|Product
      license        | $                                 | 412    |                                 | 2 
|Services                     |                                   | 7,454  |                                 | 34
|Amortization
      of        |                                   |        |                                 |   
|purchased                    |                                   |        |                                 |   
|technology                   |                                   | 1,470  |                                 | 6 
|                             |                                   |        |                                 |   
|Total cost
      of revenues | $                                 | 9,336  |                                 | 42
|                             |                                   |        |                                 |   
|Gross profit                 | $                                 | 12,822 |                                 | 58
|                             |                                   |        |                                 |   

Cost of revenues includes the cost of license revenues, the cost of services revenues and the amortization of purchased technology.  Total cost of revenues decreased to $9.3 million for the
quarter ended June 30, 2003 as compared to $10.8 million for the quarter ended June 30, 2002. Total cost of revenues decreased to $19.0 million for the six months ended June 30, 2003 as compared to $21.6 million for the six months ended June 30,
2002.

Cost of product license revenues consists primarily of license fees paid to third parties under technology license arrangements, and, as a percentage of license revenues, have not been
significant to date.

Cost of services revenues consists primarily of personnel and related costs of providing professional, maintenance and training services.  Cost of services revenues decreased to $7.5 million,
or 59% of services revenues, for the quarter ended June 30, 2003 from $8.0 million, or 64% of services revenues, for the quarter ended June 30, 2002. Cost of services revenues decreased to $15.0 million, or 61% of services revenues, for the six
months ended June 30, 2003 from $16.2 million, or 68% of services revenues, for the six months ended June 30, 2002. The decrease in absolute dollars was the result of a reduction in the number of internal professional services employees

20

---



and the related overhead and facilities costs, offset in part by an increase in travel expenses and the rise of services subcontracted from third parties. The decrease in cost of services as a percentage of revenue is
primarily due to a higher proportion of maintenance revenue, which has more favorable margins than professional services and training revenue, as well as a reduction of the number of services employees. Most of the reduction in services employees
occurred during the six months ended June 30, 2002, when we reduced the number of services employees from 174 to 137.  Of the total reduction, 25 related to the restructuring of our operations and the remainder related to voluntary and other
terminations.

Amortization of purchased technology decreased to $1.5 million for the quarter ended June 30, 2003 from $2.4 million for the quarter ended June 30, 2002, and decreased to $3.3 million for the
six months ended June 30, 2003 from $4.9 million for the six months ended June 30, 2002.  These decreases are primarily due to the full amortization of Rightpoint purchased technology assets as of December 31, 2002, and to a lesser extent, the full
amortization of Octane and eClass purchased technology assets as of May 31, 2003. Purchased technology assets of $2.2 million are included in purchased intangibles on our Condensed Consolidated Balance Sheet and are being amortized on a
straight-line basis over their remaining useful lives.  Amortization of purchased technology is expected to be a total of $1.5 million for the remaining six months of 2003 and $0.7 million for 2004.

Operating Expenses

Research and Development

The following table sets forth our research and development expenses for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a
percentage of total revenues (in thousands, except percentages):

|                               | Three
      months ended June 30, |       | Six
      months ended June 30, |   
|------------------------------ | --------------------------------- | ----- | ------------------------------- | --
|                               |                                   |       |                                 |   
|                               | 2003                              |       | 2002                            |   
|                               |                                   |       |                                 |   
|Research
      and development | $                                 | 8,193 |                                 | 37

Research and development expenses consist primarily of personnel and related costs associated with our product development efforts. Research and development expenses decreased to $8.2 million
for the quarter ended June 30, 2003 from $9.0 million for the quarter ended June 30, 2002.  Research and development expenses decreased to $16.8 million for the six months ended June 30, 2003 from $17.6 million for the six months ended June 30,
2002. Research and development expenses as a percentage of total revenues decreased to 37% for the quarter ended June 30, 2003 from 46% for the quarter ended June 30, 2002. Research and development expenses as a percentage of total revenues
decreased to 38% for the six months ended June 30, 2003 from 42% for the six months ended June 30, 2002. These decreases are primarily due to a reduction of facilities and overhead expenses resulting from the abandonment of facilities under our
restructuring plans. These decreases are further caused by a decrease in the localization costs related to the Japan market. While we continue to consider ways of improving our cost structure relative to our research and development activities,
including the use of more overseas development resources, we believe that investments in product development are essential to our future success, and these expenses may increase in the future.

Sales and Marketing

The following table sets forth our sales and marketing expenses for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a percentage of
total revenues (in thousands, except percentages):

|                          | Three
      months ended June 30, |        | Six
      months ended June 30, |     
|------------------------- | --------------------------------- | ------ | ------------------------------- | ----
|                          |                                   |        |                                 |     
|                          | 2003                              |        |                                 | 2002
|                          |                                   |        |                                 |     
|Sales and
      marketing | $                                 | 11,074 |                                 | 50  

Sales and marketing expenses consist primarily of employee salaries, benefits and commissions, and the costs of trade shows, seminars, promotional materials and other sales and marketing
programs. Sales and marketing expenses decreased to $11.1 million for the quarter ended June 30, 2003 from $12.7 million for the quarter ended June 30,

21

---



2002. Sales and marketing expenses decreased to $23.4 million for the six months ended June 30, 2003 from $29.7 million for the six months ended June 30, 2002. Sales and marketing expenses as a percentage of total revenues
decreased to 50% for the quarter ended June 30, 2003 from 66% for the quarter ended June 30, 2002. Sales and marketing expenses as a percentage of total revenues decreased to 52% for the six months ended June 30, 2003 from 71% for the six months
ended June 30, 2002. These decreases were primarily due to a reduction in the number of sales and marketing employees to 132 at June 30, 2003 from 240 at January 1, 2002. Of the total reduction,65 related to the restructuring of our operations and
the remainder related to voluntary and other terminations. The decrease was also due to lower overhead and facilities costs as a result of our restructuring plans and lower spending on sales and marketing programs.

