SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (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, 2001

                                       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 000-31989



                               CONVERA CORPORATION
             (Exact name of registrant as specified in its charter)


                               Delaware 54-1987541
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

              1921 Gallows Road, Suite 200, Vienna, Virginia 22182
               (Address of principal executive offices) (Zip Code)

      Registrant's telephone number, including area code: (703) 761 - 3700


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 the  filing
requirements for the past 90 days. Yes |X| No __

The numbers of shares outstanding of the registrant's Class A and Class B common
stocks,  par value $0.01 per share,  as of September 6, 2001 were 35,474,824 and
12, 207,038, respectively.





                               CONVERA CORPORATION

                          QUARTERLY REPORT ON FORM 10-Q
                       FOR THE QUARTER ENDED JULY 31, 2001

                                TABLE OF CONTENTS


                          PART I. FINANCIAL INFORMATION



                                                                                          
Item 1.         Financial Statements:                                                            Page
                                                                                                 ----

                Consolidated Balance Sheets
                July 31, 2001 (unaudited) and January 31, 2001......................................3

                Consolidated Statements of Operations and Comprehensive Loss (unaudited)
                Three and six months ended July 31, 2001 and 2000...................................4

                Consolidated Statements of Cash Flows (unaudited)
                Six months ended July 31, 2001 and 2000.............................................5

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

Item 2.         Management's Discussion and Analysis of Financial Condition
                and Results of Operations..........................................................12



                           PART II. OTHER INFORMATION

Items 1. - 6. .....................................................................................21

Signatures      ...................................................................................22







                      CONVERA CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)




                                                                         July 31, 2001             January 31, 2001
                           ASSETS                                         (Unaudited)
                                                                      --------------------        --------------------
                                                                                            
Current Assets:
     Cash and cash equivalents........................................ $        31,807             $         37,061
     Short term investments...........................................          99,259                      119,083
     Accounts receivable, net of allowance for doubtful
          accounts of $2,821 and $1,231, respectively.................          10,975                       17,392
     Prepaid expenses and other ......................................           4,788                        4,394
                                                                      --------------------        --------------------
           Total current assets.......................................         146,829                      177,930

Equipment and leasehold improvements, net of
   accumulated  depreciation of $9,791 and $8,785,
   respectively.......................................................           6,907                        2,635
Other assets..........................................................             889                          436
Goodwill and other intangible assets..................................         777,602                      845,444
                                                                      --------------------        --------------------
         Total assets................................................. $       932,227             $      1,026,445
                                                                      ====================        ====================

            LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
     Accounts payable................................................. $         4,608             $          3,480
     Accrued expenses.................................................           6,328                        2,543
     Accrued bonuses..................................................           2,615                          714
     Restructuring reserve............................................             772                            -
     Deferred revenues................................................           3,903                        4,650
     Deferred income taxes............................................           1,233                            -
                                                                      --------------------        --------------------
           Total current liabilities..................................          19,459                       11,387

Restructuring reserve, net of current portion.........................           1,322                            -

                                                                      --------------------        --------------------
         Total liabilities............................................          20,781                      11,387
                                                                      --------------------        --------------------
Commitments and Contingencies
Shareholders' Equity:
     Preferred stock,
         $0.01 par value, 5,000,000 shares
         authorized; 0 shares issued and outstanding..................               -                            -
     Common stock Class A, $0.01 par value,
         100,000,000 shares authorized; 35,414,010
         and 35,327,589 shares issued and                                          354                          353
         outstanding, respectively....................................
     Common stock Class B, $0.01 par value,
         40,000,000 shares authorized; 12,207,038
         shares issued and outstanding................................             122                          122
     Additional paid-in capital.......................................       1,100,301                    1,094,192
     Accumulated deficit..............................................        (188,638)                     (78,920)
     Accumulated other comprehensive loss.............................            (693)                        (689)
                                                                      --------------------        --------------------
         Total shareholders' equity...................................         911,446                    1,015,058
                                                                      --------------------        --------------------
         Total liabilities and shareholders' equity                    $       932,227             $      1,026,445
                                                                      ====================        ====================


                             See accompanying notes.





                      CONVERA CORPORATION AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                                   (unaudited)
                 (in thousands, except share and per share data)




                                                            Three Months Ended                        Six Months Ended
                                                                  July 31,                                 July 31,
                                                        2001                2000                  2001               2000
                                                   ----------------   -----------------      ----------------   ----------------
                                                                                                   
Revenues:
      Software.....................................$       8,773      $        9,993         $      13,029      $       17,505
      Maintenance..................................        1,540               1,380                 3,259               3,253
                                                   ----------------   -----------------      ----------------   ----------------
    License-related................................       10,313              11,373                16,288              20,758
    Services.......................................            -                   -                   350                   -
                                                   ----------------   -----------------      ----------------   ----------------
                                                          10,313              11,373                16,638              20,758
                                                   ----------------   -----------------      ----------------   ----------------

Cost of revenues:
      Software.....................................$       4,113      $        1,663         $       8,227      $        2,776
      Maintenance..................................          454                 317                   919                 734
                                                   ----------------   -----------------      ----------------   ----------------
    License-related................................        4,567               1,980                 9,146               3,510
    Services.......................................        1,452                   -                 3,050                   -
                                                   ----------------   -----------------      ----------------   ----------------
                                                           6,019               1,980                12,196               3,510
                                                   ----------------   -----------------      ----------------   ----------------

Gross margin                                               4,294               9,393                 4,442              17,248
                                                   ----------------   -----------------      ----------------   ----------------

Operating expenses:
    Sales and marketing............................        8,531               5,439                17,361              11,008
    Research and product development...............        6,039               2,843                14,737               5,532
    General and administrative.....................        2,245               1,217                 5,209               2,547
    Restructuring charges..........................        2,933                   -                 2,933                   -
    Amortization of goodwill and other intangible
      assets.......................................       36,600                  29                73,192                  58
    Amortization of incentive bonus payments due
      to employees.................................          464                   -                 6,564                   -
                                                   ----------------   -----------------      ----------------   ----------------
                                                          56,812               9,528               119,996              19,145
                                                   ----------------   -----------------      ----------------   ----------------

Operating loss.....................................      (52,518)               (135)             (115,554)             (1,897)

Other income, net..................................          863                 133                 2,617                 228
                                                   ----------------   -----------------      ----------------   ----------------

Net loss before income taxes.......................      (51,655)                 (2)             (112,937)             (1,669)

Income tax benefit.................................          755                   -                 3,219                   -
                                                   ----------------   -----------------      ----------------   ----------------

Net loss...........................................      (50,900)                 (2)             (109,718)             (1,669)

Dividends on preferred stock.......................            -                   3                     -                   7
                                                   ----------------   -----------------      ----------------   ----------------

Net loss applicable to common shareholders.........$     (50,900)     $           (5)        $    (109,718)     $       (1,676)
                                                   ================   =================      ================   ================

Basic and diluted net loss per common share........$       (1.07)     $        (0.00)        $       (2.31)     $        (0.11)
                                                   ================   =================      ================   ================
Weighted-average number of common shares
outstanding - basic and diluted....................   47,621,048          14,914,918            47,595,244          14,815,400
                                                   ================   =================      ================   ================

Other comprehensive loss:
    Net loss.......................................$     (50,900)     $           (2)        $    (109,718)     $       (1,669)
     Foreign currency translation adjustment.......            3                 (29)                   (4)                (55)
                                                   ----------------   -----------------      ----------------   ----------------
Comprehensive loss.................................$     (50,897)     $          (31)        $    (109,722)     $       (1,724)
                                                   ================   =================      ================   ================


                             See accompanying notes.




