1 SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-Q/A AMENDMENT NUMBER 1 (Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JULY 31, 1999 ------------- 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 0-20842 TRO LEARNING, INC. ------------------ (Exact name of Registrant as specified in its charter) Delaware 36-3660532 - - -------- ---------- (State or other jurisdiction (I.R.S. Employer of incorporation or organization) Identification No.) 1721 Moon Lake Boulevard, Suite 555, Hoffman Estates, IL 60194 - - -------------------------------------------------------- ----- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (847) 781-7800 -------------- Not Applicable -------------- (Former name, former address and former fiscal year, if changed since last report) Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: 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. Common stock, $.01 par value 6,868,221 shares - - ---------------------------- -------------------- Class Outstanding as of August 31, 1999 (This document contains 14 pages) 1 2 TRO LEARNING, INC. AND SUBSIDIARIES FORM 10-Q/A REASON FOR AMENDMENT The Registrant hereby amends Part I. Item 1. of its Quarterly Report on Form 10-Q for the quarterly period ended July 31, 1999. The Registrant has restated its consolidated financial statements for the quarters ended January 31, 1999, April 30, 1999, and July 31, 1999 to (i) account for the beneficial conversion feature associated with the Series C Convertible Redeemable Preferred Stock ("Series C Preferred") issued in January 1999, (ii) remove the accretion to the stated value of the Series C Preferred previously charged to accumulated deficit given that the mandatory redemption rights are contingent rights, and (iii) present the outstanding common stock obtained upon conversion, which is also subject to the mandatory redemption features of the Series C Preferred, outside of stockholders' equity. See Notes 4 and 8 of Notes to Consolidated Financial Statements. INDEX ----- Page Number PART I. FINANCIAL INFORMATION Item 1. Consolidated Financial Statements (Unaudited): Consolidated Statements of Income for the Three and Nine Months Ended July 31, 1999 (Restated) and 1998................................3 Consolidated Balance Sheets as of July 31, 1999 (Restated) and October 31, 1998................................................4 Consolidated Statements of Cash Flows for the Nine Months Ended July 31, 1999 and 1998.....................................................5 Notes to Consolidated Financial Statements (Restated)........................................6 SIGNATURES....................................................................................................14 2 3 PART I. FINANCIAL INFORMATION TRO LEARNING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE DATA) THREE MONTHS ENDED NINE MONTHS ENDED JULY 31, JULY 31, ---------------------------- ---------------------------- 1999 1998 1999 1998 ------------ ------------ ------------ ------------ (RESTATED) (RESTATED) Revenues by product line: PLATO(R) Education................................ $ 12,624 $ 10,601 $ 27,830 $ 25,035 Aviation Training................................. --- 1,464 --- 3,846 ------------ ------------ ------------ ------------ Total revenues.................................. 12,624 12,065 27,830 28,881 Cost of revenues..................................... 1,593 1,415 3,956 4,352 ------------ ------------ ------------ ------------ Gross profit.................................... 11,031 10,650 23,874 24,529 ------------ ------------ ------------ ------------ Operating expenses: Selling, general and administrative............... 6,736 6,699 18,579 19,059 Product development and customer support.......... 1,403 1,900 4,123 5,734 ------------ ------------ ------------ ------------ Total operating expenses........................ 8,139 8,599 22,702 24,793 ------------ ------------ ------------ ------------ Operating income (loss)....................... 2,892 2,051 1,172 (264) Interest expense..................................... 331 415 1,420 1,369 Interest income and other expense, net............... 38 50 129 198 ------------ ------------ ------------ ------------ Income (loss) before income taxes............. 2,523 1,586 (377) (1,831) Provision (credit) for income taxes.................. --- --- --- --- ------------ ------------ ------------ ------------ Net income (loss)............................. 2,523 1,586 (377) (1,831) Preferred stock accretion (restated)........ --- --- (670) --- ------------ ------------ ------------ ------------ Net income (loss) available to common Stockholders (restated)..................... $ 2,523 $ 1,586 $ (1,047) $ (1,831) ============ ============ ============ ============ Earnings per share (restated): Basic ............................................ $ 0.38 $ 0.25 $ (0.16) $ (0.29) ============ ============ ============ ============ Diluted........................................... $ 0.34 $ 0.23 $ (0.16) $ (0.29) ============ ============ ============ ============ Weighted average common shares outstanding: Basic ............................................ 