General and Administrative

The following table sets forth the Companys general and administrative expenses for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and
as a percentage of total revenues (in thousands, except percentages):

|                                 | Three
      months ended June 30, |       | Six
      months ended June 30, |   
|-------------------------------- | --------------------------------- | ----- | ------------------------------- | --
|                                 |                                   |       |                                 |   
|                                 | 2003                              |       | 2002                            |   
|                                 |                                   |       |                                 |   
|General and
      administrative | $                                 | 2,915 |                                 | 13

General and administrative expenses consist primarily of employee salaries and related expenses for executive, finance, legal and administrative personnel. General and administrative expenses
decreased to $2.9 million for the quarter ended June 30, 2003 from $3.1 million for the quarter ended June 30, 2002 and to $5.5 million for the six months ended June 30, 2003 from $6.4 million for the six months ended June 30, 2002. General and
administrative expenses as a percentage of total revenues decreased to 13% for the quarter ended June 30, 2003 from 16% for the quarter ended June 30, 2002 and to 12% for the six months ended June 30, 2003 from 15% for the six months ended June 30,
2002. These decreases were primarily due to the reduction in spending on external professional services such as legal, tax and temporary services as well as a reduction in the number of general and administrative employees. Most of this reduction in
general and administrative employees occurred during the six months ended June 30, 2002 when we reduced our general and administrative employees from 99 to 67. Of the total reduction, 22 related to the restructuring of our operations and the
remainder related to voluntary and other terminations. Since June 30, 2002, general and administrative employees decreased to 62.  Of the total reduction, 3 related to the restructuring of our operations and the remainder related to voluntary and
other terminations.

Restructuring Charges

The following table sets forth the Companys restructuring charges for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a
percentage of total revenues (in thousands, except percentages):

|                            | Three months
      ended June 30, |       | Six months
      ended June 30, |  
|--------------------------- | --------------------------------- | ----- | ------------------------------- | -
|                            |                                   |       |                                 |  
|                            | 2003                              |       | 2002                            |  
|                            |                                   |       |                                 |  
|Restructuring
      charges | $                                 | 1,079 |                                 | 5

In the quarter ended September 30, 2001, we began restructuring worldwide operations to reduce costs and improve efficiencies in response to a slower economic environment. Detailed reviews have
been performed on a periodic basis since that time to improve our cost structure in light of changing market conditions. Charges for these restructuring activities are recorded in accordance with Emerging Issues Task Force No. 94-3 (EITF
94-3), Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity, and with SFAS No. 146 (SFAS 146), Accounting for Costs Associated with Exit or Disposal Activities
as applicable. Accordingly, these restructuring activities were deemed to be the commencement of three separate restructuring plans with a new plan initiated in the quarter in which those activities could be specifically identified. The first plan
was initiated in the quarter ended September 30, 2001 (Plan 1), and actions which were primarily supplemental to Plan 1 were initiated during the quarter ended June 30, 2002 (Plan 2). A third plan was initiated during the
quarter ended March 31, 2003 (Plan 3). Charges for these plans were based on assumptions and related estimates that were appropriate for the economic environment that existed at the time these charges were recorded. However, due to the
continued deterioration of the commercial real estate market, primarily in the U.S., and the final settlement of

22

---



certain lease obligations, we have made subsequent adjustments to the initial restructuring charges recorded under Plan 1 and Plan 2.

During the quarter ended March 31, 2003, we initiated Plan 3 to reduce direct sales and marketing costs in Japan, Australia and Latin America by transitioning these markets to an indirect sales
model. This plan will result in the abandonment of leased facilities in Japan and Australia and will reduce the number of employees by 18. Of the total employee reduction, most have been engaged in sales and marketing activities. For the six months
ended June 30, 2003, the Company recorded a charge of $0.5 million for severance and related charges, $0.2 million for the impairment of property and equipment and $0.1 million of lease costs associated with this plan.

Restructuring charges decreased to $1.1 million for the quarter ended June 30, 2003 from $11.2 million for the quarter ended June 30, 2002 and to $3.3 million for the six months ended June 30,
2003 from $11.7 million for the six months ended June 30, 2003. These decreases were primarily due to the completion of restructuring activity under Plan 2 initiated in 2002.  See further details in Note 6 of Notes to Condensed Consolidated
Financial Statements.

In connection with our restructuring activities under Plan 3, we expect to record approximately $0.4 million in
additional charges during the quarter ended September 30, 2003. In addition, we continue to evaluate our facilities needs worldwide in an effort to reduce costs and may, as a result, record
additional restructuring charges in future quarters related to the abandonment of leased facilities.

Stock-Based Compensation

The following table sets forth the our stock-based compensation expenses for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a
percentage of total revenues (in thousands, except percentages):

|                               | Three
      months ended June 30, |    | Six
      months ended June 30, |  
|------------------------------ | --------------------------------- | -- | ------------------------------- | -
|                               |                                   |    |                                 |  
|                               | 2003                              |    | 2002                            |  
|                               |                                   |    |                                 |  
|Stock-based
      compensation | $                                 | 12 |                                 | 

Stock-based compensation consists of amortization of deferred compensation in connection with stock option grants and sales of stock to employees at exercise or sales prices below the deemed
fair market value of our common stock and compensation related to equity instruments issued to non-employees for services rendered. As of June 30, 2003, deferred compensation remaining to be amortized totaled less than $0.1 million. This amount is
being amortized over the respective vesting periods of these equity instruments in a manner consistent with Financial Accounting Standards Board Interpretation No. 28. See Note 2 of Notes to Condensed Consolidated Financial Statements for further
discussion regarding the accounting treatment for stock-based compensation.

We account for stock issued to employees in accordance with Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees and comply with
the disclosure provisions of SFAS No. 123 (SFAS 123), Accounting for Stock-Based Compensation and SFAS No. 148 (SFAS 148), Accounting for Stock-Based Compensation  Transition and Disclosure.
Under APB 25, compensation expense for fixed stock options is based on the difference between the market value of the Companys stock and the exercise price of the option on the date of grant, if any. Had we recognized stock-based compensation
expense under SFAS 123 using the Black-Scholes stock option pricing model, our stock-based compensation expense would have been $9.0 million and $19.7 million for the three and six months ended June 30, 2003, respectively and $15.8 million and $33.7 million for the three and six months ended June
30, 2002, respectively.

23

---



Other Income, Net

The following table sets forth our other income, net for the three and six months ended June 30, 2003 and June 30, 2002, expressed both in absolute dollars and as a percentage of total revenues
(in thousands, except percentages):

|                        | Three
      months ended June 30, |       | Six
      months ended June 30, |  
|----------------------- | --------------------------------- | ----- | ------------------------------- | -
|                        |                                   |       |                                 |  
|                        | 2003                              |       | 2002                            |  
|                        |                                   |       |                                 |  
|Other income,
      net | $                                 | 1,144 |                                 | 5

Other income, net consists primarily of interest income from investments. For the six months ended June 30, 2003, other income also includes $0.8 million reflecting the termination of a partner
agreement executed by an acquired company in October 1999. Other income, net, decreased to $1.1 million for the three months ended June 30, 2003 from $1.5 million for the three months ended June 30, 2002. The decrease was due to a decrease in
interest income primarily as a result of a decrease in the average rate of return on our investments and lower average cash and investment balances. Other income, net increased to $3.2 million for the six months ended June 30, 2003 from $3.1 million
for the six months ended June 30, 2002. The increase was primarily due to $0.8 million of income recorded on the partner agreement termination offset by a decrease in interest income from investments.