                      CONVERA CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                 (in thousands)




                                                                               For the Six Months Ended July 31,
                                                                             2001                        2000
                                                                      --------------------        --------------------
                                                                                             
Cash Flows from Operating Activities:
     Net loss......................................................... $      (109,718)             $        (1,669)
     Adjustments to reconcile net loss to net cash used in
         operating activities:
           Depreciation...............................................           1,028                          697
           Provision for doubtful accounts............................           2,692                          200
           Amortization of goodwill and other intangibles.............          73,192                           58
           Amortization of incentive bonus payments due
              to employees, net of cash paid..........................           1,141                            -
           Restructuring charges, net of cash paid....................           2,094                            -
           Write-off of investments...................................             481
           Deferred tax benefit.......................................          (3,219)                           -
     Changes in operating assets and liabilities:
           Accounts receivable........................................           3,504                       (1,206)
           Prepaid expenses and other assets..........................          (1,071)                        (346)
           Accounts payable and accrued expenses......................           2,692                         (499)
           Deferred revenues..........................................            (724)                         351
                                                                      --------------------        --------------------
     Net cash used in operating activities............................         (27,908)                      (2,414)
                                                                      --------------------        --------------------

Cash Flows from Investing Activities:
     Proceeds from maturities of investments..........................          19,544                           36
     Purchases of equipment and leasehold improvements................          (2,293)                        (955)
     Direct acquisition costs.........................................            (899)                           -
                                                                      --------------------        --------------------
     Net cash provided by (used in) investing activities..............          16,352                         (919)
                                                                      --------------------        --------------------

Cash Flows from Financing Activities:
     Proceeds from the issuance of common stock, net..................             687                          165
     Proceeds from the exercise of stock options......................               -                        3,736
     Capital contribution from Intel..................................           5,422                            -
                                                                      --------------------        --------------------
     Net cash provided by financing activities........................           6,109                        3,901
                                                                      --------------------        --------------------

Effect of Exchange Rate Changes on Cash...............................             193                          243
                                                                      --------------------        --------------------

Net Increase (Decrease) in Cash and Cash Equivalents...................         (5,254)                         811

Cash and Cash Equivalents, beginning of period.........................         37,061                       10,884
                                                                      --------------------        --------------------

Cash and Cash Equivalents, end of period..............................$         31,807            $          11,695
                                                                      ====================        ====================


                             See accompanying notes.





                      CONVERA CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 (1)     THE COMPANY

The  consolidated   financial   statements   include  the  accounts  of  Convera
Corporation  ("Convera") and its wholly owned  subsidiaries.  These entities are
collectively   referred  to  hereinafter  as  the  "Company."  All   significant
inter-company transactions and accounts have been eliminated.

Convera  was  established  through  the  combination  of  the  former  Excalibur
Technologies   Corporation   ("Excalibur")  and  Intel  Corporation's  ("Intel")
Interactive Media Services ("IMS") division. On December 21, 2000, Excalibur and
Intel  consummated  a  business  combination   transaction  (the  "Combination")
pursuant to an Agreement and Plan of Contribution and Merger,  dated as of April
30, 2000, as amended,  by and among Excalibur,  Intel, the Company and Excalibur
Transitory, Inc., a wholly owned subsidiary of the Company. At the completion of
the Combination, Excalibur became a wholly owned subsidiary of the Company, each
outstanding  share of  Excalibur  common stock was  converted  into one share of
Class A common stock of the Company,  and Intel  contributed  to the Company its
IMS  division,  intellectual  property  assets  and  other  assets  used by that
division, as well as $150,000,000 in cash at closing, in exchange for 14,949,384
shares of Class A common stock of the Company and  12,207,038  shares of Class B
non-voting common stock of the Company.

The Combination  was accounted for using the purchase method of accounting.  All
references  in this  Form  10-Q to  financial  results  of the  Company  for the
six-month period ended July 31, 2000 reflect the historical financial results of
Excalibur and its subsidiaries.

The Company  principally  earns  revenues  from the  licensing  of its  software
products and the provision of services in deployment of the Company's technology
to commercial  businesses  and  government  agencies  throughout  North America,
Europe and other parts of the world.  The Company  licenses  its software to end
users  directly and also  distributes  its  software  products  through  license
agreements with value-added  resellers,  system integrators,  original equipment
manufacturers, application service providers and other strategic partners.

The Company incurred a net loss of approximately  $110,000,000 for the six-month
period  ended July 31,  2001 and  incurred  cumulative  losses of  approximately
$27,000,000  over the last three fiscal years.  The accumulated  deficit at July
31, 2001 was approximately $189,000,000. The Company's operations are subject to
certain risks and uncertainties including, among others: the dependence upon the
timing of the closing on sales of large software licenses;  actual and potential
competition by entities with greater financial resources,  experience and market
presence  than the  Company;  rapid  technological  changes;  the success of the
Company's  product  marketing  and product  distribution  strategies;  the risks
associated with  acquisitions and  international  expansion;  the need to manage
growth; the need to retain key personnel and protect intellectual  property; the
effect of general economic  conditions on demand for the Company's  products and
services;  and  the  availability  of  additional  capital  financing  on  terms
acceptable to the Company.





(2)      SIGNIFICANT ACCOUNTING POLICIES

Financial Statement Presentation

These consolidated  financial statements are unaudited and have been prepared by
the Company pursuant to the rules and regulations of the Securities and Exchange
Commission  regarding  interim  financial  reporting.  Accordingly,  they do not
include all of the information and footnotes  required by accounting  principles
generally accepted in the United States for complete financial statements. It is
suggested that these  consolidated  financial  statements be read in conjunction
with the consolidated financial statements,  and the notes thereto,  included in
the  Company's  Annual Report on Form 10-K for the fiscal year ended January 31,
2001. In the opinion of management,  the consolidated  financial  statements for
the fiscal periods  presented herein include all adjustments that are normal and
recurring  which are  necessary for a fair  presentation  of the results for the
interim  periods.  The results of operations for the six-month period ended July
31, 2001 are not  necessarily  indicative  of the results for the entire  fiscal
year ending January 31, 2002.

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Revenue Recognition

The  Company  recognizes  revenue  in  accordance  with  American  Institute  of
Certified  Public  Accountants'  Statement of Position  97-2,  Software  Revenue
Recognition  ("SOP 97-2"),  as amended by Statement of Position  98-9,  Software
Revenue Recognition, with respect to certain transactions.

Revenue  from the sale of  software  licenses  is  recognized  upon  shipment of
product, provided that the fee is fixed and determinable, persuasive evidence of
an arrangement  exists and collection of the resulting  receivable is considered
probable.  Software revenues include revenues from licenses, training and system
implementation  services.  Training and systems implementation services are sold
as part of a  bundled  software  license  agreement  as  well as  separately  to
customers who have  previously  purchased  software  licenses.  When training or
systems  implementation  services that are not essential to the functionality of
the software are sold as part of a bundled license agreement,  the fair value of
these  services,  based  on  the  price  charged  for  the  services  when  sold
separately, is deferred and recognized when the services are performed.

Historically,  the Company has not experienced  significant returns or exchanges
of its products  from direct  sales to  customers.  Revenue  related to customer
support  agreements  is  deferred  and  recognized  ratably  over  the  term  of
respective agreements.  Customer support agreements generally include bug fixes,
telephone  support and product upgrades on a when and if available  basis.  When
the  Company  provides a  software  license  and the  related  customer  support
arrangement for one bundled price, the fair value of the customer support, based
on the price  charged for that  element  when sold  separately,  is deferred and
recognized ratably over the term of the respective agreement.

Significant  customization  work  is  sometimes  required  to  ensure  that  the
Company's software functionality meets the requirements of its customers.  Under
these  circumstances,  the  Company's  revenues  are  derived  from fixed  price
contracts and revenue is recognized  using the  percentage of completion  method
based on the relationship of actual costs incurred to total costs estimated over
the  duration  of the  contract.  Estimated  losses on such  contracts  would be
charged  against  earnings  in the period such  losses are  identified.  No such
losses have been incurred on such contracts to date.

