================================================================================


                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-Q

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

     For the quarterly period ended April 30, 2004

                                       Or

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

     For the transition period from           to           .

                        Commission File Number: 000-28369

                             VA Software Corporation
             (Exact name of Registrant as specified in its charter)

              Delaware                                           77-0399299
 (State or other jurisdiction of                             (I.R.S. Employer
  incorporation or organization)                            Identification No.)

                46939 Bayside Parkway, Fremont, California, 94538
          (Address, including zip code, of principal executive offices)

                                 (510) 687-7000
              (Registrant's telephone number, including area code)

           Securities registered pursuant to Section 12(g) of the Act:
                         Common Stock, $0.001 par value
                                (Title of Class)

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

     Indicate by check mark whether the Registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes [ ] No [X]

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

             Title Of Class                          Outstanding At June 9, 2004
    Common Stock, $0.001 par value                           61,142,292

================================================================================





                                                        Table of Contents
                                                                                                                            Page No.
                                                                                                                          
 PART I.       FINANCIAL INFORMATION
 Item 1.       Financial Statements (unaudited)................................................................................ 3
                   Condensed Consolidated Balance Sheets at April 30, 2004 and July 31, 2003................................... 3
                   Condensed  Consolidated  Statements of  Operations  for the three and nine months ended April 30, 2004
                   and April 26, 2003.......................................................................................... 4
                   Condensed  Consolidated  Statements  of Cash Flows for the nine months  ended April 30, 2004 and April
                   26, 2003.................................................................................................... 5
                   Notes to Condensed Consolidated Financial Statements........................................................ 6

 Item 2.       Management's Discussion and Analysis of Financial Condition and Results of Operations........................... 14
 Item 3.       Quantitative and Qualitative Disclosures About Market Risk...................................................... 35
 Item 4.       Controls and Procedures......................................................................................... 36


 PART II.      OTHER INFORMATION
 Item 1.       Legal Proceedings............................................................................................... 36
 Item 6.       Exhibits and Reports on Form 8-K................................................................................ 36
 Signatures.................................................................................................................... 37
 Certifications................................................................................................................ 38



                                       2




                                     PART I

                             VA SOFTWARE CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                            (In thousands, unaudited)




                                                                                                   April 30,               July 31,
                                                                                                      2004                   2003
                                                                                                   ---------              ---------
                                                                                                                    
                                        ASSETS
Current assets:
  Cash and cash equivalents ..........................................................             $   6,606              $   6,303
  Short-term investments .............................................................                22,574                 27,864
  Restricted cash, current ...........................................................                   450                    450
  Accounts receivable, net ...........................................................                 3,083                  1,928
  Inventories ........................................................................                   677                    388
  Prepaid expenses and other assets ..................................................                 1,574                  1,232
                                                                                                   ---------              ---------
          Total current assets .......................................................                34,964                 38,165
Property and equipment, net ..........................................................                 1,334                  4,267
Long-term investments ................................................................                17,470                  4,680
Restricted cash, non current .........................................................                   450                    450
Other assets .........................................................................                   990                    933
                                                                                                   ---------              ---------
          Total assets ...............................................................             $  55,208              $  48,495
                                                                                                   =========              =========
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable ...................................................................             $     983              $     863
  Accrued restructuring liabilities, current portion .................................                 4,023                  4,117
  Accrued compensation ...............................................................                 1,264                  1,346
  Deferred revenue ...................................................................                 1,513                    751
  Accrued liabilities and other ......................................................                 1,193                  2,263
                                                                                                   ---------              ---------
          Total current liabilities ..................................................                 8,976                  9,340
Accrued restructuring liabilities, net of current portion ............................                 8,475                 10,772
Other long-term liabilities ..........................................................                 1,247                  1,181
                                                                                                   ---------              ---------
          Total liabilities ..........................................................                18,698                 21,293
Commitments and contingencies (Notes 7 and 9) ........................................                  --                     --
Stockholders' equity:
  Common stock                                                                                            62                     56
  Treasury stock .....................................................................                    (4)                    (4)
  Additional paid-in capital .........................................................               783,077                766,765
  Deferred stock compensation ........................................................                  --                      (20)
  Accumulated other comprehensive gain (loss) ........................................                  (122)                   128
  Accumulated deficit ................................................................              (746,503)              (739,723)
                                                                                                   ---------              ---------
         Total stockholders' equity ..................................................                36,510                 27,202
                                                                                                   ---------              ---------
         Total liabilities and stockholders' equity ..................................             $  55,208              $  48,495
                                                                                                   =========              =========
<FN>

                              The accompanying notes are an integral part of these financial statements.
</FN>



                                       3

                             VA SOFTWARE CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

               (In thousands, except per share amounts, unaudited)




                                                                                   Three Months Ended           Nine months ended
                                                                                 ----------------------      ----------------------
                                                                                 April 30,     April 26,     April 30,     April 26,
                                                                                   2004          2003          2004          2003
                                                                                 --------      --------      --------      --------
                                                                                                               
 Total revenues:
   Software revenues .......................................................     $  1,379      $    671      $  3,377      $  2,072
   Online revenues .........................................................        5,909         5,185        18,518        14,996
   Other revenues ..........................................................            3           181            49           604
                                                                                 --------      --------      --------      --------
      Total revenues .......................................................        7,291         6,037        21,944        17,672

 Cost of revenues:
   Software cost of revenues ...............................................          360           450         1,496         1,513
   Online cost of revenues .................................................        3,153         2,658        10,581         8,392
   Other cost of revenues ..................................................         --             (14)         --            (377)
                                                                                 --------      --------      --------      --------
      Cost of revenues .....................................................        3,513         3,094        12,077         9,528
                                                                                 --------      --------      --------      --------
      Gross margin .........................................................        3,778         2,943         9,867         8,144
                                                                                 --------      --------      --------      --------
 Operating expenses:
   Sales and marketing .....................................................        2,639         2,614         7,623         7,260
   Research and development ................................................        1,667         1,987         5,210         5,987
   General and administrative ..............................................        1,490         1,422         3,772         5,113
   Restructuring costs and other special charges ...........................        3,244           101         3,209           (34)
   Amortization of deferred stock compensation .............................         --              37            20           116
   Amortization of intangible assets .......................................            3           644             9         1,932
                                                                                 --------      --------      --------      --------
           Total operating expenses ........................................        9,043         6,805        19,843        20,374
                                                                                 --------      --------      --------      --------
 Loss from operations ......................................................       (5,265)       (3,862)       (9,976)      (12,230)
 Remeasurement of warrant liability ........................................          925          --           1,566          --
 Interest income, net ......................................................          223           258           708           886
 Other income (expense) , net ..............................................           (8)           (6)          923           (71)
                                                                                 --------      --------      --------      --------
 Net loss ..................................................................     $ (4,125)     $ (3,610)     $ (6,779)     $(11,415)
                                                                                 ========      ========      ========      ========
Other comprehensive gain (loss):
      Unrealized gain (loss) on marketable securities and investments ......         (152)            7          (258)           95
      Foreign currency translation gain (loss) .............................           (3)            1             8             8
                                                                                 --------      --------      --------      --------
 Comprehensive loss ........................................................     $ (4,280)     $ (3,602)     $ (7,029)     $(11,312)
                                                                                 ========      ========      ========      ========

 Net loss ..................................................................     $ (4,125)     $ (3,610)     $ (6,779)     $(11,415)
                                                                                 ========      ========      ========      ========
 Basic and diluted net loss per share ......................................     $  (0.07)     $  (0.07)     $  (0.11)     $  (0.21)
                                                                                 ========      ========      ========      ========
 Shares used in computing basic and diluted net loss per share .............       60,882        53,935        59,186        53,835
                                                                                 ========      ========      ========      ========
<FN>

                              The accompanying notes are an integral part of these financial statements.
</FN>



                                       4


                             VA SOFTWARE CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In thousands, unaudited)


                                                                                                               Nine Months Ended
                                                                                                         ---------------------------
                                                                                                         April 30,         April 26,
                                                                                                            2004             2003
                                                                                                         --------          --------
                                                                                                                     
Cash flows from operating activities:
  Net loss .....................................................................................         $ (6,779)         $(11,415)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization of intangibles ...............................................            1,209             4,511
    Remeasurement of warrant liability .........................................................           (1,566)             --
    Provision for bad debts ....................................................................                7               (42)
    Provision for excess and obsolete inventory ................................................               (5)              (15)
    Loss on disposal of assets .................................................................             --                   4
    Amortization of deferred stock compensation ................................................               20               116
    Non-cash restructuring expense .............................................................            2,496              (256)
    Changes in assets and liabilities:
      Accounts receivable ......................................................................           (1,162)             (502)
      Inventories ..............................................................................             (284)              (43)
      Prepaid expenses and other assets ........................................................             (408)               (4)
      Accounts payable .........................................................................              120              (767)
      Accrued restructuring liabilities ........................................................           (2,391)           (2,150)
      Deferred revenue .........................................................................              762               (30)
      Accrued liabilities and other ............................................................           (1,148)           (1,340)
      Other long-term liabilities ..............................................................               65               176
                                                                                                         --------          --------
         Net cash used in operating activities .................................................           (9,064)           11,757
                                                                                                         --------          --------
Cash flows from investing activities:
  Purchase of property and equipment ...........................................................             (763)             (125)
  Purchase of marketable securities ............................................................          (39,806)          (30,828)
  Sale of marketable securities ................................................................           32,306            15,171
  Other, net ...................................................................................             (258)               95
         Net cash used in investing activities .................................................           (8,521)          (15,687)
                                                                                                         --------          --------
Cash flows from financing activities:
  Payments on notes payable ....................................................................             --                 (42)
  Proceeds from issuance of common stock, net ..................................................           17,884               249
                                                                                                         --------          --------
         Net cash provided by financing activities .............................................           17,884               207
                                                                                                         --------          --------

 Effect of exchange rate changes on cash and cash equivalents ..................................                4                 8
                                                                                                         --------          --------
 Net increase (decrease) in cash and cash equivalents ..........................................              303           (27,229)
                                                                                                         --------          --------
 Cash and cash equivalents, beginning of period ................................................            6,303            35,148
                                                                                                         --------          --------
 Cash and cash equivalents, end of period ......................................................         $  6,606          $  7,919
                                                                                                         ========          ========
<FN>
                              The accompanying notes are an integral part of these financial statements.
</FN>


                                       5


                             VA SOFTWARE CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Presentation

    The condensed  consolidated  financial  statements included herein have been
prepared by VA Software  Corporation  ("VA," "VA  Software"  or the  "Company"),
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange  Commission  ("SEC").  Certain  information  and  footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and  regulations.  In the opinion of  management,  the  unaudited  interim
financial  statements  reflect  all  adjustments,   consisting  only  of  normal
recurring  adjustments,  necessary  for a fair  presentation  of  the  financial
position,  results of operations and other comprehensive loss and cash flows for
the interim periods  presented.  The financial  statements and the  accompanying
notes,  however,  should be read in conjunction  with VA's audited  consolidated
financial  statements  and the notes  thereto  included in VA's Annual Report on
Form 10-K for the fiscal year ended July 31, 2003, filed with the SEC on October
14, 2003. The condensed  consolidated balance sheet as of July 31, 2003 has been
derived  from the audited  financial  statements  as of that date,  but does not
include all disclosures required by generally accepted accounting principles for
complete financial statements.

    The results of operations for the three and nine months ended April 30, 2004
are not necessarily indicative of the results that may be expected for any other
interim period or for the full fiscal year ending July 31, 2004.

2.  Summary of Significant Accounting Policies

  Use of Estimates in Preparation of Consolidated Financial Statements

    The  preparation of  consolidated  financial  statements in conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts of assets and  liabilities  and the disclosure of contingent  assets and
liabilities  at the date of such financial  statements,  as well as the reported
amounts of revenue and expenses  during the periods  indicated.  Actual  results
could differ from those estimates.

  Principles of Consolidation

    These consolidated  financial  statements include the accounts of VA and its
wholly-owned  and  majority-owned  subsidiaries.  All  significant  intercompany
accounts and transactions  have been eliminated in  consolidation.  In September
2000, the Company  acquired 68% of the outstanding  shares of common stock of VA
Linux  Systems  Japan,  K.K.  ("VA Linux  Japan") for a cash  purchase  price of
approximately $6.9 million. Effective January 11, 2002, VA sold 13,500 shares of
VA Linux Japan  stock to a third party for  approximately  $5.1  million,  which
decreased the Company's  investment in VA Linux Japan to  approximately  11%. On
March 29, 2002,  VA Linux Japan  repurchased  10,000  shares of its  outstanding
stock from a third party other than the Company,  thereby  decreasing the number
of shares  outstanding and increasing the Company's  investment to approximately
19%.  As the Company  holds less than 20% of the voting  stock of VA Linux Japan
and does not otherwise  exercise  significant  influence over it, VA Linux Japan
has been  accounted  for under the cost method of  accounting  since January 11,
2002. The minority  interest  included in the results of operations for VA Linux
Japan has not been significant for any period presented and has been recorded in
other income in the accompanying statements of operations.

  Foreign Currency Translation

    The functional  currency of all the Company's  foreign  subsidiaries  is the
country's  local  currency.  Balance  sheet  accounts are  translated  into U.S.
dollars at  exchange  rates  prevailing  at balance  sheet  dates.  Revenue  and
expenses are translated into U.S. dollars at average rates for the period. Gains
and losses  resulting from  translation are charged or credited in comprehensive
income as a component of stockholders' equity. As of April 30, 2004, the Company
did not hold any foreign currency derivative instruments.

  Segment and Geographic Information

    Statement of Financial Accounting  Standards ("SFAS") No. 131,  "Disclosures
about Segments of an Enterprise and Related Information,"  establishes standards
for  reporting  information  regarding  operating  segments in annual  financial
statements and requires selected  information for those segments to be presented
in  interim  financial  reports  issued  to  stockholders.  SFAS  No.  131  also


                                       6


establishes  standards for related  disclosures  about products and services and
geographic  areas.  Operating  segments  are  identified  as  components  of  an
enterprise about which separate discrete financial  information is available for
evaluation by the chief operating  decision-maker,  or decision-making group, in
making decisions how to allocate resources and assess performance. The Company's
chief decision-making group, as defined under SFAS No. 131, is comprised of VA's
Chief  Executive  Officer and its executive  team.  The Company  operates as two
reportable business segments: software and online. Due to the significant amount
of  shared  operating  resources  that  are  utilized  by both  of the  business
segments,  the Company only reports segment information for revenues and cost of
sales.

    The Company  markets its  products in the United  States  through its direct
sales force. Revenues for each of the three and nine months ended April 30, 2004
and  April 26,  2003 were  primarily  generated  from  sales to end users in the
United States.

  Revenue Recognition

    Software Revenues

    Revenue consists  principally of fees for licenses of the Company's software
products,  maintenance,  consulting and training. The Company recognizes revenue
using the residual method in accordance with Statement of Position ("SOP") 97-2,
"Software  Revenue  Recognition,"  as amended by SOP 98-9,  "Modification of SOP
97-2, Software Revenue Recognition with Respect to Certain  Transactions." Under
the residual method, the fair value of the undelivered  elements is deferred and
the  remaining  portion of the  arrangement  fee is  recognized  as revenue.  If
evidence of the vendor specific fair value of one or more  undelivered  elements
does not exist,  revenues  are deferred and  recognized  when  delivery of those
elements  occurs  or  when  fair  value  can  be  established.  Company-specific
objective  evidence of fair value of maintenance  and other services is based on
the Company's  customary pricing for such maintenance  and/or services when sold
separately.  At the outset of the  arrangement  with the  customer,  the Company
defers  revenue  for  the  fair  value  of  its   undelivered   elements  (e.g.,
maintenance,  consulting and training) and recognizes  revenue for the remainder
of the arrangement fee attributable to the elements  initially  delivered in the
arrangement  (i.e.,  software  product) when the basic criteria in SOP 97-2 have
been met.  If such  evidence of fair value for each  undelivered  element of the
arrangement  does not exist,  all revenue from the arrangement is deferred until
such time that  evidence  of fair value does exist or until all  elements of the
arrangement are delivered.

    Under SOP 97-2, revenue attributable to an element in a customer arrangement
is  recognized  when (i)  persuasive  evidence of an  arrangement  exists,  (ii)
delivery  has  occurred,   (iii)  the  fee  is  fixed  or   determinable,   (iv)
collectibility  is probable and (v) the  arrangement  does not require  services
that are essential to the functionality of the software.

    Persuasive  evidence of an arrangement  exists.  The Company determines that
persuasive  evidence of an arrangement exists with respect to a customer when it
has a written contract, which is signed by both the customer and the Company, or
a purchase order from the customer when the customer has  previously  executed a
standard  license  arrangement  with the  Company.  The  Company  does not offer
product return rights to resellers or end users.

    Delivery has occurred.  The Company's  software may be either  physically or
electronically  delivered to the customer.  The Company determines that delivery
has occurred upon shipment of the software  pursuant to the billing terms of the
agreement  or when  the  software  is made  available  to the  customer  through
electronic delivery.

    The  fee is  fixed  or  determinable.  If at  the  outset  of  the  customer
arrangement,  the Company  determines  that the  arrangement fee is not fixed or
determinable,  revenue is recognized  when the  arrangement  fee becomes due and
payable.  Fees due under an arrangement are generally  deemed not to be fixed or
determinable if a significant  portion of the fee is beyond the Company's normal
payment  terms,  which are  generally  no greater than 120 days from the date of
invoice.

    Collectibility is probable. The Company determines whether collectibility is
probable on a case-by-case basis. When assessing probability of collection,  the
Company  considers the number of years in business,  history of collection,  and
product  acceptance for each customer.  The Company typically sells to customers
for whom there is a history of successful collection.  New customers are subject
to a credit review process,  which evaluates the customer's  financial  position
and ultimately  such customer's  ability to pay. If the Company  determines from
the outset of an arrangement that  collectibility is not probable based upon its
review process, revenue is recognized as payments are received.