Liquidity and Capital Resources

As of June 30, 2003, our primary sources of liquidity consisted of $122.2 million in cash, cash equivalents and short-term investments and $137.5 million in long-term investments for a total of
$259.7 million in cash and investments. Long-term investments generally consist of securities that the Company intends to hold for more than one year with maturity dates of less that two years from the date of purchase.

Net cash used in operating activities totaled $20.1 million and $26.3 million for the six months ended June 30, 2003 and 2002, respectively. Cash used in operating activities for each period
was primarily the result of net losses in those periods, less non-cash charges for amortization of purchased technology and intangibles and depreciation.. Cash used in operating activities for each period was also a result of decreases in accounts
payable and accrued liabilities. For the six months ended June 30, 2003, cash used in operating activities was a result of the decrease in deferred revenue and restructuring cost accrual and an increase in accounts receivable and was offset, in
part, by cash provided by the decrease in prepaid expenses and other assets. Cash used in operating activities for the six months ended June 30, 2002 was offset by cash provided by the increase in restructuring cost accrual, the decrease in
accounts receivable and the increase in deferred revenue.

We expect to incur significant operating expenses, particularly research and development and sales and marketing expenses, for the foreseeable future in order to execute our business plan.  We
anticipate that such operating expenses will comprise a material expenditure of our cash resources. As a result, our net cash flows will depend on the level of future revenues and our ability to effectively manage infrastructure costs.

Net cash provided by investing activities totaled $27.5 million for the six months ended June 30, 2003 compared to $19.2 million of net cash used in investing activities for the same period in
the prior year. Cash provided by and used in investing activities for these periods resulted primarily from the maturities of investments, net of purchases of investments. Investments purchased are primarily comprised of investment grade securities
such as government notes and bonds with maturities which do not exceed 24 months.  To a lesser extent, cash used from investing activities resulted from the purchase of property and equipment.

Net cash provided by financing activities totaled $2.8 million and $5.4 million for the six months ended June 30, 2003 and 2002, respectively. Cash provided by financing activities for each
period resulted primarily from the receipt of proceeds from the issuance of common stock pursuant to the exercise of stock options and our employee stock purchase plan.

From time to time, we are required to obtain letters of credit that serve as collateral for our obligations to third parties under facility lease agreements. These letters of credit are secured
by cash and cash equivalents and are recorded as restricted cash in the Condensed Consolidated Balance Sheet. As of June 30, 2003, we had $9.2 million of restricted cash, $1.9 million of which are classified as short-term and relate to facility
lease agreements that have

24

---



expiration dates within 12 months, and $7.3 million of which are classified as long-term and relate to facility lease agreements that have expiration dates greater than twelve months from June 30, 2003.

We lease certain equipment and our facilities under capital and operating lease agreements, which expire at various dates through 2017.  In addition, we receive sublease income from
noncancelable subleases of excess facilities.  Future minimum lease payments due and receivable under these leases as of June 30, 2003 were as follows (in thousands):

|Year Ending
      December 31, | CapitalLeases Due |    | OperatingLeases Due |   | SubleaseIncomeReceivable |  | Total,Net
|------------------------------ | ----------------- | -- | ------------------- | - | ------------------------ |  | ---------
|                               |                   |    |                     |   |                          |  |          
|2003                           | $                 | 55 |                     | $ | 7,223                    |  | $        
|2004                           |                   |   |                     |   | 11,425                   |  |          
|2005                           |                   |   |                     |   | 9,083                    |  |          
|2006                           |                   |   |                     |   | 6,385                    |  |          
|2007                           |                   |   |                     |   | 6,399                    |  |          
|2008
      and thereafter      |                   |   |                     |   | 27,858                   |  |          
|                               |                   |    |                     |   |                          |  |          
|                               | $                 | 55 |                     | $ | 68,373                   |  | $        
|                               |                   |    |                     |   |                          |  |          

Net operating lease commitments shown above include $31.3 million of operating lease commitments under leases for abandoned facilities, which are recorded as restructuring costs in the
Condensed Consolidated Balance Sheet as of June 30, 2003. We do not have commercial commitments under lines of credit, standby lines of credit, guarantees, standby repurchase obligations or other such arrangements.

Although our existing cash, cash equivalents and investment balances are expected to decline in the aggregate, we believe that these balances will be sufficient to meet our anticipated
liquidity needs for working capital and capital expenditures for at least 12 months. If we require additional capital resources to grow our business internally or to acquire complementary technologies and businesses at any time in the future, we may
seek to liquidate our long-term investments, issue additional equity or debt securities or secure a bank line of credit. The sale of additional equity or convertible debt securities could result in additional dilution to our stockholders. We cannot
assure you that any financing arrangements will be available in amounts or on terms acceptable to us in the future.

25

---



RISK
  FACTORS

An investment in our common stock is very risky. You should carefully consider the risks discussed below, together with all of the other information included in this quarterly report on Form
10-Q and other reports filed with, or furnished to, the Securities and Exchange Commission before buying or selling our securities. If any of the following risks actually occur, our business, financial condition or results of operations could be
materially adversely affected, the trading price of our common stock could decline, and you may lose all or part of your investment.

We have a history of losses, expect losses in the future and may not ever become profitable.

We incurred net losses of $20.3 million for the six months ended June 30, 2003, $71.7 million for the year ended December 31, 2002, $2.6 billion for the year ended December 31, 2001 and $768.5
million for the year ended December 31, 2000. We had an accumulated deficit of $3.5 billion as of June 30, 2003. We expect to continue to incur losses in the foreseeable future. These losses may be substantial and we may never become profitable. Our
operating results will be harmed if our revenues do not keep pace with our expenses or are not sufficient for us to achieve profitability. If we do achieve profitability in any period, it cannot be certain that we will sustain or increase
profitability on a quarterly or annual basis.

Our revenues may be harmed if general and industry specific economic conditions do not improve or continue to worsen.

Our revenues are dependent on the health of the economy and the growth of our customers and potential future customers. If the economy does not improve, our customers may continue to delay or
reduce their spending on customer relationship management software. When economic conditions weaken, sales cycles for software products tend to lengthen and companies information technology budgets tend to be reduced. When this happens, our
revenues suffer and our stock price may decline. Further, if the economic conditions in the United States or in other territories in which we do business worsen or do not improve, we may experience a material adverse impact on our business,
operating results and financial condition.