The in-process  customer  contracts  assigned to the Company by the IMS division
were accounted for using the completed contract method, and accordingly, revenue
was deferred  until all remaining  costs,  obligations  and potential  risks are
insignificant  and the contract  deliverables  are agreed to and accepted by the
customer.  As Convera completed these contracts,  revenue and the related costs,
including profit on work performed by Convera subsequent to the acquisition, was
recognized.  The Company  completed  all  obligations  under the last  remaining
in-process  contract  assigned by the IMS division,  and accordingly  recognized
revenue on that contract during the three months ended July 31, 2001.





Cash and Cash Equivalents

The Company considers all highly liquid  investments  purchased with an original
maturity  of  three  months  or less to be cash  equivalents.  Cash  equivalents
consist of funds deposited in money market accounts.  Consequently, the carrying
amount of cash and cash equivalents  approximates fair value.  Substantially all
cash and cash equivalents are on deposit with two major financial institutions.

Short Term Investments

Highly liquid  investments with maturities of one year or less are classified as
short-term  investments.   Short-term  investments  consist  primarily  of  U.S.
Government  treasury  bills and are carried at amortized  cost. The Company also
has a certificate  of deposit for $142,000 which is pledged to  collateralize  a
letter of credit required for a leased facility.

Goodwill and Other Intangible Assets

Goodwill, which represents the excess of acquisition cost over the fair value of
the net  assets  acquired  in a  business  combination  accounted  for using the
purchase method of accounting,  is being amortized on a straight line basis over
periods  ranging  from five to six years.  Other  intangible  assets,  including
assembled  workforce,  developed  technology,   customer  contracts,  and  other
acquired rights are carried at cost less accumulated amortization.  Amortization
of other  intangible  assets is charged to income on a straight-line  basis over
the periods estimated to benefit, ranging from one to 12 years.

Impairment of Long-Lived Assets

The Company periodically  evaluates the recoverability of its long-lived assets.
This  evaluation  consists of a comparison  of the carrying  value of the assets
with the assets'  expected future cash flows,  undiscounted and without interest
costs.  Estimates  of expected  future cash flows  represent  management's  best
estimate based on reasonable and supportable assumptions and projections. If the
expected future cash flow,  undiscounted and without interest  charges,  exceeds
the carrying value of the asset, no impairment is recognized.  Impairment losses
are measured as the difference  between the carrying value of long-lived  assets
and their  fair  market  value,  based on  discounted  future  cash flows of the
related  assets.  The Company has not recorded any provision  for  impairment of
goodwill or other intangible or long-lived assets.

Income Taxes

Deferred taxes are provided utilizing the liability method, whereby deferred tax
assets are recognized for deductible  temporary  differences  and operating loss
and tax credit  carryforwards  and deferred tax  liabilities  are recognized for
taxable temporary differences. Temporary differences are the differences between
the reported amounts of assets and liabilities for financial  reporting purposes
and the  amounts  for income tax  purposes  at the tax rates  expected  to be in
effect when the  differences  reverse.  Deferred tax assets and  liabilities are
adjusted  for the  effects  of  changes  in tax  laws  and  rates on the date of
enactment. Deferred tax assets are reduced by a valuation allowance when, in the
opinion of  management,  it is more likely than not that some  portion or all of
the deferred tax assets will not be realized.


(3)      SEGMENT REPORTING

As a result of the Company's business combination with the IMS division of Intel
in fiscal year 2001, the Company  changed the structure of its  organization  to
reflect one  reportable  segment.  The Company has  restated  the  corresponding
segment information for earlier periods presented.

Major Customers

In the  current  quarter,  revenues  derived  from sales to agencies of the U.S.
Government were approximately $1.0 million, or 10 % of total revenues.  Revenues
derived from two individual  customers each accounted for  approximately  13% of
the Company's total revenues, respectively, for the quarter ended July 31, 2001.
No single customer  accounted for 10% or more of the Company's  revenues for the
quarter ended July 31, 2000.





(4)      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In July 2001,  the  Financial  Accounting  Standards  Board issued SFAS No. 141,
"Business  Combinations"  and SFAS  No.  142,  "Goodwill  and  Other  Intangible
Assets." SFAS No. 141 requires that all business  combinations  initiated  after
June 30, 2001 be  accounted  for under the  purchase  method and  addresses  the
initial  recognition  and  measurement of goodwill and other  intangible  assets
acquired  in  a  business  combination.  SFAS  No.  142  addresses  the  initial
recognition and measurement of intangible  assets acquired outside of a business
combination  and  the  accounting  for  goodwill  and  other  intangible  assets
subsequent to their  acquisition.  SFAS No. 142 provides that intangible  assets
with finite  useful lives will  continue to be amortized  and that  goodwill and
intangible  assets with indefinite lives will not be amortized,  but will rather
be tested at least annually for impairment.  In-process research and development
will continue to be written off  immediately.  Under the  provisions of SFAS No.
142, any impairment loss identified upon adoption of this standard is recognized
as a cumulative effect of a change in accounting principle.  Any impairment loss
incurred  subsequent to initial adoption of SFAS No. 142 is recorded as a charge
to current  period  earnings.  In the event the Company  reports  goodwill  from
acquisitions  subsequent  to June 30, 2001,  the goodwill will not be amortized.
The Company will adopt SFAS No. 142 in the first  quarter of fiscal 2003 and, at
that  time,   will  stop   amortizing   goodwill  that  resulted  from  business
combinations  completed prior to the adoption of SFAS No. 141. With the adoption
of SFAS No. 142, the Company will eliminate annual goodwill amortization,  based
on the current accounting guidelines, of approximately $129 million. The Company
is currently  evaluating  the  provisions  of SFAS No. 142 to determine the full
effect that adoption of this standard  will have on its  consolidated  financial
statements.


(5)      INCOME TAXES

In connection with the business  combination  with the IMS division of Intel and
as a result of the NBA  contract,  deferred  tax  liabilities  of  approximately
$37,303,000  were  established  relating  to the  differences  between  the book
treatment and the tax treatment of the identified  intangible assets,  excluding
goodwill.  Prior to the  consummation  of these  transactions,  the  Company had
recorded a full valuation  allowance  against its net deferred tax asset,  which
was related  primarily to net operating loss  carryforwards  (NOLs) generated by
the Company.  With the  establishment of these deferred tax  liabilities,  which
more than offset the existing deferred tax assets,  the Company  determined that
the  valuation  allowance  that  had  been  previously  recorded  was no  longer
necessary.

The income tax benefit of $755,000 and  $3,219,000  for the three and six months
ended July 31, 2001 represents the reversal of a portion of the net deferred tax
liability established primarily as a result of the goodwill and other intangible
assets recorded in connection  with the  Combination  and the intangible  assets
contributed  to the  Company by the  National  Basketball  Association  (NBA) in
exchange for shares of the Company's Class A Common Stock as part of the overall
agreements  between the Company and the NBA.  The  Company's  interim  effective
income tax rate is based on management's  best current  estimate of the expected
annual effective income tax rate. Based on current projections of taxable income
for the year ending January 31, 2002, the Company  expects that it will generate
additional  NOLs for the remainder of the year, and that its deferred tax assets
will again exceed its deferred tax  liabilities  at January 31, 2002.  Given the
Company's inability to predict sufficient taxable income to realize the benefits
of those  net  deferred  tax  assets,  the  Company  expects  to  provide a full
valuation allowance against such deferred tax assets. As such, the remaining net
deferred tax liability  will be reversed to income as an income tax benefit over
the  balance  of the year  ending  January  31,  2002 to  reflect  a  reasonably
consistent effective income tax rate for all interim periods.