    The Company allocates revenue on software  arrangements  involving  multiple
elements to each element based on the relative  fair value of each element.  The
Company's  determination  of fair  value  of each  element  in  multiple-element
arrangements  is based  on  vendor-specific  objective  evidence  ("VSOE").  The
Company limits its assessment of VSOE for each element to the price charged when


                                       7


the same  element  is sold  separately.  The  Company  has  analyzed  all of the
elements included in its  multiple-element  arrangements and has determined that
it has  sufficient  VSOE to  allocate  revenue to the  maintenance,  support and
professional  services  components of its perpetual  license  arrangements.  The
Company sells its professional services separately, and has established VSOE for
professional  services  on this  basis.  VSOE for  maintenance  and  support  is
determined  based upon the customer's  annual renewal rates for these  elements.
Accordingly,  assuming all other revenue  recognition  criteria are met, revenue
from perpetual licenses is recognized upon delivery using the residual method in
accordance with SOP 98-9.

    Services revenues consist of professional  services and maintenance fees. In
general, the Company's  professional  services,  which are comprised of software
installation and integration,  business process consulting and training, are not
essential to the functionality of the software.  The Company's software products
are fully  functional  upon delivery and  implementation  and do not require any
significant  modification or alteration of products for customer use.  Customers
purchase these professional services to facilitate the adoption of the Company's
technology  and  dedicate   personnel  to  participate  in  the  services  being
performed,  but they may also decide to use their own resources or appoint other
professional service organizations to provide these services.  Software products
are billed separately from professional services,  which are generally billed on
a  time-and-materials  basis. The Company  recognizes  revenue from professional
services as services are performed.

    Maintenance  agreements  are  typically  priced based on a percentage of the
product  license  fee and have a one-year  term,  renewable  annually.  Services
provided to customers under  maintenance  agreements  include  technical product
support and  unspecified  product  upgrades.  Deferred  revenues  from  advanced
payments for maintenance  agreements are recognized ratably over the term of the
agreement, which is typically one year.

    The Company expenses all  manufacturing,  packaging and  distribution  costs
associated with software license sales as cost of license revenues.

    Online Revenues

    Advertising  revenues are derived from the sale of advertising  space on our
various Web sites.  Advertising revenues are recognized over the period in which
the  advertisements  are  displayed,  provided that no  significant  obligations
remain and collection of the receivable is reasonably  assured.  Our obligations
typically include guarantees of a minimum number of "impressions" (times that an
advertisement  is viewed by users of our online services over a specified period
of time).  To the extent that minimum  guaranteed  impressions  are not met, the
Company does not  recognize  the  corresponding  revenues  until the  guaranteed
impressions  are achieved.  Barter  revenue  transactions  are recorded at their
estimated  fair value based on the  Company's  historical  experience of selling
similar  advertising  for cash in  accordance  with  Emerging  Issues Task Force
("EITF") Issue 99-17,  "Accounting for  Advertising  Barter  Transactions."  The
Company broadcasts banner advertising in exchange for similar banner advertising
on third party Web sites.

    E-commerce  revenues are derived from the online sale of consumer  goods and
digital  animations.  E-commerce  revenues  from the sale of consumer  goods are
recognized  in  accordance  with SEC  Staff  Accounting  Bulletin  ("SAB")  104,
"Revenue  Recognition."  Under SAB 104,  product  revenues are  recognized  when
persuasive  evidence of an arrangement exists,  delivery has occurred,  the sale
price is fixed or determinable  and  collectibility  is reasonably  assured.  In
general,  the Company recognizes  e-commerce revenue upon the shipment of goods.
The Company does grant  customers a right to return  e-commerce  products.  Such
returns  are  recorded  as  incurred  and have been  immaterial  for the periods
presented. The majority of the revenues derived from digital animation sales are
related to membership arrangements.  As a result, we recognize the value ratably
over the term of the contract, normally 3 or 12 months.

    Other Revenues

    The Company's  revenue  recognition  policy  related to its former  hardware
systems business follows SAB 104. Under SAB 104, the Company  recognized product
revenues from the sale of Linux-based servers, components, and desktop computers
when persuasive objective evidence of an arrangement existed, delivery occurred,
the sales price was fixed or  determinable  and  collectibility  was  reasonably
assured. In general, the Company recognized product revenue upon shipment of the
goods. The Company does not grant customers any rights to return these products.

    The Company  recognizes  revenues from customer support services  associated
with VA's former hardware business,  including on-site maintenance and technical
support on a pro-rata basis over the term of the related service agreement.  The
Company recognizes revenues from professional  service contracts upon completion
of the project, or using the percentage of completion contract accounting method
where  project  costs can be  reasonably  estimated.  The  Company  records  any
payments  received  prior to revenue  recognition as deferred  revenue.  For the


                                       8


three and nine months  ended April 30,  2004,  revenues  from  customer  support
services and professional service contracts associated with the Company's former
hardware business were not material.

  Software Development Costs

    In  accordance  with  SFAS No.  86,  "Accounting  for the  Cost of  Computer
Software to be Sold, Leased, or Otherwise Marketed,"  development costs incurred
in the  research  and  development  of new  software  products  are  expensed as
incurred until technological feasibility in the form of a working model has been
established  at  which  time  such  costs  are  capitalized,  subject  to a  net
realizable value evaluation.  Technological  feasibility is established upon the
completion of an  integrated  working  model.  To date,  the Company's  software
development   has  been  completed   concurrent   with  the   establishment   of
technological feasibility and, accordingly,  all software development costs have
been charged to research and development expense in the accompanying  statements
of operations.

  Stock Based Compensation

    The Company  accounts for its  employee  stock-based  compensation  plans in
accordance with Accounting  Principles Board ("APB") Opinion No. 25,  Accounting
for Stock Issued to Employees, and Financial Accounting Standards Board ("FASB")
Interpretation  No. ("FIN") 44, "Accounting for Certain  Transactions  Involving
Stock Compensation--an  Interpretation of APB Opinion No. 25," and complies with
the  disclosure   provisions  of  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation."  Accordingly,  no compensation  cost is recognized for any of the
Company's  fixed stock options  granted to employees  when the exercise price of
the option equals or exceeds the fair value of the underlying common stock as of
the  grant  date  for  each  stock  option.  The  Company  accounts  for  equity
instruments  issued to  non-employees  in accordance with the provisions of SFAS
No. 123 and EITF No. 96-18,  "Accounting for Equity  Instruments That Are Issued
to Other Than Employees for Acquiring,  or in Conjunction with Selling, Goods or
Services."  Deferred  stock-based  compensation  is included  as a component  of
stockholders'  equity and is being  amortized by charges to operations  over the
vesting period of the options and restricted  stock  consistent  with the method
described  in FIN 28,  "Accounting  for  Stock  Appreciation  Rights  and  Other
Variable Stock Option or Award Plans."

    Had compensation cost been recognized based on the fair value at the date of
grant for options granted and Employee Stock Purchase Plan issuances  during the
three and nine months ended April 30, 2004,  and April 26, 2003,  the  Company's
pro  forma  net loss and net loss per  share  would  have  been as  follows  (in
thousands, except per share amounts):




                                                                                    Three Months Ended          Nine months ended
                                                                                 ----------------------      ----------------------
                                                                                 April 30,     April 26,     April 30,     April 26,
                                                                                   2004          2003          2004          2003
                                                                                 --------      --------      --------      --------
                                                                                                               
Net loss as reported .......................................................     $ (4,125)     $ (3,610)     $ (6,779)     $(11,415)
Add back employee stock-based compensation expense related to
   stock options included in reported net loss .............................         --              37            20           116
Less employee stock-based compensation expense determined under fair
   value based method for all employee stock option awards, net
   of related tax effects ..................................................       (1,773)       (2,320)       (4,780)       (6,907)
                                                                                 --------      --------      --------      --------
   Pro forma net loss ......................................................     $ (5,898)     $ (5,893)     $(11,539)     $(18,206)
                                                                                 --------      --------      --------      --------

Shares used in computing basic and diluted net loss per share ..............       60,882        53,935        59,186        53,835
                                                                                 --------      --------      --------      --------
Reported basic and diluted net loss per share ..............................     $  (0.07)     $  (0.07)     $  (0.11)     $  (0.21)
                                                                                 ========      ========      ========      ========
Pro forma basic and diluted net loss per share .............................     $  (0.10)     $  (0.11)     $  (0.19)     $  (0.34)
                                                                                 ========      ========      ========      ========


                                       9

    The  Company  calculated  the fair  value of each  option  grant  using  the
Black-Scholes  option-pricing  model as  prescribed  by SFAS No.  123  using the
following assumptions:



                                                Stock Option Plans                      Stock Option Plans
                                            For The Three Months Ended              For The Nine months ended
                                         ----------------------------------    -------------------------------------
                                            April 30,          April 26,          April 30,            April 26,
                                              2004                2003               2004                 2003
                                         ----------------     -------------    -----------------     ---------------
                                                                                             
Expected life (years)..................         4.7                4.7                5.0                  4.7
Risk-free interest rate................         2.9%               3.0%               3.3%                 3.1%
Volatility.............................       105.7%             107.4%             109.7%               107.4%
Dividend yield.........................        None               None               None                 None




                                                    ESPP Plans                              ESPP Plans
                                            For The Three Months Ended              For The Nine months ended
                                         ----------------------------------    -------------------------------------
                                            April 30,          April 26,          April 30,            April 26,
                                              2004                2003               2004                 2003
                                         ----------------     -------------    -----------------     ---------------
                                                                                              
Expected life (years)..................        0.5                 0.5               0.5                  0.5
Risk-free interest rate................        1.1%                1.0%              1.1%                 1.1%
Volatility.............................      119.1%               92.5%            102.3%                95.2%
Dividend yield.........................       None                None              None                 None



  Goodwill and Intangibles

    Intangible assets are amortized on a straight-line  basis over three to five
years. The Company  continually  evaluates whether events or circumstances  have
occurred that indicate the remaining  estimated useful lives of these intangible
assets may not be recoverable.  When events or  circumstances  indicate that the
intangible assets should be evaluated for possible impairment,  the Company uses
an estimate of the related business  segment's  undiscounted net income over the
remaining  useful life of the  intangible  assets in measuring  whether they are
recoverable. No events or circumstances occurred during the three or nine months
ended April 30, 2004 that would  indicate a possible  impairment in the carrying
value of intangible assets at April 30, 2004.

    The changes in the carrying  amount of the intangible  assets are as follows
(in thousands):



                                                                          As of April 30, 2004               As of July 31, 2003
                                                                     ------------------------------   ------------------------------
                                                                     Gross Carrying    Accumulated    Gross Carrying    Accumulated
                                                                         Amount       Amortization        Amount        Amortization
                                                                        --------        --------         --------        ---------
                                                                                                             
Domain and trade names ...........................................      $  5,922        $ (5,910)        $  5,922        $ (5,901)
Purchased technology .............................................         2,534          (2,534)           2,534          (2,534)
                                                                        --------        --------         --------        --------
      Total intangible assets ....................................         8,456          (8,444)           8,456          (8,435)
Goodwill .........................................................        60,362         (60,362)          60,362         (60,362)
                                                                        --------        --------         --------        --------
Total changes in goodwill and intangible assets ..................      $ 68,818        $(68,806)        $ 68,818        $(68,797)
                                                                        ========        ========         ========        ========


    The   aggregate   amortization   expense  of  intangible   assets,   net  of
restructuring charges were $3,183 and $644,000 for the three months ending April
30, 2004 and April 26, 2003, respectively and were $9,549 and $1,932,000 for the
nine  months  ending  April  30,  2004 and  April 26,  2003,  respectively.  The
estimated total  amortization  expense of acquired  intangible assets is $12,700
and  $9,500  for the  fiscal  years  ending  July 31,  2004  and July 31,  2005,
respectively.

  Inventories

    Inventories  related to our online operations consist of finished goods that
are valued using the average cost method. Provisions, when required, are made to
reduce excess and obsolete inventories to their estimated net realizable values.

  Concentrations of Credit Risk and Significant Customers

    The   Company's   investments   are  held  with  two   reputable   financial
institutions.   Both  institutions  are  headquartered  in  the  United  States.
Financial  instruments that potentially subject the Company to concentrations of
credit  risk  consist  primarily  of cash and  trade  receivables.  The  Company
provides credit, in the normal course of business,  to a number of companies and
performs  ongoing credit  evaluations  of its customers.  At April 30, 2004, two
customers, Google Inc and Starcom IP Inc. accounted for 16.6% and 10.2% of gross

                                       10


accounts receivable outstanding, respectively. These receivables are current and
the Company believes the receivables are fully collectable.

    For the three and nine months  ending  April 30,  2004,  no single  customer
accounted  for more  than 10% of VA's  total  revenues.  For the  three and nine
months  ending April 26, 2003 one  customer,  Intel  Corporation,  accounted for
approximately 16.6% and 17.0% of total revenues respectively.

3.  Restructuring Costs and Other Special Charges

    In fiscal 2001 and 2002,  the Company  adopted plans to exit the systems and
hardware-related  software engineering and professional services businesses,  as
well as exit a sublease  agreement  and reduce its  general  and  administrative
overhead costs.  The Company exited these  activities to pursue its software and
online  businesses  and reduce its  operating  losses to improve cash flow.  The
Company  recorded  restructuring  charges of $180.2  million  related to exiting
these activities,  $160.4 million of which was included in restructuring charges
and other special  charges in operating  expenses and $19.8 million of which was
included in cost of sales. Included in the restructuring were charges related to
excess  facilities from  non-cancelable  leases (with payments  continuing until
fiscal 2010, unless sublet completely).

    During  the  quarter  ended  April 30,  2004,  in an  effort  to reduce  its
operating  expenses,  the Company  adopted a plan to relocate and  relocated its
Fremont,  California headquarters to a smaller building in the same complex. The
Company recorded net  restructuring  expenses of $2.9 million related to exiting
these facilities which was included in  restructuring  expense.  Included in the
$2.9 million dollar restructuring expense was $2.5 million of expense related to
writing off leasehold improvements and fixed assets and $0.4 million in expenses
related  to  excess  facilities  from   non-cancelable   leases  (with  payments
continuing until fiscal 2010, unless sublet completely). In addition to the $2.9
million dollar restructuring expense,  because the Company has reached agreement
in principal on subleases relating to unoccupied portions of properties that the
Company  currently leases in Sunnyvale,  California and Fremont,  California and
expects to finalize  these  subleases  during its fourth quarter of fiscal 2004,
the Company  changed its assumptions of expected future sublease income from its
restructured  idle office space that was previously  restructured in fiscal year
2002 and recorded a restructuring  charge of $0.3 million.  The Company recorded
$3.2  million  in  restructuring  expenses  in  the  consolidated  statement  of
operations for the three and nine months ending April 30, 2004.

    The  accrual  from  non-cancelable  lease  payments  includes   management's
estimates of sublease  income.  These  estimates  are subject to change based on
actual events. The Company evaluates and updates, if applicable, these estimates
quarterly.  As of April 30,  2004,  the Company had an accrual of  approximately
$12.5 million outstanding related to these  non-cancelable  leases, all of which
was originally  included in operating expenses.  The non-cancelable  leases will
expire by the end of fiscal year 2010.

    Below is a summary of the  restructuring  charges in operating  expenses (in
thousands):



                                                                                            Total Charged                   Total
                                                                                            To Operations      Nine    Restructuring
                                                                   Total                        Total         months    Liabilities
                                               Total Charged    Charged To    Charged To        ended          Cash        at
                                                To Operations   Operations    Operations      April 30,      Receipts/     April 30,
                                                 Fiscal 2001    Fiscal 2002    Fiscal 2003       2004       (Payments)      2004
                                                 -----------    -----------    -----------     --------     ----------     ----

                                                                                                       
Cash Provisions:
  Other special charges relating to
    restructuring activities .................... $  2,159      $   (888)      $     78       $   --        $ (1,349)    $   --
  Facilities charges ............................    6,584         9,401            191            713        (4,391)    $ 12,498
  Employee severance and other related charges ..    3,498         1,997             37           --          (5,532)        --
                                                  --------      --------       --------       --------      --------     --------
      Total cash provisions .....................   12,241        10,510            306            713      $(11,272)    $ 12,498
                                                  --------      --------       --------       --------      ========     ========
Non-cash:
  Write-off of goodwill and intangibles .........   59,723        30,632           --             --
  Write-off of other special charges
   relating to restructuring activities .........    4,434         5,442           (553)         2,496
  Write-off of accelerated options from
    terminated employees ........................    1,352          --             --             --
  Acceleration of deferred stock
   compensation .................................   35,728           352            (16)          --
                                                  --------      --------       --------       --------
      Total non-cash provisions .................  101,237        36,426           (569)          --
                                                  --------      --------       --------       --------
      Total provisions .......................... $113,478      $ 46,936       $   (263)      $  3,209
                                                  ========      ========       ========       ========



                                       11


Below is a summary of the changes to the restructuring liability (in thousands):



                                                                             Balance at     Charged to                    Balance at
     Changes in the total accrued restructuring  liability                    Beginning      Costs and                        End
     -----------------------------------------------------                    of Period      Expenses      Deductions      of Period
                                                                              ---------      --------      ----------      ---------
                                                                                                                
        For the year ended July 28, 2001 .............................         $  --           $12,241       $(2,728)       $ 9,513
        For the year ended July 27, 2002 .............................         $ 9,513         $10,510       $(2,029)       $17,994
        For the year ended July 31, 2003 .............................         $17,994         $   306       $(3,411)       $14,889
        For the nine months ended April 26, 2003 .....................         $17,994         $   222       $(2,372)       $15,844
        For the nine months ended April 30, 2004 .....................         $14,889         $   713       $(3,104)       $12,498




     Components of the total accrued restructuring liability                     Short          Long          Total
     -------------------------------------------------------                     Term           Term        Liability
                                                                                 ----           ----        ---------
                                                                                                    
        For the year ended July 28, 2001..............................         $ 3,135         $ 6,378       $ 9,513
        For the year ended July 27, 2002..............................         $ 3,397         $14,597       $17,994
        For the year ended July 31, 2003..............................         $ 4,117         $10,772       $14,889
        For the nine months ended April 26, 2003......................         $ 4,277         $11,567       $15,844
        For the nine months ended April 30, 2004......................         $ 4,023         $ 8,475       $12,498


4.  Computation of Per Share Amounts

    Basic   net  loss  per   common   share  has  been   calculated   using  the
weighted-average number of shares of common stock outstanding during the period,
less shares subject to repurchase.  For all periods  presented,  the Company has
excluded all outstanding  stock options from the calculation of diluted net loss
per  common  share  because  all such  securities  are  anti-dilutive  for those
periods.

