VOXWARE INC
10-Q, 1998-02-17
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: UMB BANK N A/MO, 13F-E, 1998-02-17
Next: FIRST FEDERAL BANCORPORATION /MN/, 10QSB, 1998-02-17



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549

                                   Form 10-Q

[X] Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange 
    Act of 1934

For the quarterly period ended December 31, 1997
                                 
[_] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

For the transition period from ____________________

Commission File Number   0-021403


                                 VOXWARE, INC.
                                 ------------
            (Exact Name of Registrant as Specified in Its Charter)


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

                             --------------------


                             305 College Road East
                          Princeton, New Jersey 08540
                                 609-514-4100


                             --------------------

                  (Address, including zip code, and telephone
                 number (including area code) of registrant's
                          principal executive office)


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

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

             Class                    Shares Outstanding at February 13, 1998
           ---------                  ---------------------------------------
  Common Stock, $.001 par value                      13,062,441
<PAGE>
 
                                 VOXWARE, INC.
                                     INDEX


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

<TABLE> 
<CAPTION> 

      Item 1.     Financial Statements (unaudited)                                                Page No.
                                                                                                  --------
                  <C>                                                                             <C> 
                  Statements of Operations
                      Three and Six Months Ended December 31, 1997 and 1996..................        3

                  Balance Sheets
                    December 31, 1997 and June 30, 1997......................................        4

                  Statements of Cash Flows
                     Six Months Ended December 31, 1997 and 1996.............................        5

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

      Item 2.   Management's Discussion and Analysis of Results of Operations
                and Financial Condition......................................................        7

<CAPTION> 

PART II - OTHER INFORMATION
- ---------------------------
                <S>                                                                               <C> 
                Item 4.  Submission of Matters to a Vote of Security Holders.................       13

                Item 5.  Other Information...................................................       13

                Item 6.  Exhibits and Reports on Form 8-K....................................       13



SIGNATURES...................................................................................       14
- ----------

</TABLE> 

                                       2
<PAGE>
 
PART I - FINANCIAL INFORMATION
- ------------------------------

     ITEM 1.  FINANCIAL STATEMENTS


                                 Voxware, Inc.
                           Statements of Operations
                     (In thousands, except per share data)

                                  Three Months ended        Six Months Ended    
                                     December 31,             December 31,      
                                ----------------------    --------------------  
                                  1997          1996       1997          1996   
                                  ----          ----       ----          ----   
                                      (unaudited)              (unaudited)      
Revenues:                                                                       
  Product revenues:                                                             
    Initial license fees        $  1,037      $  1,059    $  2,042     $  1,972 
    Royalties and recurring                                                     
     license fees                    581           377       1,232          615 
                               ----------    ----------  ----------   ----------
       Total product revenues      1,618         1,436       3,274        2,587
  Service revenues                   239            76         395          128
                               ----------    ----------  ----------   ----------
         Total revenues            1,857         1,512       3,669        2,715
                               ----------    ----------  ----------   ----------
                                                                         
Cost of revenues:                                                        
  Cost of product revenues            46            21          97           45
  Cost of service revenues            92            51         146           77
                               ----------    ----------  ----------   ----------
    Total cost of revenues           138            72         243          122
                               ----------    ----------  ----------   ----------
    Gross profit                   1,719         1,440       3,426        2,593
                               ----------    ----------  ----------   ----------
                                                                         
Operating expenses:                                                      
  Research and development         1,331         2,074       2,775        3,938 
  Sales and marketing                995         1,086       2,054        1,887 
  General and administrative         553           878       1,150        1,735
                               ----------    ----------  ----------   ----------
    Total operating expenses       2,879         4,038       5,979        7,560
                               ----------    ----------  ----------   ----------
                                                                         
    Operating loss                (1,160)       (2,598)     (2,553)      (4,967)
                                                                         
Interest income                      220           189         442          226
                               ----------    ----------  ----------   ----------
                                                                         
Net loss                        $   (940)     $ (2,409)   $ (2,111)    $ (4,741)
                               ==========    ==========  ==========   ==========
                                                                         
Net loss per share              $  (0.07)     $  (0.21)   $  (0.17)    $  (0.46)
                               ==========    ==========  ==========   ==========
                                                                         
Shares used in computing                                                 
 net loss per share               12,780        11,269      12,664       10,270
                               ==========    ==========  ==========   ==========


       The accompanying notes are an integral part of these statements.

                                       3
<PAGE>
 
                                 Voxware, Inc.
                                Balance Sheets
                (In thousands, except share and per share data)

<TABLE> 
<CAPTION> 
                                                                                    December 31,             June 30,
                                                                                        1997                   1997
                                                                                   --------------         --------------
                                                                                     (unaudited)
<S>                                                                                <C>                    <C> 
                                    ASSETS
Current assets:
  Cash and cash equivalents                                                          $    5,424             $   10,627
  Short-term investments                                                                  9,461                  5,842
  Accounts receivable, net of allowance for doubtful accounts of                                            
    $610 and $400                                                                         2,548                  2,822
  Prepaid expenses and other current assets                                                 414                    309
                                                                                   --------------         --------------
    Total current assets                                                                 17,847                 19,600
Property and equipment, net                                                                 501                    566
Other assets, net                                                                            57                     55
                                                                                   --------------         -------------- 
                                                                                     $   18,405             $   20,221
                                                                                   ==============         ==============
                     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                                              $    1,739             $    2,312
  Deferred revenues                                                                         537                    477
                                                                                   --------------         -------------- 
    Total current liabilities                                                             2,276                  2,789
                                                                                   --------------         --------------  
Deferred rent                                                                               291                    241
                                                                                   --------------         --------------  
Commitments and contingencies

Stockholders' equity:
  Preferred stock, $.001 par value, 10,000,000 shares authorized:
    no shares issued and outstanding                                                         --                     --
  Common stork, $.001 par value, 30,000,000 shares authorized;
    12,884,066 and 12,497,258 shares issued and outstanding                                  13                     13
Additional paid-in capital                                                               29,243                 26,488
Unrealized gain (loss) on available-for-sale securities                                       1                     (2)
Accumulated deficit                                                                     (13,419)               (11,308)
                                                                                   --------------         --------------  
    Total stockholders' equity                                                           15,838                 17,191
                                                                                   --------------         --------------  
                                                                                     $   18,405             $   20,221
                                                                                   ==============         ==============
</TABLE> 

       The accompanying notes are an integral part of these statements.

