CONFORMED COPY

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------
                                    FORM 10-Q

[X] Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 for the quarterly period ended September 30, 2002

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


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

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

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the last 90 days.
YES   X   NO
    ----     -----


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

         Class                          Shares Outstanding at October 31, 2002
- -----------------------------           --------------------------------------
Common Stock, $.001 par value                         23,097,711




                                  VOXWARE, INC.
                                      INDEX


                                                                       Page No.
                                                                       --------
PART I - FINANCIAL INFORMATION

ITEM 1.    CONSOLIDATED FINANCIAL STATEMENTS

           Consolidated Statements of Operations
               Three Months Ended September 30, 2002 and 2001 (unaudited)....3

           Consolidated Balance Sheets
               September 30, 2002 (unaudited) and June 30, 2002..............4

           Consolidated Statements of Cash Flows
               Three Months Ended September 30, 2002 and 2001 (unaudited)....5

           Notes to Consolidated Financial Statements........................6


ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
           OPERATIONS AND FINANCIAL CONDITION................................13



ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET
            RISK.............................................................19



ITEM 4.    CONTROLS AND PROCEDURES...........................................19



PART II - OTHER INFORMATION

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS.........................20



ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K..................................21



SIGNATURES...................................................................22



CERTIFICATIONS...............................................................23


                                       2



PART I - FINANCIAL INFORMATION
- ------------------------------

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                          VOXWARE, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)

                                                      THREE MONTHS ENDED
                                                          SEPTEMBER 30,
                                                       2002           2001
                                                      -----           ----
                                           (in thousands, except per share data)
Revenues:
 Product revenues:
    Product sales..................................  $ 679             $245
    License fees...................................    457               41
    Royalties and recurring revenues...............    107               89
                                                    ------            -----
     Total product revenues........................  1,243              375
 Service revenues..................................    329              163
                                                    ------            -----
        Total revenues.............................  1,572              538
Cost of revenues:
   Cost of product revenues........................    425              117
   Cost of service revenues........................    170               89
                                                    ------            -----
      Total cost of revenues.......................    595              206
                                                    ------            -----
            Gross profit...........................    977              332
                                                    ------            -----
Operating expenses:
   Research and development........................    438              470
   Sales and marketing.............................    234              382
   General and administrative......................    396              723
   Amortization of purchased intangibles...........    325              325
                                                    ------            -----
         Total operating expenses..................  1,393            1,900
                                                    ------            -----
Operating loss.....................................   (416)          (1,568)
                                                    ------            -----
Interest income....................................      2                5
Adjustment of warrants to fair
value..............................................    (1)               10
                                                    ------            -----
Net loss........................................... $(415)          $(1,553)
                                                    ======           =======
Accretion of preferred stock to redemption
value.............................................. $(267)            $(129)
                                                    ======           =======
Beneficial conversion feature treated as a
dividend...........................................  $(34)              $--
                                                    ======           =======
Warrants issued to preferred stockholders
treated as a dividend..............................   $--             $(139)
                                                    ======           =======
Net loss applicable to common stockholders......... $(716)          $(1,821)
                                                    ======           =======
Basic and diluted net loss per share
applicable to common stockholders..................$(0.03)           $(0.12)
                                                    ======           =======
Weighted average number of common shares -
basic and diluted.................................. 21,766            14,938
                                                    ======           =======

        The accompanying notes are an integral part of these statements.


                                       3




                          VOXWARE, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS



                                                             SEPTEMBER 30,        JUNE 30,
                                                                  2002             2002
                                                             -------------     ------------
                                                              (unaudited)

                                                              (In thousands, except share
                                                                  and per share data)
                        ASSETS

Current assets:
                                                                        
   Cash and cash equivalents..............................   $         69     $          6
   Accounts receivable, net...............................          1,161            1,315
   Inventory, net.........................................            528              678
   Prepaid expenses and other current assets..............             73               82
                                                             -------------     ------------
      Total current assets................................          1,831            2,081
Property and equipment, net...............................            224              297
Intangible assets, net....................................            444              769
Other assets, net.........................................             54               44
                                                             -------------     ------------
                                                             $      2,553     $      3,191
                                                             =============     ============

    LIABILITIES, MANDATORILY REDEEMABLE CONVERTIBLE
      PREFERRED STOCK AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable and accrued expenses..................   $      1,874     $      2,080
   Deferred revenues......................................            396              387
                                                             -------------     ------------
      Total current liabilities...........................          2,270            2,467
                                                             -------------     ------------

Warrants to purchase common stock.........................              1               --
Series B mandatorily redeemable convertible
   preferred stock (liquidation value
   $2,929,310 and $2,894,375, respectively)...............          2,812            2,900
Series C mandatorily redeemable convertible
   preferred stock (liquidation value
   $1,909,766 and $1,839,904, respectively)...............          1,460            1,299

Stockholders' equity (deficit):
Common stock, $.001 par value,
   180,000,000 shares authorized;
   22,823,860 and 21,573,860 shares
   issued and outstanding at
   September 30, 2002 and June 30, 2002, respectively.....             23               21
   Additional paid-in capital.............................         44,537           44,338
   Accumulated deficit....................................        (48,550)         (47,834)
                                                             -------------     ------------
      Total stockholders' deficit.........................         (3,990)          (3,475)
                                                             -------------     ------------
         Total liabilities and
          stockholders' equity (deficit)..................   $      2,553     $      3,191
                                                             =============     ============



        The accompanying notes are an integral part of these statements.

                                       4



                          VOXWARE, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)





                                                                   THREE MONTHS ENDED
                                                                      SEPTEMBER 30,
                                                                 2002             2001
                                                             -------------     ------------
                                                                     (In thousands)

Operating activities:
                                                                         
   Net loss...............................................   $       (415)     $    (1,553)
Adjustments to reconcile net loss to
   net cash used in operating activities:
   Depreciation and amortization..........................            398              416
   Provision for doubtful accounts........................             33               --
   Adjustment of warrants to fair value...................              1              (10)
Changes in operating assets and liabilities:
   Accounts receivable....................................            121              148
   Inventory..............................................            150               63
   Prepaid expenses and other current assets..............              9              229
   Other assets, net......................................            (10)              28
   Accounts payable and accrued expenses..................           (233)             442
   Deferred revenues......................................              9               40
                                                             -------------     ------------
      Net cash provided by (used in) operating activities.             63             (197)
                                                             -------------     ------------
Investing activities:
   Sales and maturities of short-term investments.........             --               17
                                                             -------------     ------------
      Net cash provided by investing activities...........             --               17
                                                             -------------     ------------
Financing activities:

   Proceeds from exercise of warrants.....................             --                1
                                                             -------------     ------------
      Net cash provided by financing activities...........             --                1
                                                             -------------     ------------
Increase (decrease) in cash and cash equivalents..........             63             (179)
Cash and cash equivalents, beginning of period............              6              561
                                                             -------------     ------------
Cash and cash equivalents, end of period..................   $         69      $       382
                                                             =============     ============
SUPPLEMENTAL DISCLOSURES OF NON-CASH TRANSACTIONS:

Accretion of preferred stock to redemption value..........   $        267      $       129
                                                             =============     ============
Warrant issued to preferred stockholder
   treated as a dividend..................................   $         --      $       139
                                                             =============     ============
Beneficial conversion feature treated as a dividend.......   $         34      $        --
                                                             =============     ============
Exchange of Series A for Series B Preferred Stock.........   $         --      $      3,231
                                                             =============     ============
Conversion of Series B Preferred Stock....................   $        200      $         91
                                                             =============     ============
Reclassification of Preferred Stock dividend to
   accrued liabilities....................................   $         28      $         --
                                                             =============     ============



        The accompanying notes are an integral part of these statements.