6,598 6,417 6,484 6,407 ============ ============ ============ ============ Diluted........................................... 7,755 6,873 6,484 6,407 ============ ============ ============ ============ See Notes to Consolidated Financial Statements 3 4 TRO LEARNING, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED, IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) JULY 31, OCTOBER 31, 1999 1998 -------------- --------------- (RESTATED) ASSETS Current assets: Cash and cash equivalents............................................... $ 59 $ 466 Accounts receivable, less allowances of $1,177 and $920, respectively.................................................... 17,753 16,427 Inventories............................................................. 612 648 Prepaid expenses and other current assets............................... 827 1,121 -------------- --------------- Total current assets.................................................. 19,251 18,662 Equipment and leasehold improvements, less accumulated depreciation of $3,634 and $3,204, respectively......................... 1,318 1,073 Product development costs, less accumulated amortization of $6,557 and $4,768, respectively................................................ 6,626 6,380 Other assets............................................................... 1,270 1,292 -------------- --------------- $ 28,465 $ 27,407 ============== =============== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable........................................................ $ 1,305 $ 2,895 Accrued employee salaries and benefits.................................. 1,979 2,647 Accrued liabilities..................................................... 1,264 2,130 Revolving loan.......................................................... 8,690 9,321 Deferred revenue........................................................ 3,722 3,290 -------------- --------------- Total current liabilities............................................. 16,960 20,283 Long-term debt............................................................. 3,050 3,050 Deferred revenue, less current portion..................................... 421 405 Other liabilities.......................................................... 120 --- -------------- --------------- Total liabilities..................................................... 20,551 23,738 -------------- --------------- Convertible redeemable preferred stock, net of unamortized discounts and issuance costs; $10,000 stated value per share; 540 shares authorized; 407 shares issued and outstanding; involuntary liquidation value of $5,003 at July 31, 1999 (restated).............. 2,866 --- Redeemable common stock, $.01 par value, 259,000 shares outstanding at July 31, 1999 (restated).................. 938 --- -------------- --------------- Stockholders' equity: Common stock, $.01 par value, 25,000,000 shares authorized; 6,561,000 shares issued and 6,439,000 shares outstanding at July 31, 1999 (restated); 6,535,000 shares issued and 6,415,000 shares outstanding at October 31, 1998...................... 64 64 Paid in capital (restated).............................................. 23,770 22,956 Treasury stock at cost, 122,000 and 120,000 shares, respectively........ (1,186) (1,176) Accumulated deficit (restated).......................................... (17,969) (17,592) Accumulated other comprehensive loss.................................... (569) (583) -------------- --------------- Total stockholders' equity............................................ 4,110 3,669 -------------- --------------- $ 28,465 $ 27,407 ============== =============== See Notes to Consolidated Financial Statements 4 5 TRO LEARNING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED, IN THOUSANDS) NINE MONTHS ENDED JULY 31, ------------------------------ 1999 1998 ------------ ------------- Cash flows from operating activities: Net loss..................................................................... $ (377) $ (1,831) ------------ ------------- Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Depreciation and amortization.............................................. 2,241 2,166 Provision for doubtful accounts............................................ 1,033 561 Loss on disposal of fixed assets........................................... 8 2 (Increase) decrease in assets: Accounts receivable...................................................... (2,359) (337) Inventories.............................................................. 36 215 Prepaid expenses and other current and noncurrent assets................. 316 290 Increase (decrease) in liabilities: Accounts payable......................................................... (1,590) (123) Accrued liabilities, accrued employee salaries and benefits and other liabilities......................................... (1,414) (1,147) Deferred revenue......................................................... 