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

                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 October 31, 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 [ X ] No [ ]

     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 December 3, 2004
      Common Stock, $0.001 par value                     61,404,794


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



                                Table of Contents



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

Item 2        Management's Discussion and Analysis of Financial Condition and Results of Operations.......................  15
Item 3        Quantitative and Qualitative Disclosures About Market Risk..................................................  36
Item 4        Controls and Procedures.....................................................................................  36


PART II.      OTHER INFORMATION
Item 1.       Legal Proceedings...........................................................................................  38
Item 6.       Exhibits and Reports on Form 8-K............................................................................  38
Signatures................................................................................................................  39
Certifications............................................................................................................  42


                                        2


                                     PART I

                             VA SOFTWARE CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)



                                                                                                    October 31,        July 31,
                                                                                                       2004              2004
                                                                                                     ---------         ---------
                                                                                                    (unaudited)
                                                              ASSETS
                                                                                                                 
Current assets:
  Cash and cash equivalents ....................................................................     $  10,032         $  10,964
  Short-term investments .......................................................................        20,509            17,145
  Restricted cash, current .....................................................................           450               450
  Accounts receivable, net of allowance of $128 and $127, respectively .........................         4,041             3,909
  Inventories ..................................................................................           855             1,069
  Prepaid expenses and other assets ............................................................         1,339             1,046
                                                                                                     ---------         ---------
          Total current assets .................................................................        37,226            34,583
Property and equipment, net ....................................................................         1,120             1,208
Long-term investments ..........................................................................        11,579            15,933
Restricted cash, non current ...................................................................         1,000             1,000
Other assets ...................................................................................           783               955
                                                                                                     ---------         ---------
          Total assets .........................................................................     $  51,708         $  53,679
                                                                                                     =========         =========
                                             LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable .............................................................................     $   1,036         $   1,674
  Accrued restructuring liabilities, current portion ...........................................         3,019             3,440
  Deferred revenue .............................................................................         2,431             1,750
  Accrued liabilities and other ................................................................         2,211             1,853
                                                                                                     ---------         ---------
          Total current liabilities ............................................................         8,697             8,717
Accrued restructuring liabilities, net of current portion ......................................         7,291             7,843
Other long-term liabilities ....................................................................         1,367             1,349
                                                                                                     ---------         ---------
          Total liabilities ....................................................................        17,355            17,909
Commitments and contingencies (Notes 7 and 9)
Stockholders' equity:
  Common stock .................................................................................            62                62
  Treasury stock ...............................................................................            (4)               (4)
  Additional paid-in capital ...................................................................       783,477           783,246
  Accumulated other comprehensive (loss) .......................................................          (203)             (171)
  Accumulated deficit ..........................................................................      (748,979)         (747,363)
                                                                                                     ---------         ---------
          Total stockholders' equity ...........................................................        34,353            35,770
                                                                                                     ---------         ---------
          Total liabilities and stockholders' equity ...........................................     $  51,708         $  53,679
                                                                                                     =========         =========
<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
                                                                     October 31, October 31,
                                                                         2004       2003
                                                                       --------   --------
                                                                            
Net revenues:
  SourceForge revenues ..............................................  $  1,931   $    815
  Online Media revenues .............................................     1,849      2,276
  E-commerce revenues ...............................................     2,694      2,242
  Online Images revenues ............................................       524        433
  Other revenues ....................................................        --         31
                                                                       --------   --------
     Net revenues ...................................................     6,998      5,797
                                                                       --------   --------
Cost of revenues:
  SourceForge cost of revenues ......................................       232        595
  Online Media cost of revenues .....................................       802        762
  E-commerce cost of revenues .......................................     2,355      1,777
  Online Images cost of revenues ....................................       130        116
                                                                       --------   --------
     Cost of revenues ...............................................     3,519      3,250
                                                                       --------   --------
     Gross margin ...................................................     3,479      2,547
                                                                       --------   --------
Operating expenses:
  Sales and marketing ...............................................     2,411      2,392
  Research and development ..........................................     1,471      1,827
  General and administrative ........................................     1,465        724
  Restructuring costs and other special charges .....................        --        (17)
  Amortization of deferred stock compensation .......................        --         20
  Amortization of intangible assets .................................         3          3
                                                                       --------   --------
          Total operating expenses ..................................     5,350      4,949
                                                                       --------   --------
Loss from operations ................................................    (1,871)    (2,402)
Interest income, net ................................................       190        248
Other income , net ..................................................        65        931
                                                                       --------   --------
Net loss ............................................................  $ (1,616)  $ (1,223)
                                                                       ========   ========
Other comprehensive income (loss):
      Unrealized gain (loss) on marketable securities and investments        36        (80)
      Foreign currency translation (loss) gain ......................       (68)         3
                                                                       --------   --------
Comprehensive loss ..................................................  $ (1,648)  $ (1,300)
                                                                       ========   ========

Net loss ............................................................  $ (1,616)  $ (1,223)
                                                                       ========   ========

Basic and diluted net loss per share ................................  $  (0.03)  $  (0.02)
                                                                       ========   ========
Shares used in computing basic and diluted net loss per share .......    61,296     56,255
                                                                       ========   ========
<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)



                                                                               Three Months Ended
                                                                             October 31, October 31,
                                                                                 2004       2003
                                                                               --------   -------
                                                                                    
Cash flows from operating activities:
  Net loss ..................................................................  $ (1,616)  $(1,223)
  Adjustments to reconcile net loss to net cash used in operating activities:
    Depreciation and amortization of intangibles ............................       250       489
    Provision for bad debts .................................................         1         8
    Provision for excess and obsolete inventory .............................        40        (1)
    Amortization of deferred stock compensation .............................        --        20
    Changes in assets and liabilities:
      Accounts receivable ...................................................      (133)     (619)
      Inventories ...........................................................       174      (179)
      Prepaid expenses and other assets .....................................      (123)     (676)
      Accounts payable ......................................................      (639)      114
      Accrued restructuring liabilities .....................................      (973)   (1,040)
      Deferred revenue ......................................................       681       649
      Accrued liabilities and other .........................................       318    (1,065)
      Other long-term liabilities ...........................................        18       (15)
                                                                               --------   -------
         Net cash used in operating activities ..............................    (2,002)   (3,538)
                                                                               --------   -------
Cash flows from investing activities:
  Purchase of property and equipment ........................................      (119)     (384)
  Purchase of marketable securities .........................................    (1,162)   (6,148)
  Sale of marketable securities .............................................     2,188     5,932
  Other, net ................................................................        --       (80)
                                                                               --------   -------
         Net cash provided by (used in) investing activities ................       907      (680)
                                                                               --------   -------
Cash flows from financing activities:
  Proceeds from issuance of common stock, net ...............................       231     2,451
                                                                               --------   -------
         Net cash provided by financing activities ..........................       231     2,451
                                                                               --------   -------

 Effect of exchange rate changes on cash and cash equivalents ...............       (68)        3
                                                                               --------   -------
 Net decrease in cash and cash equivalents ..................................      (932)   (1,764)
                                                                               --------   -------
 Cash and cash equivalents, beginning of period .............................    10,964     6,303
                                                                               --------   -------
 Cash and cash equivalents, end of period ...................................  $ 10,032   $ 4,539
                                                                               ========   =======
<FN>
   The accompanying notes are an integral part of these financial statements.
</FN>


                                       5



                             VA SOFTWARE CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Presentation

Overview

     VA  Software  Corporation  ("VA  Software,"  "VA"  or  the  "Company")  was
incorporated  in  California in January 1995 and  reincorporated  in Delaware in
December  1999.  From the date of its  incorporation  through  October 2001, the
Company sold  Linux-based  hardware systems and services under the name VA Linux
Systems,  Inc. On June 27, 2001, the Company  announced its decision to exit its
Linux-based  hardware business.  Today, the Company does business under the name
VA  Software  Corporation  and it  develops,  markets  and  supports  a software
application known as SourceForge Enterprise Edition ("SourceForge") and owns and
operates OSTG, Inc.  ("OSTG") and its  wholly-owned  subsidiaries,  a network of
Internet  Web sites  offering  advertising,  retail and  animation  services and
products.

     The  interim  financial  information  presented  in this  Form  10-Q is not
audited and is not necessarily  indicative of the Company's future  consolidated
financial position, results of operations or cash flows. The unaudited financial
statements  contained in this Form 10-Q have been  prepared on the same basis as
the annual financial  statements and, in the opinion of management,  reflect all
adjustments,  which  include  only normal  recurring  adjustments,  necessary to
present fairly the Company's financial  position,  results of operations and its
cash flows for the stated  periods,  in conformity  with  accounting  principles
generally accepted in the United States of America.

2.  Summary of Significant Accounting Policies:

     Use of Estimates in Preparation of Consolidated Financial Statements


     The  preparation  of the Company's  consolidated  financial  statements and
related notes requires the Company to make  estimates,  which include  judgments
and  assumptions,  that  affect the  reported  amounts  of assets,  liabilities,
revenue  and  expenses,   and  related   disclosure  of  contingent  assets  and
liabilities. The Company has based its estimates on historical experience and on
various  assumptions that are believed to be reasonable under the  circumstances
and the Company  evaluates  its  estimates on a regular  basis and makes changes
accordingly.  Historically,  the  Company's  estimates  relative to its critical
accounting  estimates have not differed materially from actual results,  however
actual results may differ from these estimates under different conditions.

     A critical  accounting estimate is based on judgments and assumptions about
matters that are highly  uncertain  at the time the estimate is made.  Different
estimates  that  reasonably  could  have been used,  or  changes  in  accounting
estimates could materially impact the financial statements.


     Principles of Consolidation

     These consolidated  financial statements include the accounts of VA and its
wholly-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, the effect
of which decreased the Company's  investment in VA Linux Japan to  approximately
11%. As of October 31,  2004,  VA  Software's  investment  in VA Linux Japan was
approximately  14%. As the Company holds less than 20% of the voting stock of VA
Linux Japan and does not  otherwise  exercise  significant  influence,  VA Linux
Japan has been  accounted  for under the cost  method as of January 11, 2002 and
thereafter.  The operations of VA Linux Japan primarily  relate to the Company's
former  systems  and  services  business,  however VA Linux Japan also acts as a
reseller of the Company's  SourceForge  application to customers in Japan. There
are $0.2 million of related party  receivables and deferred  revenue  associated
with VA  Linux  Japan  as of  October  31,  2004  that  are  included  in  trade
receivables  and deferred  revenue in the  accompanying  Condensed  Consolidated
Balance  Sheets.  There were $22,000  related party revenues  associated with VA
Linux Japan for the three  months  ended  October 31, 2004 and October 31, 2003,
respectively.  There were no related party receivables  associated with VA Linux
Japan as of October 31, 2003.