Competition from other software vendors could adversely affect our ability to sell our products and services and could result in pressure to price our products in a manner that reduces our margins.

Competitive pressures could prevent us from growing, reduce our market share or require us to reduce prices of our products and services, any of which could harm our business. We compete
principally with vendors of traditional customer relationship management software, enterprise resources planning software and data analysis and marketing software. Our competitors include, among others, companies such as Chordiant, Kana
Communications, NCR, Onyx, Oracle, PeopleSoft, Pivotal, SAP, SAS Institute, Siebel Systems and Unica.

Many of these companies have significantly greater financial, technical, marketing, sales, service and other resources than we do. Many of these companies also have a larger installed base of
users, have been in business longer and/or have greater name recognition than we do. In addition, some large companies have and will continue to attempt to build capabilities into their products that are similar to the capabilities of our products.
Some of our competitors products may be more effective than our products at performing particular functions or be more customized for customers particular needs. Even if these functions are more limited than those provided by our
products, our competitors software products could discourage potential customers from purchasing our products. Further, our competitors may be able to respond more quickly than we can to changes in customer requirements.

We have recently experienced price erosion with respect to some of our products as new competitors enter the market and existing competitors reduce prices.  Our strategy is to develop, market
and support a broad set of customer relationship management products. If we are not able to effectively develop, market and support a diversified portfolio of products, our revenues and operating margins will be harmed.

Our competitors have made and may continue to make strategic acquisitions or establish cooperative relationships among themselves or with other software vendors. This may increase the ability
of their products and

26

---



reduce or eliminate the need for our software products. Our competitors may also establish or strengthen cooperative relationships with our current or future distributors, partners or other parties with whom we have
relationships, thereby limiting our ability to sell through these channels, reducing the promotion of our products and limiting the number of personnel available to implement our software.

Variations in quarterly operating results may cause our operating results to fall below the expectations of market analysts and investors and our stock price to decline.

We expect our quarterly operating results to fluctuate. We believe, therefore, that quarter-to-quarter comparisons of our operating results may not be a good indication of our future
performance, and you should not rely on them to predict our future performance or the future performance of our stock price. Our short-term expense levels are relatively fixed and are based on our expectations of future revenues. As a result, a
reduction in revenues in a quarter may harm our operating results for that quarter. Our quarterly revenues, expenses and operating results could vary significantly from quarter to quarter. If our operating results in future quarters fall below the
expectations of market analysts and investors, the trading price of our common stock will fall. Factors that may cause our operating results to fluctuate on a quarterly basis or fall below the expectations of market analysts and investors in a
particular quarter are:

- varying size, timing and
    contractual terms of orders for our products and services,
- our ability to timely complete
    our service obligations related to product sales,
- changes in the mix of revenue
    attributable to higher-margin product license revenue as opposed to substantially
    lower-margin service revenue,
- customers decisions
    to defer or cancel orders or implementations, particularly large orders or
    implementations, from one quarter to the next,
- changes in demand for our
    software or for enterprise software generally,
- reductions in the rate
    at which opportunities in our pipeline convert into binding license agreements,
- announcements or introductions
    of new products by us or our competitors,
- software defects and other
    product quality problems,
- our ability to integrate
    acquisitions,
- our ability to release new,
    competitive products on a timely basis,
- any increase in our need
    to supplement our professional services organization by subcontracting to
    more expensive consulting organizations to help provide implementation services
    when our own capacity is constrained,
- restructuring and other
    non-recurring costs, including severance and lease abandonment costs,
- changes in accounting,
    legal and regulatory requirements, and
- our ability to hire, train
    and retain qualified engineering, consulting, training, sales and other personnel.

Our financial results for a particular quarter may be materially adversely affected by the delay or cancellation of large transactions.

Although no single customer accounted for more than 10% of total revenues for the three and six months ended June 30, 2003 or for the year ended December 31, 2002, a few large license
transactions may from time to time account for a substantial amount of our license revenues.  For example, for the quarter ended March 31, 2002, revenues from one customer accounted for 12% of total revenues.  For the quarter ended December 31,
2002,

27

---



revenues from one customer accounted for 17% of total revenues. If a customer or potential customer cancels or does not enter into a large transaction that we may anticipate in a certain quarter, or delays the transaction
beyond the end of the quarter, our financial results in that quarter may be materially adversely affected.

Our limited operating history makes financial forecasting and evaluation of our business difficult.

Our limited operating history makes it difficult to forecast our future operating results. We were founded in November 1996 and began developing products in 1997. Our revenue and income
potential is unproven. We received our first revenues from licensing our software and performing related services in early 1998. Since we do not have a long history upon which to base forecasts of future operating results, any predictions about our
future revenues and expenses may not be as accurate as they would be if we had a longer business history.

If our internal professional services organization does not provide implementation services effectively and according to schedule, our revenues and profitability would be harmed.

Customers that license our products typically require consulting and implementation services and can obtain them from our internal professional services organization, or from outside consulting
organizations. When we are primarily responsible for implementation services, we generally recognize software license revenue as the implementation services are performed. If our internal professional services organization does not effectively
implement our products, or if we are unable to maintain our internal professional services organization as needed to meet our customers needs, the recognition of revenue from such transactions will be delayed.  In addition, our ability to sell
software, and accordingly our revenues, will be harmed. We may be required to increase our use of subcontractors to help meet our implementation and service obligations, which would result in lower gross margins. In addition, we may be unable to
negotiate agreements with subcontractors to provide a sufficient amount and quality of services. If we fail to retain sufficient qualified subcontractors, our ability to sell software for which these services are required will be harmed and our
revenues will suffer.

Our products are new, and if they contain defects, or our services are not perceived as high quality, we could lose potential customers or be subject to damages.

We began shipping our first products in early 1998. Our products are complex and may contain currently unknown errors, defects or failures, particularly since they are new and recently
released. In the past, we have discovered software errors in our products after introduction. We may not be able to detect and correct errors before releasing our products commercially. If our commercial products contain errors, we may be required
to:

- expend significant resources
    to locate, correct or work around the error,
- delay introduction of new
    products or commercial shipment of products, or
- experience reduced sales
    and harm to our reputation from dissatisfied customers.

Our customers also may encounter system configuration problems that require us to spend additional consulting or support resources to resolve these problems.