448 487 ------------ ------------- Total adjustments...................................................... (1,281) 2,114 ------------ ------------- Net cash provided by (used in) operating activities.................. (1,658) 283 ------------ ------------- Cash flows from investing activities: Capital expenditures......................................................... (706) (536) Capitalization of product development costs.................................. (2,035) (1,953) ------------ ------------- Net cash used in investing activities.................................... (2,741) (2,489) ------------ ------------- Cash flows from financing activities: Net proceeds from short-term borrowings...................................... 1,810 2,971 Repayment of long-term debt.................................................. (2,441) (400) Net proceeds from issuance of convertible redeemable preferred stock......... 4,499 --- Net proceeds from issuance of common stock................................... 109 110 ------------ ------------- Net cash provided by financing activities.................................. 3,977 2,681 ------------ ------------- Effect of foreign currency on cash.............................................. 15 (132) ------------ ------------- Net increase (decrease) in cash and cash equivalents............................ (407) 343 Cash and cash equivalents at beginning of period................................ 466 537 ------------ ------------- Cash and cash equivalents at end of period...................................... $ 59 $ 880 ============ ============= Cash paid for interest expense.................................................. $ 1,266 $ 1,585 ============ ============= See Notes to Consolidated Financial Statements 5 6 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: Nature of Business: TRO Learning, Inc. and its subsidiaries (the "Company") develop and market microcomputer-based, interactive, self-paced instructional systems. The Company's PLATO Learning Systems are marketed primarily to educational institutions and private industry. Basis of Presentation: The accompanying unaudited consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. Accordingly, these financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company's Form 10-K for the fiscal year ended October 31, 1998. The financial information furnished reflects, in the opinion of the Company, all adjustments of a normal, recurring nature necessary for a fair statement of the results for the interim periods presented. Because of cyclical and other factors, the results for the interim periods presented are not necessarily indicative of the results to be expected for the full fiscal year. Revenue Recognition: Revenue from the sale of education and training courseware licenses, computer hardware, and related support services, is recognized when courseware, hardware, and related services are delivered. Post contract support is recognized ratably over the contract period. Deferred revenue represents the portion of billings made or payments received in advance of services being performed or products delivered. Product Development, Enhancement, and Maintenance Costs: The Company develops education and training products, referred to hereafter as courseware products. Costs incurred in the development of the Company's current generation courseware products and related enhancements and routine maintenance thereof are expensed as incurred. All costs incurred by the Company in establishing the technological feasibility of new courseware products to be sold, leased, or otherwise marketed are expensed as incurred. Once technological feasibility has been established, costs incurred in the development of new generation courseware products are capitalized. 6 7 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED Product Development, Enhancement, and Maintenance Costs, Continued Amortization is provided over the estimated useful life of the new courseware products, generally three years, using the straight-line method. Amortization begins when the product is available for general release to customers. Unamortized capitalized costs determined to be in excess of the net realizable value of the product are expensed at the date of such determination. Earnings Per Share: Basic earnings per share is calculated based only upon the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated based upon the weighted average number of common and, where dilutive, potential common shares outstanding during the period. Potential common shares include options, warrants and convertible securities. Comprehensive Income: As of November 1, 1998, the Company adopted Statement of Financial Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS 130"), as required. SFAS 130 establishes new rules for the reporting of comprehensive income and its components. Foreign currency translation adjustments, which prior to adoption were reported separately in stockholders' equity, are required to be included in other comprehensive income in the consolidated financial statements. The adoption of SFAS 130 does not impact the Company's net income (loss) or total stockholders' equity. Reclassifications: Certain prior year amounts have been reclassified in the consolidated financial statements to conform to the current year presentation. 