                                       5




                          VOXWARE, INC. AND SUBISIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION

     The   consolidated   financial   statements  for  Voxware,   Inc.  and  its
wholly-owned  subsidiary,  Verbex  Acquisition  Corporation  ("Voxware"  or  the
"Company"),  as of  September  30,  2002 and for the three month  periods  ended
September  30,  2002  and  2001,  are  unaudited  and  reflect  all  adjustments
(consisting only of normal recurring  adjustments)  which are, in the opinion of
management,  necessary for a fair  presentation  of the  consolidated  financial
position  and  operating  results  for the  interim  periods.  The  consolidated
financial statements should be read in conjunction with the financial statements
and notes  thereto,  together  with  management's  discussion  and  analysis  of
financial condition and results of operations, contained in the Company's Annual
Report on Form 10-K which was filed on October 15,  2002.

     The  results of  operations  and cash flows for the  interim  period  ended
September 30, 2002 are not necessarily  indicative of the results to be expected
for the fiscal  year  ending  June 30,  2003 or any other  future  periods.  The
Company has  incurred  significant  operating  losses  historically,  as well as
during the three  months ended  September  30, 2002.  Management  believes  that
unless the Company is able to secure additional  financing,  obtain  replacement
financing or extend the mandatory  redemption  dates on the preferred stock, its
cash and  cash  equivalents  will not be  adequate  to meet the  Company's  cash
requirements  over  the  next  twelve  months.  The  report  of our  independent
certified  public  accountants  included a going concern  modification  in their
audit report for the year ended June 30, 2002.

     The  accompanying  consolidated  financial  statements  do not  include any
adjustments  relating to the recoverability and classification of asset carrying
amounts or the amount and  classification  of liabilities that might result from
the outcome of this uncertainty.

2. LOSS PER SHARE

     Basic and diluted net loss per share applicable to common  stockholders was
computed  by  dividing  the net loss by the  weighted  average  number of common
shares  outstanding during each of the three months ended September 30, 2002 and
2001.  As  of  September  30,  2002,  stock  options  and  warrants   (3,599,000
outstanding as of September 30, 2002) have not been included in the diluted loss
per common share calculation, since the impact is anti-dilutive.

                                                 Three Months Ended
                                                     September 30,
                                                  2002           2001
                                                  ----           ----
                                        (in thousands, except per share data)

Net loss...................................    $   (415)    $   (1,553)
Accretion of preferred stock to
redemption value...........................        (267)          (129)
Beneficial conversion feature treated as
a dividend.................................         (34)            --
Warrants issued to preferred stockholders
treated as a dividend......................          --           (139)
                                              ----------    -----------
 Net loss applicable to common
stockholders...............................    $   (716)    $   (1,821)
                                              ----------    -----------
Shares used in computing basic and diluted
loss per common share......................      21,766         14,938
                                              ----------    -----------
Basic and diluted loss per common share....    $  (0.03)     $   (0.12)
                                              ===========    ==========

                                       6



3. REVENUE RECOGNITION

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

4. NEW ACCOUNTING PRONOUNCEMENTS

     In July 2001, the SFAS issued SFAS No. 141, "Business  Combinations" ("SFAS
141") and No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"). SFAS 141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method.  Under SFAS 142,  goodwill and intangible  assets
with indefinite lives are no longer amortized but are reviewed annually (or more
frequently if impairment indicators are apparent). However, separable intangible
assets  that  are not  deemed  to have  indefinite  lives  will  continue  to be
amortized over their useful lives. The Company  considers its intangible  assets
to have  finite  lives and will  continue  to  amortize  such  assets over their
remaining useful lives. As such, the adoption of SFAS 141 and 142 did not have a
material effect on the Company's results of operations or financial position.

     In June  2001,  the  FASB  issued  SFAS No.  143,  "Accounting  for  Assets
Retirement  Obligations."  ("SFAS 143"). SFAS 143 addresses financial accounting
and  reporting  for  obligations  associated  with the  retirement  of  tangible
long-lived  assets and the associated assets retirement costs. SFAS 143 requires
that the fair  value  of a  liability  for an  asset  retirement  obligation  be
recognized  in the period in which it is  incurred if a  reasonable  estimate of
fair value can be made. The associated asset retirement costs are capitalized as
part of the carrying amount of the long-lived  asset. SFAS 143 was effective for
the quarter ended September 30, 2002 and the adoption of this  pronouncement had
no effect on consolidated results of operations or financial position.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment for the Disposal of Long-lived  Assets" ("SFAS 144").  This Statement
addresses  financial  accounting  and reporting for the impairment of long-lived
assets and for  long-lived  assets to be disposed of. SFAS 144  supersedes  FASB
Statement No. 121,  "Accounting for the Impairment of Long-Lived  Assets and for
Long-lived Assets to be Disposed of." However,  SFAS 144 retains the fundamental
provisions  of  Statement  No.121 for (a)  recognition  and  measurement  of the
impairment of long -lived assets to be held and used and (b)


                                       7


measurement  of  long-lived  assets  to be  disposed  of by  sale.  SFAS 144 was
effective  for the quarter  ended  September  30, 2002 and the  adoption of this
pronouncement had no effect on the Company's  consolidated results of operations
or financial position.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities"  ("SFAS 146").  SFAS 146 addresses
financial  accounting and reporting  costs  associated with the exit or disposal
activities and nullifies EITF Issue No 94-3, "Liability  Recognition for Certain
Employee  Termination  Benefits and Other Costs to Exit and Activity  (including
Certain Costs Incurred in a Restructuring)." It applies to costs associated with
an exit  activity  that does not involve an entity newly  acquired in a business
combination  or with a disposal  activity  covered by SFAS 144. A liability  for
costs  associated  with an exit or disposal  activity  shall be  recognized  and
measured  initially  at its fair value in the period in which the  liability  is
incurred.  SFAS  146 is  effective  for  exit or  disposal  activities  that are
initiated  after  December 31, 2002. The Company does not expect the adoption of
this Statement to have a material impact its consolidated  results of operations
or financial position.

5. COMPREHENSIVE INCOME (LOSS)

     The Company adopted  Statement of Financial  Accounting  Standards No. 130,
"Reporting Comprehensive Income" ("SFAS 130").  Comprehensive income (loss) is a
more  inclusive  financial  reporting  methodology  that includes  disclosure of
certain  financial  information that historically has not been recognized in the
calculation  of net income  (loss).  SFAS 130 requires that all items defined as
comprehensive  income,  including changes in the amounts of unrealized gains and
losses  on   available-for-sale   securities,   be  shown  as  a  component   of
comprehensive  income. The Company does not have  comprehensive  income items in
the quarters ended September 30, 2002 and 2001.