                                       6



     Foreign Currency Translation

     The functional  currency of all the Company's  foreign  subsidiaries is the
respective country's local currency.  Operations related to all of the Company's
foreign  subsidiaries  were discontinued in 2001 and were included in the fiscal
2001 restructuring  plan.  Although several of the legal entities still exist as
of October 31, 2004,  no revenues  were  generated  from these  entities for the
periods  presented  and the  expenses  were  administrative  in nature  and were
immaterial to the consolidated  results of operations for the periods presented.
Minimal cash balances have been maintained in these entities for legal purposes.
Remaining  balance sheet accounts are translated  into U.S.  dollars at exchange
rates  prevailing  at balance  sheet dates.  Expenses are  translated  into U.S.
dollars  at  average  rates for the  period.  Gains and  losses  resulting  from
translation are charged or credited in other comprehensive income as a component
of  stockholders'  equity.  As of October  31, 2004 the Company did not hold any
foreign  currency  derivative  instruments.  The  Company  is in the  process of
formally liquidating all of its foreign subsidiaries.

     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
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,  are the Chief
Executive Officer and the executive team. The Company currently operates as four
reportable business segments:  SourceForge,  Online Media, E-commerce and Online
Images.

     The Company  markets its products in the United  States  through its direct
sales force and online Web sites.  Revenues  for each of the three  months ended
October 31, 2004 and October 31, 2003 were primarily generated from sales to end
users in the United States.

     Revenue Recognition

     SourceForge Revenues

     Software  revenues  are derived  from fees for  licenses  of the  Company's
SourceForge software products, maintenance, consulting and training. The Company
recognizes  all software  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,  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, the Company defers
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. The Company determines that
persuasive evidence of an arrangement exists with respect to a customer when the
Company  has a written  contract,  which is signed by both the  Company  and the
customer, 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.

     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.

                                       7



     The  fee is  fixed  or  determinable.  If at  the  outset  of the  customer
engagement the Company determines that the fee is not fixed or determinable, the
Company recognizes 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  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 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 aligns its assessment of VSOE for each element to the price charged when
the same  element  is sold  separately.  The  Company  has  analyzed  all of the
elements  included in its  multiple-element  arrangements and 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 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,  the
Company  recognizes  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, 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.

     Online Media Revenues

     Online media revenues are primarily  derived from cash sales of advertising
space on the Company's  various Web sites,  as well as  sponsorship  and royalty
related arrangements associated with advertising on these Web sites. The Company
recognizes Online Media 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.  The Company's  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,  the
Company does not  recognize  the  corresponding  revenues  until the  guaranteed
impressions are achieved. Prior to the first quarter of fiscal year 2005, Online
Media revenues also included barter  transactions.  The Company  recorded 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."  The Company  broadcasted  banner  advertising  in  exchange  for
similar  banner  advertising  on  third-party  Web sites.  The Company's  barter
arrangements  were  documented with its 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 included, but were not limited to, the Web sites for each company
that would display the impressions, the time frame that the impressions would be
displayed,  and the number, type and size of impressions to be delivered.  There
were no barter revenue transactions for the three months ended October 31, 2004.
Barter  revenue  transactions  totaled  $0.5  million for the three months ended
October 31, 2003.

                                       8




     E-commerce Revenues

     E-commerce revenues are derived from the online sale of consumer goods. The
Company  recognizes  E-commerce  revenues  from  the sale of  consumer  goods in
accordance  with  SEC  Staff  Accounting  Bulletin  ("SAB")  No.  104,  "Revenue
Recognition." Under SAB No. 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  Company's  E-commerce  business  is highly  seasonal,  reflecting  the
general  pattern  associated with the retail industry of peak sales and earnings
during the holiday  shopping  season.  In the past several  years, a substantial
portion of the  Company's  E-commerce  revenues  occurred  in its second  fiscal
quarter,  which will begin on November 1, 2004,  and end on January 31, 2005. As
is typical in the retail  industry,  the  Company  generally  experiences  lower
E-commerce  revenues  during  the  other  quarters.   Therefore,  the  company's
E-commerce  revenues in a particular  quarter are not necessarily  indicative of
future E-commerce revenues for a subsequent quarter or its full fiscal year.

     Online Images Revenues

     Online   Images   revenues   are   derived   from   the   online   sale  of
three-dimensional  art,  animations and  presentations  that consist of fees for
software  licenses  and  memberships  for  these  animation  software  products.
Software  revenues  related  to  digital  animations  are  recognized  using the
residual  method  in  accordance  with SOP 97-2,  as  amended  by SOP  98-9,  as
described in detail above.  Revenues recognized related to animation memberships
are recognized  over the life of the  membership,  typically  three months or 12
months.


     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
Condensed Consolidated Statements of Operations.

     In accordance with SOP 98-1,  "Accounting for the Cost of Computer Software
Developed or Obtained for Internal Use," costs incurred  related to internal use
software are capitalized and amortized over their useful lives.

     Stock Based Compensation

     The  Company  has   elected  to  account  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 months ended  October 31, 2004 and October 31, 2003 the  Company's pro
forma net loss and net loss per share would have been as follows (in  thousands,
except per share amounts):

                                       9






                                                                              Three Months Ended
                                                                            October 31, October 31,
                                                                               2004       2003
                                                                             --------   --------
                                                                                  
Net loss as reported ......................................................  $ (1,616)  $ (1,223)
Add back employee stock-based compensation expense related to
    stock options included in reported net loss, net of related tax effects        --         20
Less employee stock-based compensation expense determined under fair
   value based method for all employee stock option  awards,  net of
   related tax effects ....................................................    (1,492)    (1,402)
                                                                             --------   --------
   Pro forma net loss .....................................................  $ (3,108)  $ (2,605)
                                                                             --------   --------
Shares used in computing basic and diluted net loss per share .............    61,296     56,255
                                                                             ========   ========
Reported basic and diluted net loss per share .............................  $  (0.03)  $  (0.02)
                                                                             --------   --------
Pro forma basic and diluted net loss per share ............................  $  (0.05)  $  (0.05)
                                                                             --------   --------


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



                                    Stock Option Plans                 ESPP Plans
                                For The Three Months Ended     For The Three Months Ended
                               ---------------------------    ---------------------------
                               October 31,     October 31,    October 31,     October 31,
                                  2004              2003        2004              2003
                               ---------         ---------    ---------         ---------
                                                                       
Expected life (years)........    4.80              5.09          0.49              0.49
Risk-free interest rate......    3.3%              3.3%          1.5%              1.1%
Volatility...................   99.8%            113.0%         69.0%            102.0%
Dividend yield...............    None              None          None              None


     Property and Equipment

     Property and  equipment  are stated at cost and are  depreciated  using the
straight-line  method over the estimated  useful lives of the assets.  Leasehold
improvements  are amortized over the lesser of the estimated useful lives or the
corresponding  lease term.  Property and equipment  consist of the following (in
thousands):



                                                                                October 31,  July 31,
                                                                                   2004        2004
                                                                                 --------   --------
                                                                                        
Computer and office equipment (useful lives of 2 to 3 years) ..................  $  6,965   $  6,820
Furniture and fixtures (useful lives of 2 to 4 years) .........................     1,199      1,199
Leasehold improvements (useful lives of lesser of estimated life or lease term)       278        271
Software (useful lives of  2 to 5 years) ......................................     2,099      2,092
                                                                                 --------   --------
          Total property and equipment ........................................    10,541     10,382
Less: Accumulated depreciation and amortization ...............................    (9,421)    (9,174)
                                                                                 --------   --------
          Property and equipment, net .........................................  $  1,120   $  1,208
                                                                                 ========   ========



     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 months ended
October 31, 2004 that would indicate a possible impairment in the carrying value
of intangible assets at October 31, 2004.

                                       10




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



                                 As of October 31, 2004             As of July 31, 2004
                             ------------------------------   ------------------------------
                             Gross Carrying   Accumulated     Gross Carrying   Accumulated
                                Amount        Amortization        Amount       Amortization
                                ------        ------------        ------       ------------
                                                                     
Domain and trade names........  $5,927         $(5,916)          $5,927          $(5,913)

Purchased technology..........   2,534          (2,534)           2,534           (2,534)
                                ------         -------           ------          -------
Total intangible assets.......  $8,461         $(8,450)          $8,461          $(8,447)
                                ======         =======           ======          =======


     The aggregate amortization expense of intangible assets was $3,000 for each
of the  three-month  periods  ending  October 31,  2004 and  October  31,  2003,
respectively.  The estimated total amortization  expense of acquired  intangible
assets is $10,200 and $1,700 for the fiscal  years ending July 31, 2005 and July
31, 2006, respectively.

     Inventories

     Inventories related to the Company's  E-commerce and Online Images segments
consist  solely 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.  The
Company's  investment  policy  limits  the  amount of risk  exposure.  Financial
instruments that  potentially  subject the Company to  concentrations  of credit
risk consist primarily of cash 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.  The credit risk in the Company's  trade
receivables  is  substantially  mitigated by its credit  evaluation  process and
reasonably short collection terms. The Company maintains  reserves for potential
credit losses and such losses have been within management's expectations.  As of
October 31, 2004,  no gross  accounts  receivables  were  concentrated  with one
customer.

     For the three  months  ended  October  31, 2004 and October 31, 2003 no one
customer  represented  more  than  10% of net  revenues.  The  company  does not
anticipate that any one customer will represent more than 10% of net revenues in
the near future.

     Reclassifications

     Certain  reclassifications  have been made to the prior  year  consolidated
financial  statements  to  conform  to  the  current  year  presentation.  These
reclassifications have no impact on previously reported net loss or cash flows.


3.  Restructuring Costs and Other Special Charges

     In fiscal 2001 and 2002,  the Company  adopted  plans to exit its  hardware
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
SourceForge,  Online Media,  E-commerce and Online Images  businesses and reduce
its operating  losses to improve cash flow. The Company  recorded  restructuring
charges of $168.5 million related to exiting these activities, $160.4 million of
which was  included  in  restructuring  charges  and other  special  charges  in
operating  expenses  and $8.1  million of which was  included  in cost of sales.
Included in the  restructuring  were charges  related to excess  facilities from
non-cancelable  leases.  During the third  quarter of fiscal 2004, in connection
with its original 2002 restructuring plan which included an assumption to sublet
all idle facilities, the Company relocated its Fremont,  California headquarters
to a  smaller  building  in the same  complex.  As a  result  of the  change  in
circumstances,  original  accruals were  reevaluated and accordingly the Company
recorded  a  restructuring  adjustment  of $2.9  million.  Included  in the $2.9
million dollar  restructuring  adjustment was $2.5 million of expense related to
writing off  leasehold  improvements  and fixed  assets and an  additional  $0.4
million expense  related to excess  facilities from  non-cancelable  leases.  In
addition,  during  the  third  quarter  of  fiscal  2004,  the  Company  reached
agreements  in principal to sublet  unoccupied  portions of  properties  that it
leases in  Sunnyvale,  California  and Fremont,  California.  As a result of the
change  in  circumstances  due  to  the  agreements  in  principal,  which  were
thereafter formalized in executed agreements, original accruals were reevaluated
and,  accordingly,  the  Company  recorded a  restructuring  adjustment  of $0.3
million  in  the  third  quarter  of  fiscal  2004.  The  total   adjustment  to
restructuring  expenses in fiscal 2004 was therefore $3.2 million. The remaining
accrual from  non-cancelable  lease payments is based on current  circumstances.
These  accruals are subject to change should actual  circumstances  change.  The
Company will  continue to evaluate and update,  if  applicable,  these  accruals
quarterly.  As of October 31, 2004, the Company had an accrual of  approximately
$10.3 million outstanding related to these  non-cancelable  leases, all of which
was originally included in operating expenses.