                                       4
<PAGE>
 
                                 Voxware, Inc.
                           Statements of Cash Flows
                       (In thousands, except share data)
<TABLE> 
<CAPTION> 

                                                                                 Six Months Ended
                                                                                   December 31,
                                                                         ----------------------------------
                                                                                1997            1996
                                                                         ---------------- ----------------- 
                                                                                    (unaudited)
                                                          
<S>                                                                      <C>               <C>                                  
Operating activities:                                                                              
  Net loss                                                                 $    (2,111)      $    (4,741) 
  Adjustments to reconcile net loss to net cash used in
   operating  activities:                                                                            
    Depreciation and amortization                                                  114               113  
    Provision for doubtful accounts                                                210               175
    Changes in assets and liabilities:                                                             
       Accounts receivable                                                          64              (859)  
       Prepaid expenses                                                           (105)              (26)
       Other assets                                                                 (2)             (104) 
       Accounts payable and accrued expenses                                      (573)            1,918
       Deferred revenues                                                            60               135
       Deferred rent                                                                50               146
                                                                         ---------------- -----------------  
          Net cash used in operating activities                                 (2,293)           (3,243)         
                                                                         ---------------- -----------------   
Investing activities:
   Purchases of short-term investments                                         (37,612)          (61,146)  
   Sales and maturities of short-term investments                               33,996            42,543 
   Purchases of property and equipment                                             (49)             (157)
                                                                         ---------------- -----------------     
          Net cash used in investing activities                                 (3,665)          (18,760) 
                                                                         ---------------- -----------------    

Financing activities:
   Proceeds from issuance of commons stock, net                                     --            18,442
   Proceeds from exercise of stock options                                         644               762
   Issuance of common stock pursuant to Employee Stock Purchase Plan               111                --
                                                                         ---------------- -----------------    
          Net cash provided by financing activities                                755            19,204  
                                                                         ---------------- -----------------    
Decrease in cash and cash equivalents                                           (5,203)           (2,799)  
Cash and cash equivalents, beginning of period                                  10,627             3,837 
                                                                         ---------------- -----------------    
Cash and cash equivalents, end of period                                         5,424             1,038
Short-term investments, end of period                                            9,461            18,603 
                                                                         ---------------- -----------------     
Cash and short-term investments, end of period                             $    14,885       $    19,641
                                                                         ================ =================     

SUPPLEMENTAL DISCLOSURES OF NON-CASH TRANSACTIONS:
       Conversion of Redeemable Series A Convertible Preferred Stock           
           to Common Stock                                                 $       --        $     5,938
       Accretion of redemption premium on Redeemable Series A
           Convertible Preferred Stock                                     $       --        $         4
       Unrealized gain on available-for-sale securities                    $         3       $       --
                                                                         ================ =================     
</TABLE> 

       The accompanying notes are and integral part of these statements.

                                       5
<PAGE>
 
                                 Voxware, Inc.
                         Notes To Financial Statements


1.       BASIS OF PRESENTATION

           The financial statements as of December 31, 1997 and for the three
       and six month periods ended December 31, 1997 and 1996 are unaudited and
       reflect all adjustments (consisting only of normal recurring adjustments)
       which are, in the opinion of management, necessary for a fair
       presentation of the financial position and operating results for the
       interim periods. The financial statements should be read in conjunction
       with the financial statements and notes thereto, together with
       management's discussion and analysis of financial condition and results
       of operations, contained in the Company's Annual Report on Form 10-K
       which was filed on September 29, 1997, as amended on Form 10-K which was
       filed on Form 10-K/A on October 28, 1997, the Company's Form 10-Q for the
       three months ended September 30, 1997, and in this report on Form 10-Q.

           The results of operations for the interim periods ended December 31,
       1997 are not necessarily indicative of the results to be expected for the
       fiscal year ending June 30, 1998 or any other future periods.



2.       NET LOSS PER SHARE

            In March 1997, the Financial Accounting Standards Board issued
       Statement of Financial Accounting Standards No. 128, "Earnings Per
       Share" ("SFAS No. 128"). The Company has adopted SFAS No. 128 and
       there is no difference between the Company's historical net loss per
       share calculation and the net loss calculation under SFAS No. 128 on
       either the basic or diluted basis, as stock options and warrants are
       anti-dilutive.

           For periods subsequent to the Company's initial public offering in
       October 1996 ("IPO"), net loss per share was calculated by dividing net
       loss by the weighted average number of common shares outstanding for the
       respective periods adjusted for the dilutive effect of common stock
       equivalents, which consist of stock options and warrants, using the
       treasury stock method. Pursuant to the requirements of the Securities and
       Exchange Commission, common stock issued by the Company during the twelve
       months immediately preceding the IPO, plus the number of common
       equivalent shares which became issuable during the same period pursuant
       to the grant of common stock options, have been included in the
       calculation of the shares used in computing net loss per share as if they
       were outstanding for all periods prior to the IPO (using the treasury
       stock method and the IPO price of $7.50 per share), even though their
       effect is anti-dilutive. Pursuant to the policy of the Securities and
       Exchange Commission the calculation of shares used in computing net loss
       per share also includes the Redeemable Series A Convertible Preferred
       Stock which converted into 3,000,000 shares of Common Stock effective
       upon the closing of the IPO, as if they were converted to Common Stock on
       their original date of issuance.


3.       REVENUE RECOGNITION

           The Company generates revenues from two sources: fees from product
       licenses and fees for services provided. Product revenues consist of
       initial license fees and royalties and recurring license fees. Product
       revenues from initial license fees are generally recognized upon
       shipment, provided that there are no significant post-delivery
       obligations, the payment is due within one year and collection of the
       resulting receivable is deemed probable. Royalties and recurring license
       fees include royalties, which are generally based on a percentage of
       licensees' sales or units shipped, and pre-determined periodic license
       fees. Royalty revenues are recognized at the time of the customer's
       shipment of products incorporating the Company's technology. Recurring
       product license fees are generally recognized at the inception of the
       renewal period, provided that there are no significant post-delivery
       obligations, the payment is due within one year and collection of the
       resulting receivable is deemed probable. Service revenues from customer

                                       6
<PAGE>
 
       support, including the amounts bundled with initial or recurring license
       fees, are recognized over the term of the support period, which is
       typically one year. Service revenues from engineering fees are recognized
       upon customer acceptance or over the period in which services are
       provided if customer acceptance is not required.