6. SERIES  A,  SERIES  B  AND  SERIES  C  MANDATORILY  REDEEMABLE  CONVERTIBLE
   PREFERRED STOCK AND WARRANTS TO PURCHASE COMMON STOCK

     The Company has  authorized  10,000,000  shares of  Preferred  Stock with a
$0.001 par value per share. On August 29, 2001, all of the outstanding shares of
Series  A  Mandatorily   Redeemable   Convertible  Preferred  Stock  ("Series  A
Preferred")  were  exchanged  for Series B  Mandatorily  Redeemable  Convertible
Preferred  Stock  ("Series B  Preferred").  The  Company  also  issued  Series C
Mandatorily  Redeemable  Convertible  Preferred  Stock ("Series C Preferred") in
December 2001 and February  2002.  The Series B Preferred and Series C Preferred
shares have a stated value of $1,000 per share. As of September 30, 2002,  2,550
shares of Series B Preferred and 1,840 shares of Series C Preferred  were issued
and outstanding.

     On August 15, 2000 the Company completed a $4,000,000  private placement of
Series A Preferred and a warrant (the "Warrant") to purchase common stock Castle
Creek Technology  Partners,  LLC ("Castle Creek"). The Company sold 4,000 shares
of Series A Preferred, which shares are convertible into shares of common stock,
resulting in proceeds to the Company of  approximately  $3,660,000,  net of cash
transaction  costs. The Company is obligated to redeem the Series A Preferred 30
months from the  closing.  The Series A Preferred  has a 7% dividend  payable in
cash or equity,  at the election of the holder,  and is convertible into Voxware
common  stock at an initial  conversion  price of $3.025  per share,  subject to
adjustment, as defined. In addition, Castle Creek received a Warrant to purchase
727,273  shares of common stock at an initial  exercise  price of  approximately
$3.44 per share, subject to adjustment set forth in the Warrant. The Company has
the right to require  conversion  of the Series A  Preferred,  and to redeem the
Warrant,  if its common  stock  reaches  certain  price  levels over a specified
period of time. The preferred  stockholders have certain registration rights, as
defined.

     The Company  allocated the proceeds,  net of cash and non-cash  transaction
costs,  to the Series A Preferred  and Warrant sold to Castle Creek based on the
relative fair value of each instrument. The fair value of the Series A Preferred
was  determined  based on a discounted  cash flow analysis and the fair value of
the Warrant was determined based on the Black-Sholes  option-pricing model. As a
result, the Company initially allocated approximately $2,774,000 and $807,000 to
the  Series  A  Preferred  and  Warrant,  respectively.  After  considering  the
allocation  of the proceeds to the Series A Preferred  and Warrant,  the Company
determined that the Series A Preferred contained a beneficial conversion feature
(BCF). The Company  recorded the BCF in the amount of approximately  $1,244,000,
in a manner similar to a dividend  during the quarter ended  September 30, 2000.
The Warrant has been classified as a liability in the accompanying  consolidated
balance

                                       8



sheet because the Warrant gives the holder the choice of net cash  settlement at
a time when other  shareholders  would not have such a choice  (upon a merger or
change in control,  as defined).  As of  September  30,  2002,  the  outstanding
Warrant was adjusted to its fair value based upon the closing  stock price as of
that date. As a result, the Company adjusted the Warrant to $1,000, representing
the  fair  market  value  as of  September  30,  2002,  using  the  Black-Sholes
option-pricing  model.  The Series B Preferred  are  convertible  into shares of
common stock on the date of issuance.

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

     On August 29, 2001 the Company  issued  708,656  remedy  warrants to Castle
Creek.  These remedy  warrants  allow Castle Creek to purchase  shares of common
stock at $0.01 per share and expire on August 28, 2011. Using the  Black-Scholes
option-pricing  model,  the  Company  determined  the fair  value of the  remedy
warrants  to be  $139,000.  The  Company  recorded  the  issuance  of the remedy
warrants as a Preferred  Stock dividend  during the quarter ended  September 30,
2001.  Through  September  30, 2002,  Castle Creek  exercised  all of the remedy
warrants, resulting in gross proceeds of $7,087.

     In August of 2001, the Company  exchanged its Series A Preferred for shares
of Series B Preferred.  As the term,  rights and preferences of the Series B are
substantially  similar  to  those of the  Series  A, the  Company  recorded  the
exchange  based upon the carrying  value of the Series A Preferred.  The Company
has accreted the Series A Preferred and is accreting Series B Preferred to their
redemption  values using the effective  interest  method  through the redemption
period of 30 months. Accordingly,  the Company recorded $140,000 and $129,000 of
accretion during the quarters ended September 30, 2002 and 2001, respectively.

     In  addition,  pursuant  to the terms of the August 2000 Series A Preferred
transaction,  any reset of the conversion  price is treated as a dividend to the
holder of the Series A Preferred. Since the conversion price adjustment was part
of the August 2000 transaction,  a contingent BCF existed at the August 15, 2000
commitment  date.  The contingent BCF was recorded upon resetting the conversion
price to $0.34 on April 19, 2001 and the dividend was recorded.

     In August 2000, the  contingent BCF was measured at zero. As a result,  the
dividend was calculated based on the difference  between the reduced  conversion
price ($0.34) and the fair value of the common stock issuable upon conversion of
the Series A Preferred as of April 19,  2001.  The charge for the BCF is limited
to the carrying value of the Series A Preferred after the initial  allocation of
the cash proceeds received from the Series A Preferred and the Warrant. At April
19, 2001, the Company  recorded a $1,669,000  dividend charge for the contingent
BCF.  Through  August 31,  2001,  the Series A holders  converted  319 shares of
Series A Preferred into 1,043,003 shares of common stock at an exercise price of
$0.34.  Through  September 30, 2002,  Castle Creek elected to convert  shares of
Series B Preferred into shares of common stock as follows:

                                       9



                                           SHARES
                      ------------------------------------------------------
DATE                    SERIES B PREFERRED                   COMMON
- ----                  -----------------------      -------------------------
November 8, 2001                40                           271,826
November 19, 2001               50                           340,208
November 26, 2001               40                           272,653
November 29, 2001               75                           511,497
December 11, 2001              106                           724,462
June 21, 2002                   50                           312,500
July 8, 2002                    50                           312,500
July 22, 2002                   50                           312,500
August 7, 2002                  50                           312,500
September 13, 2002              50                           312,500
                       -----------------------      -------------------------
                               561                         3,683,146

     For all transactions  through September 30, 2002, each share of Series A or
Series B Preferred converted into a number of common shares at conversion prices
ranging from $0.16 per share to $0.34 per share. At the August 2001  conversion,
the conversion  price was  re-adjusted to the average of the five lowest closing
bid  prices  during  the  last ten  days  before  the  conversion  ($0.19).  The
conversion  price was again  re-adjusted to $0.16 in accordance  with the August
2000  agreement.  As stipulated in the August 2000  agreement,  any reset of the
conversion  price would result in a BCF limited as defined  above.  As the limit
was reached on the April 2001 BCF, no BCF was recorded in  conjunction  with the
August 2001 or October 2001 resets. (Also see Note 8)

     On December 12, 2001, the Company completed a $1,765,000  private placement
of Series C Preferred and common stock warrants to purchase  5,944,219 shares of
common stock to various accredited  investors.  On February 1, 2002, the Company
also  received  $100,000  in cash  from an  additional  accredited  investor  in
connection  with this  private  placement.  In total,  the Company  issued 1,865
shares of Series C Preferred, which shares are convertible into shares of common
stock, resulting in proceeds to the Company of approximately $1,566,000,  net of
transaction costs. In addition to the cash transaction costs, the Company issued
warrants to investment  advisors as finder's fees to acquire  458,165  shares of
common  stock.  The exercise  price for the warrants  issued as finder's fees is
$0.1255  per  share,   and  the  warrants  expire  in  five  years.   Using  the
Black-Scholes option-pricing model, the Company determined the fair value of the
warrants  to be  $350,000.  The  Company  is  obligated  to redeem  the Series C
Preferred 36 months from the closing.  The Series C Preferred have a 7% dividend
payable in cash or equity, at the election of Voxware,  and are convertible into
Voxware  common  stock at an  initial  conversion  price of  $0.1255  per share,
subject to adjustment, as defined in the transaction documents. In addition, the
investors have received warrants to purchase 5,944,219 shares of common stock at
an  exercise  price of $0.1255  per share and expire five years from the date of
closing.  The Series C Preferred  stockholders have certain registration rights,
as defined in the transaction agreements.