    The following  table presents the  calculation of basic and diluted net loss
per share (in thousands, except per share data):




                                                                                Three Months Ended      Nine months ended
                                                                              ---------------------   ---------------------
                                                                              April 30,   April 26,   April 30,   April 26,
                                                                                2004        2003        2004        2003
                                                                              --------    --------    --------    --------
                                                                                                      
         Net loss .........................................................   $ (4,125)   $ (3,610)   $ (6,779)   $(11,415)
                                                                              --------    --------    --------    --------
         Basic and diluted:
           Weighted average shares of common stock outstanding ............     60,882      53,935      59,186      53,843
           Less: Weighted average shares subject to repurchase ............       --          --          --            (8)
                                                                              --------    --------    --------    --------
           Shares used in computing basic and diluted net loss per share ..     60,882      53,935      59,186      53,835
                                                                              ========    ========    ========    ========

           Basic and diluted net loss per share ...........................   $  (0.07)   $  (0.07)   $  (0.11)   $  (0.21)
                                                                              ========    ========    ========    ========



    The following potential common shares have been excluded from the
calculation of diluted net loss per share for all periods presented because they
are anti-dilutive (in thousands):



                                                                               Three Months Ended             Nine months ended
                                                                             ----------------------        ------------------------
                                                                             April 30,    April 26,        April 30,      April 26,
                                                                               2004         2003             2004           2003
                                                                              ------       ------           ------         ------
                                                                                                               
        Anti-dilutive securities:
            Options to purchase common stock.............................      9,448       12,148            9,448         12,148

            Warrants.....................................................        731          --               731            --
                                                                              ------       ------           ------         ------
                 Total...................................................     10,179       12,148           10,179         12,148
                                                                              ======       ======           ======         ======


                                       12


5. Comprehensive Loss

    Comprehensive  loss is comprised of net loss and other non-owner  changes in
stockholders' equity, including foreign currency translation gains or losses and
unrealized  gains or losses on  available-for  sale marketable  securities.  The
Company  follows SFAS No. 130,  "Reporting  Comprehensive  Income." SFAS No. 130
requires  unrealized  gains  or  losses  on  the  Company's   available-for-sale
securities  and foreign  translation  adjustments,  which have been  included in
stockholders'   equity  and  excluded  from  net  income,   to  be  included  in
comprehensive  income.  Total  comprehensive  loss for the three and nine months
ended  April  30,  2004  was  approximately   $4.3  million  and  $7.0  million,
respectively. Total comprehensive loss for the three and nine months ended April
26, 2003 was approximately $3.6 million and $11.3 million, respectively.

6. Segment and Geographic Information

    The  accounting  policies of the  Company's  segments  are the same as those
described in the summary of significant  accounting  polices above. There are no
intersegment  sales.  The Company's  chief  operating  decision-maker  evaluates
performance  based on each segment's revenue and gross margin rather than profit
or similar  measure.  The Company's  assets and  liabilities  are not discretely
allocated or reviewed by segment.




                                                                                                                     Total
     (in thousands)                                                Software         Online          Other           Company
                                                                   -------         -------         -------          -------
                                                                                                        
         Three Months Ended April 30, 2004
           Revenue from external customers ...............         $ 1,379         $ 5,909         $     3          $ 7,291
           Cost of revenues ..............................         $   360         $ 3,153         $  --            $ 3,513
                                                                   -------         -------         -------          -------
           Gross margin ..................................         $ 1,019         $ 2,756         $     3          $ 3,778
         Three Months Ended April 26, 2003
           Revenue from external customers ...............         $   671         $ 5,185         $   181          $ 6,037
           Cost of revenues ..............................         $   450         $ 2,658         $   (14)         $ 3,094
                                                                   -------         -------         -------          -------
           Gross margin ..................................         $   221         $ 2,527         $   195          $ 2,943
         Nine months ended April 30, 2004
           Revenue from external customers ...............         $ 3,377         $18,518         $    49          $21,944
           Cost of revenues ..............................         $ 1,496         $10,581         $  --            $12,077
                                                                   -------         -------         -------          -------
           Gross margin ..................................         $ 1,881         $ 7,937         $    49          $ 9,867
         Nine months ended April 26, 2003
           Revenue from external customers ...............         $ 2,072         $14,996         $   604          $17,672
           Cost of revenues ..............................           1,513         $ 8,392         $  (377)         $ 9,528
                                                                   -------         -------         -------          -------
           Gross margin ..................................         $   559         $ 6,604         $   981          $ 8,144


7.  Litigation

    The Company,  two of its former  officers (the "Former  Officers"),  and the
lead underwriter in its initial public offering ("IPO") were named as defendants
in a consolidated  shareholder  lawsuit in the United States  District Court for
the Southern  District of New York,  captioned In re VA Software  Corp.  Initial
Public Offering Securities  Litigation,  01-CV-0242.  This is one of a number of
actions  coordinated  for  pretrial  purposes as In re Initial  Public  Offering
Securities Litigation, 21 MC 92 with the first action filed on January 12, 2001.
Plaintiffs in the  coordinated  proceeding are bringing claims under the federal
securities  laws against  numerous  underwriters,  companies,  and  individuals,
alleging  generally  that  defendant   underwriters   engaged  in  improper  and
undisclosed  activities  concerning the allocation of shares in the IPOs of more
than 300  companies  during late 1998  through  2000.  Among other  things,  the
plaintiffs  allege  that  the  underwriters'  customers  had  to  pay  excessive
brokerage commissions and purchase additional shares of stock in the aftermarket
in order to receive favorable  allocations of shares in an IPO. The consolidated
amended complaint in the Company's case seeks unspecified damages on behalf of a
purported  class of purchasers of its common stock between  December 9, 1999 and
December 6, 2000.  Pursuant to a tolling  agreement,  the individual  defendants
were  dismissed  without  prejudice.  On February 19, 2003, the court denied the
Company's  motion to dismiss  the claims  against it. The  litigation  is now in
discovery.  A proposal  has been made for the  settlement  and release of claims
against the issuer defendants,  including the Company. The settlement is subject
to a number of conditions,  including  approval of the proposed settling parties
and the court.  If the settlement  does not occur,  and  litigation  against the
Company continues,  the Company believes it has meritorious defenses and intends
to defend the case vigorously.

    The Company is subject to various  claims and legal  actions  arising in the
ordinary course of business. The Company has accrued for estimated losses in the
accompanying  consolidated  financial  statements  for  those  matters  where it
believes that the  likelihood  that a loss will occur is probable and the amount
of loss is reasonably estimable.

                                       13


8.  Recent Accounting Policies

    In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with  Characteristics  of both Liabilities and Equity." SFAS No. 150
addresses certain financial instruments that, under previous guidance,  could be
accounted for as equity, but now must be classified as liabilities in statements
of  financial  position.  These  financial  instruments  include:  1)  mandatory
redeemable  financial  instruments;  2)  obligations  to repurchase the issuer's
equity shares by  transferring  assets;  and 3)  obligations to issue a variable
number of  shares.  SFAS No.  150 is  effective  for all  financial  instruments
entered into or modified  after May 31,  2003,  and  otherwise  effective at the
beginning  of the first  interim  period  beginning  after  June 15,  2003.  The
implementation  of SFAS No. 150 is not expected to have a material effect on the
Company's consolidated financial statements.

    In  December  2003,  the SEC issued SAB 104,  "Revenue  Recognition,"  which
supercedes SAB 101,  "Revenue  Recognition in Financial  Statements."  SAB 104's
primary purpose is to rescind  accounting  guidance contained in SAB 101 related
to multiple  element revenue  arrangements,  which was superceded as a result of
the issuance of EITF 00-21,  Accounting for Revenue  Arrangements  with Multiple
Deliverables.  While the wording of SAB 104 has changed to reflect the  issuance
of EITF 00-21,  the revenue  recognition  principles  of SAB 101 remain  largely
unchanged by the issuance of SAB 104. The adoption of SAB 104 did not a material
impact on the Company's consolidated financial statements.

9.  Guarantees and Indemnifications

    As permitted  under  Delaware  law, the Company has  agreements  whereby the
Company's   officers  and  directors  are  indemnified  for  certain  events  or
occurrences  while the officer or director is, or was,  serving at the Company's
request in such capacity.  The maximum  potential  amount of future payments the
Company  could be  required to make under these  indemnification  agreements  is
unlimited;  however,  the Company has director and officer  liability  insurance
designed to limit the Company's  exposure and to enable the Company to recover a
portion of any  future  amounts  paid.  As a result of the  Company's  insurance
policy  coverage,  the  Company  believes  the  estimated  fair  value  of these
indemnification  agreements is minimal. All of these indemnification  agreements
were  grandfathered  under the provisions of FIN 45 as they were in effect prior
to December 31, 2002.  Accordingly,  the Company has no liabilities recorded for
these agreements as of April 30, 2004.

    The Company enters into standard indemnification  agreements in the ordinary
course of business. Pursuant to these agreements, the Company indemnifies, holds
harmless,  and agrees to reimburse the indemnified  party for losses suffered or
incurred by the indemnified party,  generally,  the Company's business partners,
subsidiaries  and/or  customers,  in  connection  with any patent , copyright or
other intellectual  property  infringement claim by any third party with respect
to the  Company's  products.  The term of these  indemnification  agreements  is
generally  perpetual  any time after  execution  of the  agreement.  The maximum
potential  amount of future payments the Company could be required to make under
these  indemnification  agreements  is  unlimited.  The Company has not incurred
significant  costs  to  defend  lawsuits  or  settle  claims  related  to  these
indemnification agreements. As a result, the Company believes the estimated fair
value of these  agreements  is  insignificant.  Accordingly,  the Company has no
liabilities recorded for these agreements as of April 30, 2004.

    The Company warrants that its software products will perform in all material
respects in accordance with the Company's standard  published  specifications in
effect at the time of delivery of the  licensed  products to the  customer for a
specified period, which generally does not exceed ninety days. Additionally, the
Company warrants that its maintenance services will be performed consistent with
generally  accepted industry standards through the completion of the agreed upon
services.  If necessary,  the Company  would  provide for the estimated  cost of
product  and service  warranties  based on  specific  warranty  claims and claim
history,  however,  the Company has not incurred  significant  expense under its
product or services warranties.  As a result, the Company believes the estimated
fair value of these  agreements  is  minimal.  Accordingly,  the  Company has no
liabilities recorded for these agreements as of April 30, 2004.

    The Company  warrants  that its  hardware  products  related to its previous
hardware  business will perform in all material  respects in accordance with the
Company's standard published specifications in effect at the time of delivery of
the products to the  customer for the life of the product,  typically 36 months.
The remaining  estimated fair value of these agreements related to the Company's
previous  hardware  business  is minimal  at April 30,  2004.  Accordingly,  the
Company has a liability of  approximately  $12,000 recorded for these agreements
as of April 30, 2004

                                       14


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

Special Note Regarding Forward-Looking Statements

    This Form 10-Q contains  forward-looking  statements  that involve risks and
uncertainties.  Words such as "intend," "expect,"  "believe," "in our view," and
variations of such words and similar expressions,  are intended to identify such
forward-looking  statements,  which include,  but are not limited to, statements
regarding our  expectations and beliefs  regarding future revenue growth;  gross
margins;  financial performance and results of operations;  technological trends
in,  and  emergence  of  the  market  for  collaborative   software  development
applications;   the  future  functionality,   business  potential,  demand  for,
efficiencies  created  by  and  adoption  of  SourceForge;   demand  for  online
advertising;  management's strategy, plans and objectives for future operations;
the impact of our  restructuring  and the amount of cash utilized by operations;
our  intent  to  continue  to  invest  significant   resources  in  development;
competition,  competitors  and our  ability to  compete;  liquidity  and capital
resources; the outcome of any litigation to which we are a party; our accounting
policies; and sufficiency of our cash resources,  cash generated from operations
and investments to meet our operating and working capital  requirements.  Actual
results  may  differ   materially  from  those  expressed  or  implied  in  such
forward-looking  statements due to various factors, including those set forth in
the  Risk  Factors   contained  in  the  section  of  this  Form  10-Q  entitled
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations." We undertake no obligation to update the forward-looking statements
to reflect events or circumstances occurring after the date of this Form 10-Q.

Overview

    We were  incorporated  in California in January 1995 and  reincorporated  in
Delaware in December 1999.  From the date of our  incorporation  through October
2001, we sold Linux-based  hardware systems and services under the name VA Linux
Systems,  Inc.  On June  27,  2001,  we  announced  our  decision  to  exit  our
Linux-based hardware business.  Today, we do business under the name VA Software
Corporation  and we develop market and support a software  application  known as
SourceForge Enterprise Edition ("SourceForge") and also own and operate the Open
Source Development Network, Inc. ("OSDN"), a network of Internet Web sites.

    SourceForge is a proprietary,  Web-based software  application  designed for
corporate and  public-sector  information  technology  ("IT")  professionals and
software  engineering  organizations.  SourceForge combines software development
and  collaboration  tools  with the  ability  to track,  measure,  and report on
software  project  activity in  real-time.  SourceForge  improves  the  software
development  process by  capturing  and  archiving  software  development  code,
documentation and  communication in a central  location.  It enables managers to
gain insight and improved visibility into software development activity, thereby
providing better resource and requirements  management,  defect tracking and the
ability  to  resolve  critical  problems  earlier  in  the  development   cycle.
Organizations with distributed,  offshore and/or outsourced software development
teams  can   achieve   improved   productivity,   communication,   coordination,
collaboration, project clarity and insight through SourceForge's standard set of
development tools and secure,  centralized code, documentation and communication
repository.

    OSDN is a network of media and e-commerce  Internet Web sites serving the IT
professional  and software  development  communities.  As of June 1, 2004,  OSDN
reaches  approximately  16 million  unique  visitors  and  serves  more than 250
million  page  views  per  month.  We  believe  that  OSDN is the  most  dynamic
community-driven  media network on the Web and a cornerstone  of the open source
software  development  community.  OSDN attracts IT decision-makers  and buyers,
from chief technology  officers to project managers.  Technologists,  developers
and system  administrators turn to OSDN sites to create debate and make IT news.
OSDN is  supported  by  sponsors  and  advertisers  who want to reach the unique
demographic of IT  professionals  and  developers  that visit our OSDN Web sites
monthly. In addition,  OSDN runs e-commerce sites to allow its visitors to buy a
variety  of  retail  goods  of  interest  to  the  software  development  and IT
communities. Our OSDN Web sites include:

o   SourceForge.net,  our flagship Web site and software  development center. As
    of June 1,  2004,  SourceForge.net  was the  development  home for more than
    81,000 software  development  projects and had more than 850,000  registered
    users.

                                       15


o   Slashdot.org,  our  leading  discussion  site  for  technologically-inclined
    individuals.  Slashdot  is  dedicated  to  providing  the  IT  and  software
    development  communities with cutting-edge  technology,  science and culture
    news and interactive commentary.

o   ThinkGeek.com, our e-commerce site, which provides online sales of a variety
    of  retail  products  of  interest  to  the  software   development  and  IT
    communities.

o   Linux.com,  our  comprehensive  Web site for Linux and open  source news and
    information.  Linux.com  caters to  business  and IT  managers  looking  for
    migration strategies to Linux.

o   freshmeat.net,   one  of  the  Internet's  most  comprehensive   indices  of
    downloadable Linux, Unix and cross-platform software.

o   NewsForge.com,  the online  newspaper  of record  for Linux and open  source
    software.

o   ITManagersJournal.com,   a  Web  site  delivering  strategic  and  technical
    information to help top-level IT  professionals  implement  enterprise-level
    open source and proprietary architecture,  applications,  and infrastructure
    solutions.

o   AnimationFactory.com,  a source for  three-dimensional  art,  animations and
    presentations. Animation Factory offers its subscribers a dynamic collection
    of easy to use animations that work in email, Web pages and presentations.

  Critical Accounting Policies

    Software Revenues

    Software revenue  consists  principally of fees for licenses of our software
products,  maintenance,  consulting and training. We recognize revenue using the
residual method in accordance with Statement of Position ("SOP") 97-2, "Software
Revenue  Recognition,"  as  amended  by SOP  98-9,  "Modification  of SOP  97-2,
Software Revenue  Recognition with Respect to Certain  Transactions."  Under the
residual method, the fair value of the undelivered  elements is deferred and the
remaining  portion of the arrangement fee is recognized as revenue.  If evidence
of the vendor specific fair value of one or more  undelivered  elements does not
exist,  revenues are deferred and  recognized  when  delivery of those  elements
occurs  or  when  fair  value  can be  established.  Company-specific  objective
evidence  of fair  value  of  maintenance  and  other  services  is based on our
customary pricing for such maintenance and/or services when sold separately.  At
the outset of the arrangement  with the customer,  we defer revenue for the fair
value of its undelivered elements (e.g.,  maintenance,  consulting and training)
and recognize  revenue for the remainder of the arrangement fee  attributable to
the elements  initially  delivered in the arrangement  (i.e.,  software product)
when the basic  criteria  in SOP 97-2 have been met.  If such  evidence  of fair
value for each  undelivered  element of the arrangement does not exist, we defer
all revenue  from the  arrangement  until such time that  evidence of fair value
does exist or until all elements of the arrangement are delivered.

    Under SOP 97-2, revenue attributable to an element in a customer arrangement
is  recognized  when (i)  persuasive  evidence of an  arrangement  exists,  (ii)
delivery  has  occurred,   (iii)  the  fee  is  fixed  or   determinable,   (iv)
collectibility  is probable and (v) the  arrangement  does not require  services
that are essential to the functionality of the software.