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

              This report contains forward-looking statements which involve
         risks and uncertainties. Such statements are subject to certain factors
         which may cause the Company's plans and results to differ. Factors that
         may cause such differences include, but are not limited to, the rate of
         progress, if any, of the Company's product development programs and the
         uncertainty of acceptance of the Company's products in the marketplace,
         the highly competitive nature of the Company's industry and the
         Company's ability to compete successfully, the Company's ability to
         attract and retain qualified personnel, the Company's ability to
         successfully enter into and maintain relationships with third parties
         and the Company's dependence on such third parties to develop and
         market products using the Company's technology and to develop a
         recurring revenue stream to the Company, the Company's ability to
         manage its growth, the costs involved in obtaining and enforcing
         patents and any necessary licenses, the Company's ability to obtain
         additional funds as necessary, and those other risks discussed in the
         Company's Annual Report on Form 10-K.

         Overview

              Voxware develops, markets, licenses and supports digital speech
         and audio technologies and solutions. MetaVoice, the Company's
         innovative speech coding technology, is designed to reproduce high
         quality speech while requiring very low communications bandwidth and
         processing power. MetaSound, the Company's general audio coding
         technology built on core technology licensed from Nippon Telegraph and
         Telephone Corporation is specifically suitable for high quality music
         compression. The Company licenses its technologies to software and
         hardware companies for a wide range of applications and services,
         primarily in the following four markets: Internet Protocol (IP)
         telephony, multimedia software, electronic devices and wireless
         communications.

              Since Voxware's inception in August 1993, the Company has raised
         net proceeds of approximately $29,256,000 as follows: approximately
         $8,838,000 through private placements; approximately $18,517,000
         through the Initial Public Offering which was declared effective on
         October 30, 1996; and approximately $1,901,000 through other sales of
         equity securities, including exercises of common stock options and all
         outstanding common stock warrants.

              The Company generates revenues from two sources: fees from product
         licenses and fees for services provided. Product revenues account for a
         majority of the Company's revenues and consist of two components:
         initial license fees and royalties and recurring license fees.
         Voxware's products are licensed primarily to software and hardware
         companies which incorporate the Company's products and technologies
         into their products. The Company generally negotiates contract terms
         with customers on a case by case basis, with arrangements that have
         historically included one or more of the following: initial license
         fees, quarterly license fees, annual license fees or royalties based on
         the licensee's revenue generated or units shipped of products
         incorporating the Company's technologies. One of the Company's
         objectives is to develop recurring revenue through entering into
         licensing agreements with third parties which provide for royalties or
         other recurring payments. As a result, the timing and amount of the
         Company's revenues are substantially dependent on the timing and
         efforts of the Company's licensees in developing and marketing products
         incorporating the Company's products and technologies. There can be no
         assurance as to the timing or success of any licensee implementation or
         the timing or amount of recurring revenues, if any, from any licensee
         product. A majority of the Company's existing 

                                       7
<PAGE>
 
         licensees compete in the multimedia Internet software market, which is
         a relatively new market, and many of the companies in this market are
         poorly capitalized, compete against much more established companies
         and/or have businesses that are relatively immature. The Company
         believes that a significant number of its licensees which compete in
         the multimedia software market have not incorporated, and may never
         incorporate, Voxware's technologies into their respective products, and
         therefore, the Company may never derive royalties or other recurring
         revenues from many of its existing license agreements. The Company has
         been shifting its focus to other markets such as Internet Protocol (IP)
         Telephony, electronic devices and wireless communications, which the
         Company believes have more significant potential for royalty revenue
         over the long term. However, there can be no assurance as to the
         success of the Company's marketing activities in these markets.

              Service revenues consist of customer support and engineering fees.
         Customer support services include providing updates and technical
         support to licensees of the Company's products. Engineering services
         include providing technical resources and technical assistance to
         support customer-specific development efforts, which include porting
         the Company's technologies to specific hardware platforms.

              Software product revenues are generally recognized upon shipment,
         provided that there are no significant post-delivery obligations, the
         payment is due within one year and collection of the resulting
         receivable is deemed probable. If an acceptance period is required,
         revenues are recognized upon customer acceptance. Royalty revenues are
         recognized in the period of customer shipment. For the three and six
         month periods ended December 31, 1997, approximately $581,000 and
         $1,232,000, respectively, of royalties and recurring license fees were
         recognized. For the three and six month periods ended December 31,
         1996, approximately $377,000 and $615,000, respectively, of royalties
         and recurring license fees were recognized. Customer support revenues,
         including amounts bundled with license fees, are recognized over the
         term of the support period, which typically lasts for one year.
         Engineering fees are recognized upon customer acceptance or over the
         period in which services are provided if customer acceptance is not
         required. All research and development costs are expensed as incurred.

              The Company has only a limited operating history upon which an
         evaluation of the Company and its prospects can be based. As of
         December 31, 1997, the Company had an accumulated deficit of
         $13,419,000. The limited operating history of the Company makes the
         prediction of future results of operations impossible and, therefore,
         the Company's historical revenues should not be taken as indicative of
         future revenues. In addition, the Company's operating results may
         fluctuate significantly in the future as a result of a variety of
         factors, including the level of usage of the Internet, the budgeting
         cycles of potential customers, the volume of, and revenues derived from
         sales of products by the Company's licensees that incorporate the
         Company's products, the rate of new licensing activity, as well as the
         termination of existing license agreements, the introduction of new
         products or services by the Company or its competitors, pricing changes
         in the industry, the degree of success of the Company's efforts to
         penetrate the Internet Protocol (IP) telephony, multimedia software,
         electronic devices and wireless communications markets, technical
         difficulties with respect to the use of products developed by the
         Company or its licensees, and general economic conditions.


         Results of Operations

           Revenues

              Total revenues increased $345,000 from $1,512,000 in the three
         months ended December 31, 1996 to $1,857,000 in the three months ended
         December 31, 1997 primarily as a result of an increase in the amount of
         royalties and recurring revenues recognized from customers who licensed
         the Company's products in previous periods, and an increase in service
         revenues. On a year-to-date basis, total revenues increased $954,000
         from $2,715,000 for the six months ended December 31, 1996 to
         $3,669,000 for the six months ended December 31, 1997. One of the
         Company's customers accounted for 30% and 15% of 

                                       8
<PAGE>
 
         total revenues in the three and six month periods ended December 31,
         1997, respectively, and no revenues in the three and six month periods
         ended December 31, 1996. Another of the Company's customers, Netscape
         Communications Corporation ("Netscape"), accounted for 26% and 23% of
         total revenues in the three and six month periods ended December 31,
         1997, respectively, and 17% and 18% of total revenues in the three and
         six month periods ended December 31, 1996, respectively. In the
         Company's Report on Form 8-K dated September 30, 1997, the Company
         reported that on September 30, 1997 Netscape notified the Company of
         its desire to renegotiate the terms of the Company's license agreement
         with Netscape and that the outcome of a renegotiation could lead to a
         significant reduction in payments from Netscape. In December 1997, the
         Company completed the renegotiation with Netscape such that the terms
         of the amended agreement provide for a significantly reduced amount of
         revenue to the Company subsequent to December 31, 1997. Subsequently,
         in January 1998, in conjunction with Netscape's recently announced
         restructuring, Netscape notified the Company of its intention to
         discontinue certain of its products, including products which would
         incorporate the Company's technologies. As a result, the Company and
         Netscape are currently in discussions which the Company expects will
         lead to the termination of the amended agreement in the near term and 
         the elimination of any future payments from Netscape.