Because our software products are used for important decision-making processes and enable our customers to interact with their customers, product defects may also give rise to liability claims.
Although our license agreements with customers typically contain provisions designed to limit our exposure, some courts may not enforce all or part of these limitations. Although we have not experienced any such liability claims to date, we may
encounter these claims in the future. Liability claims, whether or not successful, could:

- divert the attention of
    our management and key personnel from our business,
- be expensive to defend,
    and
- result in large damage awards.

28

---



Our liability insurance may not be adequate to cover all of the expenses resulting from a claim. In addition, if our customers do not find our services to be of high quality or are otherwise
dissatisfied with our services, we may lose revenues.

If customers do not contract directly with third-party consulting organizations to implement our products, our revenues, profitability and margins may be harmed.

We focus on providing software products rather than services. As a result, we encourage our customers to purchase consulting and implementation services directly from third-party consulting
organizations instead of purchasing these services from us. While we do not receive any fees directly from these consulting organizations when they contract directly with our customers, we believe that these consulting organizations increase market
awareness and acceptance of our software products and allow us to focus on software development, marketing, licensing and support.

From time to time, our customers nonetheless require that we provide services directly to them, especially when such customers have licensed new releases of our products. If consulting
organizations are unwilling or unable to provide a sufficient amount and quality of services directly to our customers or if customers are unwilling to contract directly with these consulting organizations, we may not realize these benefits and our
revenues and profitability may be harmed.

When we provide consulting and implementation services to our customers, we do so either directly through our internal professional services organization or indirectly through subcontractors we
hire to perform these services on our behalf. Because our margins on service revenues are less than our margins on license revenues, our overall margins decline when we provide these services to customers. This is particularly true if we hire
subcontractors to perform these services because it costs us more to hire subcontractors to perform these services than to provide the services ourselves.

Our products have long sales cycles that make it difficult to plan expenses and forecast results.

It typically takes us between six and twelve months to complete a sale of our products, but it can take us longer. It is difficult, therefore, to predict if, and the quarter in which, a
particular sale will occur and to plan expenditures accordingly. The period between initial contact with a potential customer and their purchase of products and services is relatively long due to several factors, including:

- the complex nature of our
    products,
- our need to educate potential
    customers about the uses and benefits of our products,
- the purchase of our products
    requires a significant investment of resources by a customer,
- our customers have budget
    cycles which affect the timing of purchases,
- uncertainty regarding future
    economic conditions,
- many of our potential customers
    require competitive evaluation and internal approval before purchasing our
    products,
- potential customers delay
    purchases due to announcements or planned introductions of new products by
    us or our competitors, and
- many of our potential customers
    are large organizations, which may require a long time to make decisions.

The delay or failure to complete sales in a particular quarter could reduce our revenues in that quarter, as well as subsequent quarters over which revenues for the sale would likely be
recognized. Our sales cycles lengthen when economic conditions worsen and spending on information technology declines.  If our sales cycles unexpectedly lengthen in general, or for one or more large orders, our revenues could be adversely affected.

In addition, some customers receive the right to perform acceptance testing after the sale of our products with respect to some or all of the products licensed. If these
customers do not accept the products or otherwise terminate their customer agreements, our revenues could be adversely affected.

Also, some customers elect to initially license our products on a preliminary or proof of concept basis to enable them to evaluate the extent to which such products meet their
specific needs within their technical environment. If such customers conclude the products meet their needs, they may elect to expand the scope of usage rights to deploy our products more broadly within their enterprises. Our customers election to license
our products on this basis could delay or place at risk our receipt of revenue with respect to such transactions.

29

---



If the market for our products does not grow, our revenues will be harmed.

If the market for customer relationship management software does not grow as quickly, or become as large, as we anticipate, our revenues will be lower than our expectations. Our market is still
emerging, and our success depends on its growth. Our potential customers may:

- not understand or see the
    benefits of using these products,
- not achieve favorable results
    using these products,
- experience technical difficulty
    in implementing or using these products,
- use alternative methods
    to solve the same or similar business problems, or
- attribute less priority
    to customer relationship management products relative to other enterprise
    software products and services.

If we fail to establish, maintain or enhance our relationships with third parties, our ability to grow revenues could be harmed.

In order to grow our business, we must generate, retain and strengthen relationships with third parties. To date, we have established relationships with several companies, including consulting
organizations and system integrators that implement our software, including Accenture, BearingPoint (formerly KPMG Consulting), Deloitte Consulting, eLoyalty and IBM; resellers, including Accenture, EDS, Harte-Hanks and Hewlett-Packard; hardware and
software technology partners, including BEA Systems, IBM and Sun Microsystems, as well as outsourcing or application services providers that use our software products to provide hosted services to their customers over the internet, including
Harte-Hanks. If the third parties with whom we have relationships do not provide sufficient, high-quality service or integrate and support our software correctly, our revenues may be harmed. In addition, the third parties with whom we have
relationships may offer products of other companies, including products that compete with our products. We typically enter into contracts with third parties that generally set out the nature of our relationships. Our contracts, however, do not
typically require these third parties to devote substantial resources to promoting, selling or supporting our products. We, therefore, have little control over the actions of these third parties. We cannot assure you that we can generate and
maintain relationships that offset the significant time and effort that are necessary to develop these relationships. In addition, our pricing policies and contract terms with our distribution partners are designed to support each partner with a
minimum level of channel conflict.  If we fail to minimize channel conflicts between our direct sales force and our channel partners, or among our channel partners, our operating results and financial condition could be harmed.

We do not have substantial experience in international markets.

We have limited experience in marketing, selling and supporting our products and services abroad. Doing business internationally involves greater expense and many additional risks and
challenges, particularly:

- unexpected changes in regulatory
    requirements, taxes, trade laws and tariffs,
- differing intellectual property
    rights,
- differing labor regulations,
- changes in a specific countrys
    or regions political or economic conditions,
- greater difficulty in managing
    foreign operations,
- the complexity and cost
    of developing and maintaining international versions of our products, and
- fluctuating exchange rates.

30

---



Despite our plans to reduce our direct marketing and sales activities by transitioning to an indirect sales model in international territories, our international operations require a
significant amount of attention from our management and substantial financial resources. As of June 30, 2003, we had 125 employees located in Asia, Australia, Canada, Europe and Latin America.

If we fail to manage reductions in the size of our business, our operating results will be harmed.

We have grown quickly, both through acquisitions and hiring, at times since our inception. Recently, however, we have restructured our operations by, among other things, reducing the size of
our workforce. Although we have significantly reduced our expenses, we may need to further reduce expenses in the future.  If we are unable to effectively address the effects of reducing the workforce, such as the deterioration of employee morale
and productivity, unfavorable publicity and the general reduction of available human resources, our business may be harmed. In addition, future expansion in the size of our business will require that we hire, train and integrate new personnel in key
areas.  If future expansion becomes necessary and we are unable to successfully expand our workforce, our revenues will be harmed.