                                       11



     All charges as a result of  restructuring  activities have been recorded in
accordance  with  EITF  94-3,   "Liability   Recognition  for  Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs incurred in a  Restructuring)."  Restructuring  charges recorded in fiscal
2004 were considered adjustments to the original restructuring plans, therefore,
SFAS  No.  146,   "Accounting  for  Costs   Associated  with  Exit  or  Disposal
Activities," was not applicable.

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





                                                                   Total Charged                         Total
                                                                   To Operations    Total Charged         Cash       Restructuring
                                                                      Fiscal        To Operations       Receipts/    Liabilities at
                                                                    2001-2003        Fiscal 2004       (Payments)   October 31, 2004
                                                                    ---------        -----------       ----------   ----------------
                                                                                                             
Cash Provisions:
  Other special charges relating to
    restructuring activities ..................................      $  1,349           $   --          $ (1,349)       $    --
  Facilities charges ..........................................        16,176              713            (6,579)        10,310
  Employee severance and other related charges ................         5,532               --            (5,532)            --
                                                                     --------           ------          --------        -------

      Total cash provisions ...................................        23,057              713          $(13,460)       $10,310
                                                                     --------           ------          ========        =======
Non-cash:
  Write-off of goodwill and intangibles .......................        90,355              --

  Write-off of other special charges relating to restructuring
    activities ................................................         9,323            2,496
  Write-off of accelerated options from
    terminated employees ......................................         1,352               --
  Acceleration of deferred stock compensation .................        36,064               --
                                                                     --------           ------
      Total non-cash provisions ...............................       137,094            2,496
                                                                     --------           ------
      Total provisions ........................................      $160,151           $3,209
                                                                     ========           ======


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



                                                                   Balance at     Charged to                  Balance at
                                                                   Beginning      Costs and                      End
Changes in the total accrued restructuring  liability              of Period      Expenses       Deductions   of Period
- -----------------------------------------------------              ---------      --------       ----------   ---------
                                                                                                   
   From July 29, 2000  through July 31, 2003..................      $     --       $ 23,057       $(8,168)     $ 14,889
   For the year ended July 31, 2004...........................      $ 14,889       $    713       $(4,319)     $ 11,283
   For the quarter ended October 31, 2003.....................      $ 14,889       $    (17)      $(1,023)     $ 13,849
   For the quarter ended October 31, 2004.....................      $ 11,283       $     --       $  (973)     $ 10,310



                                                                      Short          Long          Total
 Components of the total accrued restructuring liability              Term           Term         Liability
 -------------------------------------------------------              ----           ----         ---------
   As of July 31, 2003........................................      $  4,117       $ 10,772       $ 14,889
   As of July 31, 2004........................................      $  3,440       $  7,843       $ 11,283
   As of October 31, 2003.....................................      $  3,577       $ 10,272       $ 13,849
   As of October 31, 2004.....................................      $  3,019       $  7,291       $ 10,310


4.  Computation of Per Share Amounts

     In  accordance  with SFAS No. 128  "Earnings Per Share," 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 the three  months ended  October 31, 2004 and October 31, 2003,  the Company
has excluded  all stock  options  from the  calculation  of diluted net loss per
common share because all such securities are antidilutive for those periods.

                                       12



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



                                                                   Three Months Ended
                                                               ------------------------
                                                                October 31, October 31,
                                                                   2004      2003
                                                                 --------   --------
                                                                      
Net loss ......................................................  $ (1,616)  $ (1,223)
                                                                 ========   ========
Basic and diluted:
  Weighted average shares of common stock outstanding .........    61,296     56,255
                                                                 --------   --------
  Shares used in computing basic and diluted net loss per share    61,296     56,255
                                                                 ========   ========
  Basic and diluted net loss per share ........................  $  (0.03)  $  (0.02)
                                                                 ========   ========


     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
                                                     October 31,  October 31,
                                                       2004           2003
                                                      ------         ------
  Anti-dilutive securities:
       Options to purchase common stock..........     11,962          8,347
                                                      ------         ------
       Total                                          11,962          8,347
                                                      ======         ======


5. Comprehensive Loss

     Comprehensive  loss is comprised of net loss and other non-owner changes in
stockholders'  equity,  including foreign currency translation gains or loss and
unrealized gains or losses on available-for sale marketable securities.

6. Segment and Geographic Information

     The Company's  operating segments are significant  strategic business units
that offer  different  products  and  services.  The Company has four  operating
segments: SourceForge, Online Media, E-commerce and Online Images.

     The  Company's  SourceForge  segment  focuses on its  SourceForge  software
products.  The Company's  Online Media segment consists of a network of Internet
Web sites serving the IT professional and software development communities.  The
Company's  E-commerce  segment  provides  online  sales of a  variety  of retail
products  of  interest  to the  software  development  and IT  communities.  The
Company's Online Images segment provides online sales of three-dimensional  art,
animations and presentations.  Other includes revenues and costs associated with
the Company's former hardware business as well as all corporate  expenses,  such
as  restructuring  charges,  legal  judgments and  settlements,  amortization of
intangible  assets and amortization of deferred stock, that are not allocated to
the individual  operating segments and are not considered by the Company's chief
decision-making group in evaluating the performance of the operating segments.

     The accounting policies of the segments are consistent with those described
in the summary of significant  accounting policies.  All intersegment sales have
been stated  separately in the table below. The Company's chief  decision-making
group, as defined under SFAS No. 131,  consists of the Chief  Executive  Officer
and the executive team. The Company's chief  decision-making  group excludes all
intersegment  sales  when  evaluating  the  performance  of  the  segments.  The
Company's  assets and  liabilities  are not discretely  allocated or reviewed by
operating  segment.  The depreciation of the Company's  property,  equipment and
leasehold  improvements  are allocated based on headcount,  unless  specifically
identified by operating segment.




                                                          Online                  Online                          Total
 (in thousands)                            SourceForge    Media      E-commerce   Images    Other  Eliminations  Company
 --------------                            -----------    -----     -----------   ------    -----  ------------  -------
                                                                                           
Three Months Ended October 31, 2004
  Revenue from external customers .......   $ 1,931      $ 1,849      $ 2,694      $524     $ --      $ --      $ 6,998
  Revenue from intersegments ............   $  --        $   125      $  --        $ --     $ --      $(125)    $  --
  Cost of revenues ......................   $   232      $   802      $ 2,355      $130     $ --      $ --      $ 3,519
  Gross margin ..........................   $ 1,699      $ 1,047      $   339      $394     $ --      $ --      $ 3,479
  Operating income (loss) ...............   $(1,128)     $  (380)     $  (303)     $196     $(256)    $ --      $(1,871)
  Depreciation expense ..................   $   167      $    73      $     7      $ --     $ --      $ --      $   247


                                       13





                                                                                           
Three Months Ended October 31, 2003
  Revenue from external customers .......   $   815      $ 2,276      $ 2,242      $433     $  31     $ --      $ 5,797
  Revenue from intersegments ............   $  --        $    35      $  --        $ --     $ --      $ (35)    $  --
  Cost of revenues ......................   $   595      $   762      $ 1,777      $116     $ --      $ --      $ 3,250
  Gross margin ..........................   $   220      $ 1,514      $   465      $317     $  31     $ --      $ 2,547
  Operating income (loss) ...............   $(2,875)     $  (478)     $    (6)     $105     $ 852     $ --      $(2,402)
  Depreciation expense ..................   $   394      $    76      $     4      $ 12     $ --      $ --      $   486


     During the time period covered by the table above, the Company marketed its
products in the United States  through its direct sales force and its online Web
sites. Revenues for the three months ended October 31, 2004 and October 31, 2003
were primarily generated from sales to end users in the United States.

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 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.

     On Nov 9, 2001, a former employee of the Company, who had worked as a sales
person in the Company's former hardware  business,  filed a complaint  captioned
Okerman v. VA Linux Systems, Inc. & Larry Augustin,  Civil No. 01-01825 (Norfolk
Superior Court), in the Commonwealth of Massachusetts. As amended, the complaint
alleges  that  changes  made to certain  commission  and bonus plans  during the
plaintiff's  tenure at the Company entitled him to recover damages for Breach of
Contract,  Breach  of the  Implied  Covenant  of Good  Faith  and Fair  Dealing,
violation  of the  Massachusetts  Wage Act  Statute,  Promissory  Estoppel,  and
Quantum Meruit. On June 25, 2002, the Court dismissed the Massachusetts Wage Act
claim brought against the Company's former chief executive officer.  On July 26,
2002,  dismissal  of the Wage Act claim in favor of the  Company's  former chief
executive officer was upheld on interlocutory appeal. On July 9, 2003, the Court
granted summary  judgment in the Company's favor regarding  claims for Breach of
Contract,  Promissory Estoppel,  and Quantum Meruit, and granted judgment on the
pleadings in favor of the Company regarding the Massachusetts Wage Act claim. On
September  24,  2004,  following  a jury trial on the sole  remaining  claim for
Breach of the Covenant of Good Faith and Fair Dealing, a jury awarded damages of
$136,876 to the  plaintiff.  The plaintiff has since filed a notice of appeal of
his  previously-dismissed  claims and the  judgment  for Breach of Contract  and
Breach of the Covenant of Good Faith and Fair Dealing, and the Company has filed
a notice of appeal of the  judgment for Breach of the Covenant of Good Faith and
Fair Dealing.

     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.