2. ACCOUNTS RECEIVABLE: Accounts receivable include net installment receivables of $8,591,000 and $10,496,000 at July 31, 1999 and October 31, 1998, respectively. Installment receivables to be billed after one year were $774,000 and $575,000 at July 31, 1999 and October 31,1998, respectively, and are included in other assets on the consolidated balance sheets. 7 8 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 3. DEBT: New Revolving Loan Agreement: On February 26, 1999, the Company entered into a new revolving loan agreement, with a new lender, that provides for a maximum $15 million line of credit through February 26, 2002. Substantially all of the Company's assets are pledged as collateral under the agreement. Borrowings are limited by the available borrowing base, as defined, consisting of certain accounts receivable and inventory, and bear interest at the prime rate plus 1% or the London Interbank Offered Rate (LIBOR) plus 3%, as determined by the Company pursuant to the agreement. A commitment fee is payable quarterly based on the unused portion of the line of credit. The agreement contains restrictive financial covenants (including Minimum Net Worth, Minimum Earnings Before Interest Taxes Depreciation and Amortization (EBITDA), and Minimum Interest Coverage) and restrictions on borrowings, asset sales and dividends, as defined. Upon entering the new agreement, the Company terminated its previous revolving loan agreement. All outstanding borrowings and accrued interest were repaid with funds advanced under the new line of credit. In May 1999, the revolving loan agreement was amended to provide up to $2 million of additional borrowing capacity over the borrowing base through July 31, 1999. At July 31, 1999, borrowings of $8,690,000 were outstanding at an interest rate of 8.3% and the unused borrowing capacity was $4,297,000. Long-term Debt: At July 31, 1999, the Company's long-term debt consisted of $3,050,000 of 10% subordinated convertible debentures with interest payable semiannually. At the option of the holder, the debentures are convertible into the Company's common stock at $9.60 per share. The Company may redeem the debentures at 101% of principal, plus interest, subject to certain terms and conditions. The debentures have a scheduled maturity in 2004 and are subject to mandatory redemption at 25% of principal annually beginning in 2001. 4. CONVERTIBLE REDEEMABLE PREFERRED STOCK (RESTATED): On January 13, 1999, the Company issued 540 shares of its Series C Convertible Redeemable Preferred Stock (the "Series C Preferred") and warrants to purchase 125,000 shares of the Company's common stock at $9.51 per share for an aggregate purchase price of $5 million. Additionally, on July 16, 1999, the Company issued warrants to purchase approximately 63,000 shares of the Company's common stock at $8.72 per share related to the issuance of the Series C 8 9 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 4. CONVERTIBLE REDEEMABLE PREFERRED STOCK (RESTATED), CONTINUED Preferred. The Company received proceeds of $5,000,000 and paid offering costs of $501,000, resulting in net proceeds of $4,499,000 for the Series C Preferred and warrants. The warrants were assigned a value of $541,000 resulting in an increase to paid in capital and a reduction to the carrying value of the Series C Preferred. Each share of the Series C Preferred has a par value of $0.01 and a stated value of $10,000. The Series C Preferred ranks senior to the Company's common stock, has no voting rights, and is not entitled to any dividends. The Series C Preferred, as amended, is convertible after 90 days into shares of the Company's common stock, at the option of the holder, and may be converted up to ten years from the issue date. Conversion is mandatory for all such securities still outstanding on January 13, 2009. The number of common shares to be issued is determined by dividing the stated value of the Series C Preferred being converted by the conversion price. The conversion price of the Series C Preferred is equal to the lower of (a) $9.51 per share or (b) the applicable percentage of the average of the three lowest closing prices of the Company's common stock during the 30 trading days immediately prior to the date of conversion. The applicable percentage decreases over time from 90% (after 90 days) to 82% (after 631 days from issuance). The minimum conversion price is $4.69 per share, subject to adjustment based on the Company's financial performance. If fiscal year 1999 pretax income does not meet established thresholds, the minimum conversion price will be adjusted to as low as $3.17 per share. Certain conversion restrictions exist in the event such conversion would result in (a) the holders' beneficial ownership being more than 4.99% of the Company's outstanding