     The Company  allocated the proceeds,  net of cash and non-cash  transaction
costs,  to the Series C Preferred and the additional  purchase  warrants sold to
investors based on the relative fair value of each instrument. The fair value of
the Series C Preferred was determined  based on a discounted  cash flow analysis
and the fair value of the additional  purchase  warrants was determined based on
the  Black-Scholes  option-pricing  model.  As a result,  the Company  allocated
approximately  $1,220,000  and  $350,000  to the  Series  C  Preferred  and  the
additional purchase warrants, respectively. The warrants have been classified as
additional paid-in capital in the accompanying consolidated balance sheet.

     The Company is accreting the Series C Preferred to their  redemption  value
using the effective  interest method through the redemption period of 36 months.
Accordingly, the Company recorded $127,000 of accretion during the quarter ended
September 30, 2002.

     The Series C Preferred are  convertible  into shares of common stock on the
date of issuance. After considering the allocation of the proceeds to the Series
C Preferred and the additional  purchase  warrants,  the Company determined that
the Series C  Preferred  contained  a BCF.  The  Company  recorded  the BCF as a

                                       10


reduction of the Series C and an increase to additional  paid-in  capital in the
amount of approximately  $350,000. In accordance with Emerging Issues Task Force
00-27, the BCF is being amortized over the redemption  period of 36 months using
the effective  interest  method,  and is being recorded in a manner similar to a
dividend.  As a result,  the Company  recorded  approximately  $34,000 as a BCF,
treated as a dividend, during the quarter ended September 30, 2002.

7. SEGMENT INFORMATION

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

     Business  segment  information for the periods ended September 30, 2002 and
2001 is  included  in the table  below.  Costs  associated  with  corporate  and
administrative   overhead  expenses  are  included  in  the  speech  compression
technologies  segment.  Intangible  assets  and  goodwill  related to the Verbex
acquisition,  and  the  amortization  of  those  assets,  are  included  in  the
industrial voice-based products segment.

                                                 September 30, 2002
                                     ------------------------------------------
                                                      Speech
                                                    Compression
                                      Voice-Based   Technologies
                                        Segment        Segment         Total
                                     ------------   -----------   ------------

Revenues                              $   1,451      $    121       $   1,572
Loss from operations                  $    (307)     $   (108)      $    (415)
Depreciation and amortization         $     330      $     68       $     398
Identifiable assets                   $   1,527      $  1,026       $   2,553

                                                September 30, 2001
                                     ------------------------------------------
                                                      Speech
                                                    Compression
                                      Voice-Based   Technologies
                                        Segment        Segment         Total
                                     ------------   -----------   ------------

Revenues                              $     453      $     85       $     538
Loss from operations                  $  (1,277)     $   (291)      $  (1,568)
Depreciation and amortization         $     327      $     89       $     416
Identifiable assets                   $   3,142      $  1,591       $   4,733


     For the  periods  ended  September  30,  2002 and 2001,  revenues  included
approximately $91,000 and $31,000,  respectively,  of sales to customers related
to the speech compression technologies segment outside the United States.

8. SUBSEQUENT EVENTS:

     Pursuant to the terms of the August  2001  Series B  Preferred  Transaction
(see Note 6), in October  2002  Castle  Creek  elected to convert 43  additional
shares of Series B Preferred into 273,851 shares of common stock.  Each share of
Series B  Preferred  converted  into a number of common  shares at a  conversion
price of $0.16 per share.

                                       11



     On  October  2,  2002,  the  Company  issued  a series  of 10%  Convertible
Debentures due July 1, 2003 (the "Debentures") in the aggregate principal amount
of (euro)300.699,32  Euro. The proceeds of the Debentures are to be used to fund
the  Company's  capital  investment in Voxware NV, a limited  liability  company
organized under Belgian law, founded by Creafund NV ("Creafund") and the Company
on July 1, 2002 and to fund the  operational  expenses of Voxware NV,  excluding
expenses or invoices generated by the Company (other than the acquisition of the
Company's  voiced based  solutions).  Voxware NV was  established  to market the
Company's  products in Europe.  The holders of the  Debentures own two-thirds of
the equity of Voxware NV and the Company owns the remaining one-third of equity.

     The Debentures are mandatorily  convertible into shares of capital stock of
the Company issued upon the closing of a Qualifying Fundraising (as specifically
defined in the debentures).  A Qualifying Fundraising requires the execution, on
or before  November 30,  2002,  of  subscription  agreements  providing  for the
issuance of at least U.S.$2,500,000 of equity of the Company, and the closing of
such  financing by February 28, 2003. In the event the  subscription  agreements
are not  executed by  November  30, 2002 or the  Qualifying  Fundraising  is not
consummated by February 28, 2003,  each of the holders of the Debentures has the
right,  at any time prior to the close of business  on July 1, 2003,  to convert
any or all of the  outstanding  principal  amount and  accrued  interest  of the
Debenture  into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the
date of the exercise of the conversion option,  or, if the Company's  securities
are not  listed  or  traded  on a stock  exchange,  a  regulated  market  or the
Over-The-Counter  Bulletin  Board,  33% of the intrinsic  value of the Company's
equity on the date of the exercise of the conversion option, as determined by an
independent expert.

     In the event the subscription agreements for the Qualifying Fundraising are
not  executed  by  November  30,  2002  or  the  Qualifying  Fundraising  is not
consummated by February 28, 2003, the Debentures are redeemable at the option of
the Debenture holders. The redemption price is one hundred percent (100%) of the
principal amount so redeemed, plus accrued and unpaid interest.

     Simultaneously with the execution of the Debentures,  the Company, Creafund
and the other  holders  of  equity in  Voxware  NV (which  parties  are also the
holders of the Debentures)  executed a Shareholders  Agreement pursuant to which
Creafund and the other equity holders have the option to convert their shares of
Voxware NV into shares of capital  stock of the Company  issued upon the closing
of a  Qualifying  Fundraising.  In the  event  subscription  agreements  for the
Qualifying  Fundraising  are not executed by November 30, 2002 or the Qualifying
Fundraising  is not  consummated  by February  28, 2003,  the equity  holders of
Voxware NV (other than the  Company)  have the right to convert  their shares of
Voxware NV into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the
date of the exercise of the conversion option,  or, if the Company's  securities
are not listed or traded on a stock exchange,  a regulated market or the OTC-BB,
33% of the intrinsic  value of the Company's  equity on the date of the exercise
of the conversion  option, as determined by an independent  expert. The exchange
rights described in this paragraph expire on December 31, 2004. The value of the
shares of Voxware NV for purposes of  determining  the exchange  ratios is based
upon the net sales of Voxware NV.