    Persuasive  evidence of an arrangement  exists. We determine that persuasive
evidence  of an  arrangement  exists with  respect to a customer  when we have a
written  contract,  which is signed by both us and the  customer,  or a purchase
order from the customer  when the customer  has  previously  executed a standard
license arrangement with us. We do not offer product return rights.

    Delivery  has   occurred.   Our  software  may  be  either   physically   or
electronically  delivered  to the  customer.  We  determine  that  delivery  has
occurred  upon  shipment of the  software  pursuant to the billing  terms of the
agreement  or when  the  software  is made  available  to the  customer  through
electronic delivery.

    The  fee is  fixed  or  determinable.  If at  the  outset  of  the  customer
engagement we determine that the fee is not fixed or determinable,  we recognize
revenue  when the fee becomes  due and  payable.  Fees due under a contract  are
generally deemed not to be fixed or determinable if a significant portion of the
fee is beyond our normal payment terms,  which are generally no greater than 120
days from the date of invoice.

    Collectibility is probable. We determine whether  collectibility is probable
on a case-by-case basis. When assessing  probability of collection,  we consider


                                       16


the number of years in business,  history of collection,  and product acceptance
for each customer.  We typically sell to customers,  for whom there is a history
of successful collection.  New customers are subject to a credit review process,
which evaluates the customer's financial position and ultimately such customer's
ability to pay.  If we  determine  from the outset  that  collectibility  is not
probable  based upon our review  process,  revenue is recognized as payments are
received.

    We allocate revenue on software arrangements  involving multiple elements to
each element based on the relative fair value of each element. Our determination
of fair  value of each  element  in  multiple-element  arrangements  is based on
vendor-specific objective evidence ("VSOE"). We align our assessment of VSOE for
each element to the price charged when the same element is sold  separately.  We
have analyzed all of the elements included in our multiple-element  arrangements
and  determined  that  we  have  sufficient  VSOE  to  allocate  revenue  to the
maintenance,  support and  professional  services  components  of our  perpetual
license  arrangements.  We sell our professional  services separately,  and have
established VSOE for professional  services on that basis.  VSOE for maintenance
and support is determined  based upon the  customer's  annual  renewal rates for
these elements. Accordingly, assuming all other revenue recognition criteria are
met, we recognize  revenue  from  perpetual  licenses  upon  delivery  using the
residual method in accordance with SOP 98-9.

    Services revenues consist of professional  services and maintenance fees. In
general, our professional services, which are comprised of software installation
and integration,  business process consulting and training, are not essential to
the  functionality of the software.  Our software  products are fully functional
upon delivery and implementation and do not require any significant modification
or  alteration  of  products  for  customer  use.   Customers   purchase   these
professional  services to facilitate the adoption of our technology and dedicate
personnel to  participate  in the services  being  performed,  but they may also
decide  to use  their  own  resources  or  appoint  other  professional  service
organizations to provide these services. Software products are billed separately
from professional  services,  which are generally billed on a time-and-materials
basis.  We  recognize  revenue  from  professional   services  as  services  are
performed.

    Maintenance  agreements  are  typically  priced based on a percentage of the
product  license  fee and have a one-year  term,  renewable  annually.  Services
provided to customers under  maintenance  agreements  include  technical product
support and  unspecified  product  upgrades.  Deferred  revenues  from  advanced
payments for maintenance  agreements are recognized ratably over the term of the
agreement, which is typically one year.

    We expense all  manufacturing,  packaging and distribution  costs associated
with software license sales as cost of license revenues.

    Online Revenues

    Advertising  revenues are derived from the sale of advertising  space on our
various Web sites.  We recognize  advertising  revenues over the period in which
the  advertisements  are  displayed,  provided  that  persuasive  evidence of an
arrangement  exists,  no  significant  obligations  remain,  the fee is fixed or
determinable,  and  collection  of the  receivable is  reasonably  assured.  Our
obligations  typically  include  guarantees of a minimum number of "impressions"
(times that an advertisement is viewed by users of our online services).  To the
extent that minimum  guaranteed  impressions  are not met in the specified  time
frame,  we do not  recognize the  corresponding  revenues  until the  guaranteed
impressions  are  achieved.  We  record  barter  revenue  transactions  at their
estimated  fair value  based on our  historical  experience  of selling  similar
advertising  for cash in  accordance  with Emerging  Issues Task Force  ("EITF")
Issue 99-17,  "Accounting for  Advertising  Barter  Transactions."  We broadcast
banner advertising in exchange for similar banner advertising on third-party Web
sites.  Our  barter  arrangements  are  documented  with our  standard  customer
insertion order (and  accompanying  terms and conditions) or, in certain limited
instances,  via an alternative  written contract negotiated between the parties.
The standard terms and conditions include, but are not limited to, the Web sites
for each  company  that will  display the  impressions,  the time frame that the
impressions  will be displayed,  the number,  type and size of impressions to be
delivered.

    E-commerce  revenues are derived from the online sale of consumer  goods and
digital animations.  We recognize  e-commerce revenues from the sale of consumer
goods in accordance with SEC Staff Accounting Bulletin ("SAB") No. 104, "Revenue
Recognition."  Under SAB 104,  product  revenues are recognized  when persuasive
evidence of an  arrangement  exists,  delivery has  occurred,  the sale price is
fixed or determinable,  and collectibility is reasonably assured. In general, we
recognize e-commerce revenue upon the shipment of goods. We do grant customers a
right to return e-commerce  products.  Such returns are recorded as incurred and
have been  immaterial  for the periods  presented.  The majority of the revenues
derived from digital animation sales are related to membership arrangements.  We
offer two Animation Factory  membership  agreement  options,  Gold and Platinum.
Both Gold and Platinum  memberships  are available  for either a three-month  or
one-year term. During a Gold or Platinum membership term, a member has access to
200,000 animations,  50,000 Web designs,  three-dimensional  clipart,  and tiled
backgrounds via unlimited  Internet  downloads.  A Platinum member also receives
access  to  extra  large  animations,   presentation   elements  and  PowerPoint
presentations.  As a result, we recognize the value ratably over the term of the
contract, normally 3 or 12 months.

                                       17


    Other Revenues

    Our  revenue  recognition  policy  related  to our former  hardware  systems
business follows SAB 104,  "Revenue  Recognition."  Under SAB 104, we recognized
product revenues from the sale of Linux-based servers,  components,  and desktop
computers when persuasive evidence of an arrangement existed, delivery occurred,
the sales price was fixed or  determinable  and  collectibility  was  reasonably
assured.  In general,  we recognized product revenue upon shipment of the goods.
We did not grant our customers any rights to return these products.

     We recognize revenues from customer support services, including on-site
maintenance and technical support on a pro-rata basis over the term of the
related service agreement. We recognized revenues from professional service
contracts upon completion of the project, or using the percentage of completion
method of the project where project costs could be reasonably estimated. We
recorded any payments received prior to revenue recognition as deferred revenue.

Results of Operations

    We review our  annual  and  quarterly  results,  along  with key  accounting
policies, with our audit committee prior to the release of financial results. In
addition,  we have not entered into any  significant  transactions  with related
parties.  We do  not  use  off-balance-sheet  arrangements  with  unconsolidated
related  parties,  nor do we use other forms of  off-balance-sheet  arrangements
such as research and development arrangements.

    We have  completed  eleven  quarters of  operations  focused on building our
application software business,  and accordingly have a limited operating history
in this  business.  While we believe  that we are making  good  progress  in our
application  software business,  a substantial majority of our revenues continue
to be  derived  from  our  online  business  and  we  face  numerous  risks  and
uncertainties  that  commonly  confront new and emerging  businesses in emerging
markets, some of which we have identified in the "Risk Factors" section below.

    The  following  table  sets  forth our  operating  results  for the  periods
indicated as a percentage of total revenues,  represented by selected items from
the unaudited condensed consolidated statements of operations. This table should
be read in  conjunction  with  the  consolidated  financial  statements  and the
accompanying notes included in this Form 10-Q.



                                      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                              Three Months Ended        Nine Month Ended
                                                                           ----------------------    ----------------------
                                                                           April 30,    April 26,    April 30,    April 26,
                                                                             2004         2003         2004          2003
                                                                             ----         ----         ----          ----
                                                                                (unaudited)                  (unaudited)
                                                                                                        
Total revenues
          Software revenues .........................................         18.9%        11.1%        15.4%        11.7%
          Online revenues ...........................................         81.0%        85.9%        84.4%        84.9%
          Other revenues ............................................          0.0%         3.0%         0.2%         3.4%
                                                                           -------      -------      -------      -------
            Total revenues ..........................................        100.0%       100.0%       100.0%       100.0%

         Cost of revenues
          Software cost of revenues .................................          4.9%         7.5%         6.8%         8.5%
          Online cost of revenues ...................................         43.2%        44.0%        48.2%        47.5%
          Other cost of revenues ....................................          0.0%        (0.2)%        0.0%        (2.1)%
                                                                           -------      -------      -------      -------
           Cost of revenues .........................................         48.2%        51.3%        55.0%        53.9%
                                                                           -------      -------      -------      -------
          Gross margin .............................................         51.8%        48.7%        45.0%         46.1%

         Operating expenses:
           Sales and marketing ......................................         36.2%        43.3%        34.7%        41.1%
           Research and development .................................         22.9%        32.9%        23.7%        33.9%
           General and administrative ...............................         20.4%        23.6%        17.2%        28.9%
           Restructuring costs and other special charges ............         44.5%         1.7%        14.6%        (2.0)%
           Amortization of deferred stock compensation ..............          0.0%         0.6%         0.1%         0.7%
           Amortization of goodwill and intangible assets ...........          0.0%        10.7%         0.0%        10.9%
                                                                           -------      -------      -------      -------
               Total operating expenses .............................        124.0%       112.8%        90.3%       115.3%
                                                                           -------      -------      -------      -------
         Loss from operations .......................................        (72.2)%      (64.1)%      (45.3)%      (69.2)%

         Remeasurement of warrant liability .........................         12.7%         0.0%         7.1%         0.0%
         Interest income, net .......................................          3.0%         4.3%         3.2%         5.0%

         Other income (expense), net ................................         (0.1)%       (0.1)%        4.2%        (0.4)%
                                                                           -------      -------      -------      -------
         Net loss ...................................................        (56.6)%      (59.9)%      (30.8)%      (64.6)%
                                                                           =======      =======      =======      =======


                                       18


  Total revenues

    During the fourth  quarter of fiscal 2003, two separate  businesses  emerged
and as of July  31,  2003,  we  operate  as two  reportable  business  segments:
software and online.

    Our total revenues increased to $7.3 million and $21.9 million for the three
months and nine months ended April 30, 2004, respectively, from $6.0 million and
$17.7 million for the three and nine months ended April 26, 2003,  respectively.
The $1.3 million and $4.2 million  increase in total  revenues for the three and
nine months  ended April 30, 2004 was due  primarily  to increases in our online
and software businesses,  offset by a decrease in other revenue derived from our
exited hardware business.

    For the three and nine months  ending  April 30,  2004,  no single  customer
accounted for more than 10% of our total revenues. For the three and nine months
ending  April  26,  2003  one  customer,   Intel   Corporation,   accounted  for
approximately 16.6% and 17.0% of our total revenues respectively.

     Software Revenues

    Software  revenues are derived from our  application  software  business and
include  software  licenses,  professional  services,  maintenance,  support and
training.  Software revenues represent $1.4 million, or 18.9%, and $0.7 million,
or 11.1%,  of total revenues for the three months ended April 30, 2004 and April
26, 2003,  respectively.  The $0.7 million increase in software revenues was due
to an increase  in the  licensing  component  of  software  revenue.  During the
quarter  ended April 30, 2004,  we signed six  contracts  with values  exceeding
$100,000 with a variety of new and existing  customers.  Additionally during the
quarter  we  released  the  next  generation  of  our   SourceForge   commercial
application, and added 11 new SourceForge customers.

    Software  revenues  represent $3.4 million,  or 15.4%, and $2.1 million,  or
11.7%,  of total revenues for the nine months ended April 30, 2004 and April 26,
2003, respectively. The year-over-year $1.3 million increase in software revenue
was due to the increased number of new customers that were added during the nine
months ended April 30, 2004  compared with the nine months ended April 26, 2003,
coupled  with a larger  installed  base for  maintenance  revenue and  follow-on
sales.  We began  fiscal year 2004 with an installed  base of 55  customers  and
added 31 new  customers  during the nine months ended April 30, 2004 compared to
beginning  fiscal year 2003 with an installed base of 24 customers and adding 17
new customers during the nine months ended April 26, 2003.

    Online Revenues

    Online revenues include online  advertising and e-commerce  revenues.  Total
online revenues of $5.9 million and $5.2 million  represented 81.0% and 85.9% of
total  revenues  for the three  months  ended April 30, 2004 and April 26, 2003,
respectively.   Total  online  revenues  of  $18.5  million  and  $15.0  million
represented  84.4% and 84.9% of total  revenues  for the nine months ended April
30, 2004 and April 26, 2003, respectively.

    Online  advertising  revenues of $2.6 million and $2.7  million  represented
35.6% and 45.0% of total  revenues for the three months ended April 30, 2004 and
April 26, 2003, respectively.  Online advertising revenues included $0.3 million
and $0.5 million of barter revenue for the three months ended April 30, 2004 and
April 26, 2003,  respectively.  Online advertising  revenues of $7.1 million and
$7.3 million  represented  32.4% and 41.2% of total revenues for the nine months
ended  April 30,  2004 and  April 26,  2003,  respectively.  Online  advertising
revenues  included $1.2 million and $1.5 million of barter  revenue for the nine
months ended April 30, 2004 and April 26, 2003, respectively.  For the three and
nine months  ended  April 26, 2003  respectively,  online  advertising  revenues
included  $1.0 million and $3.0 million of Intel  sponsorship  revenue.  Because
sponsorships are not tied to delivery of a specific number of banner advertising
impressions,  sponsorship  revenues  are not included in the average CPM rate or
impression rate  calculations  discussed  below. The average CPM rate (i.e., the
average  rate at which we receive  revenue per 1,000  banner  advertisements  we


                                       19


display to users of our online  services)  for the three  months ended April 30,
2004  increased by 10%,  when compared to the three months ended April 26, 2003.
The number of  impressions  delivered  for the three months ended April 30, 2004
increased by 41% when compared to the three months ended April 26, 2003. The CPM
rate for the nine months ended April 30, 2004 decreased by 20%, when compared to
the nine months ended April 26, 2003.  The number of  impressions  delivered for
the nine months ended April 30, 2004  increased by 61% when compared to the nine
months  ended April 26,  2003.  The  increase in the number of  impressions  was
primarily  due to  general  improvement  in demand  for our  online  advertising
coupled with sales generated by an additional sales representative that we added
in the  second  quarter  of fiscal  year 2004 we expect the growth of our online
advertising revenue to outpace that of the general online advertising market. We
believe that our prominent  position in serving the growing open source software
and Linux markets, along with our favorable online visitor demographics, make us
an attractive advertising vehicle for advertising customers.

    E-commerce  revenues of $3.4 million and $2.5 million  represented 45.8% and
41.2% of total  revenues for the three months ended April 30, 2004 and April 26,
2003,  respectively.  E-commerce  revenues  of $11.5  million  and $7.7  million
represented  52.5% and 43.8% of total  revenues  for the nine months ended April
30, 2004 and April 26,  2003,  respectively.  The $0.9  million and $3.8 million
increases in  e-commerce  revenues for the three and nine months ended April 30,
2004 were  primarily  due to  increased  consumer  awareness  of our site due to
expanded  advertising,  a broader  product  offering  which  attracted  a larger
customer  base,  web site  enhancements  and affiliate  programs that drove more
traffic  to our  site.  As a  result  of our  effort  we had a 59.3%  and  53.7%
year-over-year  increase  in the number of orders  placed for the three and nine
months ended April 30, 2004,  respectively.  We expect  continued  growth in our
e-commerce revenue,  including the continued seasonal impact from online holiday
shoppers in our second fiscal quarter.

    Other Revenues

    Other revenues are derived from our former hardware,  customer support,  and
professional  services businesses.  Other revenues represent $3,000, or 0.0%, of
total  revenues for the three months ended April 30, 2004 and $0.2  million,  or
3.0%,  for the three  months  ended April 26,  2003.  Other  revenues  represent
$49,000 or 0.2%, of total  revenues for the nine months ended April 30, 2004 and
$0.6 million, or 3.4%, for the nine months ended July 25, 2003.

  Cost of Revenues

    Cost of software  revenues  include direct material and production costs for
CDs and manuals,  professional  services cost and support department costs. Cost
of software  revenues  were $0.4  million and $0.5 million for each of the three
months ended April 30, 2004 and April 26, 2003,  respectively.  The $0.1 million
decrease in cost of software  revenues was  primarily  related to a reduction of
costs  associated with our  professional  service  department.  Cost of software
revenues  were $1.5 million for each of the nine months ended April 30, 2004 and
April 26, 2003.  Cost of software  revenues were 4.9% and 7.5% of total revenues
for the three months ended April 30, 2004 and April 26, 2003,  respectively  and
were 6.8% and 8.6% of total  revenues  for the nine months  ended April 30, 2004
and April 26, 2003,  respectively.  The three and nine month percentage of total
revenue  decreases  were  primarily  due to the  increase  in total  revenue  We
anticipate that cost of software  revenues will increase in absolute dollars and
decrease as a percentage  of total  revenues  through the end of our fiscal year
2005.

    Software  gross margin  increased $0.8 million to $1.0 million for the three
months  ended April 30, 2004 from $0.2  million for the three months ended April
26, 2003. The software gross margin was 14.0% and 3.6% of total revenues for the
three  months ended April 30, 2004 and April 26,  2003,  respectively.  The $0.8
million  increase in gross margin was due to a $0.7 million increase in software
revenue,  coupled with a $0.1  million  decrease in the cost in the services and
support  department  cost  structure.  The software gross margin  increased $1.3
million to $1.9  million  for the nine  months  ended  April 30,  2004 from $0.3
million for the nine months ended April 26, 2003.  The software gross margin was
8.6% and 3.1% of total  revenues  for the nine  months  ended April 30, 2004 and
April 26, 2003, respectively.  The $1.3 million increase in gross margin was due
to the $1.3 million  increase in software  revenue  coupled with no  significant
year-over-year  increase in the services and support  department cost structure.
We anticipate  that software gross margins in absolute  dollars will increase in
direct relationship to revenue increases.