If we fail to develop new products or improve our existing products to meet or adapt to the changing needs and standards of our industry, sales of our products may decline.

Our future success depends on our ability to address the rapidly changing needs of our customers and potential customers. We must maintain and improve our existing products and develop new
products that include new technological developments, keep pace with products of our competitors and satisfy the changing requirements of our customers. If we do not, we may not achieve market acceptance of our products and we may be unable to
attract new customers. We may also lose existing customers to whom we seek to sell additional software products and services. To achieve increased market acceptance of our products, we must, among other things, continue to:

- introduce new and improved
    customer relationship management software products,
- improve the effectiveness
    and performance of our software, particularly in implementations involving
    very large databases and large numbers of simultaneous users,
- enhance the flexibility
    and configurability of our software to enable our customers to better address
    their needs at a lower cost of deployment and maintenance,
- enhance our softwares
    ease of use and administration,
- develop software for vertical
    markets,
- make available international
    versions of our software,
- improve our softwares
    ability to extract data from existing software systems, and
- adapt to rapidly changing
    computer operating system and database standards and Internet technology.

We may not be successful in developing and marketing these or other new or improved products. If we are not successful, we may lose sales to competitors.

If our products do not stay compatible with currently popular software programs, we may lose sales and revenues.

Our products must work with commercially available software programs that are currently popular. If these software programs do not remain popular, or we do not update our software to be
compatible with newer versions of these programs, we may lose customers.

We have made a strategic decision to base our products on the Java 2, Enterprise Edition (J2EE) family of technologies. Although J2EE is a widely adopted industry standard, a competing
technology from Microsoft called .NET seeks to challenge J2EE as an enterprise IT architecture. If .NET gains competitive advantage over J2EE in

31

---



the marketplace at large, E.piphany may be competitively disadvantaged, and may need to re-engineer its products to adopt the .NET architecture. This capability affords our customers greater flexibility in the deployment of
our software products. If we fail to successfully develop and maintain products compatible with these operating systems, database versions or programming standards, we may lose sales and revenues. In addition, users access our products on their
network through standard Internet browsers such as Microsoft Internet Explorer. If we fail to obtain access to developer versions of any of these software products, we may be unable to build and enhance our products on schedule. After installation,
our products collect and analyze data to profile customers characteristics and preferences. This data may be stored in a variety of our customers existing software systems, including systems from Oracle, PeopleSoft, Siebel Systems and
SAP, running on a variety of computer operating systems. If we fail to enhance our software to collect data from new versions of these products, we may lose potential and existing customers. If we lose customers, our revenues and profitability may
be harmed.

If we fail to enhance our market awareness and sales effectiveness, we will not be able to increase revenues.

In order to grow our business, we need to increase market awareness of our company and products and enhance the effectiveness and productivity of our direct sales force and indirect sales
channels. If we fail to do so, this failure could harm our revenues. We currently receive substantially all of our revenues from direct sales, but we may increase sales through indirect sales channels in the future.

If we acquire additional companies or technologies in the future, they could prove difficult to integrate, disrupt our business, dilute stockholder value or adversely affect our operating results.

In addition to the acquisitions that we have already completed, we may acquire or make investments in other complementary companies, services and technologies in the future. If we fail to
successfully integrate acquired technologies and employees, our business and operating results will be harmed. To successfully complete and integrate acquired technologies and employees, we must:

- properly evaluate the business,
    personnel and technology of the company to be acquired,
- accurately forecast the
    financial impact of the transaction, including accounting charges and transaction
    expenses,
- integrate and retain personnel,
- combine potentially different
    corporate cultures,
- effectively integrate products,
    research and development, sales, marketing and support operations, and
- maintain focus on our day-to-day
    operations.

Further, the financial consequences of our acquisitions and investments may include potentially dilutive issuances of equity securities, one-time write-offs, impairment charges, amortization
expenses related to other intangible assets and contingent liabilities.

If others claim that we are infringing their intellectual property, we could incur significant expenses or be prevented from selling our products.

We cannot assure you that others will not claim that we are infringing their intellectual property rights or that we do not in fact infringe those intellectual property rights. We have not
conducted a search for existing intellectual property registrations and we may be unaware of intellectual property rights of others that may cover our technology.

From time to time, patent holders contact us for the purpose of licensing to us various intellectual property rights. We cannot assure you that the holder of the patents will not file
litigation against us or that we would prevail in the case of such litigation. Any litigation regarding intellectual property rights could be costly and time-consuming and divert the attention of our management and key personnel from our business
operations. This is true even if we are ultimately successful in defending against such litigation. The complexity of the technology involved

32

---



and the uncertainty of intellectual property litigation increase these risks. Claims of intellectual property infringement might also require us to enter into costly royalty or license agreements. Further, we may not be
able to obtain royalty or license agreements on terms acceptable to us, or at all. We also may be subject to significant damages or an injunction limiting or prohibiting the distribution or use of our products. A successful claim of patent or other
intellectual property infringement against us would have an immediate material adverse effect on our business and financial condition.

If we are unable to protect our intellectual property rights, this inability could weaken our competitive position, reduce our revenues and increase our costs.

Our success depends in large part on our proprietary technology. We rely on a combination of patents, copyrights, trademarks and trade secrets, confidentiality procedures and licensing
arrangements to establish and protect our proprietary rights. We may be required to spend significant resources to monitor and police our intellectual property rights. If we fail to successfully enforce our intellectual property rights, our
competitive position may be harmed.

Our pending patent and trademark applications may not be allowed or competitors may successfully challenge the validity or scope of these applications. In addition, our patents may not provide
a significant competitive advantage. Other software providers could copy or otherwise obtain and use our products or technology without authorization. They also could develop similar technology independently, which may infringe our proprietary
rights. We may not be able to detect infringement and may lose a competitive position in the market before we do so. In addition, competitors may design around our technology or develop competing technologies. The laws of some foreign countries do
not protect proprietary rights to the same extent as do the laws of the United States.

In addition, we typically charge for our software based on the number of users at a particular site that are authorized to use the software. Customers that have licenses to use our products
could allow unauthorized use of our software. Unauthorized use is difficult to detect and, to the extent that our software is used without authorization, we may lose potential license fees.

The loss of key personnel, or inability to attract and retain additional personnel, could affect our ability to successfully grow our business.