                                       12



     The Company has granted  Voxware NV a royalty  free  license to  distribute
Voxware's  voice-based  solutions for the  logistics,  distribution  and package
sorting  industries  in Europe on mutually  acceptable  commercially  reasonable
terms.  In the event that the  Qualifying  Financing  is not  consummated,  such
license shall convert to a royalty-bearing  license on such terms and conditions
as mutually agreed upon by the parties to the Shareholders Agreement.

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

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

Overview

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

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

                                       13



     The Company  entered into and completed  Solution  arrangements  during the
quarters  ended  September  30, 2002 and 2001.  Solution  revenue for  hardware,
software and  professional  services has been  recorded  upon the  completion of
installation and customer acceptance.

     The sale to Ascend of the assets  relating  to the speech and audio  coding
business  did not  include  Voxware's  rights  and  obligations  under  its then
existing  license  agreements.  We  continue  to derive  revenue  from  existing
licensees of our speech coding technology in the multimedia and consumer devices
markets in the form of periodic  license  renewal  fees,  royalties  and service
fees.  With the  consent  of  Ascend,  we may also  license  our  speech  coding
technologies for uses that are not competitive  with Ascend.  Although we do not
have any  agreements  or  arrangements  with  Ascend  relating to any general or
specific  guidelines for obtaining Ascend's consent, we believe that Ascend will
consent to our licensing the speech coding  technologies  in the  multimedia and
consumer  devices  markets.  Our new licensing  activity  relating to the speech
coding  technologies  has been  decreasing  prior to the sale to Ascend,  and we
expect this trend to continue.  Furthermore,  as we focus on voice-based systems
for  industrial  markets,  revenues from licenses of speech coding  technologies
will become a less  significant  portion of our revenues.  For the quarter ended
September 30, 2002, revenues related to the speech coding business accounted for
8% of total  revenues  for the  quarter,  while  revenue  from  our  voice-based
solutions  accounted  for  92% of  quarterly  revenues.  For the  quarter  ended
September 30, 2001, revenues related to the speech coding business accounted for
16% of total  revenues  for the  quarter,  while  revenue  from our  voice-based
solutions accounted for 84% of quarterly revenues. While we may continue to take
advantage of favorable  opportunities to license our speech coding  technologies
in the future, we are not dedicating  significant  resources to the development,
marketing or licensing of our speech coding technologies.

Results of Operations

Three Months Ended  September  30, 2002 Versus Three Months Ended  September 30,
2001

Revenues

     Voxware  recorded  revenues  of  $1,572,000  for  the  three  months  ended
September  30, 2002  compared to revenues of $538,000 for the three months ended
September  30,  2001.  The  $1,034,000  increase  in total  revenues  reflects a
$434,000 increase in speech  recognition  product sales, an increase of $416,000
in license fees, an $18,000 increase in royalties and recurring revenues,  and a
$166,000 increase in service fees related to the  implementation and development
fees relating to our voice logistics product offering. In the course of focusing
on the development of new products for the logistics, fulfillment, distribution,
and  package and mail  sorting  industries,  the  Company  has not  aggressively
pursued new opportunities to sell legacy speech compression  products.  Compared
to prior  periods,  our  voice-based  product  lines have  resulted in increased
product revenues as we fulfill orders for our voice-based solutions.

     Total product revenues increased $868,000 from $375,000 in the three months
ended  September 30, 2001 to $1,243,000 in the three months ended  September 30,
2002. This increase is due to an $850,000 increase in voice-based  product sales
and license fees, and an $18,000  increase in royalties and recurring  revenues.
The  increase in product  sales is  reflective  of our change in business  focus
towards the development,  marketing and sale of our  VoiceLogistics(TM)  product
suite,  a  voice-based  solution  set of  software,  hardware  and  professional
services designed  specifically for use in warehouses,  distribution centers and
other  industrial  settings to enable workers to perform typical  logistics task
such as picking, receiving,  returns processing,  cycle counting and order entry
through a speech  interface.  Royalties  and  recurring  revenues are  primarily
related to the Company's speech compression business that was sold to Ascend, as
discussed  previously.  We  anticipate  that  revenues  from the  speech  coding
business will continue to decline. For the three months ended September 30, 2002
and 2001, 55% and 65% of the Company's  product  revenues were  attributable  to
industrial  speech  recognition  product sales,  respectively,  37% and 11% were
attributable to license fees, respectively,  and 8% and 24% were attributable to
royalties and recurring revenues, respectively.

                                       14



     Service  revenues are primarily  attributable to  professional  service and
development fees from our  VoiceLogistics(TM)  product offering, and to customer
maintenance  support  relating to our speech  coding  technologies  business and
VoiceLogistics(TM)  product  offering.  For the three months ended September 30,
2002,  service revenues totaled  $329,000,  reflecting a $166,000  increase from
service revenues of $163,000 for the three months ended September 30, 2001.

Cost of Revenues

     For the three months ended September 30, 2001,  cost of revenues  increased
$389,000  from  $206,000 to $595,000 for the three months  ended  September  30,
2002. The increase in cost of revenues reflects an increase in revenues.

     Cost of product  revenues  increased  $308,000  to  $425,000  for the three
months  ended  September  30,  2002 from  $117,000  for the three  months  ended
September 30, 2001. This increase in cost of product revenues is a direct result
of the increase in product  sales for the three months ended  September 30, 2002
as  compared to the three  months  ended  September  30,  2001.  Cost of product
revenues,  as a percentage of product sales for the quarters ended September 30,
2002 and 2001 was 63% and 48%, respectively.

     Cost of service revenues consists primarily of the expenses associated with
professional  service and development fees from our  VoiceLogistics(TM)  product
offering.  Cost of service revenues  increased $81,000 from $89,000 in the three
months ended  September 30, 2001 to $170,000 in the three months ended September
30, 2002. The increase in cost of service  revenues is directly  attributable to
the increase in service revenues described above.

Operating Expenses

     Total operating expenses decreased by $507,000 (27%) from $1,900,000 in the
three months ended  September  30, 2001 to  $1,393,000 in the three months ended
September  30, 2002.  Non-cash  amortization  of purchased  intangibles  totaled
$324,000  for the three  months  ended  September  30, 2002 and $325,000 for the
three months  ended  September  30, 2001.  This  decrease  primarily  reflects a
decrease in headcount related to the  re-organization of our sales force and the
redesign of the Company's business objectives.  In the prior year quarter, there
were  more  non-reimbursed  expenses  incurred  for  VoiceLogistics(TM)   pilots
compared to the quarter ended  September 30, 2002. As of September 30, 2002, our
headcount  totaled 40,  compared to a total  headcount of 47 as of September 30,
2001.

     Research   and   development   expenses   primarily   consist  of  employee
compensation,   equipment  and  depreciation  expenditures  related  to  product
research and development.  Research and development  expenses  decreased $32,000
(7%) from  $470,000 in the three months ended  September 30, 2001 to $438,000 in
the three months ended  September  30, 2002.  As of September 30, 2002, we had a
research and development staff of 27 compared to 26 at September 30, 2001.

     Sales and marketing  expenses  primarily  consist of employee  compensation
(including  sales  commissions),  travel  expenses  and trade  shows.  Sales and
marketing  expenses  decreased  $148,000 (39%) from $382,000 in the three months
ended  September  30, 2001 to $234,000 in the three months  September  30, 2002.
These cost decreases are due primarily to the  reorganization of our sales force
and redesign of our marketing objectives.  As of September 30, 2002, Voxware had
a sales and marketing staff of 7 compared to 10 at September 30, 2001.