    Cost of online revenues includes cost of e-commerce materials,  shipping and
fulfillment costs, and employee costs associated with the editorial,  operations
and merchandising  functions.  Cost of online revenues increased $0.5 million to
$3.2 million for the three months ended April 30, 2004 from $2.7 million for the
three months ended April 26, 2003.  Cost of online revenues were 43.2% and 44.0%
of total  revenues for the three months ended April 30, 2004 and April 26, 2003,
respectively. The $0.5 million increase in online cost of revenues was primarily
due to a $0.4 million  increase in  e-commerce  material  costs and $0.2 million
increase in shipping and fulfillment costs associated with e-commerce  partially
offset by a $0.1 million  reduction in our online  advertising  business cost of

                                       20


revenues.  Cost of online  revenues  increased $2.2 million to $10.6 million for
the nine months ended April 30, 2004 from $8.4 million for the nine months ended
April 26, 2003.  Cost of online  revenues were 48.2% and 47.5% of total revenues
for the nine months  ended April 30, 2004 and April 26, 2003  respectively.  The
$2.2 million  increases in online cost of revenues  were primary due to the $1.9
million  increase  in  material  costs  and the $0.9  million  in  shipping  and
fulfillment costs associated with e-commerce  partially offset by a $0.6 million
reduction in our online advertising cost of revenues. The increase in e-commerce
materials,  shipping and  fulfillment  costs for both the three- and  nine-month
periods was directly related to increases in revenue.

    Online  gross  margin  increased  $0.3 million to $2.8 million for the three
months  ended April 30, 2004 from $2.5  million for the three months ended April
26, 2003.  Online gross  margin  increased  $1.3 million to $7.9 million for the
nine months  ended April 30,  2004 from $6.6  million for the nine months  ended
April 26,  2003.  The three and nine  month  increases  in online  gross  margin
dollars are related to increases in total online revenue  partially offset by an
increase in cost of online revenues.

    Online  gross  margin  was 37.8% and 41.9% of total  revenues  for the three
months  ended  April 30, 2004 and April 26,  2003,  respectively.  Online  gross
margin was 36.2% and 37.4% of total revenues for the nine months ended April 30,
2004 and April 26,  2003,  respectively.  We expect to see  continued  quarterly
variations  in online gross  margins as a percent of online  revenues due to the
mix of our  higher  margin  advertising  revenue  with  lower  margin,  seasonal
e-commerce revenue.

  Sales and Marketing Expenses

    Sales and marketing expenses consist primarily of salaries,  commissions and
related  expenses for  personnel  engaged in sales,  marketing and sales support
functions,  as well as  costs  associated  with  trade  shows,  advertising  and
promotional activities.

    Sales and marketing  expenses were $2.6 million for each of the three months
ended April 30, 2004 and April 26, 2003. Sales and marketing  expenses increased
$0.3  million to $7.6 million for the nine months ended April 30, 2004 from $7.3
million for the nine months ended April 26, 2003. The $0.3 million  increase was
due to a $0.1  million  increase  in  commission  expense  associated  with  the
increased  revenue,  a $0.1 million increase in outside contractor expense and a
$0.1 million increase in other miscellaneous expense categories.

    Sales and marketing  expenses were 36.2% and 43.3% of total revenues for the
three months ended April 30, 2004 and April 26,  2003,  respectively.  Sales and
marketing  expenses  were 34.7% and 41.1% of total  revenues for the nine months
ended April 30, 2004 and April 26,  2003,  respectively.  These  decreases  as a
percentage of total revenues were primarily  related to our increase in revenue.
Going  forward,  we expect sales and marketing  expenses to increase in absolute
dollars but decrease as a percentage of total  revenues  through our fiscal year
2005.

  Research and Development Expenses

    Research and development  expenses consist primarily of salaries and related
expenses for software engineers. Total research and development expenses related
to our software business were $1.1 million and $1.6 million for the three months
ended  April 30,  2004 and April 26,  2003,  respectively.  Total  research  and
development expenses related to our software business were $3.6 million and $4.8
million  for  the  nine  months  ended  April  30,  2004  and  April  26,  2003,
respectively.  Software research and development  expenses are primarily related
to the  development of new products and  enhancements  to our current  products.
Total  research  and  development  expenses  for our online  business  were $0.6
million and $0.4 million for the three months ended April 30, 2004 and April 26,
2003,  respectively.  Total online research and  development  expenses were $1.6
million and $1.2  million for the nine months ended April 30, 2004 and April 26,
2003,  respectively.  Online  research and  development  is directed  toward the
improvement of existing products and services.

    Total research and  development  expenses  decreased by $0.3 million to $1.7
million for the three  months  ended  April 30,  2004 from $2.0  million for the
three months ended April 26, 2003.  The $0.3 million  decrease was primarily due
to a $0.1 million decrease in employee labor expense, a $0.1 million decrease in
allocated  overhead  expenses  such as rent  and  utilities  and a $0.1  million
decrease  in outside  contractor  expense as we  decreased  our usage of outside
contractors. The salary and allocated overhead expenses were lower due to a 12%,
or 5 person decrease in average headcount.

    Total research and  development  expenses  decreased by $0.8 million to $5.2
million for the nine months  ended April 30, 2004 from $6.0 million for the nine
months ended April 26, 2003. The $0.8 million decrease was due to a $0.4 million
decrease  in  employee  labor  expenses,  a $0.2  million  decrease  in  outside
contractor  expense and a $0.2 million decrease in allocated  overhead  expenses
such as rent and  utilities.  The salary and  allocated  overhead  expenses were
lower due to a 13%, or 6 person decrease in average headcount.

                                       21


    Research and development expenses were 22.9% and 32.9% of total revenues for
the three months ended April 30, 2004 and April 26, 2003, respectively. Research
and  development  expenses  were 23.7% and 39.9% of total  revenues for the nine
months ended April 30, 2004 and April 26, 2003, respectively. These decreases as
a percentage of total revenues were primarily related to our increase in revenue
and the year-over-year reduction in headcount.  Going forward we expect research
and development  expenses to increase  slightly in absolute dollars and decrease
as a percentage of total revenues through our fiscal year 2005.

  General and Administrative Expenses

    General and administrative expenses consist of salaries and related expenses
for finance and  administrative  personnel and professional  fees for accounting
and legal services.

    General and  administrative  expenses increased $0.1 million to $1.5 million
for the three months ended April 30, 2004 from $1.4 million for the three months
ended April 26, 2003. The $0.1 million dollar increase was due to an increase in
recruiting fees. General and  administrative  expenses decreased $1.3 million to
$3.8  million for the nine months ended April 30, 2004 from $5.1 million for the
nine months ended April 26, 2003. The $1.3 million dollar  decrease was due to a
$0.9  million  reversal  of  accrued  legal  expenses  reserved  for  securities
litigation  expenses that were  ultimately  paid by one of our insurers,  a $0.3
million  reversal  of legal  expenses  related to a lawsuit  that was  favorably
resolved  during our first fiscal  quarter,  a $0.3 million  dollar  decrease in
facilities  expense  resulting from a $0.2 million dollar  restructuring  charge
included in the nine month ended April 26, 2003  coupled  with a 16% decrease in
headcount offset by a $0.2 million increase in recruiting fees.

    General and  administrative  expenses were 20.4% and 23.6% of total revenues
for the three  months  ended  April 30, 2004 and April 26,  2003,  respectively.
General and  administrative  expenses were 17.2% and 28.9% of total revenues for
the nine months  ended April 30, 2004 and April 26,  2003,  respectively.  These
decreases  as a  percentage  of total  revenues  were  primarily  related to our
increase in revenue and due to the expense reduction reasons noted above.  Going
forward we expect general and  administrative  expenses to increase  slightly in
absolute  dollars but decrease as a  percentage  of total  revenues  through our
fiscal year 2005.

  Restructuring Costs and Other Special Charges

    In  fiscal  2001  and  2002,  we  adopted  plans  to exit  the  systems  and
hardware-related  software engineering and professional services businesses,  as
well as exit a sublease  agreement  and reduce our  general  and  administrative
overhead  costs.  We exited these  activities  to pursue our software and online
businesses  and reduce our  operating  losses to improve cash flow.  We recorded
restructuring  charges of $180.2  million  related to exiting these  activities,
$160.4 million of which was included in restructuring  charges and other special
charges in operating expenses and $19.8 million of which was included in cost of
sales.  Included in the restructuring  were charges related to excess facilities
from  non-cancelable  leases (with payments continuing until fiscal 2010, unless
sublet  completely).  The accrual from  non-cancelable  lease payments  includes
management's estimates of sublease income. These estimates are subject to change
based on actual events. We evaluate and update,  if applicable,  these estimates
quarterly.  As of April 30,  2004,  we had an  accrual  of  approximately  $12.5
million  outstanding  related to these  non-cancelable  leases, all of which was
originally included in operating expenses

    During  the  quarter  ended  April 30,  2004,  in an  effort  to reduce  our
operating  expenses,  we adopted a plan to relocate and  relocated  our Fremont,
California  headquarters to a smaller building in the same complex.  We recorded
net restructuring  expenses of $2.9 million related to exiting these activities.
Included in the $2.9 million  dollar  restructuring  expense was $2.5 million of
expense related to a writing off of leasehold  improvements and fixed assets and
$0.4 million in expenses related to excess facilities from non-cancelable leases
(with  payments  continuing  until fiscal 2010,  unless sublet  completely).  In
addition  to  the  $2.9  million  dollar  restructuring   expense.   Based  upon
anticipated  sublease  commitments  relating to our remaining idle space, during
the  quarter  ended April 30,  2004 we updated  our  assumptions  as to expected
future sublease  income for certain  restructured  idle office space  previously
restructured  in fiscal  year 2002 and,  as a result,  recorded a  restructuring
charge  of $0.3  million.


                                       22


     Below is a summary of the restructuring charges in operating expenses (in
thousands):



                                                                                            Total Charged                   Total
                                                                                            To Operations      Nine    Restructuring
                                                                   Total                        Total         months    Liabilities
                                               Total Charged    Charged To    Charged To        ended          Cash        at
                                                To Operations   Operations    Operations      April 30,      Receipts/     April 30,
                                                 Fiscal 2001    Fiscal 2002    Fiscal 2003       2004       (Payments)      2004
                                                 -----------    -----------    -----------     --------     ----------     ----

                                                                                                       
Cash Provisions:
  Other special charges relating to
    restructuring activities .................... $  2,159      $   (888)      $     78       $   --        $ (1,349)    $   --
  Facilities charges ............................    6,584         9,401            191            713        (4,391)    $ 12,498
  Employee severance and other related charges ..    3,498         1,997             37           --          (5,532)        --
                                                  --------      --------       --------       --------      --------     --------
      Total cash provisions .....................   12,241        10,510            306            713      $(11,272)    $ 12,498
                                                  --------      --------       --------       --------      ========     ========
Non-cash:
  Write-off of goodwill and intangibles .........   59,723        30,632           --             --
  Write-off of other special charges
   relating to restructuring activities .........    4,434         5,442           (553)         2,496
  Write-off of accelerated options from
    terminated employees ........................    1,352          --             --             --
  Acceleration of deferred stock
   compensation .................................   35,728           352            (16)          --
                                                  --------      --------       --------       --------
      Total non-cash provisions .................  101,237        36,426           (569)          --
                                                  --------      --------       --------       --------
      Total provisions .......................... $113,478      $ 46,936       $   (263)      $  3,209
                                                  ========      ========       ========       ========



Below is a summary of the changes to the restructuring liability (in thousands):



                                                                             Balance at     Charged to                    Balance at
     Changes in the total accrued restructuring  liability                    Beginning      Costs and                        End
     -----------------------------------------------------                    of Period      Expenses      Deductions      of Period
                                                                              ---------      --------      ----------      ---------
                                                                                                                
        For the year ended July 28, 2001 .............................         $  --           $12,241       $(2,728)       $ 9,513
        For the year ended July 27, 2002 .............................         $ 9,513         $10,510       $(2,029)       $17,994
        For the year ended July 31, 2003 .............................         $17,994         $   306       $(3,411)       $14,889
        For the nine months ended April 26, 2003 .....................         $17,994         $   222       $(2,372)       $15,844
        For the nine months ended April 30, 2004 .....................         $14,889         $   713       $(3,104)       $12,498




     Components of the total accrued restructuring liability                     Short          Long          Total
     -------------------------------------------------------                     Term           Term        Liability
                                                                                 ----           ----        ---------
                                                                                                    
        For the year ended July 28, 2001..............................         $ 3,135         $ 6,378       $ 9,513
        For the year ended July 27, 2002..............................         $ 3,397         $14,597       $17,994
        For the year ended July 31, 2003..............................         $ 4,117         $10,772       $14,889
        For the nine months ended April 26, 2003......................         $ 4,277         $11,567       $15,844
        For the nine months ended April 30, 2004......................         $ 4,023         $ 8,475       $12,498


  Amortization of Deferred Stock Compensation

    In  connection  with the grant of stock  options to employees  during fiscal
1999 and prior to our  initial  public  offering  in fiscal  2000,  we  expensed
deferred stock  compensation  of $0 and $20,000 during the three and nine months
ended April 30, 2004, respectively,  compared to $37,000 and $116,000 during the
three and nine months ended April 26, 2003,  respectively.  We do not expect any
further expenses associated with deferred stock compensation through fiscal year
2004.

  Amortization of Intangible Assets

    In July 2001, the FASB issued SFAS No. 142,  "Goodwill and Other  Intangible
Assets."  Under SFAS No. 142,  goodwill and  intangible  assets with  indefinite
lives are not  amortized  but are subject to at least an annual  assessment  for
impairment  applying a fair-value  based test.  Upon adoption of SFAS No. 142 on
July  29,  2001,  we  no  longer  amortize  goodwill.  In  connection  with  the
acquisition of OSDN, we amortized $3,183 and $0.6 million of intangibles for the
three months ended April 30, 2004 and April 26, 2003, respectively. We amortized
$9,549 and $1.9 million of intangibles  for the nine months ended April 30, 2004
and April 26, 2003,  respectively.  The estimated total amortization  expense of
acquired  intangible  assets is $12,700 and $9,500 for the fiscal  years  ending
July 31, 2004 and July 31, 2005, respectively.

                                       23


    We periodically  evaluate the carrying  amount of our long-lived  assets and
apply the provisions of SFAS No. 144, "Accounting for the Impairment or Disposal
of Long-Lived  Assets." SFAS No. 144 requires that long-lived assets and certain
identifiable  intangibles  to be held and used or  disposed  of by an  entity be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the carrying amount of an asset may not be recoverable. No changes occurred
during the three or nine  months  ended  April 30,  2004 that  would  indicate a
possible  impairment  in the carrying  value of  intangible  assets at April 30,
2004.

  Remeasurement of Warrant Liability, Interest and Other Income, Net

    On November 6, 2003,  we entered  into a  securities  purchase  agreement in
which we completed a private  placement of 3,529,412  shares of our common stock
with The Riverview Group LLC  ("Riverview") at an issue price of $4.25 per share
for aggregate  proceeds of approximately $15 million (the "Private  Placement").
In connection with the Private  Placement,  the Company retained Wharton Capital
Partners Ltd.  ("Wharton") to act as a financial consultant and placement agent.
Also in connection with the Private  Placement,  Riverview and Wharton  received
three-year  warrants  to  purchase a total of 705,883  and 25,000  shares of our
common stock,  respectively,  at an exercise price of $6.00 and $6.14 per share,
respectively  (collectively,  the  "Warrants").  We entered into a  registration
rights  agreement with Riverview on November 6, 2003 (the  "Registration  Rights
Agreement") in which we agreed to provide certain  registration rights under the
Securities  Act of 1933,  as amended and the rules and  regulations  promulgated
thereunder,  and  applicable  state  securities  laws with respect to the common
stock and the warrants issued to Riverview.

    Pursuant  to the  terms of the  Registration  Rights  Agreement,  we filed a
registration  statement (the  "Registration  Statement") on Form S-3 in order to
register the common stock and warrants issued in the Private Placement.  The SEC
declared the  Registration  Statement  effective  on April 30, 2004.  Before the
effective  date of the  Registration  Statement,  the shares of our common stock
sold in the Private  Placement and the shares of our common stock underlying the
Warrants did not have the same rights as the other shares which were included in
the Equity section of the Consolidated Balance sheet.  Therefore,  the shares of
our common  stock  sold in the  Private  Placement  and the shares of our common
stock underlying the Warrants were classified as liabilities on the Consolidated
Balance  sheet.  Liabilities  must be  reported  at fair value as of the balance
sheet date. We initially valued the Warrants as of November 6, 2003 and revalued
them on January 31, 2004 using the  Black-Scholes  valuation  model and then, on
April 30, 2004, the effective date of the Registration Statement,  revalued them
again using the same  Black-Scholes  valuation model. Based on our remeasurement
at January 31, 2004,  our net warrant  liability  for the Warrants  decreased by
$0.8 million to $1.7 million.  Based on our remeasurement at April 30, 2004, our
net  warrant  liability  for the  Warrants  decreased  by $1.1  million  to $0.6
million.  For the three  months  ended  January  31,  2004 and  April 30,  2004,
respectively,  the $0.8 million and $1.1 million  decreases in warrant liability
were partially  offset by a $0.2 million  non-cash  expense  associated with not
having  the  shares  of  common  stock  associated  with the  Private  Placement
registered.  We present the net $0.6  million and net $0.9 million for the three
months ended  January 31, 2004 and April 30, 2004,  respectively,  on our income
statement as remeasurement of warrant liability income.