8.   Recent Accounting Pronouncements

     In December 2003, the FASB revised Interpretation No. 46, "Consolidation of
Variable  Interest  Entities,  an Interpretation of ARB No. 51" (FIN 46R), which
addresses how a business enterprise should evaluate whether it has a controlling
interest in an entity  through  means other than voting  rights and  accordingly
should  consolidate  the entity.  FIN 46R  replaces  FIN 46, which was issued in
January  2003.  Before  concluding  that it is  appropriate  to apply the voting
interest  consolidation  model to an entity,  an enterprise must first determine
that the entity is not a variable  interest  entity or a special purpose entity.
FIN 46R became  effective for VA Software during fiscal 2004 and the adoption of
this  statement  did not  have a  material  impact  on the  Company's  financial
position or results of operations.

                                       14



     In December  2003,  the SEC issued SAB 104,  "Revenue  Recognition,"  which
supersedes 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 superseded 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 has not had 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.   Accordingly,   the  Company  has  no
liabilities recorded for these agreements as of October 31, 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 October 31, 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
October 31, 2004.


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
this Business section under  "Competition"  and 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.

                                       15



Critical Accounting Estimates


     We  believe  there  have  been  no  significant  changes  in  our  critical
accounting  estimates during the three months ended October 31, 2004 as compared
to what was  previously  disclosed in  Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations  included in our Annual Report on
Form 10-K for the year ended July 31, 2004.


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 OSTG,
Inc.  ("OSTG")  and its  wholly-owned  subsidiaries,  a network of Internet  Web
sites, offering advertising, retail and animation services and products.

     We currently  view our business in four  operating  segments:  SourceForge,
Online Media,  E-commerce and Online Images. Our SourceForge  segment focuses on
our  SourceForge  software  products  and  services.  Our Online  Media  segment
represents  a network of  Internet  Web sites  serving the IT  professional  and
software development  communities.  Our E-commerce segment provides online sales
of a variety of retail  products of interest to the software  development and IT
communities through ThinkGeek,  Inc. ("ThinkGeek") a wholly-owned  subsidiary of
OSTG. Our Online Images segment provides online sales of digital  animation sold
in the form of CD's or as a  subscription  offered  through  Animation  Factory,
Inc., a wholly-owned subsidiary of OSTG.

     During the first quarter of fiscal 2005, within the SourceForge segment, we
continued  to  increase  the  number  of  customers  to whom we  have  sold  our
SourceForge  products  to,  totaling 108 at October 31,  2004.  In addition,  we
increased the average  contract value to $146,000,  representing  an increase of
204%  compared  to the  average  contract  value of $48,000 at the same time the
previous year.

     Within the Online Media  segment,  we reached  record levels of page views,
unique visitors and advertisers.  As of October 31, 2004, OSTG reaches more than
16 million  unique  visitors  and serves  more than 250  million  page views per
month.

     Net revenues  during the three months ended  October 31, 2004  increased as
compared to the three months ended  October 31, 2003  primarily due to increased
sales in our SourceForge,  E-commerce and Online Images businesses,  offset by a
decrease  in our  Online  Media  business  and other  revenue  derived  from our
previous  hardware  business.  SourceForge sales increased due to an increase in
the number of customers to whom we have licensed  SourceForge and an increase in
the average contract value.  E-commerce and Online Images sales increased due to
an  increase  in our  customer  base  related to these  segments.  Online  Media
revenues  decreased  as a result of the  Company's  decision  to  eliminate  its
revenue generating barter transactions.

     Our sales continue to be primarily attributable to customers located in the
United States of America.

     For total operations, the net loss was $1.6 million and $1.2 million during
the three months ended October 31, 2004 and October 31, 2003,  respectively,  or
$0.03 and $0.02, respectively, in basic and diluted net loss per share.

Results of Operations

     We believe that the  application  of  accounting  standards is central to a
company's reported financial position,  results of operations and cash flows. We
review our annual and quarterly  results,  along with key  accounting  policies,
with our audit  committee prior to the release of financial  results.  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  thirteen 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  other  businesses  and we  face  numerous  risks  and
uncertainties  that commonly confront  businesses in emerging  markets,  some of
which we have identified in the "Risk Factors" section below.

                                       16



     The  following  table  sets forth our  operating  results  for the  periods
indicated as a percentage of net 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.


                                                           Three Months Ended
                                                         October 31, October 31,
                                                             2004       2003
                                                             ----       ----
Consolidated Statements of Operations Data:
  SourceForge revenues ................................      27.6%      14.1%
  Online Media revenues ...............................      26.4       39.2
  E-commerce revenues .................................      38.5       38.7
  Online Images revenues ..............................       7.5        7.5
  Other revenues ......................................       0.0        0.5
                                                            -----      -----
     Net revenues .....................................     100.0%     100.0%
                                                            -----      -----
  SourceForge cost of revenues ........................       3.2       10.3
  Online Media cost of revenues .......................      11.5       13.1
  E-commerce cost of revenues .........................      33.7       30.7
  Online Images cost of revenues                              1.9        2.0
                                                            -----      -----
     Cost of revenues .................................      50.3       56.1
                                                            -----      -----
  Gross margin ........................................      49.7       43.9
                                                            -----      -----
  Operating expenses:
     Sales and marketing ..............................      34.5       41.3
     Research and development .........................      21.0       31.5
     General and administrative .......................      20.8       12.5
     Restructuring costs and other special charges ....       0.0       (0.3)
     Amortization of deferred stock compensation ......       0.0        0.3
     Amortization of goodwill and intangible assets ...       0.1        0.1
                                                            -----      -----
       Total operating expenses .......................      76.4       85.4
                                                            -----      -----
  Loss from operations ................................     (26.7)     (41.5)
  Interest Income, net ................................       2.7        4.3
  Interest and other income, net ......................       0.9       16.0
                                                            -----      -----
  Net loss ............................................     (23.1)%    (21.2)%
                                                            =====      =====

  Net Revenues



                                  Three Months Ended
($ in thousands)         October 31, 2004    October 31, 2003     $ Change        % Change
                         ----------------    ----------------     --------        --------
                                                                         
SourceForge revenues        $     1,931        $       815      $     1,116          137%
Online Media revenues             1,849              2,276             (427)         (19%)
E-commerce revenues               2,694              2,242              452           20%
Online Images revenues              524                433               91           21%
Other revenues                       --                 31              (31)        (100%)
                            -----------        -----------      -----------
Net revenues                $     6,998        $     5,797      $     1,201           21%
                            ===========        ===========      ===========


     Net revenues  increased  during the three months ended  October 31, 2004 as
compared to the three months ended October 31, 2003 due primarily to an increase
in our  SourceForge,  E-commerce  and  Online  Images  businesses,  offset  by a
decrease in Online Images business and other revenues  derived from our previous
hardware business.

     Sales for the three months ended October 31, 2004 and October 31, 2003 were
primarily to customers located in the United States of America.

     For the three  months  ended  October  31, 2004 and October 31, 2003 no one
customer  represented 10% or greater of net revenues.  We do not anticipate that
any one  customer  will  represent  more  than 10% of net  revenues  in the near
future.

                                       17



     Net Revenues by Segment

     SourceForge Revenues



                                      Three Months Ended
($ in thousands)             October 31, 2004      October 31, 2003        $ Change      % Change
                             ----------------      ----------------        --------      --------
                                                                               
SourceForge revenues              $1,931                $815                $1,116         137%
Percentage of total net
  revenues                            28%                 14%
Aggregate # of customers
  sold to                            108                  66                    42          64%
Avg. contract value               $  146                $ 48                $   98         204%



     SourceForge  revenues  consist  principally  of fees  for  licenses  of our
SourceForge software products, maintenance, consulting and training.

     The growth  during the three  months ended  October 31, 2004 was  primarily
related to the SourceForge  licensing component of SourceForge  revenue. We have
increased  the number of customers to whom we have licensed  SourceForge  to 108
and  increased  our average  value of  contracts  sold during the quarter  ended
October 31, 2004 to  $146,000.  This is compared to 66  customers to whom we had
licensed  SourceForge  to with an average  value of  contracts  sold  during the
quarter ended October 31, 2003 of $48,000.

     We expect  SourceForge  revenues  to  continue  to  increase as our new and
returning  customer base grows,  our average  contract  value  increases and the
length of the sales cycle decreases.




     Online Media Revenues
                                             Three Months Ended
($ in thousands)                   October 31, 2004       October 31, 2003     $ Change     % Change
                                   ----------------       ----------------     --------     --------
                                                                                  
Online Media revenues                   $1,849                 $2,276            $(427)       (19%)
Percentage of total net
  revenues                                26%                    39%


     During the three months ended October 31, 2004,  Online Media revenues were
primarily derived from cash sales of advertising space on our various Web sites,
as  well  as  sponsorship  and  royalty  related  arrangements  associated  with
advertising on these Web sites.  During the three months ended October 31, 2003,
Online Media revenues also included $0.5 million of barter revenue.



                                           Three Months Ended
($ in thousands)                  October 31, 2004     October 31, 2003    $ Change        % Change
                                  ----------------     ----------------    --------        --------
                                                                                  
Cash advertising                   $    1,755            $    1,510       $      245          16%
Barter advertising                         --                   513             (513)       (100%)
Sponsorships                               88                   253             (165)        (65%)
Donations                                   6                    --                6         100%
                                   ----------            ----------       ----------
Online Media revenues              $    1,849            $    2,276       $     (427)        (19%)
                                   ==========            ==========       ==========


     Cash  advertising  revenue  is  derived  from  the  number  of  impressions
delivered  and the average CPM rate (i.e.,  the average rate at which we receive
revenue per 1,000 banner advertisements (impressions) we display to users of our
online services) charged for the impressions delivered.

     Barter advertising is derived from banner advertising delivered in exchange
for similar  banner  advertising  on  third-party  Web sites.  We record  barter
revenue  transactions  at their  estimated  fair value  based on our  historical
experience  of selling  similar  advertising  for cash.  Beginning  in the first
quarter of fiscal 2005,  we eliminated  our revenue  generating  barter  related
programs.  Going  forward,  we do not  anticipate any Online Media revenue to be
associated with barter programs.

     Sponsorship  revenue is derived from non-CPM  rate Web  marketing  programs
that are used to increase brand  awareness.  Revenue  related to sponsorships is
recognized ratably over the term of the marketing program.  Sponsorship  revenue
in the three  months  ended  October 31,  2004 and  October 31, 2003  relates to
certain contracts with one customer, IBM. The decrease in sponsorship revenue in
the three  months  ended  October 31, 2004 as compared to the three months ended
October 31, 2003 was due to the expiration of one of those certain IBM contracts
in the fourth quarter of fiscal 2004.