     General  and   administrative   expenses  consist   primarily  of  employee
compensation,  insurance,  rent,  office  expenses  and  professional  services.
General and  administrative  expenses  decreased $327,000 (45%) from $723,000 in
the three months ended  September 30, 2001 to $396,000 in the three months ended
September  30,  2002.  The  decrease  in general and  administrative  expense is
reflective  of  organizational  cost  containment,  offset by the addition of an
information  technology division added in September 2000, as well as other costs
related to the growth of the organization and improvement of our  infrastructure
in order to facilitate future expansion. As of September 30, 2002, Voxware had a
general  and  administrative  staff of 6  full-time  employees  compared to 8 at
September 30, 2001.

                                       15


     Amortization of purchased intangibles totaled $325,000 for the three months
ended September 30, 2002 and 2001.

Interest Income

     Interest income decreased $3,000 (60%) to $2,000 for the three months ended
September  30, 2002 from $5,000 for the three months ended  September  30, 2001.
Interest income  decreased from the quarter ended September 30, 2002 as a result
of the reduction in the Company's  total cash,  cash  equivalents and short-term
portfolio  balance.  As of September 30, 2002,  Voxware's cash, cash equivalents
and short-term  investments  portfolio  totaled $69,000  compared to $382,000 at
September 30, 2001.

Income Taxes

     As of September 30, 2002, we had  approximately  $27,500,000 of federal net
operating loss carryforwards which will begin to expire in 2009 if not utilized.
As of September  30, 2002, a full  valuation  allowance has been provided on the
net deferred tax asset because of uncertainties  regarding the Company's ability
to realize the deferred  asset,  primarily as a result of the  operating  losses
incurred to date.

Adjustment of Warrants to Fair Value

     On August 15, 2000, the Company completed a $4,000,000 private placement of
Series A Preferred Stock and Warrants to Castle Creek Technology Partners,  LLC.
The Company allocated the proceeds,  net of cash and non-cash transaction costs,
to the  Series A  Preferred  and  Warrants  sold to  Castle  Creek  based on the
relative  fair  value of each  instrument.  The fair value of the  warrants  was
determined  based on the  Black-Sholes  option-pricing  model. As a result,  the
Company  allocated  approximately  $807,000 to the warrants as of September  30,
2000.  The  Warrants  are   classified  as  a  liability  in  the   accompanying
consolidated  balance  sheets because the Warrants give the holder the choice of
net cash  settlement  at a time when  other  shareholders  would not have such a
choice  (upon a merger or change in control,  as defined).  As of September  30,
2002, the  outstanding  Warrants were adjusted to the fair value of the Warrants
based upon the  closing  stock price as of that date.  As a result,  the Company
adjusted  the  Warrants  to $1,000,  representing  the fair  market  value as of
September 30, 2002, using the Black-Sholes  option-pricing model, and recorded a
loss on the  writedown of Warrants to fair value of $1,000 for the quarter ended
September 30, 2002.

Liquidity and Capital Resources

     As of  September  30,  2002,  we had a total  of  $69,000  in cash and cash
equivalents.  Since inception, we have primarily financed our operations through
the sale of preferred stock and equity securities.

     For the three months ended  September 30, 2002,  cash provided by operating
activities   totaled  $63,000.   Cash  provided  by  operating   activities  was
attributable  to a net loss of  $415,000,  offset by  non-cash  amortization  of
purchased  intangibles  and  depreciation  totaling  $398,000,  and  changes  in
operating assets and liabilities.

     For the three  months  ended  September  30,  2001,  cash used in operating
activities  totaled  $197,000.  Cash used in operating  activities was primarily
attributable  to a net loss of  $1,553,000,  which was  comprised of a loss from
operations totaling $1,253,000 excluding the non-cash  amortization of purchased
intangibles totaling $325,000, and changes in operating assets and liabilities.

     For the three months ended  September 30, 2002,  there was no cash provided
by investing  activities.  For the three months ended  September 30, 2001,  cash
provided by investing  activities totaled $17,000,  which consisted of net sales
and maturities of short-term  investments.  For the three months ended September
30,  2002,  there  were no  financing  activities.  For the three  months  ended
September 30, 2001, cash provided by financing  activities totaled $1,000, which
represents proceeds from the exercise of warrants.

     On April 19, 2001, the Company consummated a private placement of shares of
common stock and common stock  warrants to Castle Creek pursuant to the terms of
a Securities Purchase Agreement (the "Purchase

                                       16


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

     On August 29, 2001 the Company  issued  708,656  remedy  warrants to Castle
Creek.  These remedy  warrants  allow Castle Creek to purchase  shares of common
stock at $0.01 per share and expire on August 28, 2011. Using the  Black-Scholes
option-pricing  model,  the  Company  determined  the fair  value of the  remedy
warrants  to be  $139,000.  The  Company  recorded  the  issuance  of the remedy
warrants as a Preferred  Stock dividend  during the quarter ended  September 30,
2001.  On September  26,  2001,  Castle  Creek  exercised  100,000 of the remedy
warrants, resulting in gross proceeds of $1,000.

     In August of 2001, the Company  exchanged its Series A Preferred for shares
of Series B Preferred to Castle Creek.  As the term,  rights and  preferences of
the Series B are  substantially  similar  to those of the Series A, the  Company
recorded the exchange based upon the carrying value of the Series A Preferred.

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

     In August 2000, the  contingent BCF was measured at zero. As a result,  the
dividend was calculated based on the difference  between the reduced  conversion
price ($0.34) and the fair value of the common stock issuable upon conversion of
the Series A Preferred as of April 19,  2001.  The charge for the BCF is limited
to the carrying value of the Series A Preferred after the initial  allocation of
the cash proceeds received to the Series A and the warrants.  At April 19, 2001,
the  Company  recorded a  $1,669,000  dividend  charge for the  contingent  BCF.
Through June 30,  2002,  the Series A Preferred  and Series B Preferred  holders
converted 361 shares of Series A Preferred and Series B Preferred into 2,433,146
shares of common stock at an exercise  price of $0.34.  During the quarter ended
September 30, 2002, Castle Creek elected to convert shares of Series B Preferred
into shares of common stock as follows:

                                       Series B
                       Date            Preferred        Common
                   ------------      --------------    ---------
                   July 8, 2002            50           312,500
                  July 22, 2002            50           312,500
                 August 7, 2002            50           312,500
             September 13, 2002            50           312,500
                                        ---------      --------
                                          200         1,250,000
                                        =========     =========


     For all  transactions  through  September 30, 2002,  each share of Series B
Preferred converted into a number of common shares at a conversion price ranging
from $0.16 to $0.34 per share. At the August  conversion,  the conversion  price
was  re-adjusted to the average of the five lowest closing bid prices during the
last ten days before the conversion ($0.19). Per the August 2000 agreement,  any
reset of the conversion price would result in a BCF limited as defined above. As
the limit was  reached on the April 2001 BCF,  no BCF was booked in  conjunction
with the August 2001 reset.