    Interest  income,  net,  includes  income from our cash  investments  net of
interest expense. Net interest income decreased $0.1 million to $0.2 million for
the three  months  ended April 30, 2004 from $0.3  million for the three  months
ended April 26, 2003. Net interest income decreased $0.2 million to $0.7 million
for the nine months  ended April 30, 2004 from $0.9  million for the nine months
ended  April  26,  2003.   These   decreases  were  primarily   related  to  the
year-over-year interest rate decline.

    Interest  income,  net,  was 3.0% and 4.3% of total  revenues  for the three
months ended April 30, 2004 and April 26, 2003,  respectively.  Interest income,
net,  was 3.2% and 5.0% of total  revenues  for the nine months  ended April 30,
2004 and April 26, 2003, respectively.  These decreases as a percentage of total
revenues  were  primarily  related to our  increase  in revenue and due to lower
interest  rates.  Going  forward  we expect  interest  income to  decrease  as a
percentage of total revenues.

    Other expense,  net, includes items such as legal settlement proceeds net of
other expenses.  Other expense,  net, was $8,000 and $6,000 for the three months
ended April 30,  2004 and April 26,  2003,  respectively.  Other  expense,  net,
decreased by $1.0 million to $0.9 million income for the nine months ended April
30, 2004 from an $71,000  expense for the nine months ended April 26, 2003.  The
$1.0 million increase in other income was due to a $1.0 million legal settlement
and a $0.3 million  business  recovery payment related to the World Trade Center
disaster,  partially offset by a decrease $0.3 million of other expenses related
to our exited hardware business.

    Other  expense,  net was 0.1% of total revenues for each of the three months
ended April 30, 2004 and April 26, 2003,  respectively.  Interest expense,  net,
was 4.2% and 0.4% of total revenues for the nine months ended April 30, 2004 and
April 26, 2003, respectively.

                                       24

  Income Taxes

    As of  April  30,  2004,  we  had  federal  and  state  net  operating  loss
carry-forwards  for tax reporting  purposes  available to offset future  taxable
income.  A valuation  allowance  has been  recorded  for the total  deferred tax
assets as a result of uncertainties regarding realization of the assets based on
the lack of  consistent  profitability  to date and the  uncertainty  of  future
profitability. The federal and state net operating loss carry-forwards expire at
various dates through  fiscal year 2021 and fiscal year 2012,  respectively,  to
the extent that they are not utilized.  We have not  recognized any benefit from
these net operating loss carry-forwards because of uncertainty surrounding their
realization.  The amount of net operating  losses that we can utilize is limited
under tax regulations  because we have  experienced a cumulative stock ownership
change of more than 50% over the last three years.

Liquidity and Capital Resources

    As of April 30, 2004, our available capital resources totaled $46.7 million,
comprised  of  marketable   securities  of  $40.1  million  and  cash  and  cash
equivalents  of $6.6  million.  As of  July  31,  2003,  our  available  capital
resources  totaled  $38.8  million,  comprised  of $32.5  million in  marketable
securities  and $6.3  million  in cash and cash  equivalents.  Our  average  net
monthly  cash flow  shortfall  during the three  months ended April 30, 2004 was
approximately  $0.9  million.  The  cash  flow  shortfall  is  primarily  due to
operating lease  commitments  that were entered into while we were operating our
hardware business and employee costs associated with our software  business.  We
believe  that at our current  cash flow  shortfall  rates we have enough cash to
operate  through  fiscal year 2005. We expect to continue to invest  significant
resources in an effort to grow our software business.

    Net cash used in operating  activities  was $9.1 million for the nine months
ended April 30, 2004 and $11.8 million for the nine months ended April 26, 2003.
Net cash used in  operating  activities  during the nine months  ended April 30,
2004  primarily  reflected  a net loss of $6.8  million,  a decrease  in accrued
liabilities  of $3.5  million,  including a $2.4  million  reduction  in accrued
restructuring  accruals as we make lease  payments on  restructured  space and a
$0.9 million reduction in legal expenses due to the agreement by our insurers to
pay the legal expenses  associated with the initial public  offering  securities
litigation;  an increase in accounts receivable of $1.1 million,  related to the
higher level of sales in the three months  ending April 30, 2004 compared to the
three months ending July 31, 2003;  net  remeasurement  of warrant  liability of
$1.6 million,  associated with the Private Placement; and an increase in prepaid
assets and inventories of $0.7 million, due to the payment of insurance premiums
and  seasonal  inventory  needs  for  our  e-commerce  business,   respectively;
partially offset by restructuring expenses of $2.5 million, depreciation expense
of $1.2  million,  an  increase  in  deferred  revenue of $0.8  million,  and an
increase  in  accounts  payable  of $0.1  million.  Net cash  used in  operating
activities  during  the nine  months  ended  April  26,  2003 of  $11.8  million
primarily  reflected  a net  loss  of  $11.4  million,  a  decrease  in  accrued
liabilities of $3.5 million, a decrease in accounts payable of $0.8 million, and
an  increase  in  accounts  receivable  of $0.5  million,  partially  offset  by
depreciation and amortization of intangible asset expense of $4.5 million, and a
increase in long-term liabilities of $0.2 million.

    A significant  portion of our cash inflows have  historically been generated
by our sales. These inflows may fluctuate significantly from period to period. A
decrease in customer demand or decrease in the market acceptance of our products
would  jeopardize  our  future  ability  to  generate  positive  cash flows from
operations.

    For the nine months ended April 30,  2004,  we used $8.5 million in cash for
investing  activities,  compared to the use of $15.7 million for the nine months
ended April 26,  2003.  During the nine months ended April 30, 2004 we purchased
$0.7 million in fixed assets and $39.8 million in marketable securities and sold
$32.3 million in marketable  securities.  Cash used for investing activities was
significantly  higher for the nine months ended April 26, 2003 when we purchased
$30.8  million in  marketable  securities  and sold $15.1  million in marketable
securities,  due to implementing  our strategic  decision to increase our short-
and long-term  investments  and decrease our cash  equivalent  investments in an
effort to maximize our rate of return.

    For the nine months ended April 30, 2004, we generated $17.9 million in cash
from  financing  activities,  compared to $0.2 million for the nine months ended
April 26, 2003. Net proceeds from the Private Placement  generated $14.5 million
during the nine months ended April 30, 2004 and cash generated from the issuance
of common  stock to our  employees  increased  to $3.4  million  during the nine
months  ended  April 30, 2004  compared to the $0.2  million for the nine months
ended April 26, 2003.  We do not  anticipate  entering into  additional  private
placement  transactions in the foreseeable future and the level of cash, if any,
that will be  generated  in the future from the  issuance of common stock to our
employees  from the  exercising  of options is dependant  upon several  factors,
including  the  market  price of our common  stock and the  number of  employees
participating in our stock option plans.

    For the nine months ended April 30, 2004 and April 26, 2003,  exchange  rate
changes had an immaterial  effect on cash and cash  equivalents.  We expect that
exchange  rate  changes  will  have  an  immaterial  effect  on  cash  and  cash
equivalents in the near future due to our focus on US-based business.

                                       25


    As of April 30, 2004 and July 31, 2003, we had outstanding letters of credit
issued  under a line of credit of  approximately  $0.9  million  related  to the
corporate  facility  lease.  The  amount  related  to this  letter  of credit is
recorded in the "Restricted cash" section of the condensed  consolidated balance
sheet.  We  anticipate  that this  balance  will  decline by $0.5 million in the
fourth  quarter  of each  fiscal  year  through  2005 under our  existing  lease
agreement.

    Future  payments due under debt and lease  obligations  as of April 30, 2004
are as follows (in thousands)

                                            Gross                         Net
                                          Operating      Sublease      Operating
                                           Leases         Income         Leases
                                           -------       -------       -------
2004 .................................     $ 1,263       $   184       $ 1,079
2005 .................................       5,014           661         4,353
2006 .................................       3,741           153         3,588
2007 .................................       3,511          --           3,511
2008 .................................       3,616          --           3,616
Thereafter ...........................       6,905          --           6,905
                                           -------       -------       -------
          Total minimum lease payments     $24,050       $   998       $23,052
                                           =======       =======       =======

    Our liquidity and capital requirements depend on numerous factors, including
market  acceptance  of our  products,  the  resources  we devote to  developing,
marketing,   selling  and  supporting  our  products,  the  timing  and  expense
associated with expanding our distribution channels,  potential acquisitions and
other factors.  We expect to devote  capital  resources to continue our research
and development efforts, to invest in our sales, support,  marketing and product
development organizations,  to enhance and introduce marketing programs, and for
other general corporate  activities.  We believe that our existing cash balances
will be sufficient to fund our operations  through fiscal 2005 under our current
business  strategy,  however,  if we fail to adequately monitor and minimize our
use  of  existing  cash,  we may  need  additional  capital  to  fund  continued
operations beyond fiscal year 2005. We expect to continue to experience negative
cash flow from operations for at least the foreseeable future. Unless we monitor
and  minimize  the  level of use of our  existing  cash,  cash  equivalents  and
marketable  securities,  we may  require  additional  capital to fund  continued
operations  beyond our fiscal  year 2005.  See "Risks  Related to our  Financial
Results" in the Risk Factors section of this Form 10-Q.

  Financial Risk Management

    As a  primarily  US-based  company,  we face  limited  exposure  to  adverse
movements  in foreign  currency  exchange  rates and we do not engage in hedging
activity. We do not anticipate  significant currency gains or losses in the near
term.  These  exposures  may change over time as business  practices  evolve and
could have a material  adverse  impact on our  financial  results.

    We maintain  investment  portfolio  holdings of various  issuers,  types and
maturities.   These  securities  are  classified  as   available-for-sale,   and
consequently  are recorded on the condensed  consolidated  balance sheet at fair
value with  unrealized  gains and losses  reported  as a separate  component  of
accumulated  other  comprehensive   income  (loss).  These  securities  are  not
leveraged  and are held for purposes  other than  trading.

  Critical  Accounting Policies

    There have been no material changes to our critical  accounting policies and
estimates  from those  disclosed  in our report on Form 10-K for our fiscal year
ended July 31, 2003.

  Recent Accounting Pronouncements

    In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with  Characteristics  of both Liabilities and Equity." SFAS No. 150
addresses certain financial instruments that, under previous guidance,  could be
accounted for as equity, but now must be classified as liabilities in statements
of  financial  position.  These  financial  instruments  include:  1)  mandatory
redeemable  financial  instruments,  2)  obligations  to repurchase the issuer's
equity shares by  transferring  assets,  and 3)  obligations to issue a variable
number of  shares.  SFAS No.  150 is  effective  for all  financial  instruments
entered into or modified  after May 31,  2003,  and  otherwise  effective at the
beginning  of the first  interim  period  beginning  after  June 15,  2003.  The
implementation  of SFAS No. 150 is not expected to have a material effect on our
consolidated financial statements.

                                       26


    In  December  2003,  the SEC issued SAB 104,  "Revenue  Recognition,"  which
supercedes SAB 101,  "Revenue  Recognition in Financial  Statements."  SAB 104's
primary purpose is to rescind  accounting  guidance contained in SAB 101 related
to multiple  element revenue  arrangements,  which was superceded as a result of
the issuance of EITF 00-21,  Accounting for Revenue  Arrangements  with Multiple
Deliverables.  While the wording of SAB 104 has changed to reflect the  issuance
of EITF 00-21,  the revenue  recognition  principles  of SAB 101 remain  largely
unchanged  by the issuance of SAB 104. We do not believe the adoption of SAB 104
will have a material impact on the financial statements.

                                  Risk Factors

PROSPECTIVE  INVESTORS IN VA SOFTWARE  SECURITIES SHOULD CAREFULLY  CONSIDER THE
RISKS DESCRIBED BELOW BEFORE MAKING AN INVESTMENT DECISION.  IN ADDITION,  THESE
RISKS ARE NOT THE ONLY ONES FACING OUR COMPANY. ADDITIONAL RISKS OF WHICH WE ARE
NOT PRESENTLY AWARE OR THAT WE CURRENTLY  BELIEVE ARE IMMATERIAL MAY ALSO IMPAIR
OUR BUSINESS OPERATIONS. OUR BUSINESS COULD BE HARMED BY ANY OF THESE RISKS. THE
TRADING PRICE OF OUR COMMON STOCK COULD  DECLINE DUE TO ANY OF THESE RISKS,  AND
INVESTORS MAY LOSE ALL OR PART OF THEIR INVESTMENT.

                     Risks Related To Our Software Business

Because the market for our  SourceForge  application  software is relatively new
and rapidly  evolving,  we do not know whether existing and potential  customers
will  license   SourceForge   in  sufficient   quantities   for  us  to  achieve
profitability.

Our future growth and financial  performance will depend on market acceptance of
SourceForge and our ability to license our software in sufficient quantities and
under  acceptable  terms.  The number of customers  using  SourceForge  is still
relatively  small.  We expect that we will continue to need intensive  marketing
and sales efforts to educate  prospective clients about the uses and benefits of
SourceForge.  Various  factors  could  inhibit  the growth of the market for and
market  acceptance of  SourceForge.  In particular,  potential  customers may be
unwilling  to  make  the  significant   capital  investment  needed  to  license
SourceForge.  Many of our customers  have  licensed  only limited  quantities of
SourceForge,  and these or new customers may decide not to broadly implement our
software by  licensing  additional  copies from us. We cannot be certain  that a
viable market for SourceForge will emerge or, if it does emerge, that it will be
sustainable.  If a sustainable  viable market for  SourceForge  fails to emerge,
this would have a  significant,  adverse  effect upon our software  business and
operating results.

We are devoting the  majority of our  research and  development  spending on our
SourceForge application,  so if this software does not achieve market acceptance
we are likely to experience continued operating losses.

Although in the third quarter of our fiscal year 2004,  which ended on April 30,
2004,  approximately 19% of our revenue was derived from our software  business,
we devoted 67.6%, or $1.1 million,  of our research and development  spending to
research and development  associated with our SourceForge software  application.
Given that SourceForge remains a relatively new enterprise software application,
we expect to continue to allocate the  majority of our research and  development
resources to SourceForge for the foreseeable future.  There can be no assurance,
however,  that we will  be  sufficiently  successful  in  marketing,  licensing,
upgrading and supporting SourceForge to offset our substantial software research
and development expenditures. A failure to grow SourceForge revenue sufficiently
to  offset  SourceForge's   significant  research  and  development  costs  will
materially and adversely affect our business and operating results.

If  we  fail  to  attract  and  retain  larger  corporate  and  enterprise-level
customers, our revenues will not grow and may decline.

We have  focused  our sales and  marketing  efforts  upon larger  corporate  and
enterprise-level  customers.  This  strategy  may  fail to  generate  sufficient
revenue to offset the  substantial  demands that this strategy will place on our
business,  in particular  the longer sales cycles,  higher levels of service and
support  and volume  pricing  and terms that  larger  corporate  and  enterprise
accounts  often  demand.  In addition,  these larger  customers  generally  have
significant financial and personnel resources.  As a result, rather than license
SourceForge, our target customers may develop collaborative software development
applications  internally,  including ad hoc development of applications based on
open  source  code.  A failure  to  successfully  obtain  revenues  from  larger
corporate or enterprise-level customers will materially and adversely affect our
operating results.

                                       27


If we fail to  anticipate  or respond  adequately  to  technology  developments,
industry standards, or practices and customer requirements,  or if we experience
any significant  delays in product  development,  introduction,  or integration,
SourceForge may become obsolete or  unmarketable,  our ability to compete may be
impaired, and our software revenues may not grow or may decline.

Rapid technological advances, changes in customer requirements, and frequent new
product  introductions  and  enhancements  characterize  the  software  industry
generally.   We  must  respond  rapidly  to  developments  related  to  hardware
platforms, operating systems, and software development tools. These developments
will require us to make substantial product development investments.  We believe
the success of our software business will become  increasingly  dependent on our
ability to:

o   support multiple platforms,  including Linux,  commercial UNIX and Microsoft
    Windows;

o   use the latest  technologies to continue to support Web-based  collaborative
    software development; and

o   continually support the rapidly changing  standards,  tools and technologies
    used in software development.

Our application  software has a long and unpredictable  sales cycle, which makes
it difficult to forecast our future results and may cause our operating  results
to vary significantly.

The period between initial contact with a prospective customer and the licensing
of our software  varies and has often exceeded three and  occasionally  exceeded
twelve  months.  Additionally,  our sales  cycle is  complex  because  customers
consider a number of factors before committing to license  SourceForge.  Factors
that our customers and potential customers have informed us that they considered
when  evaluating  SourceForge  included  product  benefits,  cost  and  time  of
implementation,  and the ability to operate with  existing  and future  computer
systems and applications. We have found that customer evaluation, purchasing and
budgeting  processes vary significantly from company to company. As a result, we
spend significant time and resources informing  prospective  customers about our
software products, which may not result in completed transactions and associated
revenue.  Even if SourceForge  has been chosen by a customer,  completion of the
transaction  is subject to a number of  contingencies,  which make our quarterly
revenues difficult to forecast.  These contingencies include but are not limited
to the following:

    o   Our ability to sell  SourceForge  licenses may be impacted by changes in
        the  strategic  importance  of software  projects due to our  customers'
        budgetary constraints or changes in customer personnel;

    o   A customer's internal approval and expenditure authorization process can
        be difficult and time consuming.  Delays in approvals, even after we are
        selected  as a vendor,  could  impact the timing and amount of  revenues
        recognized in a quarterly period; and

    o   The number,  timing and  significance  of  enhancements  to our software
        products and future introductions of new software by our competitors and
        us may affect customer-purchasing decisions.

If we do  not  continue  to  receive  repeat  business  from  existing  software
customers, our revenue will not grow and may decline.

We generate a significant  amount of our software license revenues from existing
customers. Most of our current customers initially purchased a limited number of
licenses  as  they  implemented  and  adopted  SourceForge.  Even  if  customers
successfully  use  SourceForge,  such  customers  may  not  purchase  additional
licenses to expand the use of our product.  Purchases of additional  licenses by
these  customers  will depend on their success in deploying  SourceForge,  their
satisfaction  with our product and support services and their use of competitive
alternatives.  A customer's  decision to widely deploy  SourceForge and purchase
additional  licenses  may also be  affected  by factors  that are outside of our
control or which are not related to our product or services.  In addition, as we
deploy new versions of  SourceForge,  or  introduce  new  products,  our current
customers may not require the  functionality of our new versions or products and
may decide not to license these products.