              Product revenues increased $182,000 from $1,436,000 in the three
         months ended December 31, 1996 to $1,618,000 in the three months ended
         December 31, 1997. In the six month period ended December 31, 1997,
         product revenues totaled $3,274,000, representing a $687,000 increase
         from product revenues of $2,587,000 for the six month period ended
         December 31, 1996. The increase in product revenues was primarily due
         to an increase in the amount of royalties and recurring revenues
         recognized from customers who licensed the Company's products in
         previous periods. For the three month periods ended December 31, 1997
         and 1996, approximately 64% and 74% of the Company's product revenues
         were attributable to initial license fees, respectively, and 36% and
         26% were attributable to royalties and recurring license fees,
         respectively. For the six month periods ended December 31, 1997 and
         1996, approximately 62% and 76% of the Company's product revenues were
         attributable to initial license fees, respectively, and 38% and 24%
         were attributable to royalties and recurring license fees,
         respectively.

              During the three months ended December 31, 1997, the Company
         recognized $1,037,000 in initial license fees related to ten
         agreements, compared to $1,059,000 in initial license fees related to
         eleven agreements for the three months ended December 31, 1996. In the
         six month period ended December 31, 1997, the Company recognized
         initial licensee fee revenues of $2,042,000, reflecting an increase of
         $70,000 from initial licensee fee revenues of $1,972,000 for the six
         month period ended December 31, 1996. Additionally, for the three
         months ended December 31, 1997, the Company recognized $581,000 in
         royalties and recurring product license fees, which were derived from a
         total of seven customers. These amounts compare to $377,000 in
         royalties and recurring product license fees which were derived from
         seven customers during the three months ended December 31, 1996. In the
         six month period ended December 31, 1997, the Company recognized
         royalties and recurring product license fee revenues of $1,232,000,
         reflecting an increase of $617,000 from royalties and recurring product
         license fee revenues of $615,000 for the six month period ended
         December 31, 1996.

              Service revenues were primarily attributable to customer support
         and fees for engineering services. For the three months ended December
         31, 1997, service revenues totaled $239,000 compared to $76,000 for the
         three months ended December 31, 1996. In the six month period ended
         December 31, 1997, service revenues totaled $395,000, reflecting an
         increase of $267,000 over service revenues of $128,000 for the six
         month period ended December 31, 1996. These increases in service
         revenues for the three and six month periods ended December 31, 1997
         over the prior year comparable periods were attributable to increases
         in engineering fees earned from porting technologies to customers'
         specific hardware platforms, as well as increases in customer support
         revenues.

                                       9
<PAGE>
 
           Cost of Revenues

              Cost of product revenues increased $25,000 from $21,000 in the
         three months ended December 31, 1996 to $46,000 in the three months
         ended December 31, 1997. In the six month period ended December 31,
         1997, cost of product revenues were $97,000, reflecting an increase of
         $52,000 from cost of product revenues of $45,000 for the six month
         period ended December 31, 1996. The increases in cost of product
         revenues were directly attributable to the increases in product
         revenues recognized during those periods.

              Cost of service revenues consists primarily of the expenses
         associated with the staffing of a customer support group and
         engineering services, which consist primarily of employee compensation
         and equipment depreciation. Cost of service revenues increased $41,000
         from $51,000 in the three months ended December 31, 1996 to $92,000 in
         the three months ended December 31, 1997. In the six month period ended
         December 31, 1997, cost of service revenues were $146,000, reflecting
         an increase of $69,000 from cost of service revenues of $77,000 for the
         six month period ended December 31, 1996. These increases in cost of
         service revenues were directly attributable to the increase in service
         revenues recognized during those periods.


           Operating Expenses

              Total operating expenses decreased by $1,159,000 from $4,038,000
         in the three months ended December 31, 1996 to $2,879,000 in the three
         months ended December 31, 1997. In the six month period ended December
         31, 1997, operating expenses were $5,979,000, reflecting a decrease of
         $1,581,000 from total operating expenses of $7,560,000 for the six
         month period ended December 31, 1996. These decreases in total
         operating expenses primarily reflect headcount reductions in
         application development and support, other cost reductions associated
         with transitioning the Company's business focus away from consumer
         application software and toward an OEM (original equipment
         manufacturer) model, and reductions in outside professional services.
         In comparing the three months ended December 31, 1997 with the three
         months ended December 31, 1996, the overall decrease in total operating
         expenses was comprised of a $743,000 decrease in research and
         development expenses, a $91,000 decrease in sales and marketing
         expenses, and a $325,000 decrease in general and administrative
         expenses. In comparing the six months ended December 31, 1997 with the
         six months ended December 31, 1996, the decrease in total operating
         expenses consisted of a $1,163,000 decrease in research and development
         expenses and a $585,000 decrease in general and administrative
         expenses, offset by a $167,000 increase in sales and marketing
         expenses.

              Research and development expenses primarily consist of employee
         compensation and equipment depreciation and lease expenditures related
         to product research and development. Research and development expenses
         decreased $743,000 from $2,074,000 in the three months ended December
         31, 1996 to $1,331,000 in the three months ended December 31, 1997. In
         the six month period ended December 31, 1997, research and development
         expenses were $2,775,000, reflecting a decrease of $1,163,000 from
         $3,938,000 incurred during the six month period ended December 31,
         1996. The decreases in research and development expenses primarily
         resulted from transitioning the Company's business focus away from
         consumer application software and toward an OEM (original equipment
         manufacturer) model, which requires fewer personnel (including
         employees and independent contractors) than a consumer application
         software business model.