(6)      ACCRUED BONUSES

Specified  former Intel  employees who became  Convera  employees will receive a
payment for the excess, if any, of the calculated aggregate gain they would have
realized  on  forfeited  Intel stock  options,  based on the fair value of Intel
shares at a fixed  date  prior to the  closing  of the  merger,  that would have
vested between 2002 and 2005 over the calculated aggregate gain on Convera stock
options as of September  30,  2002.  The maximum  aggregate  amount that Convera
could be  required  to pay,  assuming no  aggregate  gain on the  Convera  stock
options at  September  30, 2002,  is  approximately  $3,306,000.  The Company is
amortizing this amount over the period leading up to September 30, 2002, and, as
such,  has  recorded  additional  bonus  expense of  approximately  $464,000 and
$1,141,000 for the three- and six-month periods ended July 31, 2001.





Additionally,  on May 16, 2001,  the Company paid  approximately  $5,423,000  in
bonuses to specified former employees of Intel that remained employed by Convera
as of April 30, 2001.  These bonus  payments  were funded  through an additional
capital  contribution  from Intel.  Since the bonus amounts were contingent upon
the former  Intel  employees'  continued  employment  at  Convera,  the  Company
recorded  this bonus in  operations  for the three month  period ended April 30,
2001.


(7)      NET LOSS PER COMMON SHARE

The Company  follows  Financial  Accounting  Standards  Board Statement No. 128,
"Earnings Per Share,"  ("SFAS 128") for computing  and  presenting  net loss per
share information.  Basic loss per common share is computed by dividing net loss
available to common shareholders by the weighted average number of common shares
outstanding  for the  period.  Diluted  loss per common  share  excludes  common
equivalent shares,  including  convertible preferred stock and unexercised stock
options as their inclusion in the computation would be anti-dilutive.

The following table sets forth the computation of basic and diluted net loss per
common share (in thousands, except share and per share data):



                                                           Three Months Ended July 31,           Six Months Ended July 31,
                                                            2001               2000               2001               2000
                                                       ----------------   ---------------    ----------------   ---------------
                                                                                                   
Numerator:
    Net loss........................................   $      (50,900)    $          (2)     $     (109,718)    $      (1,669)
    Less: Dividends on preferred stock..............                -                 3                   -                 7
                                                       ----------------   ---------------    ----------------   ---------------
       Net loss applicable to common shareholders...   $      (50,900)    $          (5)     $     (109,718)    $      (1,676)
                                                       ================   ===============    ================   ===============

Denominator:
    Weighted average number of common shares
       outstanding - basic and diluted..............       47,621,048        14,914,918          47,595,244        14,815,400

Basic and diluted net loss per common share.........   $        (1.07)    $       (0.00)     $        (2.31)    $       (0.11)


The following equity instruments were not included in the computation of diluted
net loss per common share because their effect would be antidilutive:


                                                           Three Months Ended July 31,           Six Months Ended July 31,
                                                            2001               2000               2001               2000
                                                       ----------------   ---------------    ----------------   ---------------


 Convertible preferred stock........................                -           271,800                   -           271,800
 Stock options......................................           10,554         1,734,260             318,676         1,673,565
                                                       ----------------   ---------------    ----------------   ---------------
     Dilutive potential common stock................           10,554         2,006,060             318,676         1,945,365
                                                       ================   ===============    ================   ===============





(8)      RESTRUCTURING

On May 10,  2001,  the  Company  announced  it was  restructuring  its  business
operations  in response to the downturn in the economy and in  conjunction  with
the integration of the IMS division's operations following the Combination.  The
restructuring  resulted  in a  reduction  of  Convera's  total  workforce  by 22
employees,  including 17 individuals from the Company's  engineering group and 5
individuals from the business  development group. As part of this restructuring,
the Company also reduced the number of independent contractors that were working
on behalf of the Company by  approximately 40 contractors and reduced the amount
of space to be used in certain of the Company's leased facilities.  As a result,
the Company  recorded a  restructuring  charge in the current  fiscal quarter of
$2,933,000.  The restructuring charge included  approximately  $458,000 in costs
incurred under  contractual  obligations  with no future economic benefit to the
Company,  accruals of approximately  $409,000 for employee termination costs and
approximately  $2,066,000 related to future facility losses for the idle portion
of a facility  resulting from the  restructuring  activities.  During the second
quarter,  the Company  paid  $839,000  against  costs  included in the  original
restructuring  accrual. The Company expects to settle the remaining accrual over
the term of the related facility lease, which is through February 2006.


(9)      STOCK OPTION EXCHANGE PROGRAM

On June 11,  2001,  the  Company  announced a voluntary  stock  option  exchange
program  (the  Offer) for its  employees  and  directors.  Under  this  program,
existing option holders had the opportunity to cancel  outstanding stock options
previously  granted  to them in  exchange  for an equal  number  of  replacement
options  to be  granted  at a future  date.  The Offer was open  until  12:00 AM
Eastern Time on July 9, 2001 (the Expiration  Date).  The Company will grant the
replacement  options on January  14,  2002 (the  replacement  grant  date).  The
exercise  price of the  replacement  options  will be equal to the closing  sale
price of our common  stock on the NASDAQ  National  Market on the  business  day
preceding the replacement  grant date. Any option holder electing to participate
in the exchange program was also required to exchange any options granted to him
or her during the six months  preceding the Expiration  Date, and to not receive
any  additional  option grants until the  replacement  grant date.  The exchange
program was designed to comply with FASB  Interpretation No. 44, "Accounting for
Certain Transactions Involving Stock Compensation" and is not expected to result
in any additional  compensation charges or variable plan accounting.  A total of
9,251,963 options were surrendered for exchange under this program.





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

Overview

The  statements  contained  in this  report that are not purely  historical  are
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934,  including
without  limitation  statements  about  the  Company's  expectations,   beliefs,
intentions or strategies  regarding the future. All  forward-looking  statements
included in this report are based on information available to the Company on the
date  hereof,  and  the  Company  assumes  no  obligation  to  update  any  such
forward-looking  statements.  The  forward-looking  statements  contained herein
involve  risks and  uncertainties.  The  Company's  actual  results could differ
materially  from those  anticipated  in these  forward-looking  statements  as a
result of certain factors, including those set forth in this report.

The Company  principally  earns  revenues  from the  licensing  of its  software
products and the provision of services in deployment of the Company's technology
to commercial  businesses  and  government  agencies  throughout  North America,
Europe and other parts of the world.  The Company  licenses  its software to end
users  directly and also  distributes  its  software  products  through  license
agreements with value-added  resellers,  system integrators,  original equipment
manufacturers,  application  service  providers  and other  strategic  partners.
Revenues are  generated  from  software  licenses  with  customers  and from the
related  sale  of  product  maintenance,  training  and  implementation  support
services.  Additions  to the number of  authorized  users,  licenses  issued for
additional  products  and the  renewal of product  maintenance  arrangements  by
customers  pursuant to existing  licenses also provide  revenues to the Company.
Under  software  maintenance  contracts,  customers  are  typically  entitled to
receive  telephone  support,  software bug fixes and upgrades or enhancements of
particular software products when and if they are released.

Results of Operations

Total  revenues  decreased  9% to $10.3  million  in the  second  quarter of the
current  fiscal year from $11.4 million in the second quarter last year. The net
loss for the quarter ended July 31, 2001 was $50.9 million,  or $1.07 per common
share,  compared  to a net loss of $2  thousand,  or $0.00 per share in the same
period last year.  For the six months ended July 31, 2001,  total  revenues were
$16.6 million,  a decrease of 20% over total revenues of $20.8 million  reported
for the  corresponding  period last year. The net loss for the first half of the
current fiscal year was $109.7 million, or $2.31 per common share, compared to a
net loss of $1.7  million,  or $0.11 per common  share in the same  period  last
fiscal year.

The Company  uses EBITDA  (earnings  before  interest,  taxes  depreciation  and
amortization)  as  an  additional  measure  of  performance.  EBITDA  is  not  a
measurement  of financial  performance  under  accounting  principles  generally
accepted in the United States and should not be considered as an  alternative to
net loss or as an  indicator  of Convera's  operating  performance.  The Company
believes that EBITDA is widely used by analysts,  investors and other interested
parties  as a  financial  measure.  EBITDA is not  necessarily  comparable  with
similarly titled measures for other companies.

For the quarter  ended July 31,  2001,  excluding  the  restructuring  charge of
approximately  $2.9  million,  the EBITDA loss was $10.8  million,  or $0.23 per
common share  compared to positive  EBITDA of $0.6 million,  or $0.04 per common
share in the second  quarter last year.  For the six months ended July 31, 2001,
again excluding the  restructuring  charge of  approximately  $2.9 million,  the
EBITDA loss was $29  million,  or $0.61 per common  share  compared to an EBITDA
loss of $0.4 million,  or $0.03 per common share for the comparable  period last
year.





The following  charts summarize the components of revenues and the categories of
expenses, including the amounts expressed as a percentage of total revenues, and
EBITDA for the three and six months ended July 31, 2001 and 2000,  respectively.
(dollars in thousands).



    --------------------------------------------------------------------------------------------------------
                                                Components of Revenues and Expenses
                                                    Three Months Ended July 31,
                                                 2001                         2000                Increase
                                                                                                 (Decrease)
    Revenues:                                 $           %               $            %             %
                                        -------------- ---------    --------------- ---------    -----------
                                                                                     
                                            $8,773         85%          $9,993          88%           (12)%
       Software

       Maintenance                           1,540         15%           1,380          12%            12%
                                        -------------- ---------    --------------- ---------    -----------
                                            10,313        100%          11,373         100%            (9)%
     License-related

     Services                                   --         --               --          --             --
                                        -------------- ---------    --------------- ---------    -----------
          Total revenues                   $10,313        100%         $11,373         100%            (9)%
                                        -------------- ---------    --------------- ---------    -----------

    Expenses:

       Cost of license-related
          revenues                          $4,567         44%          $1,980          17%           131%

       Cost of services revenues             1,452         14%              --          --            100%

       Sales and marketing                   8,531         83%           5,439          48%            57%

       Research and product
          development                        6,039         59%           2,843          25%           112%

       General and administrative            2,245         22%           1,217          11%            84%

       Restructuring charge                  2,933         28%              --          --            100%

       Amortization of goodwill and
          other intangible assets           36,600        355%              29          --        126,107%

       Amortization of incentive
          bonus payments due to
          employees                            464          4%              --          --            100%
                                        -------------- ---------    --------------- ---------    -----------
          Total expenses                   $62,831        609%         $11,508         101%           446%
                                        -------------- ---------    --------------- ---------    -----------
    Operating loss                        $(52,518)                      $(135)

           Other income, net                   863                         133
                                        --------------              ---------------
    Net loss before income taxes          $(51,655)                        $(2)

            Income tax benefit                 755                          --
                                        --------------              ---------------
    Net loss                              $(50,900)                        $(2)
                                        ==============              ===============
    --------------------------------------------------------------------------------------------------------




    --------------------------------------------------------------------------------------------------------
                                               Three Months Ended July 31,
                                            2001                         2000
                                        --------------              ---------------
                                                                  
    EBITDA:
    Net loss                              $(50,900)                        $(2)
    Income tax benefit                        (755)                         --
    Other income, net                         (863)                       (133)
    Restructuring charge                     2,933                          --
    Depreciation                               477                         344
    Amortization of goodwill and
      acquisition related intangible
      assets                                36,600                          29
    Amortization of other intangible
    assets                                   1,232                         401
    Amortization of incentive bonus
      payments due to employees                464                          --
                                        --------------              ---------------
    EBITDA (loss)                         $(10,812)                       $639
                                        ==============              ===============
    EBITDA (loss) per common share -
    basic & diluted                          $(0.23)                      $0.04
                                        ==============              ===============
    --------------------------------------------------------------------------------------------------------




    --------------------------------------------------------------------------------------------------------
                                                Components of Revenues and Expenses
                                                     Six Months Ended July 31,
                                                 2001                         2000                Increase
                                                                                                 (Decrease)
    Revenues:                                 $           %               $            %             %
                                        -------------- ---------    --------------- ---------    -----------
                                                                                     
                                           $13,029         78%         $17,505          84%           (26)%
       Software

       Maintenance                           3,259         20%           3,253          16%            --
                                        -------------- ---------    --------------- ---------    -----------
                                            16,288         98%          20,758         100%           (22)%
     License-related

     Services                                  350          2%              --          --            100%
                                        -------------- ---------    --------------- ---------    -----------
          Total revenues                   $16,638        100%         $20,758         100%           (20)%
                                        -------------- ---------    --------------- ---------    -----------

    Expenses:

       Cost of license-related
          revenues                          $9,146         55%          $3,510          17%           161%

       Cost of services revenues             3,050         18%              --          --            100%

       Sales and marketing                  17,361        104%          11,008          53%            58%

       Research and product
          development                       14,737         89%           5,532          27%           166%

       General and administrative            5,209         31%           2,547          12%           105%

       Restructuring charge                  2,933         18%              --          --            100%

       Amortization of goodwill and
          other intangible assets           73,192        440%              58          --        126,093%

       Amortization of incentive
          bonus payments due to
          employees                          6,564         39%              --          --            100%
                                        -------------- ---------    --------------- ---------    -----------
          Total expenses                  $132,192        794%         $22,655         109%           483%
                                        -------------- ---------    --------------- ---------    -----------
    Operating loss                       $(115,554)                    $(1,897)

           Other income, net                 2,617                         228
                                        --------------              ---------------
    Net loss before income taxes         $(112,937)                    $(1,669)

            Income tax benefit               3,219                          --
                                        --------------              ---------------
    Net loss                             $(109,718)                    $(1,669)
                                         ==============              ===============
    --------------------------------------------------------------------------------------------------------




    --------------------------------------------------------------------------------------------------------
                                                Six Months Ended July 31,
                                            2001                         2000
                                        --------------              ---------------
                                                                
    EBITDA:
    Net loss                             $(109,718)                    $(1,669)
    Income tax benefit                      (3,219)                         --
    Other income, net                       (2,617)                       (228)
    Restructuring charge                     2,933                          --
    Depreciation                             1,033                         641
    Amortization of goodwill and
      acquisition related intangible
      assets                                73,192                          58
    Amortization of other intangible
    assets                                   2,871                         798
    Amortization of incentive bonus
      payments due to employees              6,564                          --
                                        --------------              ---------------
     EBITDA (loss)                        $(28,961)                      $(400)
                                        ==============              ===============
    EBITDA (loss) per common share -
    basic & diluted                         $(0.61)                     $(0.03)
                                        ==============              ===============
    --------------------------------------------------------------------------------------------------------





Revenues

Software  revenues,  which include amounts generated through software  licensing
and implementation services,  decreased 12% to $8.8 million for the three months
ended July 31, 2001 from $10.0 million for the three months ended July 31, 2000.
Total  software  revenues  for the six  months  ended  July 31,  2001 were $13.0
million,  a  decrease  of 26% over  total  software  revenues  of $17.5  million
reported  for the  corresponding  period  last year.  The  decrease  in software
revenues  for both the  quarter  and the first half of the  current  fiscal year
continues to be primarily  attributable  to the general  downturn in the economy
which has  caused  certain  of our  prospects  to  re-evaluate  and defer  their
spending on content  management  initiatives.  Software  revenues for the second
quarter reflect the successful  implementation of the Company's  technology at a
number of  customers  who had  selected the  technology  previously  but did not
consummate a contract until this quarter.

Revenues  derived  from  contracts  and orders  issued by  agencies  of the U.S.
Government  were  approximately  10% and 11.2% of total  revenues  for the three
months ended July 31, 2001 and 2000,  respectively.  In the current quarter, two
individual customers each accounted for approximately 13% of the Company's total
revenues.  In the same period last year, no single customer accounted for 10% or
more of the Company's revenues.

Software  maintenance and customer support revenues  increased 12% in the second
quarter of the  current  year to $1.5  million  from $1.4  million in the second
quarter last year, representing 15% and 12% of total revenues, respectively. For
the six months ended July 31, 2001,  software  maintenance and customer  support
revenues  were $3.3  million  compared  to $3.3  million in the same period last
year,  representing 20% and 16% of total revenues respectively.  The increase in
maintenance revenues on an absolute dollar basis in the current quarter and as a
percentage  of total  revenue in the three and six months ended July 31, 2001 is
attributable to an increase in maintenance pricing implemented at the end of the
prior  fiscal  year and an overall  improvement  in the  pursuit of  maintenance
renewals for existing customers.

Revenues  from  international  operations  are  derived  primarily  by  software
licenses  with  various  European  commercial  and  government  customers  and a
well-established  European reseller network.  The Company's  international sales
operation,  Convera Technologies International,  Ltd. ("CTIL"), is headquartered
in the  United  Kingdom,  with  offices  in Germany  and  France.  International
revenues  from CTIL  decreased  68% for the three  months ended July 31, 2001 to
$1.3 million from $4.0 million in the same quarter last year. For the six months
ended July 31,  2001,  international  revenues  from CTIL  decrease  69% to $1.8
million from $5.8 million in the comparable  period last year. This decrease can
also be  attributed  to the overall  weak market  conditions,  which have led to
reduced spending by many of our prospective customers.

There was no revenue recorded from the Company's  interactive services offerings
in the second  quarter of the current  year.  For the six months  ended July 31,
revenues of $0.4 million were recorded from the Company's  interactive  services
offerings.  There were no revenues recorded from interactive  services offerings
in the corresponding periods last year.

Cost of Revenues

Cost of license-related  revenues,  which includes cost of software revenues and
cost of  maintenance  revenues,  increased  131% to $4.6  million  in the second
quarter of the current year from $2.0  million in the second  quarter last year.
Cost of license-related revenues expressed as a percentage of total revenues was
44% in the current quarter  compared to 17% in the second quarter last year. For
the six months ended July 31, 2001, costs of license-related  revenues increased
161% to $9.1  million  from $3.5  million  in the first six months of last year,
representing  56% and 17% of  total  revenues,  respectively.  Cost of  software
revenues  increased  147% to $4.1  million in the second  quarter of the current
year from $1.7 million in the second quarter last year. For the six months ended
July 31, 2001,  cost of software  revenues  increased  196% to $8.2 million from
$2.8  million  in the first six  months of last year.  The  increase  in cost of
software  revenues is primarily  attributable to an increase in the amortization
of prepaid  third-party  licensing  costs,  which have been  incurred to add new
features and functionality to the Company's products,  as well as an increase in
the cost of  professional  services  resulting  in part from the increase in the
number of  employees  in the  Company's  professional  services  group.  Cost of
maintenance  increased  43% to $0.5  million for the three months ended July 31,
2001 from $0.3 million for the three  months ended July 31, 2000.  For the first
six months of the current  fiscal year,  cost of  maintenance  increased to $0.9
million from $0.7 million in the first half of last fiscal year. The increase in
cost of  maintenance  is  attributable  to an increase in personnel  and related
expenses in the customer support organization.





Cost of services  represents  the personnel  and other direct costs  incurred in
connection with performing on the Company's service related  contracts.  For the
quarter  ended July 31,  2001,  cost of services was $1.5  million.  For the six
months ended July 31, 2001, cost of services was $3.1 million.

Operating Expenses

Sales and marketing expenses increased 57% in the quarter ended July 31, 2001 to
$8.5 million from $5.4 million in the second quarter last year, representing 83%
and 48% of total  revenues,  respectively.  For the  first  half of the  current
fiscal year,  sales and marketing  expenses  increased 58% to $17.4 million from
$11.0 million for the corresponding period last year,  representing 107% and 53%
of total revenues,  respectively.  The increase in sales and marketing  expenses
was due to the increase in the provision for doubtful  accounts  recorded during
the first six months of this fiscal year, as well as overall growth in sales and
marketing personnel and increased spending on marketing programs.

Total research and product  development  costs increased 112% to $6.0 million in
the current  quarter  compared to $2.8  million in the same  quarter  last year.
Research and product  development  costs as a percentage of total  revenues were
59% in the current quarter  compared to 25% in the second quarter last year. For
the first half of the current  fiscal year,  research and  development  expenses
increased 166% to $14.7 million from $5.5 million for the  corresponding  period
last  year,  representing  90%  and 27% of  total  revenues,  respectively.  The
increase is largely due to the addition of a significant  number of  engineering
personnel in connection with the business  combination  with the IMS division of
Intel as well as the Company's continued investment to enhance the RetrievalWare
and Screening Room  products.  During the first half of the current fiscal year,
the Company released Convera RetrievalWare 6.8 and RetrievalWare WebExpress 2.1.
These  products  provide  enhanced  support  for Java  developers,  a new search
interface for intranet users, added capabilities for indexing secure content and
expanded language  plug-ins.  Updated  dictionaries in RetrievalWare 6.8 enhance
search results by  accommodating  language  changes such as new words and idioms
and updated  spellings.  RetrievalWare  6.8 also offers a new user interface for
intranet search users called SmartSearch, a new HTML-based search client that is
designed  to  increase  user  productivity  and reduce  the time that  knowledge
workers  spend  looking for  information.  In the second  quarter of the current
fiscal year, the Company also released  Convera  RetrievalWare  6.9. This latest
version of the Company's flagship product provides user-level and document-level
security  simultaneously  across  enterprise  groupware and document  management
systems.  Other  significant  enhancements in RetrievalWare 6.9 include enhanced
Microsoft Exchange  security,  general  availability of specialized  medical and
pharmaceutical search aids and updated platform and third party support.

General and administrative expenses increased 84% for the quarter ended July 31,
2001 to $2.2 million,  representing 22% of total revenues from $1.2 million,  or
11% of total revenues, in the second quarter of last year. For the first half of
the current fiscal year, general and  administrative  expenses increased 105% to
$5.2  million  from  $2.5  million  for  the  corresponding  period  last  year,
representing  32% and 12% of revenues,  respectively.  The growth in general and
administrative  expenses was due to increased  corporate expenses such as legal,
insurance  and  accounting  expenses.  There were also  additional  general  and
administrative personnel required to support the Company's expanding operations.

The Company  recorded a charge in the  current  fiscal  quarter of $2.9  million
related to a restructuring in the Company's business operations announced on May
10, 2001 in response to the downturn in the economy and in conjunction  with the
integration of operations following the Combination.  The restructuring resulted
in the  reduction of Convera's  total  workforce by 22  employees,  including 17
individuals  from the Company's  engineering  groups and 5 individuals  from the
business  development  group.  As part of this  restructuring,  the Company also
reduced the number of independent contractors that were working on behalf of the
Company by  approximately  40 contractors  and reduced the amount of space to be
used in several of the Company's leased  facilities.  The  restructuring  charge
included   approximately  $0.5  million  in  costs  incurred  under  contractual
obligations  with  no  future  economic  benefit  to the  Company,  accruals  of
approximately $0.4 million for employee termination costs and approximately $2.0
million  related to future  facility  losses for the idle  portion of a facility
resulting from the  restructuring  activities.  During the second  quarter,  the
Company paid  approximately  $0.8 million against costs included in the original
restructuring  accrual. The Company expects to settle the remaining accrual over
the term of the related facility lease, which is through February 2006.

Amortization of goodwill and other  intangible  assets was  approximately  $36.6
million for the quarter ended July 31, 2001 and $73.2 million for the first half
of the current fiscal year. The majority of these amounts relate to amortization
of goodwill and intangible assets related to the Company's business  combination
with Intel's IMS division,  which was  accounted for using the purchase  method.
These amounts also include  amortization of the intangible  assets acquired from
the NBA pursuant to the  contribution  agreement.  Amortization  of goodwill and
other  intangible  assets was  approximately  $29 thousand for the quarter ended
July 31,  2000 and $58  thousand  for the first half of the prior  fiscal  year.
These  amounts  related to an  acquisition  made by the Company in May 1997 also
accounted for using the purchase method.





Amortization of incentive bonus payments due to employees was approximately $0.5
million for the quarter  ended July 31, 2001 and $6.6 million for the first half
of the current fiscal year.  Specified former Intel employees who became Convera
employees  will  receive a payment  for the excess,  if any,  of the  calculated
aggregate gain they would have realized on forfeited Intel stock options,  based
on the fair value of Intel  shares at a fixed  date prior to the  closing of the
merger,  that  would  have  vested  between  2002 and 2005  over the  calculated
aggregate  gain on Convera stock  options as of September 30, 2002.  The maximum
aggregate  amount that Convera  could be required to pay,  assuming no aggregate
gain on the Convera stock options at September 30, 2002, is  approximately  $3.3
million.  The Company is  amortizing  this amount over the period  leading up to
September 30, 2002,  and, as such, has recorded  bonus expense of  approximately
$0.5 million for the three-month period ended July 31, 2001 and $1.2 million for
the six-month period ended July 31, 2001. Additionally, in May 2001, the Company
paid  approximately  $5.4  million in bonuses to specified  former  employees of
Intel  that  remained  employed  by Convera as of April 30,  2001.  These  bonus
payments were funded through an additional capital  contribution from Intel. The
bonus  amounts  were  contingent  upon the  former  Intel  employees'  continued
employment at Convera, and the Company recorded this bonus in operations.

Other Income, net

Other  income,  net  increased  to $0.9  million  for the second  quarter of the
current  fiscal  year,  compared to $0.1  million in the second  quarter of last
year. For the first half of the current fiscal year, other income, net increased
to $2.6 million from $0.2 million in the first half of last year.  Other income,
net  includes  interest  income,  which  increased  to $1.4 million in the three
months ended July 31, 2001 from $0.1 million in the second  fiscal  quarter last
year. For the first six months of this fiscal year, interest income increased to
$3.1 million from $0.2 million in the first six months of the prior fiscal year.
The increase was due to a higher level of invested funds.  For the quarter ended
July 31, 2001, the interest income was offset by the write-off of  approximately
$0.5  million  for  equity  securities  whose  decline in value was deemed to be
other-than-temporary  and for which the net realizable  value was believed to be
zero.

The income tax benefit of $0.8  million for the three months ended July 31, 2001
and $3.2 million for the six months ended July 31, 2001  represents the reversal
of a portion of the net deferred tax liability established primarily as a result
of the Intel IMS division  merger and the NBA contract.  The  Company's  interim
effective  income tax rate is based on its best current estimate of its expected
annual effective income tax rate. Based on current projections of taxable income
for the year ending January 31, 2002, the Company  expects that it will generate
additional  NOLs for the remainder of the year, and that its deferred tax assets
will again exceed its deferred tax  liabilities  at January 31, 2002.  Given the
Company's inability to predict sufficient taxable income to realize the benefits
of those  net  deferred  tax  assets,  the  Company  expects  to  provide a full
valuation allowance against such deferred tax assets. As such, the remaining net
deferred tax liability  will be reversed to income as an income tax benefit over
the  balance  of the year  ending  January  31,  2002 to  reflect  a  reasonably
consistent effective income tax rate for all interim periods.





Liquidity and Capital Resources

The  Company's  combined  balance  of  cash,  cash  equivalents  and  short-term
investments at July 31, 2001 as compared to January 31, 2001 is summarized below
(in thousands).




                                       July 31,           January 31,              Change
                                         2001                 2001
                                     --------------      ---------------      -----------------
                                                                    
              Cash and cash
               equivalents           $       31,807      $       37,061       $        (5,254)

              Investments                    99,259             119,083               (19,824)
                                     -- -----------      --- -----------      --- -------------
                  Total              $      131,066      $      156,144       $       (25,078)
                                     == ===========      === ===========      === =============



During  the six months  ended  July 31,  2001,  $27.9  million  was used to fund
operating  activities,  compared  to $2.4  million  used in the same period last
year.  The net loss of $109.7  million was offset by non-cash  charges  totaling
$77.4  million,  including  amortization  of  $73.2  million,   amortization  of
incentive  bonus payments  potentially due to employees on September 30, 2002 of
$1.1 million, bad debt expense of $2.7 million and unpaid restructuring  charges
of $2.1 million.  A decrease in accounts  receivable and an increase in accounts
payable and accrued expenses provided $6.2 million, while a decrease in deferred
revenues and an increase in prepaid expenses and other assets used $1.8 million.
During the six months  ended July 31,  2000,  the net loss of $1.7  million  was
further  impacted by an increase in accounts  receivable,  prepaid  expenses and
other  assets of $1.6  million and a decrease  in  accounts  payable and accrued
expenses of $0.5  million.  Non-cash  charges  totaling  $0.9  million  included
depreciation and amortization of $0.8 million.

The  Company's  investing  activities  provided  $16.4  million in the first six
months of the current year. Net cash provided from the maturity of U.S. Treasury
Bills  provided for $19.8  million  while  purchases of equipment  and leasehold
improvements  used $2.3 million.  The Company also used $0.9 million  related to
direct  acquisition  costs in  connection  with the  business  combination  with
Intel's IMS division.  For the six months ended July 31, 2000,  the Company used
$0.9 million from investing  activities related to the purchase of equipment and
leasehold improvements.

Cash provided by financing  activities was $6.1 million and $3.9 million for the
six months  ended July 31,  2001 and 2000,  respectively.  During the six months
ended  July 31,  2001,  Intel  contributed  additional  capital in the amount of
approximately  $5.4  million to fund bonus  payments to  specified  former Intel
employees  that  remained  employed  by  Convera as of April 30,  2001.  Cash of
approximately  $0.7 million and $0.2  million was provided  from the issuance of
stock under the employee  stock  purchase plan for the six months ended July 31,
2001  and  2000,  respectively.   For  the  six  months  ended  July  31,  2000,
approximately  $3.7  million was provided  from the  exercise of employee  stock
options.

At July 31, 2001, the Company's balance of cash, cash equivalents and short-term
investments was $131.1 million. The Company believes that its current balance of
cash, cash  equivalents and short-term  investments and its funds generated from
operations,  if any, will be sufficient to fund the Company's  current projected
cash needs for the  foreseeable  future.  Prior to fiscal year 2001, the Company
had  primarily  used cash provided from sales of its common stock to finance its
operations.  If the actions taken by  management  are not effective in achieving
profitable  operating results,  the Company may be required to pursue additional
external   sources  of   financing  to  support  its   operations   and  capital
requirements.  There can be no assurance that external sources of financing will
be  available  to  fund  the  Company's  ongoing  operations  or  other  capital
requirements on terms acceptable to the Company.

The number of days sales  outstanding  ("DSO")  decreased to 99 days at July 31,
2001 from 123 days at July 31, 2000. Management believes that that the allowance
for doubtful accounts of $2.8 million at July 31, 2001 is adequate.