If we  fail  to  maintain  our  strategic  relationship  with  IBM,  the  market
acceptance of our products and our financial performance may suffer.

To date, the majority of our SourceForge  revenue has come from our direct sales
efforts.  To offer  products and services to a larger  customer base, we entered
into a  commercial  relationship  with IBM.  If we are  unable to  maintain  our
existing strategic  relationship with IBM, our ability to increase our sales may
be  harmed.   We  would  also  lose  anticipated   customer   introductions  and
co-marketing  benefits.  In addition,  IBM could terminate its relationship with

                                       28


us,  pursue other  relationships,  or attempt to develop or acquire  products or
services  that compete with our  products  and  services.  Even if we succeed in
maintaining or expanding our  relationship  with IBM, the  relationship  may not
result in  additional  customers  or  revenues.  We have begun  exploring  other
possible  relationships  and  marketing  alliances  to  obtain  customer  leads,
referrals and  distribution  opportunities.  Even if we succeed in securing such
additional  strategic  relationships,   the  relationships  may  not  result  in
additional customers or revenues.

Increased  utilization and costs of our technical support services may adversely
affect our financial results.

Over the short  term,  we may be unable to respond to  fluctuations  in customer
demand for support  services.  We may also be unable to modify the format of our
support  services  to  compete  with  changes in support  services  provided  by
competitors.  Further,  customer demand for these services could cause increases
in the costs of providing  such  services  and  adversely  affect our  operating
results.

Contractual  issues may arise during the negotiation  process that may delay the
anticipated  closure of a  transaction  and our ability to recognize  revenue as
anticipated.  The occurrence of such issues might cause our software revenue and
operating  results  to  fall  below  our   publicly-stated   expectations,   the
expectations of securities analysts or the expectations of investors. Failure to
meet  public  expectations  is likely to  materially  and  adversely  affect the
trading price of our common stock.

Because we focus on selling  enterprise  solutions,  the process of  contractual
negotiation is critical and may be lengthy.  Additionally,  several  factors may
require us to defer  recognition of license revenue for a significant  period of
time after entering into a license agreement,  including  instances where we are
required to deliver either unspecified additional products or specified upgrades
for which we do not have vendor-specific objective evidence of fair value. While
we  have a  standard  software  license  agreement  that  provides  for  revenue
recognition  provided  that  delivery has taken place,  collectibility  from the
customer is reasonably assured and assuming no significant future obligations or
customer acceptance rights exist,  customer  negotiations and revisions to these
terms could impact our ability to recognize revenues at the time of delivery.

Many  enterprise  customers  negotiate  software  licenses  near the end of each
quarter. In part, this is because enterprise customers are able, or believe that
they are able, to negotiate  lower prices and more favorable terms at that time.
Our reliance on a large portion of software revenue  occurring at the end of the
quarter and the increase in the dollar value of  transactions  that occur at the
end of a quarter  can result in  increased  uncertainty  relating  to  quarterly
revenues. Due to end-of-period variances,  forecasts may not be achieved, either
because  expected sales do not occur or because they occur at lower prices or on
terms that are less  favorable  to us. In addition,  slowdowns in our  quarterly
license  contracting  activities may impact our service offerings and may result
in lower revenues from our customer training, professional services and customer
support  organizations.  Our ability to maintain or increase service revenues is
highly dependent on our ability to increase the number of license  agreements we
enter into with customers.

                      Risks Related To Our Online Business

If our online  business  fails to continue to deliver  original  and  compelling
content and services,  we will be unable to attract and retain users, which will
adversely affect our financial results.

The successful development and  production of content and services is subject to
numerous uncertainties, including our ability to:

    o   anticipate and successfully  respond to rapidly changing consumer tastes
        and preferences;

    o   fund new program development; and

    o   attract and retain qualified editors, writers and technical personnel.


We cannot assure you that our online  content and services will be attractive to
a sufficient number of users to generate revenues  consistent with our estimates
or sufficient to sustain operations.  In addition, we cannot assure you that any
new content or services will be developed in a timely or cost-effective  manner.
If we are unable to  develop  content  and  services  that allow us to  attract,
retain and expand a loyal user base that is attractive to  advertisers,  we will
be unable to generate sufficient revenue to grow our online business.

Decreases or delays in advertising  spending due to general economic  conditions
could harm our ability to generate  advertising  revenue,  which would adversely
affect our financial results.

                                       29


Expenditures by advertisers  tend to be cyclical,  reflecting  overall  economic
conditions  as well as budgeting  and buying  patterns.  The overall  market for
advertising, including Internet advertising, has been generally characterized in
recent quarters by modest growth of marketing and advertising  budgets.  Because
we derive a large part of our revenues from  advertising  fees, the decreases in
or delays of advertising spending could reduce our revenues or negatively impact
our  ability to grow our  revenues.  Even if  economic  conditions  continue  to
improve,  marketing  budgets and  advertising  spending  may not  increase  from
current levels.

We cannot predict our e-commerce customers'  preferences with certainty and such
preferences may change rapidly.  If we fail to accurately assess and predict our
e-commerce  customers'  preferences,  it will  adversely  impact  our  financial
results.

Our e-commerce offerings on our ThinkGeek.com Web site are designed to appeal to
IT professionals, software developers and others in technical fields. Misjudging
either the market for our  products  or our  customers'  purchasing  habits will
cause our sales to decline,  our  inventories  to increase  and/or require us to
sell our products at lower prices,  all of which would have a negative effect on
our business.

We are exposed to significant  inventory risks as a result of  seasonality,  new
product launches, rapid changes in product cycles and changes in consumer tastes
with  respect to our  products  offered at our  ThinkGeek  e-commerce  Web site.
Failure  to  properly  assess our  inventory  needs  will  adversely  affect our
financial results.

In order to be successful,  we must  accurately  predict our consumer tastes and
avoid  overstocking or under-stocking  products.  Demand for products can change
significantly  between the time  inventory  is ordered and the date of sale.  In
addition,  when we begin selling a new product, it is particularly  difficult to
forecast  product  demand  accurately.  The  acquisition  of  certain  types  of
inventory,  or inventory from certain sources, may require significant lead-time
and  prepayment,  and such  inventory  may not be  returnable.  We carry a broad
selection and  significant  inventory  levels of certain  products and we may be
unable to sell products in sufficient  quantities or during the relevant selling
seasons.

If we do not  maintain  sufficient  e-commerce  inventory  levels,  or if we are
unable to  deliver  our  e-commerce  products  to our  customers  in  sufficient
quantities, our online business operating results will be adversely affected.

We must be able to deliver our merchandise in sufficient  quantities to meet the
demands of our customers and deliver this  merchandise  to customers in a timely
manner. We must be able to maintain  sufficient  inventory levels,  particularly
during the peak holiday selling  seasons.  If we fail to achieve these goals, we
may be  unable  to meet  customer  demand,  and our  financial  results  will be
adversely affected.

Our  ThinkGeek  e-commerce  Web  site is  dependent  upon a single  third  party
fulfillment and warehouse provider. The satisfaction of our e-commerce customers
is highly  dependent upon  fulfillment  of orders in a  professional  and timely
manner, so any decrease in the quality of service offered by our fulfillment and
warehouse  provider will  adversely  affect our reputation and the growth of our
e-commerce business.

Our ThinkGeek  e-commerce  Web site's ability to receive  inbound  inventory and
ship completed orders efficiently to our customers is substantially dependent on
a  third-party  contract  fulfillment  and  warehouse  provider.  We  previously
utilized the services of efillit Inc., a third-party  contract  fulfillment  and
warehouse provider located in Baltimore,  Maryland.  However,  effective June 4,
2004, we transitioned from efillit to a new provider, Dotcom Distribution,  Inc.
("Dotcom Distribution"),  located in Edison, New Jersey, whom we believe will be
able  to  satisfactorily   accommodate  ThinkGeek's  future  growth.  If  Dotcom
Distribution  fails to meet our future  distribution and fulfillment  needs, our
relationship with and reputation among our e-commerce  customers will suffer and
this will  adversely  affect  our  e-commerce  growth.  Additionally,  if Dotcom
Distribution cannot meet our distribution and fulfillment needs, or our contract
with  Dotcom  Distribution  terminates,   we  may  fail  to  secure  a  suitable
replacement or second-source distribution and fulfillment provider on comparable
terms, which would adversely affect our e-commerce financial results.

                     Risks Related To Our Financial Results

If we fail to adequately  monitor and minimize our use of existing  cash, we may
need additional capital to fund continued operations beyond fiscal year 2005.

Since becoming a public  company,  we have  experienced  negative cash flow from
operations  and expect to  experience  negative  cash flow from  operations  for
fiscal  year 2004 and all or part of fiscal  year 2005.  Our average net monthly
cash flow  shortfall  during the quarter ended April 30, 2004 was  approximately
$0.9   million.   Although   this  average  net  monthly  cash  flow   shortfall
approximation  should not be relied  upon as an  indicator  of our  average  net
monthly cash flow shortfall in the future, it further illustrates that unless we

                                       30


monitor and minimize the level of use of our existing cash, cash equivalents and
marketable  securities,  we may  require  additional  capital to fund  continued
operations  beyond our fiscal  year 2005.  While we believe we will not  require
additional capital to fund continued operations through fiscal year 2005, we may
require additional funding within this time frame, and this additional  funding,
if needed, may not be available on terms acceptable to us, or at all. A slowdown
in technology or advertising  spending, as well as other factors that may arise,
could affect our future capital  requirements  and the adequacy of our available
funds. As a result, we may be required to raise additional funds through private
or public financing facilities,  strategic  relationships or other arrangements.
Any additional  equity  financing would likely be dilutive to our  stockholders.
Debt  financing,  if  available,   may  involve  restrictive  covenants  on  our
operations and financial  condition.  Our inability to raise capital when needed
could seriously harm our business.

Because we have a limited  operating  history  selling  SourceForge,  we may not
accurately  forecast  our  sales  and  revenues,   which  will  cause  quarterly
fluctuations in our total revenues and financial results.

We  have  a  limited  operating  history  as  a  provider  of  SourceForge,  our
proprietary  software  application.   As  a  result,  our  historical  financial
information is of limited value in projecting future operating results.  On June
27, 2001,  we announced  our plan to exit our  hardware  business.  In the first
quarter of our fiscal year 2002,  we made the  strategic  decision to exit,  and
exited,  the  hardware-related  software  engineering and professional  services
fields to focus on SourceForge. These changes required us to adjust our business
processes and make a number of significant personnel changes,  including changes
and additions to our engineering and management teams.  Therefore, in evaluating
our business you must consider the risks and difficulties frequently encountered
by early stage companies in new and rapidly evolving markets. In addition,  most
of our  operating  costs  are  fixed  and  based  on our  revenue  expectations.
Therefore,  if we have a shortfall in  revenues,  we may be unable to reduce our
expenses quickly enough to avoid lower quarterly operating results.

Certain  factors  specific to our  businesses  over which we have  limited or no
control may  nonetheless  adversely  impact our  quarterly  total  revenues  and
financial results.

The primary  factors over which we have limited or no control that may adversely
impact our quarterly total revenues and financial results include the following:

    o   specific economic conditions relating to IT spending;

    o   the discretionary  nature of our software customers' purchase and budget
        cycles;

    o   the size and timing of software customer orders;

    o   long software sales cycles;

    o   our ability to retain skilled software engineers and sales personnel;

    o   the timing of announcements  and releases of new or enhanced versions of
        our products and product upgrades;

    o   the possibility  that software  development  delays will result from our
        outsourcing of certain  SourceForge  research and development efforts to
        Cybernet  Software  Systems,  Inc., an  independent  contractor  located
        primarily in India;

    o   economic conditions relating to online advertising and sponsorship,  and
        e-commerce;

    o   our  ability  to  demonstrate  and  maintain   attractive   online  user
        demographics;

    o   our ability to retain a skilled online advertising and sponsorship sales
        force;

    o   the addition or loss of specific online advertisers or sponsors, and the
        size and timing of advertising  or  sponsorship  purchases by individual
        customers; and

    o   our ability to keep our Web sites operational at a reasonable cost.

                                       31



If  our  revenues  and  operating  results  fall  below  our  expectations,  the
expectations  of  securities  analysts or the  expectations  of  investors,  the
trading  price of our  common  stock will  likely be  materially  and  adversely
affected. You should not rely on the results of our business in any past periods
as an indication of our future financial performance.

Future guidelines and  interpretations  regarding  software revenue  recognition
could cause delays in our ability to  recognize  revenue,  which will  adversely
impact our quarterly financial results.

From time to time,  the  American  Institute  of  Certified  Public  Accountants
(AICPA),  the Public Company Accounting Oversight Board (PCAOB) and the SEC will
issue guidelines and  interpretations  regarding the recognition of revenue from
software and other activities.  These new guidelines and  interpretations  could
result in a delay in our  ability to  recognize  revenue.  If the company has to
delay the  recognition  of a significant  amount of revenue in the future,  this
will have a material impact on the company's reported financial results.

We have a history of losses and expect to  continue  to incur net losses for the
foreseeable  future.  Failure to become and remain profitable may materially and
adversely  affect the market  price of our common stock and our ability to raise
capital and continue operations.

We incurred a loss of $4.1 million for our fiscal third  quarter ended April 30,
2004, and we had an accumulated  deficit of $746.5 million as of April 30, 2004.
We expect to continue to incur net losses for at least the  foreseeable  future.
If we do achieve  profitability,  we may not be able to sustain  it.  Failure to
become and remain  profitable  may  materially  and adversely  affect the market
price of our  common  stock  and our  ability  to  raise  capital  and  continue
operations beyond our fiscal year 2005.

Despite  reductions in the size of our workforce,  our business may fail to grow
rapidly enough to offset our ongoing operating expenses.

During fiscal years 2001,  2002 and 2003, we  substantially  reduced the size of
our  workforce.  As of April  30,  2004,  we had 121  employees.  Despite  these
reductions  in our  workforce,  our business may fail to grow rapidly  enough to
offset our ongoing  operating  expenses.  As a result,  our quarterly  operating
results could fluctuate,  and such fluctuation could adversely affect the market
price of our common stock.

                          Risks Related To Competition

If we do not effectively compete with new and existing competitors, our revenues
will not  grow and may  decline,  which  will  adversely  impact  our  financial
results.

We believe that the newly emerging  collaborative software development market is
fragmented,  subject  to  rapid  change  and  highly  sensitive  to new  product
introductions  and marketing  efforts by industry  participants.  Competition in
related markets is intense.  If our products gain market  acceptance,  we expect
the competition to rapidly  intensify as new competitors  enter the marketplace.
Our  potential  competitors  include  companies  entrenched  in closely  related
markets who may choose to enter and focus on collaborative software development.
Although we do not believe that we presently have an entrenched  competitor,  we
expect  competition  to intensify in the future if the market for  collaborative
software development applications continues to expand. Our potential competitors
include  providers  of software  and related  services as well as  providers  of
hosted   application   services.   Many  of  our  potential   competitors   have
significantly more resources,  more experience,  longer operating  histories and
greater  financial,  technical,  sales and  marketing  resources  than we do. We
cannot  guarantee that we will be able to compete  successfully  against current
and future  competitors  or that  competitive  pressure will not result in price
reductions, reduced operating margins and loss of market share, any one of which
could seriously harm our business.  Because  individual product sales often lead
to a broader  customer  relationship,  our products must be able to successfully
compete  with  and  complement  numerous   competitors'  current  and  potential
offerings.  Moreover,  we may be forced to compete with our strategic  partners,
and potential strategic partners, and this may adversely impact our relationship
with an individual  partner or a number of partners.  Consolidation  is underway
among  companies in the software  industry as firms seek to offer more extensive
suites of software  products and broader arrays of software  solutions.  Changes
resulting from this consolidation may negatively impact our competitive position
and operating results.

Online  competition  is  intense.  Our  failure  to compete  successfully  could
adversely affect our revenue and financial results.

The market for  Internet  content and  services  is  intensely  competitive  and
rapidly  evolving.  It is not difficult to enter this market and current and new
competitors  can launch new Internet  sites at  relatively  low cost.  We derive
revenue  from online  advertising  and  sponsorships,  for which we compete with
various media including newspapers, radio, magazines and various Internet sites.
We also  derive  revenue  from  e-commerce,  for  which we  compete  with  other
e-commerce  companies as well as traditional,  "brick and mortar" retailers.  We

                                       32


may fail to compete  successfully with current or future competitors.  Moreover,
increased competition could result in price reductions,  reduced margins or loss
of market share, any of which could have a material adverse effect on our future
revenue and financial results.  If we do not compete  successfully for new users
and advertisers, our financial results may be materially and adversely affected.

                     Risks Related To Intellectual Property

We are vulnerable to claims that our products infringe third-party  intellectual
property  rights.  Any resulting  claims against us could be costly to defend or
subject us to significant damages.

We  expect  that  our  software   products  will   increasingly  be  subject  to
infringement  claims as the number of products and  competitors  in our industry
segment grows and the  functionality of products in different  industry segments
overlaps.  In addition,  we may receive patent  infringement claims as companies
increasingly  seek to patent their software.  Our developers may fail to perform
patent  searches and may therefore  unwittingly  infringe on third-party  patent
rights.  We cannot  prevent  current or future patent holders or other owners of
intellectual  property from suing us and others seeking  monetary  damages or an
injunction against shipment of our software offerings.  A patent holder may deny
us a license  or force us to pay  royalties.  In  either  event,  our  operating
results could be seriously harmed. In addition, employees hired from competitors
might  utilize  proprietary  and trade  secret  information  from  their  former
employers  without our  knowledge,  even though our  employment  agreements  and
policies clearly prohibit such practices.