              Sales and marketing expenses primarily consist of employee
         compensation (including direct sales commissions), travel expenses,
         trade shows and costs of promotional materials. Sales and marketing
         expenses decreased $91,000 from $1,086,000 in the three months ended
         December 31, 1996 to $995,000 in the three months ended December 31,
         1997. This decrease in sales and marketing expenses was primarily due
         to the transition of the Company's focus to an OEM model, which
         requires less promotion and marketing than the previous consumer
         application software business model. The decreases realized 

                                       10
<PAGE>
 
         from the business model transition were partially offset by increases
         in expenses related to the expansion of the Company's sales force and
         marketing staff, expenses related to the Company's sales offices in
         Europe and Asia which were opened during the fourth quarter of fiscal
         1997, and expenses incurred in connection with the formation of a
         product marketing and management function for the purpose of employing
         an OEM business model in its four target markets: Internet Protocol
         (IP) telephony, multimedia software, electronic devices and wireless
         communications.

              In the six month period ended December 31, 1997, sales and
         marketing expenses were $2,054,000, reflecting an increase of $167,000
         from $1,887,000 incurred during the six month period ended December 31,
         1996. This increase in sales and marketing expenses was primarily due
         to an increase in expenses related to the expansion of the Company's
         sales force and marketing staff, expenses related to the Company's
         sales offices in Europe and Asia which were opened during the fourth
         quarter of fiscal 1997, and expenses incurred in connection with the
         formation of a product marketing and management function for the
         purpose of employing an OEM business model in the four target markets
         noted above. These increases in sales and marketing expenses were
         offset by decreases in promotion and marketing of the Company's
         products pursuant to the aforementioned transition from a consumer
         application software business model to an OEM model.

              General and administrative expenses consist primarily of employee
         compensation and fees for insurance, rent, office expenses and
         professional services. General and administrative expenses decreased
         $325,000 from $878,000 in the three months ended December 31, 1996 to
         $553,000 in the three months ended December 31, 1997. In the six month
         period ended December 31, 1997, general and administrative expenses
         were $1,150,000, reflecting a decrease of $585,000 from $1,735,000
         incurred during the six month period ended December 31, 1996. The
         decreases in general and administrative expenses were primarily
         realized by reductions in legal costs, recruitment, and general cost
         savings achieved through expense management.

           Interest Income

              Interest income increased $31,000 to $220,000 for the three months
         ended December 31, 1997 from $189,000 for the three months ended
         December 31, 1996. In the six month period ended December 31, 1997,
         interest income was $442,000, reflecting an increase of $216,000 from
         $226,000 earned during the six month period ended December 31, 1996.
         The increases in interest income primarily reflect interest earned on
         the remaining net proceeds from the Initial Public Offering closed
         during November and December 1996 (see "Liquidity and Capital
         Resources").

           Income Taxes

              As of December 31, 1997, the Company had approximately $10,400,000
         of federal net operating loss carryforwards which will begin to expire
         in 2009 if not utilized. As of December 31, 1997, the Company has
         provided a full valuation allowance on the deferred tax asset because
         of the uncertainty regarding realizability of these deferred assets,
         primarily as a result of considering such factors as the Company's
         limited operating history, the volatility of the market in which it
         competes, the operating losses incurred to date and the operating
         losses anticipated in future periods.


         Liquidity and Capital Resources

              As of December 31, 1997, the Company had a total of $14,885,000 in
         cash, cash equivalents and short-term investments consisting of
         $5,424,000 of cash and cash equivalents and $9,461,000 in short-term
         investments. The Company's cash, cash equivalents and short-term
         investments portfolio is liquid and investment grade, consisting of
         high-grade money-market funds, United States Government-backed
         securities and commercial paper and corporate obligations. Since
         inception, the Company has primarily financed its operations through
         the sale of equity securities.

                                       11
<PAGE>
 
              Cash of $2,293,000 and $3,243,000 was used to fund operations for
         the six months ended December 31, 1997 and 1996, respectively. The
         decrease in cash used to fund operations was primarily attributable to
         the decrease in the net loss for the six months ended December 31, 1997
         compared to the net loss for the six months ended December 31, 1996,
         offset by changes in certain operating assets. For the six months ended
         December 31, 1997, cash used in investing activities was $3,665,000,
         which consisted of $3,616,000 in net purchases of short-term
         investments and $49,000 in equipment purchases. Cash used in investing
         activities totaled $18,760,000 for the six months ended December 31,
         1996 which reflected $18,603,000 in net purchases of short-term
         investments and $157,000 in equipment purchases. For the six months
         ended December 31, 1997, cash provided by financing activities totaled
         $755,000, which represents $644,000 in proceeds from the exercise of
         common stock options and $111,000 relating to the issuance of common
         stock pursuant to the Company's Employee Stock Purchase Plan. Cash
         provided by financing activities totaled $19,204,000 for the six months
         ended December 31, 1996, reflecting $18,442,000 in net proceeds from
         the Initial Public Offering and $762,000 in proceeds from the exercise
         of common stock warrants.

              The Company maintains a $5,000,000 revolving line of credit with
         Silicon Valley Bank (the "Credit Facility"). Borrowings under the
         Credit Facility will bear interest at the bank's prime lending rate,
         which approximates the prime rate. The Credit Facility contains certain
         restrictive financial covenants including a minimum quick ratio, a
         minimum tangible net worth requirement, a maximum debt to tangible net
         worth ratio and certain other covenants, as defined in the agreement.
         In connection with the lease of the Company's office facility, the
         Company has outstanding a $300,000 standby letter of credit as of
         December 31, 1997 naming the lessor of the office facility beneficiary
         of the standby letter of credit in the event that the Company defaults
         on the lease. As this letter of credit was established under the terms
         of the Credit Facility, the Company has $4,700,000 available for
         borrowing under the Credit Facility. As of and for the three and six
         months ending December 31, 1997, there were no amounts outstanding
         under the Credit Facility.

              In addition to the Credit Facility, the agreement with Silicon
         Valley Bank provides a lease component in the amount of $1,500,000 (the
         "Lease Facility") for the purpose of providing a facility for the
         financing of the lease stream of payments that the Company owes to an
         equipment lessor.

              In November 1996 and December 1996, the Company closed on an
         initial public offering of Common Stock ("Initial Public Offering").
         The Company offered and sold 2,823,237 shares of Common Stock at an
         initial public offering price of $7.50 per share. The net proceeds to
         the Company from the Initial Public Offering after payment of offering
         expenses were approximately $18,517,000.

              The Company has no material commitments other than those under
         normal building and equipment operating leases. The Company believes
         that its current cash, cash equivalents and short-term investments
         balances will be sufficient to fund its working capital and capital
         expenditures requirements, exclusive of cash required for possible
         acquisitions of, or investments in businesses, products and
         technologies for at least twelve months beyond December 31, 1997.

                                       12
<PAGE>
 
PART II - OTHER INFORMATION
- ---------------------------

     Item 4. Submission of Matters to a Vote of Security Holders.