                                       18






                                       Three Months Ended
($ in thousands)            October 31, 2004      October 31, 2003     $ Change     % Change
                            ----------------      ----------------     --------     --------
                                                                           
Cash advertising               $   1,755             $   1,510         $   245         16%
Impressions delivered            126,022               219,505         (93,483)       (43%)
Average CPM rate               $   13.93             $    6.88         $  7.05        102%


     The  increase in cash  advertising  revenue  during the three  months ended
October 31, 2004 as compared to the three months ended  October 31, 2003 was due
to the  substantial  increase  in the  average  contract  CPM rate,  offset by a
significant  decrease in the number of  impressions  delivered.  The increase in
average CPM rates was the result of the decline in advertising  associated  with
an individually significant customer who had received a volume discount, driving
the average CPM rate for the first quarter of fiscal 2004 down.  The decrease in
the number of  impressions  delivered  was  primarily  due the decline in online
advertising associated with this individually significant customer. In the first
quarter of fiscal 2004, this customer  represented 31% of total cash advertising
revenues.  In the  first  quarter  of  fiscal  2005,  this  same  customer  only
represented  5% of cash  advertising  revenues.  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



                                            Three Months Ended
($ in thousands)                  October 31, 2004      October 31, 2003      $ Change     % Change
                                  ----------------      ----------------      --------     --------
                                                                                  
E-commerce revenues                  $   2,694            $   2,242            $  452         20%
Percentage of total net
  revenues                                  39%                  39%
# of Orders (per quarter)               41,657               35,963             5,694         16%
Avg. order size (in whole
  dollars)                           $   64.67            $   62.34            $ 2.33          4%



     E-commerce  revenues  are derived  from the online sale of consumer  goods,
including shipping,  net of any returns and allowances.  The growth in the three
months ended  October 31, 2004 as compared to the three months ended October 31,
2003 is primarily due to increased consumer awareness of our site as a result of
expanded  advertising,  a broader  product  offering  which  attracted  a larger
customer  base, as well as Web site  enhancements  and  affiliate  programs that
drove more traffic to our site. As a result of our efforts we  experienced a 16%
increase  in the number of orders  placed year over year.  We expect  E-commerce
revenues to continue to grow as our E-commerce customer base grows.

     Online Images Revenues



                                       Three Months Ended
($ in thousands)               October 31, 2004     October 31, 2003     $ Change   % Change
                               ----------------     ----------------     --------   --------
                                                                           
Online Images revenues            $   524              $   433             $ 91        21%
Percentage of total net
  revenues                              8%                   8%


     Online   Images   revenues   are   derived   from   the   online   sale  of
three-dimensional art, animations and presentations.

     The growth in the three  months  ended  October 31, 2004 as compared to the
three months  ended  October 31, 2003 is  primarily  due to  increased  consumer
awareness of our site as a result of a broader product  offering which attracted
a larger customer base, as well as Web site enhancements and affiliate  programs
that drove  more  traffic  to our site.  We expect  Online  Images  revenues  to
continue to grow as our customer base grows.

     Other Revenues



                                      Three Months Ended
($ in thousands)              October 31, 2004      October 31, 2003     $ Change    % Change
                              ----------------      ----------------     --------    --------
                                                                          
Other revenues                       $ --                  $ 31           $ (31)      (100%)
Percentage of total net
  revenues                              0%                    1%


                                       19



     Other revenues were derived from our former hardware,  and related customer
support, and professional services businesses. The decrease in other revenues in
the three  months  ended  October 31, 2004 as compared to the three months ended
October 31, 2003 is the direct  result of exiting  these former  businesses.  We
expect other revenues to remain at zero throughout fiscal 2005 and thereafter.


  Cost of Revenues/Gross Margin



                                 Three Months Ended
($ in thousands)         October 31, 2004     October 31, 2003   $ Change    % Change
                         ----------------     ----------------   --------    --------
                                                                     
Cost of revenues              $3,519               $3,250          $269          8%
Gross margin                  $3,479               $2,547          $932         37%
Gross margin %                  50%                  44%


     Cost of revenues consist of personnel costs and related overhead associated
with  providing  software  professional  services,  personnel  costs and related
overhead associated with providing and running advertising campaigns and product
costs associated with our E-commerce business.

     The increase in gross margins was primarily the result of  improvements  in
the SourceForge and Online Images businesses,  offset by a decline in the Online
Media and E-commerce margins.

    Cost of Revenues/Gross Margin by Segment

    SourceForge Cost of Revenues/Gross Margin



                                          Three Months Ended
($ in thousands)                  October 31, 2004   October 31, 2003    $ Change   % Change
                                  ----------------   ----------------    --------   --------
                                                                          
SourceForge cost of revenues           $  232              $595           $(363)      (61%)
SourceForge gross margin               $1,699              $220           $1,479      672%
SourceForge gross margin %                 88%               27%


     SourceForge  cost of revenues  consist of personnel and outside  contractor
costs associated with providing software customer and professional services. The
increase in our SourceForge gross margin  percentages for the three months ended
October  31, 2004 as compared  to the three  months  ended  October 31, 2003 was
primarily the result of lower outside  contractor costs and leveraging our fixed
personnel costs while increasing revenue levels.

    Online Media Cost of Revenues/Gross Margin



                                             Three Months Ended
($ in thousands)                     October 31, 2004   October 31, 2003    $ Change   % Change
                                     ----------------   ----------------    --------   --------
                                                                               
Online Media cost of revenues             $  802            $   762          $  40         5%
Online Media gross margin                 $1,047            $ 1,514          $(467)      (31%)
Online Media gross margin %                   57%                67%


     Online  Media cost of  revenues  consist  of  personnel  costs and  related
overhead  associated  with  developing  the  editorial  content of the sites and
providing and running advertising campaigns.  The decrease in Online Media gross
margin  percentages  for the three months ended  October 31, 2004 as compared to
the three  months  ended  October  31, 2003 was  primarily  driven by the slight
increase in Online Media cost of revenues on lower revenue volumes. The increase
in cost of revenues  was  primarily  due to an increase in  personnel  costs and
costs  associated with editorial  content,  offset by a decrease in depreciation
expense and bandwidth costs associated with delivering advertising.

    E-commerce Cost of Revenues/Gross Margin



                                        Three Months Ended
($ in thousands)                 October 31, 2004   October 31, 2003        $ Change   % Change
                                 ----------------   ----------------        --------   --------
                                                                              
E-commerce cost of revenues         $  2,355             $1,777              $  578       33%
E-commerce gross margin             $    339             $  465              $ (126)     (27%)
E-commerce gross margin %                 13%                21%


                                       20



     E-commerce  cost  of  revenues  consist  of  product  costs,  shipping  and
fulfillment  costs  and  personnel  costs  associated  with the  operations  and
merchandising functions. The increase in E-commerce cost of revenues in absolute
dollars  was  primarily  due to  increased  product  costs,  shipping  costs and
fulfillment  costs.  The  increase in product  costs was the result of increased
E-commerce  revenue levels.  The increase in shipping and fulfillment  costs was
primarily  related to the  transition  associated  with changing our third party
fulfillment partner in the later part of the fourth quarter of fiscal year 2004.
E-commerce  gross margin  percentages  have decreased for the three months ended
October 31, 2004 as compared  to the three  months  ended  October 31, 2003 as a
direct  result  of the  increased  shipping  and  fulfillment  costs.  We expect
E-commerce  cost of revenues in absolute  dollars to grow  proportionately  with
E-commerce  revenues in the future. In addition,  we expect  E-commerce  overall
gross margins to improve slightly as volume grows.

    Online Images Cost of Revenues/Gross Margin




                                             Three Months Ended
($ in thousands)                     October 31, 2004   October 31, 2003    $ Change   % Change
                                     ----------------   ----------------    --------   --------
                                                                            
Online Images cost of revenues          $  130             $  116             $14       12%
Online Images gross margin              $  394             $  317             $77       24%
Online Images gross margin %                75%                73%


     Online Images cost of revenues  consist of direct  material and  production
costs for  animation  CDs.  The  increase  in our  Online  Images  gross  margin
percentages for the three months ended October 31, 2004 as compared to the three
months ended  October 31, 2003 was  primarily  due to increased  material  costs
consistent  with  the  increase  in  revenues,  offset  by a  decrease  in costs
associated with bandwidth.

Operating Expenses

     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.



                                       Three Months Ended
($ in thousands)               October 31, 2004    October 31, 2003    $ Change    % Change
                               ----------------    ----------------    --------    --------
                                                                          
Sales & Marketing                   $2,411              $2,392            $19         1%
Percentage of total net
  revenues                            35%                 41%
Headcount                             30                  28


     The slight  increase in absolute  dollars in the three months ended October
31, 2004 as compared to the three  months ended  October 31, 2003 was  primarily
related to an  increase  in employee  expenses  of $0.2  million and  commission
expenses of $0.2  million,  offset by a decrease in our Online  Media  marketing
expense  related  to barter of $0.5  million.  The $0.2  million  in  commission
expense was a direct  result of  increased  revenue  related to our  SourceForge
segment.  The decline in our barter marketing expense was due to the elimination
of our revenue generating barter related programs in the first quarter of fiscal
2005.  Going  forward,  we do not  anticipate  any  expense  related  to  barter
programs.  The  decrease as a  percentage  of net  revenues was due to increased
revenue levels. We believe our sales and marketing  expenses in absolute dollars
will  increase in the future as we intend to grow our sales force.  However,  in
the future,  we expect sales and  marketing  expenses to decrease  slightly as a
percentage of revenue.

     Research and Development Expenses

     Research and development expenses consist primarily of salaries and related
expenses for software engineers.  We expense all of our research and development
costs as they are incurred.



                                                   Three Months Ended
($ in thousands)                           October 31, 2004    October 31, 2003    $ Change    % Change
                                           ----------------    ----------------    --------    --------
                                                                                     
SourceForge Research & Development             $   905             $   1,328        $  (423)     (32%)
Online Media Research & Development                408                   367             41       11%
E-commerce Research & Development                   59                    34             25       74%
Online Images Research & Development                99                    98              1        1%
                                           ----------------    ----------------    --------
Total Research & Development                   $ 1,471             $   1,827        $  (356)     (19%)
                                           ----------------    ----------------    --------
Percentage of total net revenues                    21%                   32%
Headcount                                           36                    37


                                       21



     The decrease in absolute dollars in the three months ended October 31, 2004
as compared to the three months ended  October 31, 2003 was  primarily  due to a
decrease in allocated  facility expenses of $0.2 million,  a decrease in the use
of  SourceForge  contractors  of $0.1  million and  decreased  employee  related
expenses of $0.1  million.  The  decrease in  allocated  facility  expenses  was
primarily related to rent and  depreciation.  Rent expense has decreased for the
three  months  ended  October 31, 2004 as  compared  to the three  months  ended
October 31, 2003 as a result of moving into a smaller facility late in the third
quarter of fiscal 2004. Depreciation expense has decreased as well due to moving
into the smaller facility and writing off the remaining  assets  associated with
the larger  facility  occupied in the first quarter of fiscal 2004. The decrease
in  SourceForge  contractors  was  specifically  related  to  Cybernet  Software
Solutions, Inc. and was the direct result of completing the development phase of
SourceForge  3.4 in the later  part of the first  quarter  of fiscal  2004.  The
decrease in employee-related expenses was primarily due to a reduction in salary
expense as headcount declined to 36 from 37. The decrease as a percentage of net
revenues was primarily due to our decreased  spending  levels as described above
as well as increased revenue levels. We expect research and development expenses
to increase slightly in absolute dollars and decrease as a percentage of revenue
in the future.