Our future success will depend in large part on our ability to hire and retain a sufficient number of qualified personnel, particularly in sales, marketing, research and development, service
and support. If we are unable to do so, our ability to advance our business could be affected. Our future success also depends upon the continued service of our executive officers and other key sales, engineering and technical staff. The loss of the
services of our executive officers and other key personnel would harm our operations. None of our officers or key personnel is bound by an employment agreement and we do not maintain key person insurance on any of our employees. We would also be
harmed if one or more of our officers or key employees decided to join a competitor or otherwise compete with us.

The market price of our common stock has fluctuated substantially since our initial public offering in September 1999. Consequently, potential employees may perceive our equity incentives, such
as stock options, as less attractive and current employees whose stock options are priced above market value may choose not to remain employed by us. In that case, our ability to attract or retain employees will be adversely affected.

Privacy and security concerns, particularly related to the use of our software, may limit the effectiveness of, and reduce the demand for, our products.

The effectiveness of our software products relies on the storage and use of customer data collected from various sources, including information collected on web sites, as well as other data
derived from customer registrations, billings, purchase transactions and surveys. The collection and use of such data for customer profiling may raise privacy and security concerns. Our customers generally have implemented security measures to
protect customer data from disclosure or interception by third parties. However, the security measures may not be effective against all potential security threats. If a well-publicized breach of customer data security were to occur, our software
products may be perceived as less desirable, impacting our future sales and profitability.

33

---



Provisions in our charter documents and Delaware law may delay or prevent an acquisition of E.piphany.

Our certificate of incorporation and bylaws contain provisions that could make it harder for a third party to acquire us without the consent of our board of directors. For example, if a
potential acquirer were to make a hostile bid for us, the acquirer would not be able to call a special meeting of stockholders to remove members of our board of directors or act by written consent without a meeting. In addition, the members of our
board of directors have staggered terms, which makes it difficult to remove them all at once. The acquirer also would be required to provide advance notice of its proposal to remove directors at an annual meeting. The acquirer also would not be able
to cumulate votes at a meeting, which would require the acquirer to hold more shares to gain representation on our board of directors than if cumulative voting were permitted.

Our board of directors also has the ability to issue preferred stock without stockholder approval. As a result, we could adopt a shareholder rights plan that could significantly dilute the
equity ownership of a hostile acquirer. In addition, Section 203 of the Delaware General Corporation Law limits business combination transactions with 15% stockholders that have not been approved by the board of directors. These provisions and other
similar provisions make it more difficult for a third party to acquire us without negotiation. These provisions may apply even if the offer may be considered beneficial by some stockholders.

Our board of directors could choose not to negotiate with an acquirer that it did not feel was in the strategic interests of our company. If the acquirer was discouraged from offering to
acquire us, or prevented from successfully completing a hostile acquisition by the anti-takeover measures, you could lose the opportunity to sell your shares at a favorable price.

ITEM 3.QUANTITATIVE
  AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The following discusses our exposure to market risk related to changes in foreign currency exchange rates and interest rates. This discussion contains forward-looking statements that are
subject to risks and uncertainties. Actual results could vary materially as a result of a number of factors including those set forth in the Risk Factors section of this quarterly report on Form 10-Q.

Foreign Currency Exchange Rate Risk

The majority of our operations are based in the United States and, accordingly, the majority of our transactions are denominated in U.S. dollars. However, we do have foreign-based operations
where transactions are denominated in foreign currencies and are subject to market risk with respect to fluctuations in the relative value of currencies. As of June 30, 2003, we had international operations in Asia, Australia, Europe and Latin
America and conduct transactions in the local currency of each location. To date, our exposure to fluctuations in the relative value of other currencies has been limited because substantially all of our assets are denominated in U.S. dollars, and
those assets which are not denominated in U.S. dollars have generally been denominated in historically stable currencies. The impact to our financial statements has therefore not been material. To date, we have not entered into any foreign exchange
hedges or other derivative financial instruments. We will continue to evaluate our exposure to foreign currency exchange rate risk on a regular basis.

Interest Rate Risk

Our exposure to market risk for changes in interest rates primarily affects our investment portfolio. The primary objective of our investment activities is to preserve principal while
maximizing yields without significantly increasing risk. This is accomplished by investing in diversified investments, consisting only of investment grade securities having maturity dates of less than 24 months. We do not use derivative financial instruments in our investment portfolio.

As of June 30, 2003, we held $112.7 million in cash, cash equivalents and restricted cash consisting of highly liquid investments having maturity dates of no more than 90 days from the date of
purchase. Declines of interest rates over time would reduce our interest income from these highly liquid investments. Based upon our balance as of June 30, 2003, a decrease in interest rates of 100 basis points would cause a corresponding decrease
in our annual interest income of approximately $1.1 million. Due to the nature of these investments, a change in interest rates would not materially change their fair market value.

34

---



As of June 30, 2003, we held $156.2 million in short-term investments and long-term investments, each of which consisted of taxable fixed income securities having maturity dates between three
months and two years from the date of purchase. A decline in interest rates over time would reduce our interest income from our short-term investments and long-term investments. A decrease in interest rates of 100 basis points would cause a
corresponding decrease in our annual interest income of approximately $1.6 million. An increase in interest rates over time would cause the fair market value of our portfolio to decline. An immediate and uniform increase in interest rates of 100
basis points would cause the fair market value of these items to decrease by approximately $2.1 million.

As of June 30, 2003, we did not have any debt outstanding other than capital lease obligations.

The following summarizes our short-term and long-term investments and the weighted average yields of each category of such investments as of June 30, 2003 (in thousands, except interest rates):

|                                  | Expected
      Maturity Dates
|--------------------------------- | -----------------------------
|                                  | 2003                         
|                                  |                              
|Corporate
      bonds             | $                            
|Weighted
      average yield      |                              
|                                  |                              
|Government
      notes/bonds(1)   | $                            
|                                  |                              
|Weighted
      average yield      |                              
|                                  |                              
|                                  |                              
|Total investment
      securities | $                            
|                                  |                              

|    |                                                                                                                                            
|--- | -------------------------------------------------------------------------------------------------------------------------------------------
|(1) | Government
      notes/bonds consists primarily of government agency notes and includes,
      to a lesser extent, taxable municipal bonds.

ITEM 4.CONTROLS AND
  PROCEDURES

Evaluation of Disclosure
  Controls and Procedures

As of the
  end of the period covered by this report, our management including our Chief Executive Officer and Chief Financial
  Officer, carried out an evaluation
 of theeffectiveness
  of our disclosure controls and procedures (pursuant to Rules 13a-15(e) and 15d-15(e)
  of the SecuritiesExchange
  Act of 1934, as amended). Based upon that evaluation, our Chief Executive Officer
  and Chief FinancialOfficer
  concluded that our disclosure controls and procedures are effective and timely.