     At the Company's Annual Meeting of Stockholders held on January 22, 1998,
the Stockholders voted to (i) amend the Company's 1994 Stock Option Plan to
increase the number of shares reserved for issuance thereunder by 850,000 shares
of Common Stock to an aggregate of 3,200,000 shares, (5,574,513 votes for,
497,404 votes against, 88,666 votes withheld/abstained) (ii) approved and
adopted the 1998 Stock Option Plan for outside directors, (5,943,854 votes for,
364,652 votes against, 97,030 votes withheld/abstained) and (iii) approved and
adopted a plan to pay non-employee directors of the Company an annual retainer
of the Company's Common Stock (10,574,046 votes for, 213,178 votes against,
60,271 votes withheld/abstained).

     In addition, at the Annual Meeting of Stockholders the Company had
submitted an Amendment to the Company's Certificate of Incorporation to
eliminate Article Twelfth thereof which provides for a "classified board of
directors". The Company did not receive the requisite 66.66 percent vote of its
shareholders (5,855,811 votes for, 234,551 votes against, 70,221 votes
withheld/abstained) and therefore the Amendment was not approved.

     Further, at the Annual Meeting of Stockholders held on January 22, 1998,
the following directors were nominated and elected by the votes indicated:

<TABLE> 
<CAPTION> 

   Name                                      Votes For           Votes Against        Withheld/Abstained
   <S>                                       <C>                 <C>                  <C> 
   Andrew I. Fillat                          10,918,756                0                    53,215

   Bathsheba J. Malsheen, Ph.D.              10,917,356                0                    54,615

   J. Gerard Aguilar                         10,917,656                0                    54,315

   Richard M. Schell, Ph.D.                  10,918,756                0                    53,215

   David B. Levi                             10,918,556                0                    53,415

</TABLE> 


     Item 5. Other Information. None.

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

             (a) Exhibits

                 10.1 Amendment One to the Software License Agreement by and
                      between the Company and Netscape Communications
                      Corporation. +

                 11.1 Statement re: Computation of Loss Per Share.

                 27   Financial Data Schedule.

             (b) Reports on Form 8-K.  None.


===============================================================================
+ A request for confidential treatment has been made for portions of such
  document.

                                       13
<PAGE>
 
                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
         the registrant has duly caused this report to be signed on its behalf
         by the undersigned thereunto duly authorized.

         Date:  February 13, 1998


                                 VOXWARE, INC.
                                 (Registrant)



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




                                 By: /s/ Kenneth H. Traub
                                     -------------------------------------------
                                     Kenneth H. Traub, Executive Vice President,
                                     Chief Financial Officer and Secretary
                                     (Principal Financial Officer)



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

                                       14

<PAGE>
 
                                                                    Exhibit 10.1

         Confidential treatment has been requested for portions of this Exhibit.
         The Confidential Portions have been redacted and are denoted by [ * * *
         ]. The Confidential Portions have been separately filed with the
         Commission.

                                  AMENDMENT ONE
                                     to the
                           SOFTWARE LICENSE AGREEMENT
                                     between
                       NETSCAPE COMMUNICATIONS CORPORATION
                                       and
                                  VOXWARE, INC.


         THIS AMENDMENT ("Amendment One") is made and entered into as of
         December 16, 1997 ("Effective Date"), by and between Netscape
         Communications Corporation, a California corporation located at 501
         East Middlefield Road, Mountain View, CA 94043 ("Netscape"), and
         Voxware, Inc., a Delaware corporation located at 305 College Road East,
         Princeton, NJ 08540 ("Voxware").

                                    Recitals

         The parties entered into a Software License Agreement dated January 31,
         1996, as amended by the Letter Agreement dated September 30, 1997,
         pursuant to which Netscape licensed the Voxware Products for use in
         Netscape's products (collectively, the "Agreement"), which Agreement
         remains in effect;

         Netscape now desires to license certain other programs of Voxware as
         specified in this Amendment, for use in certain specified Netscape
         products, in replacement of the license to the Voxware Products in the
         Agreement;

         The parties now wish to modify the Agreement in order to grant to
         Netscape the license to the said other programs in accordance with the
         terms of this Amendment One.

         NOW, THEREFORE, the parties hereby agree to modify the Agreement as
         follows:

                                    Amendment

         1. Capitalized terms defined in the Agreement shall have the same
         meaning in this Amendment One as in the Agreement.

         2. Except as explicitly modified, all terms, conditions and provisions
         of the Agreement shall continue in full force and effect.

         3. Appendix A of the Agreement is deleted in its entirety and replaced
         with Appendix A-1 attached hereto, and the Licensed Programs defined
         and listed in Appendix A-1 shall be deemed the Voxware Products for
         purposes of the Agreement. All terms, conditions and restrictions
         applicable to the Voxware Products in the Agreement shall apply to the
         Licensed Programs in Appendix A-1 unless otherwise specified herein.

                                       17
<PAGE>
 
         4.   The third sentence of Paragraph (1)(c) of Section I is deleted and
         replaced with the payment schedule set forth in Section 1of Appendix
         A-2 attached hereto.

         5.   The last sentence of Paragraph 2 of Section I of the Agreement is
         deleted and replaced with the following: 
            "Bug fixes or enhancements, modifications, and computer software
            platforms of the Voxware Products, all of the foregoing which are
            offered without additional charge to all other customers under
            normal maintenance agreements are free to Netscape."

         6.   Voxware shall deliver the Licensed Programs listed in Appendix A-1
         to this Amendment One according to the schedule specified in Appendix
         A-2. Netscape's acceptance or rejection of the Licensed Programs shall
         be in accordance with the terms and conditions set forth in the
         Agreement unless otherwise set forth in this Amendment One.

         7.   Notwithstanding anything in the Agreement to the contrary,
         Netscape shall be entitled to use the Licensed Programs as contemplated
         hereunder and under the Agreement, solely as integrated in, bundled
         with, or for use in connection with Netscape product(s) and any
         components thereof.

         8.   The following provisions in the Agreement are no longer in effect
         and are deleted in their entirety: Paragraph (1)(d) of Section I; the
         third to last and second to last sentences of Paragraph 2 of Section I;
         Paragraph 5 of Section I; and Appendix B.