     On  October  2,  2002,  the  Company  issued  a series  of 10%  Convertible
Debentures due July 1, 2003 (the "Debentures") in the aggregate principal amount
of (euro)300.699,32  Euro. The proceeds of the Debentures are to be used to fund
the  Company's  capital  investment in Voxware NV, a limited  liability  company
organized under Belgian law, founded by Creafund NV ("Creafund") and the Company
on July 1, 2002 and to fund the operational expenses

                                       17


of Voxware NV,  excluding  expenses or invoices  generated by the Company (other
than the acquisition of the Company's  voiced based  solutions).  Voxware NV was
established  to market the  Company's  products  in Europe.  The  holders of the
Debentures  own  two-thirds of the equity of Voxware NV and the Company owns the
remaining one-third of equity.

     The Debentures are mandatorily  convertible into shares of capital stock of
the Company issued upon the closing of a Qualifying Fundraising (as specifically
defined in the debentures).  A Qualifying Fundraising requires the execution, on
or before  November 30,  2002,  of  subscription  agreements  providing  for the
issuance of at least U.S.$2,500,000 of equity of the Company, and the closing of
such  financing by February 28, 2003. In the event the  subscription  agreements
are not  executed by  November  30, 2002 or the  Qualifying  Fundraising  is not
consummated by February 28, 2003,  each of the holders of the Debentures has the
right,  at any time prior to the close of business  on July 1, 2003,  to convert
any or all of the  outstanding  principal  amount and  accrued  interest  of the
Debenture  into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the
date of the exercise of the conversion option,  or, if the Company's  securities
are not listed or traded on a stock exchange,  a regulated market or the OTC-BB,
33% of the intrinsic  value of the Company's  equity on the date of the exercise
of the conversion option, as determined by an independent expert.

     In the event the subscription agreements for the Qualifying Fundraising are
not  executed  by  November  30,  2002  or  the  Qualifying  Fundraising  is not
consummated by February 28, 2003, the Debentures are redeemable at the option of
the Debenture holders. The redemption price is one hundred percent (100%) of the
principal amount so redeemed, plus accrued and unpaid interest.

     Simultaneously with the execution of the Debentures,  the Company, Creafund
and the other  holders  of  equity in  Voxware  NV (which  parties  are also the
holders of the Debentures)  executed a Shareholders  Agreement pursuant to which
Creafund and the other equity holders have the option to convert their shares of
Voxware NV into shares of capital  stock of the Company  issued upon the closing
of a  Qualifying  Fundraising.  In the  event  subscription  agreements  for the
Qualifying  Fundraising  are not executed by November 30, 2002 or the Qualifying
Fundraising  is not  consummated  by February  28, 2003,  the equity  holders of
Voxware NV (other than the  Company)  have the right to convert  their shares of
Voxware NV into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the
date of the exercise of the conversion option,  or, if the Company's  securities
are not listed or traded on a stock exchange,  a regulated market or the OTC-BB,
33% of the intrinsic  value of the Company's  equity on the date of the exercise
of the conversion  option, as determined by an independent  expert. The exchange
rights described in this paragraph expire on December 31, 2004. The value of the
shares of Voxware NV for purposes of  determining  the exchange  ratios is based
upon the net sales of Voxware NV.

     The Company has only a limited  operating  history upon which an evaluation
of the Company and its prospects can be based.  The Company's  prospects must be
considered  in  light  of  the  risks,  expenses  and  difficulties,  frequently
encountered  by  companies  in the  early  stage  of  development,  particularly
companies in new and rapidly evolving markets. Since its inception,  the Company
has incurred  significant  losses and, as of September 30, 2002, the Company had
an  accumulated  deficit of  $48,550,000.  Management  believes  that unless the
Company is able to secure additional financing,  obtain replacement financing or
extend the mandatory redemption dates on preferred stock in the short-term,  its
cash and  cash  equivalents  will not be  adequate  to meet the  Company's  cash
requirements over the next twelve months.  These factors raise substantial doubt
about the Company's  ability to continue as a going  concern.  The  accompanying
consolidated financial statements do not include any adjustments relating to the
recoverability  and  classification  of asset carrying amounts or the amount and
classification  of  liabilities  that  might  result  from the  outcome  of this
uncertainty.  The Company has minimal cash on hand as of September 30, 2002, and
management  is in  current  negotiations  to secure a portion  of its  financing
required  for the  next  twelve  months.  There  can be no  assurance  that  the
negotiations will be successful and result in financing for the Company. If such
financing  is not  obtained,  the  Company  will have to  curtail a  significant
portion or all of its operations.

                                       18


New Accounting Pronouncements

     In July 2002, the FASB issued SFAS No. 141, "Business  Combinations" ("SFAS
141") and No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"). SFAS 141
requires all business combinations initiated after June 30, 2001 to be accounted
for using the purchase method.  Under SFAS 142,  goodwill and intangible  assets
with indefinite lives are no longer amortized but are reviewed annually (or more
frequently if impairment indicators are apparent). However, separable intangible
assets  that  are not  deemed  to have  indefinite  lives  will  continue  to be
amortized over their useful lives. The Company  considers its intangible  assets
to have  finite  lives and will  continue  to  amortize  such  assets over their
remaining useful lives. As such, the adoption of SFAS 141 and 142 did not have a
material effect on the Company's results of operations or financial position.

     In June  2001,  the  FASB  issued  SFAS No.  143,  "Accounting  for  Assets
Retirement  Obligations."  ("SFAS 143"). SFAS 143 addresses financial accounting
and  reporting  for  obligations  associated  with the  retirement  of  tangible
long-lived  assets and the associated assets retirement costs. SFAS 143 requires
that the fair  value  of a  liability  for an  asset  retirement  obligation  be
recognized  in the period in which it is  incurred if a  reasonable  estimate of
fair value can be made. The associated asset retirement costs are capitalized as
part of the carrying amount of the long-lived  asset. SFAS 143 was effective for
the quarter ended September 30, 2002 and the adoption of this  pronouncement had
no effect on consolidated results of operations or financial position.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment for the Disposal of Long-lived  Assets" ("SFAS 144").  This Statement
addresses  financial  accounting  and reporting for the impairment of long-lived
assets and for  long-lived  assets to be disposed of. SFAS 144  supersedes  FASB
Statement No. 121,  "Accounting for the Impairment of Long-Lived  Assets and for
Long-lived Assets to be Disposed of." However,  SFAS 144 retains the fundamental
provisions  of  Statement  No.121 for (a)  recognition  and  measurement  of the
impairment  of  long-lived  assets  to be held and used and (b)  measurement  of
long-lived  assets to be disposed  of by sale.  SFAS 144 was  effective  for the
quarter ended September 30, 2002 and the adoption of this  pronouncement  had no
effect  on  the  Company's  consolidated  results  of  operations  or  financial
position.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities"  ("SFAS 146").  SFAS 146 addresses
financial  accounting and reporting  costs  associated with the exit or disposal
activities and nullifies EITF Issue No 94-3, "Liability  Recognition for Certain
Employee  Termination  Benefits and Other Costs to Exit and Activity  (including
Certain Costs Incurred in a Restructuring)", It applies to costs associated with
an exit  activity  that does not involve an entity newly  acquired in a business
combination  or with a disposal  activity  covered by SFAS 144. A liability  for
costs  associated  with an exit or disposal  activity  shall be  recognized  and
measured  initially  at its fair value in the period in which the  liability  is
incurred.  SFAS  146 is  effective  for  exit or  disposal  activities  that are
initiated  after  December 31, 2002. The Company does not expect the adoption of
this Statement to have a material impact its consolidated  results of operations
or financial position.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

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

ITEM 4. CONTROLS AND PROCEDURES.