common stock or (b) the issuance of more than 20% of the Company's outstanding common stock. The conversion terms of the Series C Preferred include a beneficial conversion feature at the issue date. The most beneficial conversion price was determined to be 82% of the average of the three lowest closing prices of the Company's common stock during the 30 trading days prior to the issue date. As of the issue date, the Company allocated approximately $826,000 to the beneficial conversion feature resulting in an increase to paid in capital and a reduction to the carrying value of the Series C Preferred. The beneficial conversion feature is being recognized as a deemed dividend to the preferred stockholders over the 631 day period from the issue date to the date of the most beneficial conversion percentage using the greater of the effective interest method or the amount the holder can realize at each reporting date. The Company may redeem the Series C Preferred in cash at any time, provided the average closing price of the Company's common stock during the defined period prior to such redemption is greater than $15.85 per share. The redemption price is equal to the applicable 9 10 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 4. CONVERTIBLE REDEEMABLE PREFERRED STOCK (RESTATED), CONTINUED percentage of the average closing price of the Company's common stock during the defined period prior to redemption. The applicable percentage is adjusted over time from 125% to 156%. The Series C Preferred, and shares of the Company's common stock obtained through conversions of the Series C Preferred and currently held by the holder, are subject to redemption in cash, at the option of the holder, upon certain events, as defined, including a change in control of the Company and a trading suspension of the Company's common stock on NASDAQ or another market. The redemption price is equal to the greater of (a) 115% of the stated value or (b) the number of common shares that would be received upon conversion at such time multiplied by the closing price of the Company's common stock prior to redemption, as defined. As these events are outside of the Company's control and redemption would be in cash, the Series C Preferred , and shares of the Company's common stock obtained through conversions of the Series C Preferred and currently held by the holder, are presented between total liabilities and stockholders' equity on the consolidated balance sheets, as required by the Securities and Exchange Commission. During the quarter ended July 31, 1999, approximately 133 shares of the Series C Preferred were converted by the holders into approximately 259,000 shares of the Company's common stock. The carrying value of the converted Series C Preferred was approximately $938,000 and this amount was transferred to redeemable common stock on the consolidated balance sheets. The initial fair value of the Series C Preferred was $3,358,000 at the issue date (proceeds of $5,000,000 reduced by offering costs of $422,000, warrant valuation of $394,000, and the beneficial conversion feature of $826,000) and is presented outside of stockholders' equity given its mandatory redemption terms. Additional offering costs of $49,000 were recorded for the three months ended April 30, 1999. Additional offering costs of $30,000 and warrant valuation of $147,000 were recorded for the three months ended July 31, 1999. The carrying value of the Series C Preferred will be increased for amortization of the beneficial conversion feature as discussed above. Amortization was $0 and $670,000 for the three and nine months ended July 31, 1999, respectively. 5. INCOME TAXES: No tax benefit has been recorded at July 31, 1999 for the current year to date loss as the Company is unable to demonstrate that, more likely than not, it will be able to realize its deferred tax asset. 10 11 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 6. COMPREHENSIVE INCOME (LOSS): Total comprehensive income (loss) was as follows (in thousands): THREE MONTHS ENDED NINE MONTHS ENDED ---------------------------- ----------------------------- JULY 31, JULY 31, JULY 31, JULY 31, 1999 1998 1999 1998 ------------- ------------- ------------- -------------- Net income (loss)..................................... $ 2,523 $ 1,586 $ (377) $ (1,831) Foreign currency translation adjustments.............. (19) (103) 14 (132) ------------- ------------- ------------- -------------- Total comprehensive income (loss).............. $ 2,504 $ 1,483 $ (363) $ (1,963) ============= ============= ============= ============== Accumulated other comprehensive loss is included as a separate component of stockholders' equity on the consolidated balance sheets. 7. EARNINGS PER SHARE (RESTATED): Earnings per share is calculated as follows (in thousands, except per share data): THREE MONTHS ENDED NINE MONTHS ENDED JULY 31, JULY 31, -------------------------- -------------------------- 1999 1998 1999 1998 ----------- ----------- ----------- ----------- (RESTATED) Basic: Net income (loss) available to common stockholders.......................................... $ 2,523 $ 1,586 $ (1,047) $ (1,831) =========== =========== =========== =========== Weighted average common shares outstanding.............. 6,598 6,417 6,484 6,407 =========== =========== =========== =========== Basic earnings per share................................ $ 0.38 $ 0.25 $ (0.16) $ (0.29) =========== =========== =========== =========== Diluted: Net income (loss) available to common stockholders $ 2,523 $ 1,586 $ (1,047) $ (1,831) Preferred stock accretion............................... --- --- --- --- Convertible debentures interest......................... 76 --- --- --- ----------- ----------- ----------- ----------- Net income (loss) for diluted earnings per share........ $ 2,599 $ 1,586 $ (1,047) $ (1,831) =========== =========== =========== =========== Weighted average common shares outstanding.............. 6,598 6,417 6,484 6,407 Potential common shares: Stock options and warrants........................... 44 138 --- --- Convertible preferred stock.......................... 795 --- --- --- Convertible debentures............................... 318 318 --- --- ----------- ----------- ----------- ----------- Weighted average common and potential common shares outstanding for diluted earnings per share..... 7,755 6,873 6,484 6,407 =========== =========== =========== =========== Diluted earnings per share.............................. $ 0.34 $ 0.23 $ (0.16) $ (0.29) =========== =========== =========== =========== 11 12 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 7. EARNINGS PER SHARE (RESTATED), CONTINUED Since the Company incurred a net loss for the nine months ended July 31, 1999 and 1998, potential common shares are antidilutive and excluded from the calculation of earnings per share. 8. QUARTERLY RESTATEMENTS: The Company has restated its consolidated financial statements for the quarters ended January 31,1999, April 30, 1999, and July 31, 1999 to (i) account for the beneficial conversion feature associated with the Series C Preferred (see Note 4), (ii) remove the accretion to the stated value of the Series C Preferred previously charged to accumulated deficit given that the mandatory redemption rights are contingent rights, and (iii) present the outstanding common stock obtained upon conversion, which is also subject to the mandatory redemption features of the Series C Preferred, outside of stockholders' equity. The effect of the restatements on the consolidated balance sheet at July 31, 1999 was as follows (in thousands): CONVERTIBLE REDEEMABLE REDEEMABLE PREFERRED COMMON COMMON PAID IN ACCUMULATED STOCK STOCK STOCK CAPITAL DEFICIT ------------ ------------- ------------- ------------ ------------- Balance, previously reported...... $ 2,996 $ --- $ 67 $24,631 $(18,025) Adjustment - beneficial conversion feature........... (826) --- --- 826 --- Adjustment - amortization of beneficial conversion feature 670 --- --- (670) --- Adjustment - reverse accretion to stated value.............. (56) --- --- --- 56 Adjustment - conversions of convertible redeemable preferred stock.............. 82 938 (3) (1,017) --- ------------ ------------- ------------- ------------ ------------- Balance, restated................. $ 2,866 $ 938 $ 64 $23,770 $(17,969) ============ ============= ============= ============ ============= 12 13 TRO LEARNING, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 8. QUARTERLY RESTATEMENTS, CONTINUED: The effect of the restatements on the consolidated statements of income for the three and nine months ended July 31, 1999 was as follows (in thousands, except per share amounts): THREE MONTHS NINE MONTHS ENDED ENDED JULY 31, 1999 JULY 31, 1999 ----------------- ------------------ Net income (loss) available to common stockholders, previously reported............ $ 2,499 $ (433) Adjustment - amortization of beneficial conversion feature........................... --- (670) Adjustment - reverse accretion to stated value.... 24 56 ----------------- ------------------ Net income (loss) available to common stockholders, restated....................... $ 2,523 $ (1,047) ================= ================== Basic earnings per share, previously reported..... $ 0.38 $ (0.07) Adjustment - amortization of beneficial conversion feature........................... --- (0.10) Adjustment - reverse accretion to stated value.... --- 0.01 ----------------- ------------------ Basic earnings per share, restated................ $ 0.38 $ (0.16) ================= ================== 13 14 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on March 9, 2000. TRO LEARNING, INC. By /s/William R. Roach ---------------------------------------- Chairman of the Board and Chief Executive Officer (principal executive officer) /s/John Murray ---------------------------------------- President, Chief Operating Officer and Acting Chief Financial Officer (principal financial officer) /s/Mary Jo Murphy ---------------------------------------- Vice President, Corporate Controller and Chief Accounting Officer (principal accounting officer) 14