         9.   The first and third sentences of Paragraph 7 of Section I of the
         Agreement (as amended), are deleted and replaced with the following:

            "The term of this Agreement as amended by Amendment One shall
            continue for a period of three (3) years from the Effective Date of
            Amendment One. Thereafter, the Agreement will automatically renew
            for successive terms of one (1) year each unless Netscape provides
            written notice of non-renewal to Licensor at least ninety (90) days
            prior to the expiration of the then current term. Commencing one (1)
            year after the first commercial shipment of the first Netscape
            product released after the Effective Date of Amendment One
            incorporating the Licensed Programs hereunder, Netscape shall be
            entitled to terminate this Agreement at any time upon ninety (90)
            days advance written notice to Licensor.

         10.  Provided Netscape accepts the Voxware Products pursuant to the
         acceptance criteria in the Agreement, the parties shall issue a joint
         press release announcing that Netscape is planning to incorporate the
         Voxware Products in a Netscape product within thirty (30) days after
         Netscape's first release after the Effective Date of this Amendment One
         of a Netscape product containing Voxware Products. Netscape will
         provide a brief quote (no more than twenty five (25) words in length )
         for the purposes of such press release. Such press release shall be
         subject to both parties prior review and approval.

         Except as expressly specified herein, all terms and conditions of the
         Agreement shall remain in full force and effect and shall apply to the
         subject matter of this Amendment.

         IN WITNESS WHEREOF, the parties indicate their agreement with and
         acceptance of the terms and conditions contained in this Amendment, and
         this Amendment is hereby made a part of the Agreement, as of the date
         first provided above.

                                       18
<PAGE>
 
         NETSCAPE COMMUNICATIONS      VOXWARE, INC.
         CORPORATION



         /s/ John M. Paul             /s/ Kenneth H. Traub
         --------------------------   ------------------------------------------
         Signature                    Signature

         John M. Paul                 Kenneth H. Traub
         --------------------------   ------------------------------------------
         Print Name                   Print Name

         Senior Vice President        Executive V.P. and Chief Financial Officer
         --------------------------   ------------------------------------------
         Title                        Title

                                       19
<PAGE>
 
                                 APPENDIX A-1

                     DESCRIPTION OF SOFTWARE DELIVERABLES

Functional Specifications of the software programs to be delivered to Netscape

A.       Overview

Voxware will deliver the software programs described in this Appendix ("Licensed
Programs"). Below is the table describing general requirements of each platform.

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------------------------------------------
  Platform(s)                    Encoder                              Decoder
- ---------------------------------------------------------------------------------------------------
  <S>                          <C>                                 <C> 
  Win32 (Intel)                Wrapper:  ACM & QuickTime           Wrapper:  ACM & QuickTime
                               Keyed for use with Netscape         Minimum CPU: 486/100MHz or
  Windows 95                   products and components thereof     Pentium 75
  Windows NT 3.51 w/           Minimum CPU: Pentium 133
  Service Pack 5
  Windows NT 4.0 & higher
- ---------------------------------------------------------------------------------------------------
  Solaris 2.51 & higher        Wrapper:  Standard Voxware APIs     Wrapper:  Standard Voxware APIs
- ---------------------------------------------------------------------------------------------------
  Digital Unix 4.0b & higher   Wrapper:  Standard Voxware APIs     Wrapper:  Standard Voxware APIs
- ---------------------------------------------------------------------------------------------------
  IBM AIX 4.21 & higher        Wrapper:  Standard Voxware APIs     Wrapper:  Standard Voxware APIs
- ---------------------------------------------------------------------------------------------------
  Irix 6.2 & higher            Wrapper:  Standard Voxware APIs     Wrapper:  Standard Voxware APIs
- ---------------------------------------------------------------------------------------------------
  HP UX 10.02 & higher         Wrapper:  Standard Voxware APIs     Wrapper:  Standard Voxware APIs
- ---------------------------------------------------------------------------------------------------
</TABLE> 

Licensor will either (a) provide backwards compatibility for decoders of the
Licensed Programs, with versions of the Licensed Programs previously licensed to
streaming media companies; or (b) provide the previous version(s) of the
applicable Licensed Program(s) to Netscape.

Notwithstanding anything in this Amendment to the contrary, Netscape shall be
authorized to use internally subject to the terms and condition of the Agreement
as amended herein, the encode portion of the Licensed Programs on the Unix
platforms specified above only, in order to internally develop Netscape's Unix-
based content creation tools and directly license such tools to end user
customers of Netscape which lack a Win 32 environment.

                                       20
<PAGE>
 
B.       General Description of Codecs - Encoder/Decoder Functionality

<TABLE> 
<CAPTION> 
- ----------------------------------------------------------------------------------------------  
       Codec          Bandwidth     Sampling Rate     Frame Size     Samples per     Encoded
                                                                        Frame        Bits per
                                                                                       Frame
   <S>                <C>           <C>               <C>            <C>             <C> 
- ----------------------------------------------------------------------------------------------  
   Voice Codes                                                      
- ---------------------------------------------------------------------------------------------- 
       RT24           2400 bps          8 kHz          22.5 ms           180             54
- ---------------------------------------------------------------------------------------------- 
       RT29           2978 bps          8 kHz          22.5 ms           180             67
- ---------------------------------------------------------------------------------------------- 
   Mono  Codes    
- ---------------------------------------------------------------------------------------------- 
        AC8           8000 bps          8 kHz           64 ms            512            512
- ---------------------------------------------------------------------------------------------- 
       AC10           10000 bps         11 kHz        46.44 ms           512            464
- ---------------------------------------------------------------------------------------------- 
       AC16           16000 bps         16 kHz          64 ms            1024           1024
- ---------------------------------------------------------------------------------------------- 
       AC24           24031bps          22 kHz        46.44 ms           1024           1116
- ---------------------------------------------------------------------------------------------- 
       AC32           32041 bps        44.1 kHz       46.44 ms           2048           1488
- ---------------------------------------------------------------------------------------------- 
      Stereo       
- ---------------------------------------------------------------------------------------------- 
       ACS16          16000 bps         8 kHz           64 ms            512            1024
- ---------------------------------------------------------------------------------------------- 
       ACS20          20000 bps         11 kHz        46.44 ms           512            928
- ---------------------------------------------------------------------------------------------- 
       ACS32          32000 bps         16 kHz          64 ms            1024           2048
- ---------------------------------------------------------------------------------------------- 
       ACS48          48062 bps         22 kHz        46.44 ms           1024           2232
- ---------------------------------------------------------------------------------------------- 
       ACS64          64083 bps        44.1 kHz       46.44 ms           2048           2976
- ---------------------------------------------------------------------------------------------- 
</TABLE> 

Decoders will include frame loss concealment ("FLC") functionality.

D.       Key Mechanism

         Voxware's Encoder will be protected by a key locking mechanism. This
key will be specific to the Netscape Communications Corporation and must be used
to enable the MetaSound AC Codecs. Voxware will provide a tool to Netscape to
unlock this key, source code for the key unlocking mechanism, and written
documentation describing how the key works and how to use it.