     In accordance with Statement of Financial Accounting Standards ("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, our 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 consolidated statements of operations. Going forward, should
technological  feasibility  occur  prior  to  the  completion  of  our  software
development,  all costs incurred between technological  feasibility and software
development completion will be capitalized.

     General and Administrative Expenses

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



                                             Three Months Ended
($ in thousands)                     October 31, 2004   October 31, 2003   $ Change   % Change
                                     ----------------   ----------------   --------   --------
                                                                           
General & Administrative                 $ 1,465           $  724           $741       102%
Percentage of total net revenues              21%              13%
Headcount                                     19               18


     The increase in absolute dollars in the three months ended October 31, 2004
as compared to the three months ended October 31, 2003 was primarily  related to
the  reversal  of legal  expenses  in the first  quarter of fiscal  2004 of $1.2
million, $0.9 million of which was associated with the IPO Securities Litigation
that  was  ultimately  paid by one of our  insurers  and $0.3  million  of which
related to a lawsuit that was favorably  resolved.  Excluding  these  reversals,
general and  administrative  expenses decreased $0.4 million in the three months
ended  October 31, 2004 as compared to the three months ended  October 31, 2003.
The decrease,  excluding  legal  reversals,  was primarily  related to decreased
employee expenses,  consulting  expenses,  and allocated facility expenses.  The
decrease in employee  expenses of $0.3 million was associated with bonuses.  The
decrease  in  consulting  expenses  of $0.1  million  was related to engaging an
outside  firm to assist us in a sales  tax audit in fiscal  2004.  The audit was
concluded in fiscal 2004, therefore, no such expenses were incurred in the first
quarter of fiscal  2005.  The decrease in  allocated  facility  expenses of $0.1
million  was  primarily  related  to rent and  depreciation.  Rent  expense  has
decreased  for the three months ended  October 31, 2004 as compared to the three
months ended October 31, 2003 as a result of moving into a smaller facility late
in the third quarter of fiscal 2004.  Depreciation expense has decreased as well
due to moving into the smaller  facility  and writing off the  remaining  assets
associated  with the larger  facility  occupied  in the first  quarter of fiscal
2004.  The increase as a percentage  of net  revenues was  primarily  due to our
increased expense levels related to legal accrual reversals in the first quarter
of fiscal  2004.  We expect  general  and  administrative  expenses to return to
fiscal 2003 levels in absolute  dollars and decrease as a percentage  of revenue
in the future.

                                       22



     Restructuring Costs and Other Special Charges

     In fiscal 2001 and 2002, we adopted plans to exit our hardware  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 current  SourceForge,
Online Media,  E-commerce and Online Images  businesses and reduce our operating
losses to improve cash flow. We recorded restructuring charges of $168.5 million
related to exiting  these  activities,  $160.4  million of which was included in
restructuring  charges and other special charges in operating  expenses and $8.1
million of which was  included in cost of sales.  Included in the  restructuring
were charges related to excess facilities from non-cancelable leases. During the
third quarter of fiscal 2004, in connection with our original 2002 restructuring
plan which  included an assumption to sublet all idle  facilities,  we relocated
our Fremont,  California headquarters to a smaller building in the same complex.
As a result of the change in  circumstances,  original accruals were reevaluated
and we accordingly recorded a restructuring adjustment of $2.9 million. Included
in the $2.9 million dollar restructuring  adjustment was $2.5 million of expense
related to writing off leasehold improvements and fixed assets and an additional
$0.4 million expense related to excess facilities from non-cancelable leases. In
addition,  during the third  quarter of fiscal 2004,  we reached  agreements  in
principal  to  sublet  unoccupied  portions  of  properties  that  we  lease  in
Sunnyvale, California and Fremont, California, which was finalized in the fourth
quarter of fiscal 2004.  As a result of the change in  circumstances  due to the
agreements  in  principal,   which  were   thereafter   formalized  in  executed
agreements,  original  accruals were  reevaluated and we accordingly  recorded a
restructuring  adjustment  of $0.3 million in the third  quarter of fiscal 2004.
The $3.2 million total adjustment to  restructuring  expenses in fiscal 2004 has
been recorded in the consolidated  statement of operations for that period.  The
remaining  accrual  from  non-cancelable  lease  payments  is based  on  current
circumstances.  These accruals are subject to change should actual circumstances
change. We will continue to evaluate and update,  if applicable,  these accruals
quarterly.  As of October 31,  2004,  we had an accrual of  approximately  $10.3
million  outstanding  related to these  non-cancelable  leases, all of which was
originally included in operating expenses.

     All charges as a result of  restructuring  activities have been recorded in
accordance with Emerging  Issues Task Force "EITF" 94-3  "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including  Certain Costs incurred in a Restructuring)".  Restructuring  charges
recorded  in  fiscal  2004  were   considered   adjustments   to  the   original
restructuring  plans,  therefore,  SFAS No. 146 "Accounting for Costs Associated
with Exit or Disposal Activities" was not applicable.

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




                                                                 Total Charged                       Total
                                                                 To Operations     Total Charged      Cash         Restructuring
                                                                     Fiscal        To Operations    Receipts/      Liabilities at
                                                                   2001-2003        Fiscal 2004     (Payments)    October 31, 2004
                                                                   ---------        -----------     ----------    ----------------
                                                                                                    
Cash Provisions:
  Other special charges relating to
    restructuring activities...................................    $  1,349        $     --        $ (1,349)    $     --
  Facilities charges...........................................      16,176             713          (6,579)      10,310
  Employee severance and other related charges                        5,532              --          (5,532)          --
                                                                   --------        --------        --------     --------
      Total cash provisions....................................      23,057             713        $(13,460)    $ 10,310
                                                                   --------        --------        ========     ========
Non-cash:
  Write-off of goodwill and intangibles........................      90,355              --

  Write-off of other special charges relating to restructuring
   activities..................................................       9,323           2,496
  Write-off of accelerated options from
    terminated employees.......................................       1,352              --
  Acceleration of deferred stock compensation..................      36,064              --
                                                                   --------        --------
      Total non-cash provisions................................     137,094           2,496
                                                                   --------        --------
      Total provisions..........................................   $160,151        $  3,209
                                                                   ========        ========


                                       23



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



                                                                           Balance at     Charged to                     Balance at
                                                                            Beginning      Costs and                        End
Changes in the total accrued restructuring  liability                       of Period      Expenses       Deductions     of Period
- -----------------------------------------------------                      ------------  -------------    ----------     ---------
                                                                                                 
   From July 29, 2000 through July 31, 2003............................      $    --        $23,057        $ (8,168)     $ 14,889
   For the year ended July 31, 2004....................................      $14,889        $   713        $ (4,319)     $ 11,283
   For the quarter ended October 31, 2003..............................      $14,889        $   (17)       $ (1,023)     $ 13,849
   For the quarter ended October 31, 2004..............................      $11,283        $    --        $   (973)     $ 10,310

                                                                              Short          Long           Total
Components of the total accrued restructuring liability                        Term          Term         Liability
- -------------------------------------------------------                        ----          ----         ---------
   As of July 31, 2003.................................................      $ 4,117        $10,772        $ 14,889
   As of July 31, 2004.................................................      $ 3,440        $ 7,843        $ 11,283
   As of October 31, 2003..............................................      $ 3,577        $10,272        $ 13,849
   As of October 31, 2004..............................................      $ 3,019        $ 7,291        $ 10,310



     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  recorded
deferred stock compensation within stockholders' equity that was amortized on an
accelerated basis over the vesting period over the individual award. We expensed
deferred stock compensation of $20,000 during the three months ended October 31,
2003. Deferred stock compensation was fully amortized as of October 31, 2003. As
such, there was no deferred stock  compensation  expense during the three months
ended October 31, 2004.

     Amortization of Intangible Assets

     We  amortized  $3,000 of  intangibles  for each of the three  months  ended
October 31, 2004 and October 31, 2003. The estimated total amortization  expense
of acquired  intangible assets is $10,200 and $1,700 for the fiscal years ending
July 31, 2005 and July 31, 2006, respectively.

     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  months ended  October 31, 2004 that would  indicate a possible
impairment in the carrying  value of intangible  assets at October 31, 2004. The
carrying  value of  intangible  assets as of October  31, 2004 is $11,000 and is
included in Other assets in the Condensed Consolidated Balance Sheets.

     Interest and Other Income, Net



                                         Three Months Ended
($ in thousands)               October 31, 2004    October 31, 2003    $ Change   % Change
                               ----------------    ----------------    --------   --------
                                                                       
Interest Income                   $  193              $  249            $ (56)      (22%)
Interest Expense                  $   (3)             $   (1)               2       200%
Other Income (Expense)            $   65              $  931             (866)      (93%)


     The decrease in interest  income in the three months ended October 31, 2004
as  compared to the three  months  ended  October 31, 2003 was due to  decreased
returns on our cash as a result of declining interest rates from the same period
for the prior year.

     Other income and expenses  decreased in the three months ended  October 31,
2004 as compared to the three months  ended  October 31, 2003  primarily  due to
proceeds received from a legal settlement in the first quarter of fiscal 2004 of
$1.0 million.

     Income Taxes

     As of  October  31,  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 2024 and fiscal year 2014,  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.

                                       24



Liquidity and Capital Resources


                                                           Three Months Ended
  (in thousands)                                       October 31,   October 31,
                                                       -----------   -----------
                                                          2004          2003
                                                          ----          ----
  Net cash provided by (used in):
      Operating activities ........................... $  (2,002)    $  (3,538)
      Investing activities ...........................       907          (680)
      Financing activities ...........................       231         2,451
  Effect of exchange rate changes on cash and cash
      equivalents ....................................       (68)            3
                                                       ----------    ----------
  Net change in cash and cash equivalents ............ $    (932)    $  (1,764)
                                                       ==========    ==========


     Our principal sources of cash as of October 31, 2004 are our existing cash,
cash equivalents,  short-term and long-term investments of $42.1 million,  which
excludes restricted cash of $1.5 million. Cash and cash equivalents increased by
$5.5 million, and short-term and long-term investments increased by $1.2 million
at October  31,  2004 when  compared  to October  31,  2003.  This  increase  is
primarily due to cash provided by proceeds from the private  placement  offering
in the  second  quarter  of fiscal  2004 and sale of common  stock  through  our
employee  benefit  plans,  offset by cash used in  operations  and  payments for
capital expenditures.

     The cash flow  discussion  below describes the cash used or provided in one
period as  compared  to the cash used or  provided  in the same  period  for the
previous  year.  As  such,  the  year  to  year  fluctuations  discussed  can be
calculated from the Consolidated Statements of Cash Flows.

Operating Activities

     The  decrease in cash usage  related to operating  activities  in the first
quarter of fiscal 2005,  as compared to the first  quarter of fiscal  2004,  was
primarily the result of a decrease in accounts  receivable  of $0.5  million,  a
decrease in inventories of $0.4 million, a decrease in prepaids and other assets
of $0.6  million  and an  increase  in  accrued  liabilities  and  other of $1.4
million.  The increased cash inflow related to accounts receivable was primarily
the result of increased collections in the first quarter of fiscal 2005 compared
to the first  quarter of fiscal  2004.  The  increased  cash  inflow  related to
inventories was primarily the result of decreased purchasing levels in the first
quarter  of fiscal  2005  compared  to the first  quarter  of fiscal  2004.  The
increased cash inflow related to prepaid expenses and other assets was primarily
the  result of  increased  receivables  in the  first  quarter  of  fiscal  2004
associated  with a legal  settlement and tax refunds which were utilized  during
fiscal 2004. No  significant  receivables  were recorded in the first quarter of
fiscal 2005,  therefore,  creating a smaller cash usage for the first quarter of
fiscal 2005 as compared to the first  quarter of fiscal  2004.  The  increase in
cash inflow was offset by an increase in net loss (excluding all non-cash items)
of $0.4 million and an increase in accounts  payable of $0.8 million as a result
of the timing of payments.

Investing Activities

     Our  investing  activities  primarily  include  purchases  of property  and
equipment and purchases and sales of marketable securities.

     The  decrease in cash usage  related to investing  activities  in the first
quarter of fiscal 2005,  as compared to the first  quarter of fiscal  2004,  was
primarily the result of a decrease in net purchases of marketable  securities of
$1.2 million and a decrease in capital expenditures of $0.3 million.  During the
first  quarter of fiscal 2005, we sold (net) $1.0 million in short and long-term
marketable  securities  compared to a net  purchase of $0.2 million in the first
quarter  of  fiscal  2004.  The  decrease  in  cash  usage  related  to  capital
expenditures  was  primarily  related  to  a  significant  purchase  of  servers
associated with our Online Media segment in the first quarter of 2004.

Financing Activities

     The  increase in cash usage  related to financing  activities  in the first
quarter of fiscal 2005, as compared to the first quarter of fiscal 2004, was the
result of a decline in the cash  generated  from the issuance of common stock to
our  employees.  We are uncertain of the level of cash that will be generated in
the future from the issuance of common stock to our employees as the  exercising
of options is  dependant  upon  several  factors such as the price of our common
stock and the number of employees participating in our stock option plans.

                                       25



     For the first quarter of fiscal 2005 and 2004, 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.

     As of October 31, 2004 and July 31,  2004,  we had  outstanding  letters of
credit issued under a line of credit of  approximately  $1.5 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 fiscal  year 2005  under  the  terms of our  existing  lease
agreement.  The remaining $1.0 million will decline as the Company meets certain
financial covenants.

     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  2006  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 2006.  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 2006. See
"Risks  Related to our  Financial  Results" in the Risk Factors  section of this
Form 10-Q.

Contractual Obligations

     The  contractual  obligations  presented in the table below  represent  our
estimates  of  future   payments  under  fixed   contractual   obligations   and
commitments.  Changes in our business needs,  cancellation  provisions and other
factors may result in actual  payments  differing from the estimates.  We cannot
provide  certainty  regarding the timing and amounts of payments.  The following
table summarizes our fixed contractual obligations and commitments as of October
31, 2004 (in thousands):



Contractual Obligations
- -----------------------                          Less than                            More than 5
                                       Total      1 year      1-3 years    3-5 years    years
                                      -------     -------      -------      -------    -------
                                                                        
Gross Operating Lease Obligations    $21,569      $ 3,791      $ 7,257      $ 7,341    $ 3,180
 Sublease Income                       5,996          742        2,156        2,160        938
                                     -------      -------      -------      -------    -------
Net Operating Lease Obligations       15,573        3,049        5,101        5,181      2,242

Capital Lease Obligations                 40           40
Purchase Obligations                   1,223        1,223           --           --         --
                                     -------      -------      -------      -------    -------
Total Obligations                    $16,836      $ 4,312      $ 5,101      $ 5,181    $ 2,242
                                     =======      =======      =======      =======    =======


     Financial Risk Management

     As a primarily  US-centric  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  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.

                                       26



     Recent Accounting Pronouncements

     In December  2003,  the FASB  issued FIN 46R  (revising  FIN 46,  which was
issued in January 2003), entitled  "Consolidation of Variable Interest Entities,
an  Interpretation  of ARB No. 51." FIN 46R addresses how a business  enterprise
should evaluate whether it has a controlling interest in an entity through means
other than voting rights and accordingly should  consolidate the entity.  Before
concluding  that it is  appropriate to apply the voting  interest  consolidation
model to an entity,  an enterprise must first determine that the entity is not a
variable  interest entity or a special purpose entity.  FIN 46R became effective
for VA Software  during  fiscal 2004 and the adoption of this  statement did not
have a material impact on our financial position or results of operations.

     In December  2003,  the SEC issued SAB 104,  "Revenue  Recognition,"  which
supersedes 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 superseded 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 has not had a
material impact on our financial position or results of operations.


                                  Risk Factors

CURRENT AND 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 SourceForge Business

Because the market for our SourceForge  application  software is still emerging,
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 deploy our software
more  broadly.  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 first  quarter of our fiscal  year 2005,  which ended on October
31,  2004,  approximately  28% of our revenue was derived  from our  SourceForge
business,  we devoted 62%, or $0.9  million,  of our  research  and  development
spending to research and development  associated  with our SourceForge  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

                                       27




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.

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 SourceForge 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 SourceForge  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 SourceForge  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 SourceForge  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  include  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.  We spend
significant  time  and  resources  informing  prospective  customers  about  our
SourceForge  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 SourceForge
         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  SourceForge
customers, our revenue will not grow and may decline.

We  generate a  significant  amount of our  SourceForge  license  revenues  from
existing customers. Generally, our customers initially purchase a limited number
of licenses as they evaluate, implement and adopt 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.

                                       28



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  continues to come from our
direct sales efforts.  To offer products and services to a larger customer base,
in August 2002 we entered  into a  commercial  relationship  with IBM. If we are
unable to maintain this relationship with IBM, which is up for renewal in August
of 2005,  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 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 SourceForge  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 SourceForge  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 Media 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.

                                       29



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.

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.

If we fail to maintain our  strategic  relationship  with IDG,  our  advertising
revenue  will  not  grow as  anticipated  and  may  decline,  and our  financial
performance will suffer.

During the first  quarter of fiscal year 2005,  we entered into a marketing  and
sales agreement with International Data Group ("IDG").  Under the agreement with
IDG, IDG's Global Solution's sales force will sell international  advertising on
OSTG's  network  of Web  sites.  If we are  unable to  maintain  this  strategic
relationship with IDG, our ability to increase our online  advertising sales may
be harmed.  In addition,  IDG can terminate  this  relationship  with us, pursue
other  relationships,  or attempt to develop or acquire  Web sites that  compete
with our Web  sites  for  online  advertising  revenue.  Even if we  succeed  in
maintaining or expanding our  relationship  with IDG, the  relationship  may not
result in additional online advertising customers or revenues.

                    Risks Related To Our E-Commerce Business

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  E-commerce  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.

                                       30



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,  particularly
during  the  peak  holiday  selling   seasons,   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 2006.

Since becoming a public  company,  we have  experienced  negative cash flow from
operations and expect to experience  negative cash flow from  operations for all
or part of fiscal year 2005. Our average net monthly cash flow shortfall  during
the quarter ended October 31, 2004 was approximately $0.6 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 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 2006.
While we  believe  we will not  require  additional  capital  to fund  continued
operations  through fiscal year 2006, 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.

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   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 $1.6  million  for our fiscal  quarter  ended  October 31,
2004,  and we had an  accumulated  deficit of $749.0  million as of October  31,
2004.  We may  continue  to incur net  losses in the  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 2006.

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 October 31, 2004,  we had 119  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.

                                       32



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
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.

                                       33



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
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 Overall Business

If we fail to complete our internal  control  evaluations or if our  independent
registered  public accounting firm does not attest to our evaluation in a timely
manner,  we  could  be  subject  to  regulatory  scrutiny  and a loss of  public
confidence in our internal controls.

Pursuant to Section 404 of the  Sarbanes-Oxley  Act of 2002 ("Section  404"), we
will be required, beginning in our fiscal year 2005, to perform an evaluation of
our  internal  controls  over  financial  reporting  and  have  our  independent
registered  public  accounting  firm test and evaluate the design and  operating
effectiveness of such internal  controls and publicly attest to such evaluation.
We have prepared an internal plan of action for compliance with the requirements
of Section 404, which includes a timeline and scheduled activities,  although as
of the date of this filing we have not yet completed the evaluation.  Compliance
with  the   requirements  of  Section  404  is  expected  to  be  expensive  and
time-consuming. If we fail to complete this evaluation in a timely manner, or if
our independent  registered  public  accounting firm cannot timely attest to our
evaluation,  we could be subject  to  regulatory  scrutiny  and a loss of public
confidence  in our  internal  controls.  In  addition,  any failure to implement
required  new  or  improved  controls,  or  difficulties  encountered  in  their
implementation, could harm our operating results or cause us to fail to meet our
reporting obligations.

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 business.

Our ability to successfully offer our services and grow our business requires an
effective  planning  and  management  process.  We updated  our  operations  and
financial  systems,  procedures and controls following our strategic decision to
exit the  hardware  business.  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 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.

                                       34



The trading price of our common stock has been and may continue to be subject to
wide  fluctuations.  During the first  quarter of fiscal year 2005,  the closing
sale  prices of our common  stock on the Nasdaq  ranged  from $1.58 to $2.13 per
share and the closing  sale price on October  29, 2004 was $2.10 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
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.

                                       35



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,  short-term  investments
and  long-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,
short-term investments and long-term investments (in thousands) that are subject
to market risk and  weighted-average  interest  rates,  categorized  by expected
maturity dates, as of October 31, 2004. This table does not include money market
funds because those funds are not subject to market risk.



                                                 Maturing           Maturing within            Maturing
(in thousands)                             within three months    three months to one year    Greater than one year
                                           -------------------    ------------------------    ---------------------

                                                                                          
As of October 31, 2004
Cash equivalents                                  $6,450
    Weighted-average interest rate                  1.98%
Short-term investments                                                  $20,509
    Weighted-average interest rate                                         4.07%
Long-term investments                                                                               $11,579
    Weighted-average interest rate                                                                     2.50%


     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.

         The Company's management evaluated, with the participation of its Chief
         Executive  Officer  (CEO) and its Chief  Financial  Officer (CFO) , the
         effectiveness  of the design and operation of its  disclosure  controls
         and  procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the
         Securities  Exchange  Act of 1934 (the "'34 Act")) as of the end of the
         period covered by this report.

         Disclosure  controls and  procedures are designed with the objective of
         ensuring that (i) information required to be disclosed in the Company's
         reports filed under the '34 Act is recorded, processed,  summarized and
         reported  within  the time  periods  specified  in the SEC's  rules and
         forms;   and  (ii)  information  is  accumulated  and  communicated  to
         management,  including the CEO and CFO, as  appropriate to allow timely
         decisions regarding required  disclosure.  Internal control procedures,
         which are designed with the objective of providing reasonable assurance
         that the Company's transactions are properly authorized, its assets are
         safeguarded  against  unauthorized or improper use and its transactions
         are properly  recorded and reported,  all to permit the  preparation of
         the  Company's  financial   statements  in  conformity  with  generally
         accepted  accounting  principles.  To the extent  that  elements of our
         internal  control over  financial  reporting  are  included  within our
         disclosure  controls and procedures,  they are included in the scope of
         our quarterly controls evaluation.

         Based on that evaluation, the CEO and CFO concluded that the disclosure
         controls and  procedures  were  effective in ensuring that all material
         information  required to be disclosed in the reports the Company  files
         and submits under the '34 has been made known to them on a timely basis
         and that  such  information  has  been  properly  recorded,  processed,
         summarized and reported, as required.

                                       36



b) Changes in internal controls over financial reporting.

         Except as  described  below,  there were no  changes  in the  Company's
         internal  controls  over  financial   reporting  (as  defined  in  Rule
         13a-15(f) of the '34) as of the date of this report that has materially
         affected,  or is reasonably likely to materially  affect,  its internal
         controls over financial reporting.

c) Limitations on the Effectiveness of Controls.

         The  Company's  management,  including  its CEO and our  CFO,  does not
         expect that its  disclosure  controls  or its  internal  controls  will
         prevent  all  error or  fraud.  A control  system,  no matter  how well
         conceived  and  operated,  can provide only  reasonable,  not absolute,
         assurance that the  objectives of the control system are met.  Further,
         the design of a control  system  must  reflect  the fact that there are
         resource  constraints,  and the benefits of controls must be considered
         relative to their  costs.  Because of the inherent  limitations  in all
         control  systems,  no  evaluation  of  controls  can  provide  absolute
         assurance  that all  control  issues and  instances  of fraud,  if any,
         within the  company  have been  detected.  These  inherent  limitations
         include the realities that judgments in decision-making  can be faulty,
         and that  breakdowns  can occur  because  of simple  error or  mistake.
         Additionally,  controls can be  circumvented  by the individual acts of
         some  persons,  by collusion of two or more  people,  or by  management
         override of the control.  The design of any system of controls  also is
         based in part upon certain  assumptions  about the likelihood of future
         events,  and there can be no assurance  that any design will succeed in
         achieving its stated goals under all potential future conditions;  over
         time,  control may become inadequate  because of changes in conditions,
         or the  degree  of  compliance  with the  policies  or  procedures  may
         deteriorate.  Because of the inherent  limitations in a  cost-effective
         control system,  misstatements  due to error or fraud may occur and not
         be detected on a timely basis .

d) Sarbanes-Oxley Section 404 Compliance.

         Section 404 of the  Sarbanes-Oxley Act of 2002 (the "Act") will require
         the Company to include an internal  control report in its Annual Report
         on Form 10-K for the year ended July 31, 2005 and in subsequent  Annual
         Reports  thereafter.  The  internal  control  report  must  include the
         following:   (i)  a  statement  of  management's   responsibility   for
         establishing and maintaining  adequate  internal control over financial
         reporting,   (ii)  a  statement   identifying  the  framework  used  by
         management to conduct the required  evaluation of the  effectiveness of
         the  Company's  internal  control  over  financial   reporting,   (iii)
         management's  assessment of the effectiveness of the Company's internal
         control  over  financial  reporting  as of July 31,  2005,  including a
         statement  as  to  whether  or  not  internal  control  over  financial
         reporting  is  effective,  and  (iv) a  statement  that  the  Company's
         independent  auditors have issued an attestation report on management's
         assessment of internal control over financial reporting.

         The  Company  acknowledges  its  responsibility  for  establishing  and
         maintaining  internal  controls over  financial  reporting and seeks to
         continually  improve those controls.  In addition,  in order to achieve
         compliance  with Section 404 of the Act within the required  timeframe,
         the Company has been  conducting  a process to  document  and  evaluate
         internal  controls over financial  reporting  since mid fiscal 2004. In
         this regard,  the Company has  dedicated  internal  resources,  engaged
         outside consultants and adopted a detailed work plan to: (i) assess and
         document the adequacy of internal  control  over  financial  reporting;
         (ii) take steps to improve  control  processes  where  required;  (iii)
         validate  through  testing that controls are functioning as documented;
         and (iv) implement a continuous  reporting and improvement  process for
         internal  control over financial  reporting.  The Company  believes its
         process for  documenting,  evaluating and monitoring  internal  control
         over financial  reporting is consistent  with the objectives of Section
         404 of the Act.

         The  Company  will  commence  testing of its  internal  controls in the
         second  quarter of fiscal 2005.  The Company has  initially  identified
         certain  areas  for  improvement  in  the  documentation,   design  and
         effectiveness of internal  controls over financial  reporting,  none of
         which are material  weaknesses  in internal  controls as defined by the
         Public Company Accounting  Oversight Board. Given the risks inherent in
         the design and operation of internal controls over financial reporting,
         the  Company  can  provide  no  current  assurance  as to  its,  or its
         independent auditor's, conclusions at July 31, 2005 with respect to the
         effectiveness of its internal controls over financial reporting.

                                       37



                                     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 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.

     On Nov 9, 2001, a former employee of the Company, who had worked as a sales
person in the Company's former hardware  business,  filed a complaint  captioned
Okerman v. VA Linux Systems, Inc. & Larry Augustin,  Civil No. 01-01825 (Norfolk
Superior Court), in the Commonwealth of Massachusetts. As amended, the complaint
alleges  that  changes  made to certain  commission  and bonus plans  during the
plaintiff's  tenure at the Company entitled him to recover damages for Breach of
Contract,  Breach  of the  Implied  Covenant  of Good  Faith  and Fair  Dealing,
violation  of the  Massachusetts  Wage Act  Statute,  Promissory  Estoppel,  and
Quantum Meruit. On June 25, 2002, the Court dismissed the Massachusetts Wage Act
claim brought against the Company's former chief executive officer.  On July 26,
2002,  dismissal  of the Wage Act claim in favor of the  Company's  former chief
executive officer was upheld on interlocutory appeal. On July 9, 2003, the Court
granted summary  judgment in the Company's favor regarding  claims for Breach of
Contract,  Promissory Estoppel,  and Quantum Meruit, and granted judgment on the
pleadings in favor of the Company regarding the Massachusetts Wage Act claim. On
September  24,  2004,  following  a jury trial on the sole  remaining  claim for
Breach of the Covenant of Good Faith and Fair Dealing, a jury awarded damages of
$136,876 to the  plaintiff.  The plaintiff has since filed a notice of appeal of
his  previously-dismissed  claims and the  judgment  for Breach of Contract  and
Breach of the Covenant of Good Faith and Fair Dealing, and the Company has filed
a notice of appeal of the  judgment for Breach of the Covenant of Good Faith and
Fair Dealing.

     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 and 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

                                       38



     On August 26,  2004,  the Company  furnished  a Current  Report on Form 8-K
under Items 2.02  (Results  of  Operations  and  Financial  Condition)  and 9.01
(Financial  Statements and Exhibits)  disclosing the issuance of a press release
announcing  its financial  results for the fourth  quarter and fiscal year ended
July  31,  2004.  In  addition,   the  Company  filed  Exhibit  99.2  (Financial
Statements)  to this  August  26,  2004  Current  Report  on Form  8-K  with the
Securities and Exchange Commission.

     On September 14, 2004, the Company filed a Current Report on Form 8-K under
Items 1.01  (Entry into a Material  Definitive  Agreement)  and 9.01  (Financial
Statements and Exhibits)  disclosing  the approval of the Company's  Fiscal 2005
Named  Executive  Officer  Bonus Policy and Plan by the  Company's  Compensation
Committee.

     On October 1, 2004,  the Company  filed a Current  Report on Form 8-K under
Item 5.02 (Departure of Directors or Principal Officers;  Election of Directors;
Appointment of Principal  Officers)  disclosing  that,  effective  September 20,
2004, the Company's Board of Directors appointed Andrew Anker as a member of the
Company's Board of Directors.

     On October 5, 2004,  the Company  filed a Current  Report on Form 8-K under
Item  1.01  (Entry  into  a  Material  Definitive  Agreement)  disclosing  that,
following  Andrew  Anker's  appointment  as a member of the  Company's  Board of
Directors, the Company entered into an indemnification  agreement with Mr. Anker
on October 4, 2004.

     On October 15, 2004,  the Company filed a Current  Report on Form 8-K under
Item 1.01  (Entry into a Material  Definitive  Agreement)  disclosing  the First
Amendment to the Registration  Rights Agreement which amends certain  provisions
of the Registration  Rights Agreement entered into by and between the Registrant
and The Riverview Group LLC on November 6, 2003.

     On November 18, 2004,  the Company  furnished a Current  Report on Form 8-K
under Items 2.02  (Results  of  Operations  and  Financial  Condition)  and 9.01
(Financial  Statements and Exhibits)  disclosing the issuance of a press release
announcing its financial results for the first quarter ended October 31, 2004.

     On November 23, 2004,  the Company filed a Current Report on Form 8-K under
Item 1.01 (Entry into a Material Definitive Agreement),  Item 5.02 (Departure of
Directors or Principal Officers; Election of Directors; Appointment of Principal
Officers) and Item 9.01 (Financial Statements and Exhibits),  disclosing that on
November 19, 2004,  the  Registrant  entered  into a  Separation  Agreement  and
Release (the "Separation  Agreement")  with Patrick Ferrell,  former senior vice
president and general manager of the Registrant's  OSTG, Inc.  subsidiary.  This
Separation Agreement became effective on November 26, 2004.



                                   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
                           Senior Vice President and Chief Financial Officer


Date: December 9, 2004

                                       39



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


                                       40