Changes in Internal Control
  Over Financial Reporting

There was
  no significant change in our internal control over financial reporting that
  occurred over the periodcovered
  by this quarterly report on Form 10-Q that materially affected or is reasonably
  likely to affect our internalcontrol
  over financial reporting.

35

---



PART II:
  OTHER INFORMATION

ITEM 1.LEGAL PROCEEDINGS

As of the date hereof, there is no material litigation pending against us other than as disclosed in the paragraph below. From time to time, we may become a party to litigation and subject to
claims incident to the ordinary course of our business. Although the results of litigation and claims cannot be predicted with certainty, we believe that the final outcome of such matters will not have a material adverse effect on our business,
results of operations or financial condition.

E.piphany,
  two of our current officers, one of our former officers and three underwriters
  in our initial public offering (IPO) were named as defendants in a consolidated
  shareholder lawsuit in the United States District Court for the Southern District
  of New York,In re
  E.piphany, Inc. Initial Public Offering Securities Litigation,01-CV-6158.
  This is one of a number of actions coordinated for pretrial purposes asIn
  re Initial Public Offering Securities Litigation,21 MC 92. Plaintiffs in the coordinated proceeding have brought claims under
  the federal securities laws against numerous underwriters, companies, and individuals,
  alleging generally that defendant underwriters engaged in improper and undisclosed
  activities concerning the allocation of shares in the IPOs of more than 300
  companies during the period from late 1998 through 2000. Specifically, among
  other things, the plaintiffs allege that the prospectus pursuant to which shares
  of our common stock were sold in our IPO contained certain false and misleading
  statements regarding the practices of our underwriters with respect to their
  allocation of shares of common stock in our IPO to their customers and their
  receipt of commissions from those customers related to such allocations, and
  that such statements and omissions caused our post-IPO stock price to be artificially
  inflated. The consolidated amended complaint in our case seeks unspecified damages
  on behalf of a purported class of purchasers of our common stock between September
  21, 1999 and December 6, 2000. The court has appointed a lead plaintiff for
  the consolidated action. The underwriter and issuer defendants have filed motions
  to dismiss. These motions were denied as to all of the underwriter defendants
  and the majority of issuer defendants including E.piphany. The individual defendants
  have been dismissed from the action without prejudice pursuant to a tolling
  agreement. In May 2003, the plaintiffs extended to the issuers, including E.piphany,
  a settlement proposal subject to a number of conditions including the courts
  approval. In June 2003, we elected to accept the terms of this settlement proposal.
  We nonetheless believe we have meritorious defenses to the claims against us,
  and if the settlement does not materialize, will continue to defend ourselves
  vigorously.

On February 28, 2003, a purported securities class action lawsuit entitledLiu v. Credit Suisse First Boston et al.,
Civil Action Number 03-20459, was filed in the United States District Court for the Southern District of Florida. Among the 166 parties named as defendants were Credit Suisse First Boston and its personnel, issuers that completed IPOs underwritten
by Credit Suisse First Boston, and certain directors and officers of these issuers, including E.piphany and two of its current officers. The complaint alleges that the defendants violated federal and state laws by, among other things, publishing
false and misleading information regarding the issuers projected financial performance and revenue potential and by incorrectly pricing issuers IPOs.  The complaint related generally to the ongoing IPO-related litigation currently
pending in the United States District Court for the Southern District of New York.  By court order dated July 16, 2003, the E.piphany defendants were dismissed from the litigation.

Several governmental entities have initiated investigations related to the IPO allocation practices of Credit Suisse First Boston and other investment banks, and their personnel. In connection
with some of these proceedings, E.piphany and several other public companies have been asked to provide information relevant to these proceedings. In response, we have provided information and are otherwise cooperating with these entities. Based on
discussions with these entities, we do not believe that E.piphany or any of its directors and officers is the target of any of these investigations.

36

---



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

Our annual meeting of stockholders was held on May 30, 2003 and the following matters were considered, voted upon and approved/ratified:

The reelection of Roger Siboni to serve as a Class I member of E.piphanys Board of Directors with a term expiring on the date of the 2006 annual meeting of stockholders.

|                    | FOR:       |  | AUTHORITY
      TO VOTE WITHHELD:
|------------------- | ---------- |  | ---------------------------------
|                    |            |  |                                  
|Common
      Stock: | 59,909,964 |  | 510,704                          

The election of Fred Anderson to serve as a Class I member of E.piphanys Board of Directors with a term expiring on the date of the 2006 annual meeting of stockholders.

|                    | FOR:       |  | AUTHORITY
      TO VOTE WITHHELD:
|------------------- | ---------- |  | ---------------------------------
|                    |            |  |                                  
|Common
      Stock: | 60,162,841 |  | 257,827                          

The ratification of the appointment of Ernst & Young LLP as our independent auditor for the year ending December 31, 2003.

|              | FOR:       |  | AGAINST:  |  | ABSTAIN:
|------------- | ---------- |  | --------- |  | --------
|              |            |  |           |  |         
|              |            |  |           |  |         
|Common Stock: | 58,880,439 |  | 1,505,591 |  | 34,638  

ITEM 6.EXHIBITS AND
  REPORTS ON FORM 8-K

| | (a) | Exhibits                                                                                                                                                | 
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------- | 
| |     | See Exhibit
      Index attached hereto.                                                                                                                | 
| | (b) | Reports on
      Form 8-K                                                                                                                               | 
| |     | On April
      21, 2003, we furnished our earnings release for the first quarter of 2003
      to the Securities and Exchange Commission on a Form 8-K. | 

37

---



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.

E.PIPHANY,
  INC.



|DATE:    August
      13, 2003 | SIGNATURE: | /s/ Karen
      A. Richardson                    
|------------------------------ | ---------- | -------------------------------------------------
|                               |            |                                                  
|                               |            | Karen A. Richardson
      Chief Executive Officer
|                               |            |                                                  
|DATE:    August
      13, 2003 | SIGNATURE: | /s/ Kevin
      J. Yeaman                        
|                               |            |                                                  
|                               |            | Kevin J. Yeaman
      Chief Financial Officer    

38

---



EXHIBIT
  INDEX

|Number |     | Exhibit
      Title
|------ | --- | -------------------
|       |     |                    
|3.1    | *   |                    
|3.2    | **  |                    
|4.1    | *** |                    
|31     |     |                    
|32     |     |                    

|   
|---
|*  
|** 
|***

39

---