     (a)  Evaluation  of  disclosure  controls  and  procedures.  Based on their
evaluation of the Company's  disclosure  controls and  procedures (as defined in
Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934) as of a
date  within 90 days of the filing date of this  Quarterly  Report on Form 10-Q,
the  Company's  President  and  Chief  Executive  Officer  (principal  executive
officer)  and Senior  Vice  President  and Chief  Financial  Officer  (principal
financial  officer and principal  accounting  officer) have  concluded  that the
Company's  disclosure  on controls  and  procedures  are designed to ensure that
information required to be disclosed by the Company in the reports that it files
or  submits  under the  Exchange  Act is  recorded,  processed,  summarized  and
reported within the time periods  specified in the SEC's rules and forms and are
operating in an effective manner.

     (b) Changes in internal controls.  There were no significant changes in the
Company's internal controls or in other factors that could significantly  affect
these controls subsequent to the date of their most recent evaluation.

                                       19


PART II -- OTHER INFORMATION
- ----------------------------

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

     Pursuant to the terms of the August  2001  Series B Preferred  Transaction,
Castle Creek  elected to convert  additional  shares of Series B Preferred  into
shares of common stock.  Each share of Series B Preferred,  plus the  applicable
dividend,  converted  into a number of common  shares at a  conversion  price of
$0.16 per share. The following table details the subsequent conversions:


                                           SHARES
                      ------------------------------------------------------
DATE                    SERIES B PREFERRED                   COMMON
- ----                  -----------------------      -------------------------
November 8, 2001                40                           271,826
November 19, 2001               50                           340,208
November 26, 2001               40                           272,653
November 29, 2001               75                           511,497
December 11, 2001              106                           724,462
June 21, 2002                   50                           312,500
July 8, 2002                    50                           312,500
July 22, 2002                   50                           312,500
August 7, 2002                  50                           312,500
September 13, 2002              50                           312,500
                       -----------------------      -------------------------
                               561                         3,683,146

     On  October  2,  2002,  the  Company  issued  a series  of 10%  Convertible
Debentures due July 1, 2003 (the "Debentures") in the aggregate principal amount
of (euro)300.699,32  Euro. The proceeds of the Debentures are to be used to fund
the  Company's  capital  investment in Voxware NV, a limited  liability  company
organized under Belgian law, founded by Creafund NV ("Creafund") and the Company
on July 1, 2002 and to fund the  operational  expenses of Voxware NV,  excluding
expenses or invoices generated by the Company (other than the acquisition of the
Company's  voiced based  solutions).  Voxware NV was  established  to market the
Company's  products in Europe.  The holders of the  Debentures own two-thirds of
the equity of Voxware NV and the Company owns the remaining one-third of equity.

     The Debentures are mandatorily  convertible into shares of capital stock of
the Company issued upon the closing of a Qualifying Fundraising (as specifically
defined in the debentures).  A Qualifying Fundraising requires the execution, on
or before  November 30,  2002,  of  subscription  agreements  providing  for the
issuance of at least U.S.$2,500,000 of equity of the Company, and the closing of
such  financing by February 28, 2003. In the event the  subscription  agreements
are not  executed by  November  30, 2002 or the  Qualifying  Fundraising  is not
consummated by February 28, 2003,  each of the holders of the Debentures has the
right,  at any time prior to the close of business  on July 1, 2003,  to convert
any or all of the  outstanding  principal  amount and  accrued  interest  of the
Debenture  into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the
date of the exercise of the conversion option,  or, if the Company's  securities
are not listed or traded on a stock exchange,  a regulated market or the OTC-BB,
33% of the intrinsic  value of the Company's  equity on the date of the exercise
of the conversion option, as determined by an independent expert.

     In the event the subscription agreements for the Qualifying Fundraising are
not  executed  by  November  30,  2002  or  the  Qualifying  Fundraising  is not
consummated by February 28, 2003, the Debentures are redeemable at the option of
the Debenture holders. The redemption price is one hundred percent (100%) of the
principal amount so redeemed, plus accrued and unpaid interest.

     Simultaneously with the execution of the Debentures,  the Company, Creafund
and the other  holders  of  equity in  Voxware  NV (which  parties  are also the
holders of the Debentures)  executed a Shareholders  Agreement pursuant to which
Creafund and the other equity holders have the option to convert their shares of
Voxware NV into shares of capital  stock of the Company  issued upon the closing
of a  Qualifying  Fundraising.  In the  event  subscription  agreements  for the
Qualifying  Fundraising  are not executed by November 30, 2002 or the Qualifying
Fundraising  is not  consummated  by February  28, 2003,  the equity  holders of
Voxware NV (other than the  Company)  have the right to convert  their shares of
Voxware NV into  shares of  preferred  stock of the  Company,  with new  rights,
preferences and privileges senior to the Company's existing preferred stock. The
conversion  price for such  senior  preferred  stock shall be 33% of the average
share price for the Company's  common stock for the 30 trading days prior to the


                                       20


date of the exercise of the conversion option,  or, if the Company's  securities
are not listed or traded on a stock exchange,  a regulated market or the OTC-BB,
33% of the intrinsic  value of the Company's  equity on the date of the exercise
of the conversion  option, as determined by an independent  expert. The exchange
rights described in this paragraph expire on December 31, 2004. The value of the
shares of Voxware NV for purposes of  determining  the exchange  ratios is based
upon the net sales of Voxware NV.

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

     (a) Exhibits.

          99.1 Statement Pursuant to 18 U.S.C. Section 1350

     (b) Reports on Form 8-K.


     On August 28, 2002 and August 30,  2002,  the Company  filed a Form 8-K and
Form  8-K/A,  respectively,   reporting  on  Item  4  of  Form  8-K,  Change  in
Registrant's   Certifying  Accountant.   Such  reports  reported  the  Company's
dismissal of Arthur Andersen LLP as the Company's  independent  auditors and the
engagement of WithumSmith + Brown, PC as the Company's new auditors.

                                       21



                                   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.

Date:  November 15, 2002


                                  VOXWARE, INC.
                                  (Registrant)



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




                                  By: /s/ Nicholas Narlis
                                      ---------------------------------------
                                      Nicholas Narlis, Senior Vice President,
                                      Chief Financial Officer, Treasurer and
                                      Secretary
                                     (Principal Financial Officer and Principal
                                      Accounting Officer)

                                       22


                                  CERTIFICATION

I, Bathsheba Malsheen, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Voxware, Inc.;

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

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

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

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

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

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

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

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

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

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


                                        /s/ Bathsheba J. Malsheen, Ph.D.
                                        ------------------------------------
Dated:  November 15, 2002               Bathsheba J. Malsheen, Ph.D.
                                        President and Chief Executive Officer
                                       (Principal Executive Officer)

                                       23




                                  CERTIFICATION

I, Nicholas Narlis, certify that:

     1.   I have reviewed this quarterly report on Form 10-Q of Voxware, Inc.;

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

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

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

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

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

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

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

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

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

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



                                 /s/ Nicholas Narlis
                                 ----------------------------------------------
Dated:   November 15, 2002       Nicholas Narlis
                                 Senior Vice President, Chief Financial Officer
                                 Secretary and Treasurer
                                (Principal Financial Officer and
                                 Principal Accounting Officer)


                                       24