Factors That May Affect Future Results - Forward Looking Information

The Company's  business  environment is  characterized  by intense  competition,
rapid technological  changes,  changes in customer requirements and emerging new
market segments.  Consequently,  to compete  effectively,  the Company must make
frequent  new  product  introductions  and  enhancements  while  protecting  its
intellectual  property,  retain its key personnel and deploy sales and marketing
resources  to take  advantage of new business  opportunities.  Future  operating
results  will be affected  by the  ability of the  Company to maintain  and grow
demand for the  Company's  products and services  under  uncertain  domestic and
international economic conditions,  expand its product distribution channels and
to  manage  the  expected  growth of the  Company.  Future  results  may also be
impacted by the  effectiveness of the Company in executing  future  acquisitions
and integrating the operations of acquired  companies with those of the Company.
Failure to meet any of these  challenges could adversely affect future operating
results.

The Company's quarterly operating results have varied  substantially in the past
and are likely to vary  substantially  from quarter to quarter in the future due
to a variety of factors. In particular, the Company's period-to-period operating
results  are  significantly  dependent  upon the timing of the  closing of large
license  agreements.  In this regard, the purchase of the Company's products can
require a significant  investment  from a potential  customer which the customer
generally views as a discretionary  cost that can be deferred or canceled due to
budgetary  or other  business  reasons and can involve  long sales cycles of six
months or more. Estimating future revenues is also difficult because the Company
ships its products  soon after an order is received and, as such does not have a
significant backlog.  Thus, quarterly license fee revenues are heavily dependent
upon a limited number of orders for large  licenses  received and shipped within
the same quarter.  Moreover,  the Company has  generally  recorded a significant
portion of its total  quarterly  license  fee  revenues  in the third month of a
quarter,  with a concentration  of these revenues  occurring in the last half of
that third  month.  This  concentration  of revenues is  influenced  by customer
tendencies  to make  significant  capital  expenditures  at the end of a  fiscal
quarter.  The  Company  expects  these  revenue  patterns  to  continue  for the
foreseeable  future.  Despite the  uncertainties  in its revenue  patterns,  the
Company's  operating expenses are based upon anticipated revenue levels and such
expenses are incurred on an approximately ratable basis throughout a quarter. As
a result,  if expected  revenues  are  deferred or  otherwise  not realized in a
quarter for any reason, the Company's business,  operating results and financial
condition would be materially adversely affected.

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

The Company believes that inflation has not had a material effect on the results
of its operations to date.


Other Factors

EURO Conversion

On January 1, 1999, the exchange rates of eleven countries (Germany, France, the
Netherlands,  Austria,  Italy, Spain, Finland,  Ireland,  Belgium,  Portugal and
Luxembourg)  were fixed  amongst one another  and became the  currencies  of the
EURO.  The currencies of the eleven  countries will remain in circulation  until
mid-2002.  The EURO currency will be introduced on January 1, 2002.  The Company
does not expect future  balance sheets and statements of earnings and cash flows
to be materially impacted by the EURO Conversion.





New Accounting Pronouncements

In July 2001,  the  Financial  Accounting  Standards  Board issued SFAS No. 141,
"Business  Combinations"  and SFAS  No.  142,  "Goodwill  and  Other  Intangible
Assets." SFAS No. 141 requires that all business  combinations  initiated  after
June 30, 2001 be  accounted  for under the  purchase  method and  addresses  the
initial  recognition  and  measurement of goodwill and other  intangible  assets
acquired  in  a  business  combination.  SFAS  No.  142  addresses  the  initial
recognition and measurement of intangible  assets acquired outside of a business
combination  and  the  accounting  for  goodwill  and  other  intangible  assets
subsequent to their  acquisition.  SFAS No. 142 provides that intangible  assets
with finite  useful lives will  continue to be amortized  and that  goodwill and
intangible  assets with indefinite lives will not be amortized,  but will rather
be tested at least annually for impairment.  In-process research and development
will continue to be written off  immediately.  Under the  provisions of SFAS No.
142, any impairment loss identified upon adoption of this standard is recognized
as a cumulative effect of a change in accounting principle.  Any impairment loss
incurred  subsequent to initial adoption of SFAS No. 142 is recorded as a charge
to current  period  earnings.  In the event the Company  reports  goodwill  from
acquisitions  subsequent  to June 30, 2001,  the goodwill will not be amortized.
The Company will adopt SFAS No. 142 in the first  quarter of fiscal 2003 and, at
that  time,   will  stop   amortizing   goodwill  that  resulted  from  business
combinations  completed prior to the adoption of SFAS No. 141. With the adoption
of SFAS No. 142, the Company will eliminate annual goodwill amortization,  based
on the current accounting guidelines, of approximately $129 million. The Company
is currently  evaluating  the  provisions  of SFAS No. 142 to determine the full
effect that adoption of this standard  will have on its  consolidated  financial
statements.

Market Risk

The Company's market risk is principally confined to changes in foreign currency
exchange  rates and  potentially  adverse  effects of differing tax  structures.
International revenues from CTIL, the Company's foreign sales subsidiary located
in the United  Kingdom,  along with entities  established  in Paris,  France and
Munich,  Germany, were approximately 13% of total revenues in the second quarter
of the  current  fiscal  year.  International  sales  are made  mostly  from the
Company's  foreign  subsidiary and are typically  denominated in British pounds,
French Francs or German Deutsche Marks. As of July 31, 2001,  approximately 31%,
3% and 2% of total consolidated  accounts receivable were denominated in British
pounds, French Francs and German Deutsche Marks, respectively. Additionally, the
Company's  exposure to foreign  exchange rate  fluctuations  arises in part from
intercompany  accounts in which  royalties on CTIL sales are charged to CTIL and
recorded as  intercompany  receivables on the books of the U.S.  parent company.
The  Company is also  exposed  to  foreign  exchange  rate  fluctuations  as the
financial results of CTIL are translated into U.S. dollars in consolidation.  As
exchange rates vary,  those results when  translated may vary from  expectations
and adversely impact overall expected profitability.

As of July 31, 2001, 11% of the Company's cash and cash equivalents  balance was
included in the Company's  foreign  subsidiaries.  Cash  equivalents  consist of
funds  deposited in money market  accounts  with  original  maturities  of three
months or less. The Company's  short-term  investments consist primarily of U.S.
Government  treasury  bills,  with  maturity  dates  ranging  from 3 months to 6
months.  Given the relatively  short maturity  periods of cash  equivalents  and
short-term investments, the Company's exposure to fluctuations in interest rates
is limited.





                           PART II-- OTHER INFORMATION


Item 1.           Legal Proceedings                                       None.
- ------


Item 2.           Changes in Securities                                   None.
- ------


Item 3.           Defaults upon Senior Securities                         None.
- ------


Item 4.           Submission of Matters to Vote of Security Holders       None.
- ------


Item 5.           Other Information                                       None.
- ------


Item 6.           Exhibits and Reports on Form 8-K
- ------

On July 3, 2001,  the Company filed a Form 8-K for Item 5,  announcing  that the
Company had  scheduled  its 2001 Annual  Meeting of  Stockholders  for Thursday,
September  13, 2001.  The Form 8-K also  contained  the location and time of the
meeting  along  with  the  anticipated  mailing  date  of  the  Company's  proxy
materials.

On August 8, 2001, the Company filed a Form 8-K for Item 5,  announcing that the
Company had  rescheduled  its 2001  Annual  Meeting of  Stockholders  to Friday,
October  12,  2001 at 10:00 AM at the  Hyatt  Regency  Reston,  1800  Presidents
Street,  Reston  Virginia  20190.  The Form 8-K also  reported  that the Company
expects to mail its proxy materials for the Annual Meeting on or about September
17, 2001.







                                   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.


                         CONVERA CORPORATION


September 14, 2001                 By: /s/ Patrick C. Condo
                                       --------------------
                                   Patrick C. Condo
                                   President and Chief Executive Officer
                                   (Principal Executive Officer)


September 14, 2001                 By: /s/ James H. Buchanan
                                       ---------------------
                                   James H. Buchanan
                                   Chief Financial Officer
                                   (Principal Financial and Accounting Officer)