Any litigation regarding our intellectual property, with or without merit, could
be costly and time  consuming to defend,  divert the attention of our management
and key  personnel  from our  business  operations  and cause  product  shipment
delays.  Claims of intellectual  property  infringement  may require us to enter
into  royalty  and  licensing  agreements  that  may not be  available  on terms
acceptable to us, or at all. In addition,  parties  making claims against us may
be able to obtain  injunctive or other equitable  relief that could  effectively
block our ability to sell our products in the United States and abroad and could
result in an award of substantial  damages against us. Defense of any lawsuit or
failure to obtain any required  license could delay shipment of our products and
increase  our costs.  If a  successful  claim is made  against us and we fail to
develop or license a substitute technology, our business, results of operations,
financial condition or cash flows could be immediately and materially  adversely
affected.

If we fail to adequately protect our intellectual  property rights,  competitors
may use our  technology  and  trademarks,  which  could  weaken our  competitive
position, reduce our revenues, and increase our costs.

We rely on a combination of copyright, trademark and trade-secret laws, employee
and third-party nondisclosure agreements,  and other arrangements to protect our
proprietary  rights.   Despite  these  precautions,   it  may  be  possible  for
unauthorized  third  parties to copy our products or obtain and use  information
that we regard as proprietary to create products that compete against ours. Some
license provisions protecting against unauthorized use, copying,  transfer,  and
disclosure  of our  licensed  programs  may be  unenforceable  under the laws of
certain jurisdictions and foreign countries.

In addition, the laws of some countries do not protect proprietary rights to the
same extent as do the laws of the United States.  To the extent that we increase
our international  activities,  our exposure to unauthorized  copying and use of
our products and proprietary information will increase.

Our collection of trademarks is important to our business.  The protective steps
we take  or have  taken  may be  inadequate  to  deter  misappropriation  of our
trademark  rights.  We have filed  applications  for registration of some of our
trademarks  in  the  United  States  and  internationally.  Effective  trademark
protection  may not be available in every country in which we offer or intend to
offer our  products  and  services.  Failure to  protect  our  trademark  rights
adequately  could  damage our brand  identity  and impair our ability to compete
effectively.  Furthermore,  defending or enforcing  our  trademark  rights could
result in the expenditure of significant financial and managerial resources.

The scope of United  States patent  protection  in the software  industry is not
well defined and will evolve as the United States  Patent and  Trademark  Office
grants additional patents.  Because patent applications in the United States are
not publicly  disclosed until the patent is issued,  applications  may have been
filed that would relate to our products.

Our  software  business  success  depends  significantly  upon  our  proprietary
technology. Despite our efforts to protect our proprietary technology, it may be
possible for unauthorized third parties to copy certain portions of our products
or to reverse engineer or otherwise obtain and use our proprietary  information.
We do not have any software  patents,  and existing  copyright  laws afford only
limited  protection.  In  addition,  we cannot be certain  that  others will not
develop substantially equivalent or superseding proprietary technology,  or that
equivalent  products  will not be marketed  in  competition  with our  products,
thereby  substantially  reducing the value of our proprietary  rights. We cannot


                                       33


assure you that we will develop  proprietary  products or technologies  that are
patentable,  that any patent,  if issued,  would provide us with any competitive
advantages or would not be challenged by third  parties,  or that the patents of
others will not adversely  affect our ability to do business.  Litigation may be
necessary  to  protect  our  proprietary  technology.  This  litigation  may  be
time-consuming and expensive.

                       Other Risks Related To Our Business

We may be subject to claims as a result of  information  published on, posted on
or  accessible  from our  Internet  sites,  which  could be costly to defend and
subject us to significant damage claims.

We may be subject to claims of  defamation,  negligence,  copyright or trademark
infringement (including  contributory  infringement) or other claims relating to
the  information  contained  on our  Internet  sites,  whether  written by third
parties or us. These types of claims have been brought  against online  services
in the past and can be costly to defend  regardless of the merit of the lawsuit.
Although  federal  legislation  protects  online  services from some claims when
third parties write the material, this protection is limited.  Furthermore,  the
law in this area  remains  in flux and varies  from  state to state.  We receive
notification from time to time of potential claims, but have not been named as a
party to litigation  involving such claims. While no formal complaints have been
filed  against us to date,  our business  could be seriously  harmed if one were
asserted.

We may be subject to product  liability  claims if people or property are harmed
by the products we sell on our  e-commerce  web sites,  which could be costly to
defend and subject us to significant damage claims.

Some of the  products  we offer for sale on our  e-commerce  Web sites,  such as
consumer electronics, toys, computers and peripherals, toiletries, beverages and
clothing, may expose us to product liability claims relating to personal injury,
death or property  damage  caused by such  products,  and may require us to take
actions such as product recalls.  Although we maintain liability  insurance,  we
cannot be certain that our coverage  will be adequate for  liabilities  actually
incurred or that insurance  will continue to be available to us on  economically
reasonable terms, or at all. In addition, some of our vendor agreements with our
suppliers do not indemnify us from product liability.

If we are unable to implement  appropriate systems,  procedures and controls, we
may not be able to  successfully  offer  our  services  and  grow  our  software
business.

Our ability to  successfully  offer our services and grow our software  business
requires an effective planning and management process. We updated our operations
and financial systems,  procedures and controls following our strategic decision
to focus on our  application  software and online  businesses.  Our systems will
continue to require  additional  modifications  and  improvements  to respond to
current and future  changes in our business.  If we cannot grow our software and
online businesses,  and manage that growth effectively,  or if we fail to timely
implement  appropriate  internal  systems,  procedures,  controls and  necessary
modifications and improvements to these systems, our businesses will suffer.

Our stock price has been volatile historically and may continue to be volatile.

The trading price of our common stock has been and may continue to be subject to
wide  fluctuations.  During the third  quarter of fiscal year 2004,  the closing
sale  prices of our common  stock on the Nasdaq  ranged  from $1.98 to $4.03 per
share and the  closing  sale price on April 30,  2004 was $1.98 per  share.  Our
stock price may fluctuate in response to a number of events and factors, such as
quarterly  variations  in  operating  results,  announcements  of  technological
innovations  or new  products  and media  properties  by us or our  competitors,
changes in financial estimates and recommendations by securities  analysts,  the
operating and stock price performance of other companies that investors may deem
comparable to us, and news reports  relating to trends in our markets or general
economic conditions.

In  addition,   the  stock  market  in  general,   and  the  market  prices  for
Internet-related companies in particular, have experienced volatility that often
has been unrelated to the operating  performance of such companies.  These broad
market and industry  fluctuations  may adversely  affect the price of our stock,
regardless of our operating performance.  Additionally,  volatility or a lack of
positive  performance  in our stock  price may  adversely  affect our ability to
retain key employees, all of whom have been granted stock options.

Sales of our common stock by significant stockholders may cause the price of our
common stock to decrease.

Several of our  stockholders  own  significant  portions of our common stock. If
these  stockholders  were to sell  significant  amounts of their holdings of our
common  stock,  then the market  price of our common  stock could be  negatively
impacted.  The effect of such  sales,  or of  significant  portions of our stock
being  offered  or made  available  for sale,  could  result in strong  downward


                                       34


pressure  on our stock.  Investors  should be aware  that they could  experience
significant  short-term  volatility in our stock if such stockholders  decide to
sell a  substantial  amount of their  holdings  of our  common  stock at once or
within a short period of time.

Our networks may be vulnerable to  unauthorized  persons  accessing our systems,
which could disrupt our  operations  and result in the theft of our  proprietary
information.

A party who is able to circumvent  our security  measures  could  misappropriate
proprietary  information or cause  interruptions or malfunctions in our Internet
operations.  We may be required to expend  significant  capital and resources to
protect against the threat of security breaches or to alleviate  problems caused
by breaches in security.

Increasing  regulation of the Internet or imposition of sales and other taxes on
products sold or distributed over the internet could harm our business.

The  electronic  commerce  market on the Internet is relatively  new and rapidly
evolving.  While this is an  evolving  area of the law in the United  States and
overseas,  currently there are relatively few laws or regulations  that directly
apply to commerce on the Internet.  Changes in laws or regulations governing the
Internet and electronic commerce, including, without limitation, those governing
an  individual's  privacy  rights,  pricing,  content,   encryption,   security,
acceptable  payment  methods and  quality of  products or services  could have a
material  adverse  effect  on our  business,  operating  results  and  financial
condition. Taxation of Internet commerce, or other charges imposed by government
agencies  or by  private  organizations,  may  also  be  imposed.  Any of  these
regulations could have an adverse effect on our future sales and revenue growth.

Business disruptions could affect our future operating results.

Our operating results and financial  condition could be materially and adversely
affected in the event of a major earthquake,  fire or other catastrophic  event.
Our  corporate  headquarters,  the  majority  of our  research  and  development
activities  and  certain  other  critical  business  operations  are  located in
California,  near major earthquake  faults. A catastrophic event that results in
the  destruction  of any of our  critical  business  or  information  technology
systems could severely affect our ability to conduct normal business  operations
and as a result our future operating results could be adversely affected.

System disruptions could adversely affect our future operating results.

Our  ability to attract and  maintain  relationships  with  users,  advertisers,
merchants and strategic  partners will depend on the  satisfactory  performance,
reliability   and   availability   of  our   Internet   channels   and   network
infrastructure.  Our Internet advertising revenues relate directly to the number
of advertisements  delivered to our users.  System  interruptions or delays that
result in the  unavailability  of Internet channels or slower response times for
users would  reduce the number of  advertisements  and sales leads  delivered to
such users and reduce the  attractiveness  of our  Internet  channels  to users,
strategic partners and advertisers or reduce the number of impressions delivered
and thereby reduce  revenue.  In the past twelve months,  some of our sites have
experienced a small number of brief service  interruptions.  We will continue to
suffer future  interruptions from time to time whether due to natural disasters,
telecommunications failures, other system failures, rolling blackouts,  viruses,
hacking or other events.  System  interruptions  or slower  response times could
have a material adverse effect on our revenues and financial condition.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

    The primary objective of our investment  activities is to preserve principal
while at the same time  maximizing  the income we receive  from our  investments
without  significantly  increasing  risk.  Some of the  securities  that we have
invested  in may be  subject  to  market  risk.  This  means  that a  change  in
prevailing  interest  rates may cause the principal  amount of the investment to
fluctuate.  For  example,  if we hold a security  that was  issued  with a fixed
interest rate at the then-prevailing rate and the prevailing interest rate later
rises, the principal amount of our investment will probably decline. To minimize
this  risk,  we  maintain  a  portfolio  of  cash   equivalents  and  short-term
investments in a variety of securities, including commercial paper, money market
funds and government  and  non-government  debt  securities.  In general,  money
market funds are not subject to market risk  because the  interest  paid on such
funds fluctuates with the prevailing interest rate.

    The  following  table  presents  the  amounts  of our cash  equivalents  and
short-term  investments  (in  thousands)  that are  subject  to market  risk and
weighted-average  interest rates,  categorized by expected maturity dates, as of
April 30, 2004.  This table does not include  money market funds  because  those
funds are not subject to market risk.


                                       35




                                                 Maturing              Maturing within               Maturing
(in thousands)                             within three months    three months to one year    Greater than one year
                                           -------------------    ------------------------    ---------------------
                                                                                            
As of April 30, 2004
Cash equivalents                                  $6,158
    Weighted-average interest rate                  1.07%
Short-term investments                                                    $22,574
    Weighted-average interest rate                                          2.93%
Long-term investments                                                                                $17,470
    Weighted-average interest rate                                                                      2.37%



    We have  operated  primarily in the United  States,  and virtually all sales
have  been  made in U.S.  dollars.  Accordingly,  we have  not had any  material
exposure to foreign currency rate fluctuations.

    The  estimated  fair value of our cash,  cash  equivalents  and  investments
approximate carrying value. We do not currently hold any derivative  instruments
and do not engage in hedging activities.


Item 4.  Controls and Procedures


    a)  Evaluation  of  disclosure  controls  and  procedures.   Our  management
        evaluated, with the participation of our Chief Executive Officer and our
        Chief Financial  Officer,  the effectiveness of our disclosure  controls
        and  procedures  as of the end of the period  covered by this  Quarterly
        Report on Form  10-Q.  Based on this  evaluation,  our  Chief  Executive
        Officer  and  our  Chief  Financial  Officer  have  concluded  that  our
        disclosure   controls  and  procedures  are  effective  to  ensure  that
        information  we are  required  to  disclose  in reports  that we file or
        submit under the Securities Exchange Act of 1934 is recorded, processed,
        summarized and reported within the time periods  specified in Securities
        and Exchange Commission rules and forms.

    b)  Changes in internal  controls  over  financial  reporting.  There was no
        change in our internal  control over financial  reporting (as defined in
        Rule  13a-15(f) of the  Securities  Exchange Act of 1934) that  occurred
        during the period covered by this Quarterly Report on Form 10-Q that has
        materially  affected,  or is reasonably likely to materially affect, our
        internal control over financial reporting.


                                     PART II

Item 1.  Legal Proceedings

    The Company,  two of its former  officers (the "Former  Officers"),  and the
lead underwriter in its initial public offering ("IPO") were named as defendants
in a consolidated  shareholder  lawsuit in the United States  District Court for
the Southern  District of New York,  captioned In re VA Software  Corp.  Initial
Public Offering Securities  Litigation,  01-CV-0242.  This is one of a number of
actions  coordinated  for  pretrial  purposes as In re Initial  Public  Offering
Securities Litigation, 21 MC 92 with the first action filed on January 12, 2001.
Plaintiffs in the  coordinated  proceeding are bringing claims under the federal
securities  laws against  numerous  underwriters,  companies,  and  individuals,
alleging  generally  that  defendant   underwriters   engaged  in  improper  and
undisclosed  activities  concerning the allocation of shares in the IPOs of more
than 300  companies  during late 1998  through  2000.  Among other  things,  the
plaintiffs  allege  that  the  underwriters'  customers  had  to  pay  excessive
brokerage commissions and purchase additional shares of stock in the aftermarket
in order to receive favorable  allocations of shares in an IPO. The consolidated
amended complaint in the Company's case seeks unspecified damages on behalf of a
purported  class of purchasers of its common stock between  December 9, 1999 and
December 6, 2000.  Pursuant to a tolling  agreement,  the individual  defendants
were  dismissed  without  prejudice.  On February 19, 2003, the court denied the
Company's  motion to dismiss  the claims  against it. The  litigation  is now in
discovery.  A proposal  has been made for the  settlement  and release of claims
against the issuer defendants,  including the Company. The settlement is subject
to a number of conditions,  including  approval of the proposed settling parties
and the court.  If the settlement  does not occur,  and  litigation  against the
Company continues,  the Company believes it has meritorious defenses and intends
to defend the case vigorously.

                                       36


    The Company is subject to various  claims and legal  actions  arising in the
ordinary course of business. The Company has accrued for estimated losses in the
accompanying  consolidated  financial  statements  for  those  matters  where it
believes that the  likelihood  that a loss will occur is probable and the amount
of loss is reasonably estimable.


Item 6. Exhibits and Reports On Form 8-K

(a)  Exhibits



                        
     --------------------- ---------------------------------------------------------------------------------------------------------
         Exhibit No.       Description
     --------------------- ---------------------------------------------------------------------------------------------------------
             31.1          Rule 13a-14(a) Certification of Chief Executive Officer.
     --------------------- ---------------------------------------------------------------------------------------------------------
             31.2          Rule 13a-14(a) Certification of Chief Financial Officer.
     --------------------- ---------------------------------------------------------------------------------------------------------
             32.1          Certification  Of Chief  Executive  Officer  Pursuant To 18 U.S.C.  Section  1350,  As Adopted  Pursuant
                           To Section 906 Of The Sarbanes-Oxley Act Of 2002.
     --------------------- ---------------------------------------------------------------------------------------------------------
             32.2          Certification Of Chief Financial Officer Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant To
                           Section 906 Of The Sarbanes-Oxley Act Of 2002.
     --------------------- ---------------------------------------------------------------------------------------------------------


(b) Reports on Form 8-K

    On February 24,  2004,  the Company  furnished a Current  Report on Form 8-K
under Item 12 (Results of Operations  and Financial  Condition)  disclosing  the
issuance of a February 24, 2004 press release  announcing its financial  results
for the quarter ended January 31, 2004.

    On May 25, 2004,  the Company  furnished a Current  Report on Form 8-K under
Item 12 (Results of Operations and Financial Condition)  disclosing the issuance
of a May 25, 2004 press release announcing its financial results for the quarter
ended April 30, 2004.

    On June 10, 2004,  the Company filed a Current Report on Form 8-K under Item
4  (Changes  in  Registrant's  Certifying  Accountant)  disclosing  a change  in
registered  public  accounting  firms.  On June 3,  2004,  VA  Software's  Audit
Committee appointed BDO Seidman, LLP ("BDO"), subject to the completion of BDO's
normal client acceptance  procedures,  as VA Software's  independent  registered
public  accounting firm for the Company's  fiscal year ending July 31, 2004, and
dismissed  PricewaterhouseCoopers  LLP, with such dismissal to be effective upon
the  completion  of services  related to the  Company's  consolidated  financial
statements for the third quarter ended April 30, 2004.



                                       37


                                   SIGNATURES

    Pursuant  to the  requirements  of  Section  13 or 15(d)  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.

                             VA SOFTWARE CORPORATION

                             By:  /s/    ALI JENAB
                                  ----------------------------------------------
                                       Ali Jenab
                                       President and Chief Executive Officer


                             By:  /s/    KATHLEEN R. MCELWEE
                                  ----------------------------------------------
                                      Kathleen R. McElwee
                                      Vice President and Chief Financial Officer
Date: June 14, 2004


                                       38


                                  EXHIBIT INDEX



Exhibit
Number
- ------
 31.1         --     Rule 13a-14(a) Certification of Chief Executive Officer.

 31.2         --     Rule 13a-14(a) Certification of Chief Financial Officer.

 32.1         --     Certification  Of Chief Executive  Officer  Pursuant To 18
                     U.S.C.  Section 1350, As Adopted Pursuant To
                     Section 906 Of The Sarbanes-Oxley Act Of 2002

 32.2         --     Certification  Of Chief Financial  Officer  Pursuant To 18
                     U.S.C.  Section 1350, As Adopted Pursuant To
                     Section 906 Of The Sarbanes-Oxley Act Of 2002



                                       39