                                       21
<PAGE>
 
                                 APPENDIX A-2

                         Delivery And Payment Schedule

1.   Provided Netscape has not earlier terminated the Agreement in accordance
with the terms of the Agreement as amended in this Amendment One, Netscape will
pay to Licensor nonrefundable license fees as follows:

For the one-year period commencing on the Effective Date of this Amendment One
and ending on December 30, 1998, Netscape will pay to Licensor four (4)
quarterly nonrefundable installments of [ * * * ] Dollars ($[ * * * ]) each,
payable as follows: $ [ * * * ] due on or before January 31, 1998; $ [ * * * ]
due on or before April 30, 1998; $ [ * * * ] due on or before July 31, 1998; and
$ [ * * * ] due on or before October 31, 1998.

For the two-year period commencing on December 31, 1998 and ending on December
30, 2000, Netscape will pay to Licensor eight (8) quarterly nonrefundable
license fee installments of [ * * * ] Dollars ($[ * * * ]) each, payable as
follows: $ [ * * * ] due on or before January 31, 1999; $ [ * * * ] due on or
before April 30, 1999; $ [ * * * ] due on or before July 31, 1999; $ [ * * * ]
due on or before October 31, 1999; $ [ * * * ] due on or before January 31,
2000; $ [ * * * ] due on or before April 30, 2000; $ [ * * * ] due on or before
July 31, 2000; and $ [ * * * ] due on or before October 31, 2000.

Quarterly license fees after the three-year term hereof (if renewed) shall be
subject to written agreement in advance between the parties hereto, but shall
not be less than $ [ * * * ] per quarter.

2.   Netscape acknowledges delivery by Licensor and acceptance by Netscape of
the Licensed Programs on the Beta Win 32 platform with ACM as of the date of
this Amendment.

3.   Licensor will provide two (2) Updates for each of the Licensed Programs, on
or before the following dates:

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------- 
 Platform                              Processor             First Update     GCA Version        
- ------------------------------------------------------------------------------------------- 
 <S>                                   <C>                   <C>              <C> 
 Win32 with ACM                        Intel                   12/19/97          3/9/98
- ------------------------------------------------------------------------------------------- 
 Win32 with QuickTime                  Intel                     4/6/98         4/13/98
- ------------------------------------------------------------------------------------------- 
 Solaris 2.51 & higher                 SPARC                     2/9/98          3/2/98
- ------------------------------------------------------------------------------------------- 
 Digital Unix 4.0b & higher            Alpha                    2/16/98          3/9/98
- ------------------------------------------------------------------------------------------- 
 IBM AIX 4.21 & higher                 RS6000                    3/2/98         3/23/98
- ------------------------------------------------------------------------------------------- 
 Irix 6.2 & higher                     MIPS                      3/2/98         3/23/98
- ------------------------------------------------------------------------------------------- 
 HP UX 10.02& higher                   PA RISC                  3/30/98          4/6/98
- ------------------------------------------------------------------------------------------- 
</TABLE> 

"First Update" means functionally complete code; and "GCA Version" means the
generally commercially available version. The GCA Version shall be the version
of the Licensed Program which Netscape tests under the acceptance procedures set
forth in the Agreement.

4.   As part of Licensor's support obligations, Licensor shall use reasonable
efforts to cooperate with Netscape to evaluate and assist in the operability
between the Licensed Programs and third party content creation tools, in a
manner and at terms to be mutually agreed upon.

                                       22

<PAGE>
 
                                                                    Exhibit 11.1

                                  Voxware, Inc.
                  Statements re: Computation of Loss Per Share
                  Three Months Ended December 31, 1997 and 1996
                      (In thousands, except per share data)

<TABLE> 
<CAPTION> 
                                                           Three Months Ended         Six Months Ended
                                                              December 31,              December 31,
                                                         ----------------------    ----------------------
                                                           1997          1996        1997          1996
                                                         --------      --------    --------      --------
                                                               (unaudited)              (unaudited)
<S>                                                      <C>           <C>         <C>           <C> 
Net loss                                                 $   (940)     $ (2,409)   $  (2,111)    $  (4,741)
                                                         --------      --------    ---------     ---------

Basic and diluted weighted average common
  and common equivalent shares outstanding:
     Common stock                                          12,780        11,228       12,664        10,185
     Common stock options and warrants(1)                    --              41         --              85

Total basic and diluted weighted average
     common and common equivalent shares
                                                         --------      --------    ---------     ---------
     outstanding                                           12,780        11,269       12,664        10,270
                                                         --------      --------    ---------     ---------

                                                         --------      --------    ---------     ---------
Loss per share                                           $  (0.07)     $  (0.21)   $   (0.17)    $   (0.46)
                                                         ========      ========    =========     =========
</TABLE> 

(1)  Pursuant to the requirements of the Securities and Exchange Commission,
     stock, stock options and warrants issued by the Company during the twelve
     months immediately preceding the initial public offering have been included
     in computing loss per share as if they were outstanding for all periods
     prior to the initial public offering using the treasury stock method, even
     though their effect is anti-dilutive.

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM VOXWARE,
INC. FINANCIAL STATEMENTS FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 1997,
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1998             JUN-30-1998
<PERIOD-START>                             OCT-01-1997             JUL-01-1997
<PERIOD-END>                               DEC-31-1997             DEC-31-1997
<CASH>                                           5,424                   5,424
<SECURITIES>                                     9,461                   9,461
<RECEIVABLES>                                    3,158                   3,158
<ALLOWANCES>                                       610                     610
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                17,847                  17,847
<PP&E>                                             962                     962
<DEPRECIATION>                                     461                     461
<TOTAL-ASSETS>                                  18,405                  18,405
<CURRENT-LIABILITIES>                            2,276                   2,276
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                            13                      13
<OTHER-SE>                                      15,825                  15,825
<TOTAL-LIABILITY-AND-EQUITY>                    18,405                  18,405
<SALES>                                          1,857                   3,669
<TOTAL-REVENUES>                                 1,857                   3,669
<CGS>                                               46                      97
<TOTAL-COSTS>                                      138                     243
<OTHER-EXPENSES>                                 2,879                   5,979
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                   0                       0
<INCOME-PRETAX>                                  (940)                 (2,111)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                              (940)                 (2,111)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                     (940)                 (2,111)
<EPS-PRIMARY>                                   (0.07)                  (0.17)
<EPS-DILUTED>                                   (0.07)                  (0.17)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission