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 DECEMBER 31, 2002.

                                       OR

| |   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
      EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ________ TO _________.

                         COMMISSION FILE NUMBER 0-19817.

                                 STELLENT, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                MINNESOTA                                  41-1652566
    (STATE OR OTHER JURISDICTION OF                     (I.R.S. EMPLOYER
     INCORPORATION OR ORGANIZATION)                     IDENTIFICATION NO.)

    7777 GOLDEN TRIANGLE DRIVE, EDEN PRAIRIE, MINNESOTA           55344-3736
           (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)               (ZIP CODE)

                                 (952) 903-2000
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

              ----------------------------------------------------
              (FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR,
                          IF CHANGED SINCE LAST REPORT)

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

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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. Common Stock, $.01 par value -
21,983,706 shares as of February 13, 2003.


                                       1

                                 STELLENT, INC.

                                    FORM 10-Q
                                      INDEX



PART I. FINANCIAL INFORMATION                                                                                  PAGE
                                                                                                               ----
                                                                                                            
Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets - December 31, 2002 and March 31, 2002.....................       3

         Condensed Consolidated Statements of Operations - Three and nine months ended
         December 31, 2002 and 2001.......................................................................       4

         Condensed Consolidated Statements of Cash Flows - Nine months ended
         December 31, 2002 and 2001.......................................................................       5

         Notes to the Condensed Consolidated Financial Statements.........................................       6

Item 2.  Management's Discussion and Analysis
         of Financial Condition and Results of Operations.................................................      15

Item 3.  Quantitative and Qualitative Disclosures about Market Risk.......................................      28

Item 4.  Procedures and Controls..........................................................................      28

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings................................................................................      28

Item 2.  Changes in Securities and Use of Proceeds .......................................................      28

Item 3.  Defaults upon Senior Securities..................................................................      29

Item 4.  Submission of Matters to a Vote of Security Holders..............................................      29

Item 5.  Other Information................................................................................      29

Item 6.  Exhibits and Reports on Form 8-K.................................................................      29

SIGNATURES................................................................................................      30
CERTIFICATIONS............................................................................................      31



                                       2

PART I.  FINANCIAL INFORMATION

ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 STELLENT, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                              DECEMBER 31,           MARCH 31,
                                                                                                  2002                  2002
                                                                                              ------------           ---------
                                                                                                               
ASSETS
Current assets:
  Cash and cash equivalents ..................................................                 $  32,238             $  15,493
  Short-term marketable securities ...........................................                    34,872                72,985
  Trade accounts receivable, net .............................................                    19,503                18,576
  Prepaid royalties ..........................................................                     2,901                 3,383
  Prepaid expenses and other current assets ..................................                     4,465                 6,229
                                                                                               ---------             ---------
Total current assets .........................................................                    93,979               116,666

Long-term marketable securities ..............................................                     9,860                 7,680
Property and equipment, net ..................................................                     5,187                 6,054
Investments in and notes with other companies ................................                     1,272                 3,122
Prepaid royalties, net of current ............................................                     1,953                 3,011
Goodwill, net ................................................................                    12,703                11,332
Other acquired intangible assets, net ........................................                     6,338                11,356
Deferred income taxes ........................................................                     4,894                 4,894
Other ........................................................................                     1,537                 1,811
                                                                                               ---------             ---------

Total assets .................................................................                 $ 137,723             $ 165,926
                                                                                               =========             =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable ...........................................................                 $   1,823             $   2,264
  Deferred revenues ..........................................................                     6,936                 6,556
  Commissions payable ........................................................                     1,123                 1,000
  Accrued expenses and other .................................................                     4,435                 3,996
                                                                                               ---------             ---------
Total current liabilities ....................................................                    14,317                13,816

Deferred revenue, net of current portion .....................................                        --                   123
                                                                                               ---------             ---------
Total liabilities ............................................................                    14,317                13,939
                                                                                               ---------             ---------

Shareholders' equity
  Common stock ...............................................................                       220                   224
  Additional paid-in capital .................................................                   192,115               194,197
  Accumulated other comprehensive income (loss) ..............................                      (637)                   68
  Accumulated deficit ........................................................                   (68,292)              (42,502)
                                                                                               ---------             ---------
Total shareholders' equity ...................................................                   123,406               151,987
                                                                                               ---------             ---------

Total liabilities and shareholders' equity ...................................                 $ 137,723             $ 165,926
                                                                                               =========             =========


Note: The balance sheet at March 31, 2002 has been derived from audited
financial statements at that date but does not include all of the information
and footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements.

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.


                                       3

                                 STELLENT, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)



                                                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                                                               DECEMBER 31,                      DECEMBER 31,
                                                                          2002             2001             2002             2001
                                                                        --------         --------         --------         --------
                                                                                                               
Revenues:
  Product licenses .............................................        $  9,650         $ 21,563         $ 30,367         $ 58,603
  Services .....................................................           6,358            5,005           18,254           15,731
                                                                        --------         --------         --------         --------
Total revenues .................................................          16,008           26,568           48,621           74,334
                                                                        --------         --------         --------         --------

Cost of revenues:

  Product licenses .............................................           1,676            1,569            5,020            3,487
  Amortization of capitalized software from acquisitions .......             474              256            1,422              722
  Services .....................................................           2,877            3,463            8,880           10,034
                                                                        --------         --------         --------         --------
Total cost of revenues .........................................           5,027            5,288           15,322           14,243
                                                                        --------         --------         --------         --------

Gross profit ...................................................          10,981           21,280           33,299           60,091
                                                                        --------         --------         --------         --------

Operating expenses:
  Sales and marketing ..........................................           9,606           12,827           29,575           35,682
  General and administrative ...................................           2,836            2,603            7,919            7,510
  Research and development .....................................           3,049            4,211           12,563           12,957
  Acquisition and related costs ................................             263               --            1,002               --
  Amortization of acquired intangible assets and other .........           1,661            3,139            4,984            9,538
  Restructuring charges ........................................             674               --            4,017               --
                                                                        --------         --------         --------         --------
Total operating expenses .......................................          18,089           22,780           60,060           65,687
                                                                        --------         --------         --------         --------

Loss from operations ...........................................          (7,108)          (1,500)         (26,761)          (5,596)

Other:
  Interest income, net .........................................             453              699            1,621            2,938
  Investment impairment ........................................            (650)              --             (650)          (2,223)
                                                                        --------         --------         --------         --------

Net loss .......................................................        $ (7,305)        $   (801)        $(25,790)        $ (4,881)
                                                                        ========         ========         ========         ========

Net loss per common share - Basic and diluted ..................        $  (0.33)        $  (0.04)        $  (1.15)        $  (0.22)

Weighted average common shares outstanding -
Basic and diluted ..............................................          22,312           22,336           22,367           22,260


Note: Certain prior year balances have been reclassified to conform to the
current year's presentation. These reclassifications had no effect on net loss
as previously reported.

The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.


                                       4

                                 STELLENT, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                                                             NINE MONTHS ENDED
                                                                                                DECEMBER 31,
                                                                                            2002           2001
                                                                                          --------       --------
                                                                                                   
OPERATING ACTIVITIES
 Net loss ..........................................................................      $(25,790)      $ (4,881)
 Adjustments to reconcile net loss to cash used in operating activities:
      Depreciation and amortization ................................................         2,691          1,171
      Amortization of intangible assets and other ..................................         6,406         10,260
      Investment impairment ........................................................           650          2,223
      Tax benefit from employee stock option exercises .............................            --          1,516
      Other ........................................................................           193             --

CHANGES IN OPERATING ASSETS AND LIABILITIES, NET OF AMOUNTS ACQUIRED:
     Accounts receivable ...........................................................          (927)        (6,246)
     Prepaid expenses and other current assets .....................................         3,294         (6,788)
     Accounts payable and other liabilities ........................................          (441)         1,845
     Accrued liabilities ...........................................................           476           (165)
     Deferred revenue ..............................................................            63           (153)
     Accrued commissions ...........................................................           123            208
     Income taxes payable ..........................................................            --         (1,516)
                                                                                          --------       --------

Net cash flows used in operating activities ........................................       (13,262)        (2,526)
                                                                                          --------       --------

INVESTING ACTIVITIES:
    Maturities of marketable securities, net .......................................        35,933         10,272
    Purchases of fixed assets ......................................................        (1,149)        (2,965)
    Acquisition costs ..............................................................        (2,790)          (100)
    Purchases of investments in and notes with other companies .....................            --         (6,555)
    Other ..........................................................................          (243)        (1,336)
                                                                                          --------       --------

Net cash flows provided by (used in) investing activities ..........................        31,751           (684)
                                                                                          --------       --------

FINANCING ACTIVITIES:
    Proceeds from exercise of stock options and warrants ...........................            82          3,326
    Proceeds from issuance of stock under Employee Stock Purchase Plan .............           332             --
    Repurchase of common stock .....................................................        (2,500)        (2,578)
    Other ..........................................................................           (54)           455
                                                                                          --------       --------

Net cash flows provided by (used in) financing activities ..........................        (2,140)         1,203
                                                                                          --------       --------

Cumulative effect of foreign currency translation adjustment .......................           396            (41)
                                                                                          --------       --------

Net increase (decrease) in cash ....................................................        16,745         (2,048)
Cash and equivalents, beginning of period ..........................................        15,493         14,355
                                                                                          --------       --------

Cash and equivalents, end of period ................................................      $ 32,238       $ 12,307
                                                                                          ========       ========

Non-cash investing activity-Unrealized gain (loss) on investment ...................      $ (1,084)      $  1,870
                                                                                          ========       ========

Non-cash financing activity-Issuance of common stock for acquisition ...............      $     --       $  5,496
                                                                                          ========       ========


The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.


                                       5

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

NOTE 1. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States for interim financial information and with the instructions in
Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, all
adjustments, consisting only of normal recurring adjustments have been recorded
as necessary to present fairly the Company's consolidated financial position,
results of operations and cash flow for the periods presented. These financial
statements should be read in conjunction with the Company's audited consolidated
financial statements included in the Company's Fiscal Year 2002 Annual Report on
Form 10-K. The consolidated results of operations for the three and nine month
periods ended December 31, 2002 are not necessarily indicative of the results
that may be expected for any future period.

NOTE 2. USE OF ESTIMATES

The preparation of these financial statements requires that the Company make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosures of contingent assets and
liabilities. On an ongoing basis, the Company evaluates its estimates including
those related to revenue recognition, allowance for bad debts, income taxes,
commission expense accrual, and useful lives of intangible assets and property
and equipment, among others. The Company bases its estimates on historical
experience and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not
readily apparent from other sources. Actual results could differ from the
estimates made by management with respect to these items and other items that
require management's estimates.

NOTE 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation: The consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries. All significant
intercompany transactions and balances have been eliminated.

Revenue Recognition: The Company currently derives all of its revenues from
licenses of software products and related services. The Company recognizes
revenue in accordance with Statement of Position (SOP) 97-2, "Software Revenue
Recognition," as amended by SOP 98-9, "Modification of SOP 97-2, Software
Revenue Recognition with Respect to Certain Transactions," and Securities and
Exchange Commission Staff Accounting Bulletin 101, "Revenue Recognition in
Financial Statements."

Product license revenue is recognized under SOP 97-2 when (i) persuasive
evidence of an arrangement exists, (ii) delivery has occurred, (iii) the fee is
fixed or determinable, and (iv) collectibility is probable and supported and the
arrangement does not require services that are essential to the functionality of
the software.

Persuasive evidence of an arrangement exists. The Company determines that
persuasive evidence of an arrangement exists with respect to a customer under i)
a signature license agreement, which is signed by both the customer and the
Company, or ii) a purchase order, quote or binding letter-of-intent received
from and signed by the customer, in which case the customer has either
previously executed a signature license agreement with the Company or will
receive a shrink-wrap license agreement with the software. The Company does not
offer product return rights to end users or resellers.

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

The fee is fixed or determinable. If at the outset of the customer arrangement,
the Company determines that the arrangement fee is not fixed or determinable,
revenue is typically recognized when the arrangement fee becomes due and
payable. Fees due under an arrangement are generally deemed fixed and
determinable if they are payable within twelve months.



                                       6

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

Collectibility is probable and supported. The Company determines whether
collectibility is probable and supported on a case-by-case basis. The Company
may generate a high percentage of its license revenue from its current customer
base, for whom there is a history of successful collection. The Company assesses
the probability of collection from new customers based upon the number of years
the customer has been in business and a credit review process, which evaluates
the customer's financial position and ultimately their ability to pay. If the
Company determines from the outset of an arrangement that collectibility is not
probable based upon its review process, revenue is recognized as payments are
received.

With regard to software arrangements involving multiple elements, the Company
allocates revenue to each element based on the relative fair value of each
element. The Company's determination of fair value of each element in
multiple-element arrangements is based on vendor-specific objective evidence
("VSOE"). The Company limits its assessment of VSOE for each element to the
price charged when the same element is sold separately. The Company has analyzed
all of the elements included in its multiple-element arrangements and has
determined that it has sufficient VSOE to allocate revenue to consulting
services and post-contract customer support ("PCS") components of its license
arrangements. The Company sells its consulting services separately, and has
established VSOE on this basis. VSOE for PCS is determined based upon the
customer's annual renewal rates for these elements. Accordingly, assuming all
other revenue recognition criteria are met, revenue from perpetual licenses is
recognized upon delivery using the residual method in accordance with SOP 98-9,
and revenue from PCS is recognized ratably over their respective terms,
typically one year.

The Company's direct customers typically enter into perpetual license
arrangements. The Company's OEM group generally enters into term-based license
arrangements with its customers, the term of which generally exceeds one year in
length. The Company recognizes revenue from time-based licenses at the time the
license arrangement is signed, assuming all other revenue recognition criteria
are met, if the term of the time-base license arrangement is greater than
twelve months. If the term of the time-based license arrangement is twelve
months or less, the Company recognizes revenue ratably over the term of the
license arrangement.

Services revenue consists of fees from consulting services and PCS. Consulting
services include needs assessment, software integration, security analysis,
application development and training. The Company bills consulting services fees
either on a time and materials basis or on a fixed-price schedule. In general,
the Company's consulting services are not essential to the functionality of the
software. The Company's software products are fully functional upon delivery and
implementation and generally do not require any significant modification or
alteration for customer use. Customers purchase the Company's consulting
services to facilitate the adoption of the Company's technology and may dedicate
personnel to participate in the services being performed, but they may also
decide to use their own resources or appoint other professional service
organizations to provide these services. Software products are billed separately
from professional services. The Company recognizes revenue from consulting
services as services are performed. The Company's customers typically purchase
PCS annually, and the Company prices PCS based on a percentage of the product
license fee. Customers purchasing PCS receive product upgrades, Web-based
technical support and telephone hot-line support.

Customer advances and billed amounts due from customers in excess of revenue
recognized are recorded as deferred revenue.

Indemnification Obligations: The Company generally provides to its customers
intellectual property indemnification obligations in its arrangements for the
Company's software products or services. Typically these obligations provide
that the Company will indemnify, defend and hold the customers harmless against
claims by third parties that its software products or services infringe upon the
copyrights, trademarks, patents or trade secret rights of such third parties. No
such claim has been made by any third party with regard to the Company's
software products or services.

Warranties: The Company generally warrants its software products for a period of
30 to 90 days from the date of delivery and estimates probable product warranty
costs at the time revenue is recognized. The Company exercises judgment in
determining its accrued warranty liability. Factors that may affect the warranty
liability include historical and anticipated rates of warranty claims, material
usage, and service delivery costs. Warranty costs incurred have not been
material.

Cost of Revenues: The Company expenses all manufacturing, packaging and
distribution costs associated with product license revenue as cost of revenues.
The Company also expenses all technical support service costs associated with
service revenue as cost of revenues.


                                       7

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

Cash and Equivalents: The Company considers all short-term, highly liquid
investments that are readily convertible into known amounts of cash and have
original maturities of three months or less to be cash equivalents.

Marketable Securities: Investments in debt securities with a remaining maturity
of one year or less at the date of purchase are classified as short-term
marketable securities. Investments in debt securities with a remaining maturity
of greater than one year are classified as long-term marketable securities. All
investments are classified as held to maturity and recorded at amortized cost as
the Company has the ability and positive intent to hold to maturity.

Investments in and Notes with Other Companies: Investments in other equity
securities and related notes with other companies in the software industry are
classified as long-term as the Company anticipates holding them for more than
one year. The Company holds a less than 20% interest in, and does not directly
or indirectly exert significant influence over, any of the respective investees.
These investments, except as described in the following paragraph, are accounted
for using the cost method of accounting.

One of these investments is in a publicly traded security and is deemed by
management to be available for sale. The Company uses the specific
identification method to determine cost and fair value for computing gains and
losses. Accordingly, this investment is reported at fair value with net
unrealized gains or losses reported within shareholders' equity as accumulated
other comprehensive income (loss). No sales of available for sale investments
have occurred in the current fiscal year through December 31, 2002.

Accounts Receivable: Credit is extended based on an evaluation of the customer's
financial condition and a cash deposit is generally not required. The Company
estimates its probable losses on trade receivables on an ongoing basis and
provides for anticipated losses in the period in which the revenues are
recognized. Credit losses have historically been within management's
expectations.

Property and Equipment: Property and equipment, including leasehold
improvements, are recorded at cost. Depreciation is provided using the
straight-line method over the estimated useful lives of the assets, ranging from
two to eight years, or the life of the lease for leasehold improvements,
whichever is shorter. Maintenance, repairs and minor renewals are expensed when
incurred.

Goodwill: The Company recognizes the excess cost of an acquired entity over the
fair value of assets acquired and liabilities assumed as goodwill. Goodwill is
tested for impairment on an annual basis and between annual tests whenever an
impairment is indicated. Impairment losses are recognized whenever the implied
fair value of goodwill is less than its carrying value. Prior to April 1, 2002,
goodwill was amortized on a straight-line basis over three years. Beginning
April 1, 2002, as a result of adopting SFAS 142, goodwill is no longer
amortized.

Other acquired intangible assets: The Company recognizes an acquired intangible
asset apart from goodwill whenever the asset arises from contractual or other
legal rights, or whenever it is capable of being separated or divided from the
acquired entity and sold, transferred, licensed, rented, or exchanged, either
individually or in combination with a related contract, asset, or liability. An
intangible asset other than goodwill is amortized over its estimated useful life
unless that life is determined to be indefinite in which case the accounting
method is the same method used for goodwill. Currently, other acquired
intangible assets, representing core technology, customer base, capitalized
software, trademarks, and other intangible assets acquired through business
acquisitions, are amortized on a straight line basis over three or four years.
On April 1, 2002, amortization of workforce, which had previously been
classified as another acquired intangible asset, ceased and the net unamortized
balance of approximately $1.4 million was re-characterized as goodwill.

Impairment losses are recognized if the carrying amount of an intangible asset
subject to amortization is not recoverable from expected future cash flows and
its carrying amount exceeds its fair value. Currently, intangible amortization,
which includes amortization of capitalized software and intangible assets from
acquisitions, is expected to be approximately $8.5 million for the year-ended
March 31, 2003.

The Company has completed its transitional impairment test of goodwill as of
April 1, 2002. No impairment losses resulted from this transitional impairment
test.

SFAS No. 142 requires the Company to perform an annual impairment testing, which
the Company has elected to do in the fourth quarter of its fiscal year. The
Company has completed its annual impairment testing and determined an impairment
did not exist at that time. In performing its testing, the Company was required
to make estimates regarding future operating results and trends and other
variables used in the analysis. Actual future results could differ from the
estimates used.

                                       8

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

The following is a summary of what reported net earnings would have been in all
periods presented, exclusive of amortization expense recognized in those periods
related to goodwill and intangible assets no longer being amortized (in
thousands, except per share data):



                                                        THREE MONTHS ENDED                       NINE MONTHS ENDED
                                                            DECEMBER 31,                             DECEMBER 31,
                                                  ==============================          ===============================
                                                     2002                2001                2002                2001
                                                  ==========          ==========          ==========           ==========
                                                                                                   
Net loss as reported                              $   (7,305)         $     (801)         $  (25,790)          $   (4,881)
Adjustments:
Amortization of goodwill                                  --               1,292                  --                3,949
Amortization of acquired workforce                        --                 250                  --                  750
                                                  ----------          ----------          ----------           ----------

Net income (loss), as adjusted                    $   (7,305)         $      741          $  (25,790)          $     (182)
                                                  ==========          ==========          ==========           ==========

Basic and diluted net loss per share,
as reported                                       $    (0.33)         $    (0.04)         $    (1.15)          $    (0.22)
Amortization of goodwill                                  --                0.06                  --                 0.18
Amortization of acquired workforce                        --                0.01                  --                 0.03
                                                  ----------          ----------          ----------           ----------

Basic and diluted net income (loss) per
share, as adjusted                                $    (0.33)         $     0.03          $    (1.15)          $    (0.01)
                                                  ==========          ==========          ==========           ==========


As of December 31, 2002 and March 31, 2002, the Company's balances of goodwill
and other acquired intangibles were as follows (in thousands):



                                                          DECEMBER 31,        MARCH 31,
                                                             2002               2002
                                                          ============        ========
                                                                        
Goodwill, gross                                            $ 20,676           $ 20,676
Re-characterization of workforce, net                         1,371                 --
                                                           --------           --------

Adjusted goodwill                                            22,047             20,676
Accumulated amortization                                     (9,344)            (9,344)
                                                           --------           --------
Goodwill, net                                              $ 12,703           $ 11,332
                                                           ========           ========

Other acquired amortizable intangibles, gross              $ 27,216           $ 26,085
Re-characterization of workforce, net to Goodwill            (1,371)                --
                                                           --------           --------
                                                             25,845             26,085

Accumulated amortization                                    (19,507)           (14,729)
                                                           --------           --------

Other acquired amortizable intangibles, net                $  6,338           $ 11,356
                                                           ========           ========



                                       9

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

Impairment of Long-Lived Assets: The Company evaluates the recoverability of its
long-lived assets, including goodwill, whenever an event or circumstances
indicate an impairment may have occurred and when the net book value of such
assets exceeds the future cash flows attributed to such assets.

In September 2001, the FASB issued SFAS 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." This statement supercedes SFAS 121, "Accounting
for the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed
Of," and was effective April 1, 2002 for the Company. This statement did not
have a material effect on the financial statements of the Company, but could
have a future effect in the event that an asset impairment occurs.

Software Development Costs: Software development costs may be capitalized once
the technological feasibility of a project is established. The amount of
software development costs that may be capitalized is subject to limitations
based on the net realizable value of the potential product. Typically the period
between achieving technological feasibility of the Company's products and the
general availability of the products has been short.

As of December 31, 2002, the Company had approximately $1.5 million of
capitalized software, net of accumulated amortization of approximately $0.9
million. The Company is generally amortizing this asset into Cost of Revenues
over a three year period. The capitalized software primarily relates to software
purchased from a third party or developed for the Company by a third party. The
capitalized software is broken down into four main projects, as follows:

- the Content Categorizer is a module sold by the Company for use in
contributing large amounts of text-based content. This software was purchased in
the June 30, 2001 quarter;

- the ExtraSite Server is a server sold by the Company and built on J2EE
architecture for high-end web site consumption. We contracted with an outside
independent entity to build this for the Company. The product was generally
released in the June 30, 2002 quarter;

- the localization of certain of the Content Management Suite of products into
French and German was done by an outside entity. These products were generally
released in the September 30, 2001 quarter; and

- the OEM group purchased third party software to enhance the Company's
development of multiple viewing and conversion products.

Translation of Foreign Currencies: Foreign currency assets and liabilities of
the Company's international subsidiaries are translated using the exchange rates
in effect at the balance sheet date. Results of operations are translated using
the average exchange rates prevailing throughout the year. The effects of
exchange rate fluctuations on translating foreign currency assets and
liabilities into U.S. dollars are accumulated as part of the foreign currency
translation adjustment in shareholders' equity.

Comprehensive Income (Loss): Comprehensive income (loss) includes foreign
currency translation adjustments and unrealized gains or losses on the Company's
available-for-sale securities.

Advertising: The Company expenses the cost of advertising as it is incurred.

For cooperative advertising programs with some of its resellers, when the
Company receives an identifiable benefit in return for consideration, and the
Company can reasonably estimate the fair value of the benefit received, the
cooperative advertising is accounted for as advertising expense. If the fair
value cannot be estimated or an identifiable benefit is not received, the
cooperative advertising is accounted for as a reduction of revenue.

Stock-based Compensation: The Company utilizes the intrinsic value method for
stock-based compensation. Under this method, compensation expense is recognized
for the amount by which the market price of the common stock on the date of
grant exceeds the exercise price of an option.


                                       10

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

Fair Value of Financial Instruments: The Company's financial instruments
including cash and cash equivalents, accounts receivable and accounts payable,
are carried at cost, which approximates fair value due to the short-term
maturity of these instruments.

Recent Accounting Pronouncements: In June 2001, the Emerging Issues Task Force
(EITF) issued EITF Issue No. 00-25, "Vendor Income Statement Characterization of
Consideration Paid to a Reseller of the Vendor's Products." This issue is
effective for periods beginning after December 15, 2001 and addresses whether
consideration from a vendor to a reseller is (a) an adjustment of the selling
prices of the vendor's products and should be deducted from revenue when
recognized or (b) a cost incurred by the vendor for assets or services received
from the reseller and should be included as a cost or expense when recognized.
We enter into cooperative advertising programs with some of our resellers. When
the Company receives an identifiable benefit in return for consideration, and
the Company can reasonably estimate the fair value of the benefit received, the
cooperative advertising is accounted for as advertising expense. If the fair
value cannot be estimated or an identifiable benefit is not received the
cooperative advertising is accounted for as a reduction of revenue. EITF 00-25,
was adopted by the Company on April 1, 2002, and did not have a material effect
on our consolidated financial statements.

In January 2002, the FASB issued Emerging Issues Task Force (EITF) Issue No.
01-14, "Income Statement Characterization of Reimbursements Received for
out-of-pocket Expenses Incurred", which requires companies to report
reimbursements of "out-of-pocket" expenses as revenues and the corresponding
expenses incurred as costs of revenues within the income statement. The Company
reports its out-of-pocket expenses reimbursed by customers as revenue and the
corresponding expenses incurred as costs of revenues within the statement of
operations. As a result, this EITF did not have a material effect on our
consolidated financial statements.

In June 2002, FASB issued SFAS No. 146, "Accounting for Costs Associated with
Exit or Disposal Activities," which addresses accounting and processing for
costs associated with exit or disposal activities. SFAS No. 146 requires the
recognition of a liability for a cost associated with an exit or disposal
activity when the liability is incurred versus the date the Company commits to
an exit plan. In addition, SFAS No. 146 states the liability should be initially
measured at fair value. The requirements of SFAS No. 146 are effective for exit
or disposal activities that are initiated after December 31, 2002. We believe
the adoption of SFAS No. 146 will not have a material effect on our consolidated
financial position or results of operation.

In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN 45 addresses the disclosure
requirements of a guarantor in its interim and annual financial statements about
its obligations under certain guarantees that it has issued. FIN 45 also
requires a guarantor to recognize, at the inception of a guarantee, a liability
for the fair value of the obligation undertaken in issuing the guarantee. The
disclosure requirements of FIN 45 are effective for the Company for its quarter
ended December 31, 2002. The liability recognition requirements will be
applicable prospectively to all guarantees issued or modified after December 31,
2002. Other than the additional disclosure requirements, this pronouncement is
not anticipated to have a material effect on the Company's consolidated
financial position or results of operations.

In December 2002 the FASB issued Statement 148 (FAS 148), "Accounting for
Stock-Based Compensation--Transition and Disclosure." FAS 148 amends the
disclosure and certain transition provisions of Statement 123, "Accounting for
Stock-Based Compensation." Its disclosure provisions, which apply to all
entities with employee stock-based compensation, are effective for fiscal years
ending after December 15, 2002. New interim period disclosures are required in
financial statements for interim periods beginning after December 15, 2002.
Other than the additional disclosure requirements, this pronouncement is not
anticipated to have a material effect on the Company's consolidated financial
position or results of operations.

In January 2003, the FASB issued Interpretation (FIN 46), "Consolidation of
Variable Interest Entities." FIN 46 is an interpretation of Accounting Research
Bulletin No, 51, "Consolidated Financial Statements," and addresses
consolidation by business enterprises of variable interest entities. FIN 46
applies immediately to variable interest entities created or obtained after
January 31, 2003 and it applies in the first fiscal year or interim period
beginning after June 15, 2003, to variable interest entities in which an
enterprise holds a variable interest that it acquired before February 1, 2003.
This pronouncement is currently not anticipated to have a material effect on the
Company's consolidated financial position or results of operations.


                                       11

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

Recently Passed Legislation: On July 30, 2002, President Bush signed into law
the Sarbanes-Oxley Act of 2002 (the "Act"), which immediately impacts Securities
and Exchange Commission registrants, public accounting firms, lawyers and
securities analysts. This legislation is the most comprehensive since the
passage of the Securities Act of 1933 and Securities Exchange Act of 1934. It
has far reaching effects on the standards of integrity for corporate management,
board of directors, and executive management. Additional disclosures,
certifications and possibly procedures will be required of the Company. We do
not expect any material adverse effect on the Company as a result of the passage
of this legislation; however, the full scope of the Act has not been determined.
The Act provides for additional regulations and requirements of publicly-traded
companies which have yet to be issued.

Reclassifications: Certain reclassifications have been made to the fiscal 2002
comparative financial statements to conform to the presentation used in fiscal
2003 financial statements. These reclassifications had no effect on
shareholder's equity or net loss as previously reported.

NOTE 4. BASIC AND DILUTED NET LOSS PER SHARE

Basic net loss per share is computed using the weighted average number of shares
outstanding of common stock. Diluted net loss per share is computed using the
weighted average number of shares of common stock and common equivalent shares
outstanding during the period. Common equivalent shares consist of stock options
(using the treasury stock method). Common equivalent shares are excluded from
the computation if their effect is anti-dilutive.

For the three and nine months ended December 31, 2002 and 2001, the Company
incurred net losses and therefore, basic and diluted per share amounts are the
same as all common equivalent shares are anti-dilutive.

NOTE 5. RESTRUCTURING CHARGES

In the quarter ended June 30, 2002, in connection with management's plan to
reduce costs and improve operating efficiencies, the Company recorded a
restructuring charge of approximately $2.5 million. This restructuring charge
was comprised primarily of $2.1 million in severance pay and benefits related to
the involuntary termination of approximately 50 employees, with the remaining
$0.4 million related to the closing of facilities and other exit costs. At
December 31, 2002, no amounts remained to be paid in connection with these
charges.

In the quarter ended September 30, 2002, in connection with management's plan to
reduce costs and improve operating efficiencies, the Company recorded an
additional restructuring charge of approximately $0.8 million. This
restructuring charge was comprised primarily of severance pay and benefits
related to the involuntary termination of 27 employees of approximately $0.4
million with the remaining $0.4 million related to the closing of facilities and
other exit costs. At December 31, 2002, $0.5 million remained to be paid in
connection with these charges.

In the quarter ended December 31, 2002, in connection with management's plan to
reduce costs and improve operating efficiencies, the Company recorded an
additional restructuring charge of approximately $0.7 million. This
restructuring charge was comprised primarily of severance pay and benefits
related to the involuntary termination of 28 employees of approximately $0.4
million with the remaining $0.3 million related to the closing of facilities and
other exit costs. At December 31, 2002, $0.1 million remained to be paid in
connection with these charges.

The Company's restructuring charges in the quarters ended December 31, 2002,
September 30, 2002 and June 30, 2002 included an accrual of approximately $0.1
million, $0.4 million and $0.1 million, respectively, for future lease payments,
net of estimated sublease income that relates to excess leased space. The
Company based the accruals and estimate of sublease income on consultations with
real estate professionals in each of the markets where the properties are
located to determine the best estimate of the accrual. If real estate markets
worsen and the Company is not able to sublease the properties as expected,
additional adjustments to the accrual may be required, which would result in
additional restructuring costs in the period in which such determination is
made. Likewise, if the real estate market strengthens, and the Company is able
to sublease the properties earlier or at more favorable rates than projected,
adjustments to reduce the accrual may be required.


                                       12

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

The following table summarizes the restructuring accrual for the nine months
ended December 31, 2002 (in millions):



                                                                             ACCRUED
                                                                           LIABILITY AT
                                          RESTRUCTURING       CASH         DECEMBER 31,
                                             COSTS          PAYMENTS           2002
                                          =============     ========       ============
                                                                  
Workforce reduction costs                    $  2.9         $  (2.6)         $  0.3
Non-cancelable lease commitments and
other costs                                     1.1            (0.8)            0.3
                                             ------         -------          ------

Total                                        $  4.0         $  (3.4)         $  0.6
                                             ======         =======          ======


NOTE 6. SHAREHOLDER RIGHTS PLAN

On May 29, 2002, the Company's Board of Directors approved, adopted and entered
into, a shareholder rights plan. The plan is similar to plans adopted by many
other companies, and was not adopted in response to any attempt to acquire the
Company.

The plan is designed to enable the Company's stockholders to realize the full
value of their investment by providing for fair and equal treatment of all
stockholders in the event that an unsolicited attempt is made to acquire the
Company. Adoption of the shareholder rights plan is intended to guard
shareholders against abusive and coercive takeover tactics.

Under the plan, shareholders of record as of the close of business on June 13,
2002, received one right to purchase one-hundredth of a share of a newly created
series of preferred stock at an exercise price of $75. The rights were issued as
a nontaxable dividend and will expire on June 13, 2012, unless earlier redeemed
or exchanged. The rights are not immediately exercisable and will become
exercisable only upon the occurrence of a person or group acquiring fifteen
percent or more of the Company's common stock. If a person or group acquires
fifteen percent or more of the Company's common stock, then all rights holders
except the acquirer will be entitled to acquire shares of the Company's common
stock having a value of twice the exercise price. The intended effect is to
discourage acquisitions of fifteen percent or more of the Company's common stock
without negotiation with the board of directors.

NOTE 7. ACQUISITION

On April 3, 2002, the Company acquired certain assets and assumed certain
liabilities of Kinecta Corporation, a provider of software infrastructure for
digital networks, for approximately $2.5 million in cash.

NOTE 8. STOCK REPURCHASE

In September 2001, the Company's Board of Directors authorized the repurchase of
up to $20 million of the Company's common stock at a price not exceeding $15 per
share. During the quarter ended December 31, 2002, the Company repurchased
approximately 513,000 shares of common stock at a cost of approximately $2.4
million which was equal to the fair value of the shares on the date acquired.
For the nine months ended December 31, 2002, the Company repurchased
approximately 528,000 shares of common stock at a cost of approximately $2.5
million.

NOTE 9. STOCK OPTION EXCHANGE PROGRAM

In December 2002, the Company provided a voluntary stock option exchange program
for its employees. Under the program, options to purchase 2,195,678 shares of
common stock were exchanged by employees for promises to grant options to
purchase 699,985 shares of common stock at a future date, under certain
conditions.

The exchange program was structured to comply with FASB Interpretation No. 44
"Accounting for Certain Transactions Involving Stock Compensation." The Company
expects there will be no variable compensation charges as a result of this stock
option exchange program. Terms and conditions of this exchange offer are
contained in a Tender Offer Statement on Schedule TO filed with the Securities
and Exchange Commission.


                                       13

                                 STELLENT, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)

NOTE 10. GEOGRAPHIC AREA INFORMATION

The Company operates as a single reporting segment. A summary of the Company's
operations by geographic area follows:



                                            THREE MONTHS ENDED                         NINE MONTHS ENDED
                                               DECEMBER 31,                               DECEMBER 31,
                                --------------------------------------      --------------------------------------
REVENUES:                         2002        %         2001        %         2002        %         2001        %
                                -------      ---      -------      ---      -------      ---      -------      ---
                                                                                       
  United States ...........     $11,665       73      $23,503       88      $38,468       79      $59,068       79
  International ...........       4,343       27        3,065       12       10,153       21       15,266       21
                                -------      ---      -------      ---      -------      ---      -------      ---
TOTAL REVENUES: ...........     $16,008      100      $26,568      100      $48,621      100      $74,334      100
                                =======      ===      =======      ===      =======      ===      =======      ===


Sales are attributed to countries or region based on the location of the
customer


                                       14

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

FORWARD-LOOKING STATEMENTS

The following discussion may contain forward-looking statements regarding the
Company, its business, prospects and results of operations that are subject to
certain risks and uncertainties posed by many factors and events that could
cause the Company's actual business, prospects and results of operations to
differ materially from those that may be anticipated by such forward-looking
statements. Factors that could cause or contribute to such differences include,
but are not limited to, those discussed herein as well as those discussed under
the caption Risk Factors. Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the date of this
report. The Company undertakes no obligation to revise any forward-looking
statements in order to reflect events or circumstances that may subsequently
arise. Readers are urged to carefully review and consider the various
disclosures made by the Company in this report and in the Company's other
reports filed with the Securities and Exchange Commission that advise interested
parties of the risks and factors that may affect the Company's business.

OVERVIEW

We develop, market, and service content management software with the primary
focus of helping organizations derive maximum value from their content that is
created in the normal course of business such as Microsoft Office documents, Web
pages, images, graphics, multimedia, CAD, and other files. Customers deploy the
Stellent Content Management System to help them leverage this enterprise content
while streamlining the process of obtaining or accessing content from content
creators and delivering it to content consumers --employees, partners, and
customers -- so that informed, timely decisions can be made. In order to
accomplish this mission, the Stellent Content Management System fits seamlessly
into existing business processes as well as into the IT infrastructure. The
Stellent Content Management System can be deployed to satisfy immediate needs at
a line of business or departmental level as well as strategic needs at an
enterprise level. Our customers are primarily located throughout the United
States and Europe.

CRITICAL ACCOUNTING POLICIES AND JUDGMENTS

Certain of our accounting policies are particularly important to develop an
understanding of our financial position and results of operations. Application
of many of these policies requires management to make estimates and judgments
that affect the reported amounts of assets, liabilities, revenues and expenses
and related disclosures. In general, these estimates or judgments are based on
the historical experience of our management, prevailing industry trends,
information provided by our customers, and information available from other
outside sources, each as appropriate. Actual results may differ from these
estimates. The Company believes the following critical accounting policies
relate to the more significant judgments and estimates used in the preparation
of its consolidated financial statements.

Revenue Recognition: The Company currently derives all of its revenues from
licenses of software products and related services. The Company recognizes
revenue in accordance with Statement of Position (SOP) 97-2, "Software Revenue
Recognition," as amended by SOP 98-9, "Modification of SOP 97-2, Software
Revenue Recognition with Respect to Certain Transactions," and Securities and
Exchange Commission Staff Accounting Bulletin 101, "Revenue Recognition in
Financial Statements."

Product license revenue is recognized under SOP 97-2 when (i) persuasive
evidence of an arrangement exists, (ii) delivery has occurred, (iii) the fee is
fixed or determinable, and (iv) collectibility is probable and supported and the
arrangement does not require services that are essential to the functionality of
the software.

Persuasive evidence of an arrangement exists. The Company determines that
persuasive evidence of an arrangement exists with respect to a customer under i)
a signature license agreement, which is signed by both the customer and the
Company, or ii) a purchase order, quote or binding letter-of-intent received
from and signed by the customer, in which case the customer has either
previously executed a signature license agreement with the Company or will
receive a shrink-wrap license agreement with the software. The Company does not
offer product return rights to end users or resellers.

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


                                       15


The fee is fixed or determinable. If at the outset of the customer arrangement,
the Company determines that the arrangement fee is not fixed or determinable,
revenue is typically recognized when the arrangement fee becomes due and
payable. Fees due under an arrangement are generally deemed fixed and
determinable if they are payable within twelve months.

Collectibility is probable and supported. The Company determines whether
collectibility is probable and supported on a case-by-case basis. The Company
may generate a high percentage of its license revenue from its current customer
base, for whom there is a history of successful collection. The Company assesses
the probability of collection from new customers based upon the number of years
the customer has been in business and a credit review process, which evaluates
the customer's financial position and ultimately their ability to pay. If the
Company determines from the outset of an arrangement that collectibility is not
probable based upon its review process, revenue is recognized as payments are
received.

With regard to software arrangements involving multiple elements, the Company
allocates revenue to each element based on the relative fair value of each
element. The Company's determination of fair value of each element in
multiple-element arrangements is based on vendor-specific objective evidence
("VSOE"). The Company limits its assessment of VSOE for each element to the
price charged when the same element is sold separately. The Company has analyzed
all of the elements included in its multiple-element arrangements and has
determined that it has sufficient VSOE to allocate revenue to consulting
services and post-contract customer support ("PCS") components of its license
arrangements. The Company sells its consulting services separately, and has
established VSOE on this basis. VSOE for PCS is determined based upon the
customer's annual renewal rates for these elements. Accordingly, assuming all
other revenue recognition criteria are met, revenue from perpetual licenses is
recognized upon delivery using the residual method in accordance with SOP 98-9,
and revenue from PCS is recognized ratably over their respective terms,
typically one year.

The Company's direct customers typically enter into perpetual license
arrangements. The Company's OEM group generally enters into term-based license
arrangements with its customers, the term of which generally exceeds one year in
length. The Company recognizes revenue from time-based licenses at the time the
license arrangement is signed, assuming all other revenue recognition criteria
are met, if the term of the time-base license arrangement is greater than
twelve months. If the term of the time-based license arrangement is twelve
months or less, the Company recognizes revenue ratably over the term of the
license arrangement.

Services revenue consists of fees from consulting services and PCS. Consulting
services include needs assessment, software integration, security analysis,
application development and training. The Company bills consulting services fees
either on a time and materials basis or on a fixed-price schedule. In general,
the Company's consulting services are not essential to the functionality of the
software. The Company's software products are fully functional upon delivery and
implementation and generally do not require any significant modification or
alteration for customer use. Customers purchase the Company's consulting
services to facilitate the adoption of the Company's technology and may dedicate
personnel to participate in the services being performed, but they may also
decide to use their own resources or appoint other professional service
organizations to provide these services. Software products are billed separately
from professional services. The Company recognizes revenue from consulting
services as services are performed. The Company's customers typically purchase
PCS annually, and the Company prices PCS based on a percentage of the product
license fee. Customers purchasing PCS receive product upgrades, Web-based
technical support and telephone hot-line support.

Customer advances and billed amounts due from customers in excess of revenue
recognized are recorded as deferred revenue.

Indemnification Obligations: The Company generally provides to its customers
intellectual property indemnification obligations in its arrangements for the
Company's software products or services. Typically these obligations provide
that the Company will indemnify, defend and hold the customers harmless against
claims by third parties that its software products or services infringe upon
the copyrights, trademarks, patents or trade secret rights of such third
parties. No such claim has been made by any third party with regard to the
Company's software products or services.

Warranties: The Company generally warrants its software products for a period
of 30 to 90 days from the date of delivery and estimates probable product
warranty costs at the time revenue is recognized. The Company exercises
judgment in determining its accrued warranty liability. Factors that may affect
the warranty liability include historical and anticipated rates of warranty
claims, material usage, and service delivery costs. Warranty costs incurred
have not been material.

Expenses: Cost of revenues consists of technology royalties, costs to
manufacture, package and distribute our products and related documentation, as
well as personnel and other expenses related to providing services. Sales and
marketing expenses consist primarily of employee salaries, commissions, and
costs associated with marketing programs such as advertising, public relations
and trade shows. Research and development expenses consist primarily of salaries
and related costs associated with the development of new products, the
enhancement of existing products and the performance of quality assurance and
documentation activities. General and administrative expenses consist primarily
of salaries and other personnel-related costs for executive, financial, human
resources, information services and other administrative personnel, as well as
legal, accounting, insurance costs and provisions for doubtful accounts.

Software Development Cost: Software development costs may be capitalized once
the technological feasibility of the project is established. The amount of
software development costs that may be capitalized is subject to limitations
based on the net realizable value of the potential product. Typically, the
period between achieving technological feasibility of our products and the
general availability of the products has been short.

Other: Since our inception through December 31, 2002, we have incurred
substantial costs to develop and acquire our technology and products, to recruit
and train personnel for our sales and marketing, research and development and
services


                                       16


departments, and to establish an administrative organization. As a result, we
had an accumulated deficit of $68.3 million at December 31, 2002.

Beginning in calendar 2002 and through January 2003, we have implemented several
cost cutting measures, including a reduction in work force of approximately 33%
since our December 2001 quarter. These cost controlling and reducing measures
are in response to the current economic slowdown both in the United States and
internationally and were primarily in the research and development, marketing
and general and administrative areas. Because of this, we anticipate that the
percentage of expenses as compared to total revenues represented by sales and
marketing expenses, research and development expenses and general and
administrative expenses will fluctuate from period to period depending primarily
on when we hire new personnel, the timing of certain sales and marketing
programs, the research programs that we put in place and the potential expansion
of operations. In addition, our limited operating history makes it difficult for
the Company to predict future operating results.

Amortization of intangibles: The Company has acquired several companies or
business assets since our inception. Under U.S. generally accepted accounting
principles (US GAAP), we have accounted for certain of these acquisitions using
the purchase method of accounting. We recorded cash paid and the market value of
our common stock issued in connection with such acquisitions and the amount of
direct transaction costs as the cost of acquiring these entities. That cost is
allocated among the individual assets acquired and liabilities assumed,
including various identifiable intangible assets such as goodwill, in-process
research and development, acquired technology, acquired workforce and covenants
not to compete, based on their respective fair values. We allocated the excess
of the purchase price over the fair value of the net assets to goodwill. The
impact of purchase accounting on our results of operations has been significant.
On July 20, 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other
Intangible Assets," which became effective for the Company on April 1, 2002. As
a result of the issuance of SFAS No. 142, we ceased amortizing $12.7 million of
goodwill and other indefinite-lived assets as of April 1, 2002. In lieu of
amortization of these assets, we are required to perform an initial impairment
test of our goodwill in 2002 and annual impairment test thereafter. Amortization
of goodwill and intangibles assets associated with business acquisitions was
$2.1 million and $3.4 million in the three months ended December 31, 2002 and
2001, respectively, and $6.4 million and $10.3 million in the nine months ended
December 31, 2002 and 2001, respectively.

We assess the possible impairment of identifiable intangibles, indefinite-lived
assets and related goodwill whenever events or changes in circumstances indicate
that the carrying value may not be recoverable. Factors we consider important,
which could trigger an impairment, include the following: significant
underperformance of operating results relative to the expected historical or
projected future operating results; significant changes in the manner of the use
of the acquired assets or the strategy for our overall business; significant
negative industry or economic trends; our stock price declines for a sustained
period of time; and our market capitalization declines relative to our net book
value.

If we determine that the carrying value of intangibles, indefinite-lived assets
and related goodwill may not be recoverable based on the existence of one or
more of the above factors, we would measure any impairment based on the
following methodology:

Step 1. We would compare the fair value as determined through a valuation of our
reporting units to the carrying value, including goodwill, of each of those
units. For each reporting unit where the carrying value, including goodwill,
exceeds the unit's fair value, we would move on step two as described below. If
a unit's fair value exceeds the carrying value, no impairment charge would be
necessary.

Step 2. We would perform an allocation of the fair value of the reporting units
to its identifiable tangible and non-goodwill intangible assets and liabilities
based on their fair value. This yields an implied fair value for the reporting
unit's goodwill. We then would compare the implied fair value of the reporting
unit's goodwill with the carrying amount of the reporting unit's goodwill. If
the carrying amount of the reporting unit's goodwill were greater than the
implied fair value of its goodwill, an impairment loss would be recognized for
the excess of such amount.

We completed our transitional impairment test during the first quarter of fiscal
year 2003. We did not record an impairment charge upon the completion of the
initial review. Any impairment loss resulting from testing in the future will be
recognized on the annual testing date or whenever an impairment occurs.

SFAS No. 142 requires the Company to perform an annual impairment testing, which
the Company has elected to do in the fourth quarter of its fiscal year. The
Company has completed its annual impairment testing and determined an impairment
did not exist at that time. In performing its testing, the Company was required
to make estimates regarding future operating results and trends and other
variables used in the analysis. Actual future results could differ from the
estimates used.

THREE MONTHS ENDED DECEMBER 31, 2002 AND 2001

REVENUES

Total revenues decreased by $10.6 million, or 40%, to $16.0 million for the
three months ended December 31, 2002 from $26.6 million for the three months
ended December 31, 2001. The decrease in revenues was primarily attributable to
the worldwide economic slowdown, which has resulted in a reduction in overall
customer spending in information technology initiatives.

                                       17

Product Licenses. Revenues for product licenses decreased by $11.9 million, or
55%, to $9.7 million for the three months ended December 31, 2002 from $21.6
million for the three months ended December 31, 2001. The decrease in revenues
for product licenses was primarily attributable to the worldwide economic
slowdown, which has resulted in a reduction in overall customer spending in
information technology initiatives.

Services. Revenues for services, consisting of consulting services, training and
post contract customer support, increased by $1.4 million, or 27%, to $6.4
million for the three months ended December 31, 2002 from $5.0 million for the
three months ended December 31, 2001. Expressed as a percentage of total
services revenue, consulting services and training revenues were approximately
37% and post-contract customer support was 63% in the December 31, 2002 quarter,
respectively, and 45% and 55%, respectively, in the December 31, 2001 quarter.



                                              THREE MONTHS      THREE MONTHS
                                                  ENDED            ENDED
                                                DECEMBER         DECEMBER
                                                  2002             2001
                                              ============      ============
                                                         
Consulting Services                             $   2,347         $   2,275
Post-Contract Customer Support                      4,011             2,730
                                                ---------         ---------
Total Services                                  $   6,358         $   5,005
                                                =========         =========


The increase in revenues for services was primarily due to an increase in
post-contract customer support revenue which is attributable to a larger
installed base of products.

COST OF REVENUES

Total cost of revenues decreased by $0.3 million, or 5%, to $5.0 million for the
three months ended December 31, 2002 from $5.3 million for the three months
ended December 31, 2001. Total cost of revenues as a percentage of total
revenues was 31% for the three months ended December 31, 2002 compared to 20%
for the three months ended December 31, 2001. Gross profit decreased by $10.3
million, or 48%, to $11.0 million for the three months ended December 31, 2002
from $21.3 million for the three months ended December 31, 2001. Total gross
profit as a percentage of total revenues was 69% for the three months ended
December 31, 2002 compared to 80% for the three months ended December 31, 2001.
The decrease in gross profit dollars and percentage was primarily due to
decreased revenues for product licenses due primarily to the worldwide economic
slowdown, which has resulted in a reduction in overall customer spending in
information technology initiatives.

Product Licenses. Cost of revenues for product licenses increased $0.1 million
for the three months ended December 31, 2002 to $1.7 million from $1.6 million
for the three months ended December 31, 2001. The increase in cost of revenues
for product licenses was primarily attributable to the increased amortization of
prepaid royalties and the increased amortization of capitalized software
developed for the Company by a third party or purchased from a third party. The
fixed costs associated with the amortization of these prepaid royalties and
capitalized software was approximately $0.8 million in the December 31, 2002
quarter and $0.5 million in the December 31, 2001 quarter.

Amortization of capitalized software from acquisitions. Cost of revenues related
to amortization of capitalized software from acquisitions increased $0.2 million
for the three months ended December 31, 2002 to $0.5 million from $0.3 million
for the three months ended December 31, 2001. The increase in cost of revenues
for amortization of capitalized software from acquisitions was primarily
attributable to the amortization of capitalized software obtained in the
acquisition of the assets of Kinecta Corporation in April 2002.

Services. Cost of revenues, consisting of primarily personnel for consulting
services, training and post-contract customer support, decreased by $0.6
million, or 17%, to $2.9 million for the three months ended December 31, 2002
from $3.5 million for the three months ended December 31, 2001. Expressed as a
percentage of total services costs, consulting services and training costs were
approximately 70% and post-contract customer support 30% in the December 31,
2002 quarter, respectively, and 76% and 24% in the December 31, 2001 quarter,
respectively. Gross profit as a percentage of revenues for services was 55% for
the three months ended December 31, 2002 compared to 31% for the three months
ended December 31, 2001. The increase in the gross profit as a percentage of
revenues for services was primarily due to increased utilization of existing
consulting services personnel and reductions in the number of consulting
services employees related to restructurings.


                                       18

OPERATING EXPENSES

Sales and Marketing. Sales and marketing expenses decreased by $3.2 million, or
25%, to $9.6 million for the three months ended December 31, 2002 from $12.8
million for the three months ended December 31, 2001. Sales and marketing
expenses as a percentage of total revenues were 60% for the three months ended
December 31, 2002 compared to 48% for the three months ended December 31, 2001.
The decrease in sales and marketing expense was primarily due to reduced
commission expense and reduced travel expense due to decreased sales, and
decreased staffing related to the restructuring of our company during the
quarter ended December 31, 2002. Sales and marketing expenses increased as a
percentage of sales primarily due to decreased revenues for product licenses due
primarily to the worldwide economic slowdown, which has resulted in a reduction
in overall customer spending in information technology initiatives.

General and Administrative. General and administrative expenses increased $0.2
million, or 9% to $2.8 million for the three months ended December 31, 2002 from
$2.6 million for the three months ended December 31, 2001. General and
administrative expenses as a percentage of total revenues were 18% for the three
months ended December 31, 2002 compared to 10% for the three months ended
December 31, 2001. The increase in general and administrative expenses was
primarily due to an increase in professional services expenses and an increase
in the provision for doubtful accounts.

Research and Development. Research and development expenses decreased by $1.2
million, or 28%, to $3.0 million for the three months ended December 31, 2002
from $4.2 million for the three months ended December 31, 2001. Research and
development expenses as a percentage of total revenues were 19% for the three
months ended December 31, 2002 compared to 16% for the three months ended
December 31, 2001. The decrease in research and development expenses was
primarily due to reduced headcount due to the consolidation of two research and
development facilities resulting from the reduction in force during the quarter
and the completion of certain research and development projects in the quarter
ended September 30, 2002.

Acquisition and Related Costs. Acquisition and related costs represent final
development milestone and bonus payments related to the acquisition of Kinecta
Corporation in April 2002.

Amortization of Intangibles. A portion of the purchase price of SCD was
allocated to excess cost over fair value of net assets acquired, core
technology, customer base, software, trademarks and other intangibles, and is
being amortized over the assets' estimated useful lives of three years. A
portion of the purchase price of RESoft was allocated to certain intangible
assets, such as trademarks, and is also being amortized over their useful lives
of three years. Intangible amortization and other expense was $1.7 million for
the three month period ended December 31, 2002 and $3.1 million for the three
months ended December 31, 2001. The decrease in amortization expense was
primarily due to the adoption of SFAS 142.

Restructuring Charges. In the quarter ended December 31, 2002, in connection
with management's plan to reduce costs and improve operating efficiencies, the
Company recorded a restructuring charge of approximately $0.7 million. The
restructuring charge was comprised primarily of severance pay and benefits
related to the involuntary termination of 28 employees of approximately $0.4
million with the remaining $0.3 million related to the closing of facilities and
other exit costs.

OTHER INCOME, NET

Interest income. Net interest income was $0.5 million for the three months ended
December 31, 2002 compared to net interest income of $0.7 million for the three
months ended December 31, 2001. Net interest income for the three months ended
December 31, 2002 and 2001 was primarily related to investments purchased with
the proceeds of our public stock offerings completed in June 1999 and March
2000. The decrease in net interest income was primarily due to decreases in the
interest rates earned by invested funds resulting from decreases in market
interest rates, which have declined approximately 50% since December 2001.

Investment Impairment. During the quarter ended December 31, 2002 the Company
determined that a permanent decline in the value of several of its investments
in and notes with other companies had occurred due to the poor financial
performance and cash flow of these companies. As a result, the Company recorded
a write-down on the investments in and notes with these companies of
approximately $0.7 million for the three months ended December 31, 2002.


                                       19

NINE MONTHS ENDED DECEMBER 31, 2002 AND 2001

REVENUES

Total revenues decreased by $25.7 million, or 35%, to $48.6 million for the nine
months ended December 31, 2002 from $74.3 million for the nine months ended
December 31, 2001. The decrease in revenues was primarily attributable to the
worldwide economic slowdown, which has resulted in a reduction in overall
customer spending in information technology initiatives.

Product Licenses. Revenues for product licenses decreased by $28.2 million, or
48%, to $30.4 million for the nine months ended December 31, 2002 from $58.6
million for the nine months ended December 31, 2001. The decrease in revenues
for product licenses was primarily attributable to the worldwide economic
slowdown, which has resulted in a reduction in overall customer spending in
information technology initiatives.

Services. Revenues for services, consisting of consulting services, training and
post contract customer support, increased by $2.5 million or 16%, to $18.2
million for the nine months ended December 31, 2002 from $15.7 million for the
nine months ended December 31, 2001. Expressed as a percentage of total services
revenue, consulting services and training revenues were approximately 39% and
post-contract customer support was 61% for the nine months ended December 31,
2002 and 48% and 52%, respectively, in the December 31, 2001 nine months.



                                                   NINE MONTHS      NINE MONTHS
                                                      ENDED            ENDED
                                                    DECEMBER         DECEMBER
                                                       2002             2001
                                                   ===========      ===========
                                                              
Consulting Services                                  $ 7,136          $ 7,610
Post-Contract Customer Support                        11,118            8,121
                                                     -------          -------
Total Services                                       $18,254          $15,731
                                                     =======          =======


The increase in revenues for services was primarily due to an increase in
post-contract customer support revenue which is attributable to a larger
installed base of products

COST OF REVENUES

Total cost of revenues increased by $1.1 million or 8% to $15.3 million for the
nine months ended December 31, 2002 from $14.2 million for the nine months ended
December 31, 2001. Total cost of revenues as a percentage of total revenues was
32% for the nine months ended December 31, 2002 compared to 19% for the nine
months ended December 31, 2001. Gross profit decreased by $26.8 million, or 45%,
to $33.3 million for the nine months ended December 31, 2002 from $60.1 million
for the nine months ended December 31, 2001. Total gross profit as a percentage
of total revenues was 68% for the nine months ended December 31, 2002 compared
to 81% for the nine months ended December 31, 2001. The decrease in gross profit
dollars and percentage was primarily due to reduced revenues from product
licenses, attributable to the worldwide economic slowdown, which has resulted in
a reduction in overall customer spending in information technology initiatives.

Product Licenses. Cost of revenues for product licenses increased $1.5 million
for the nine months ended December 31, 2002 to $5.0 million from $3.5 million
for the nine months ended December 31, 2001. The increase in cost of revenues
for product licenses was primarily attributable to the increased amortization of
prepaid royalties and capitalized software developed for the Company by a third
party or purchased from a third party, and the fluctuation in product mix. The
fixed costs associated with the amortization of the prepaid royalties and
capitalized software was approximately $2.2 million for the nine months ended
December 31, 2002 and $1.2 million for the nine months ended December 31, 2001.

Amortization of capitalized software from acquisitions. Cost of revenues related
to amortization of capitalized software from acquisitions increased $0.7 million
for the nine months ended December 31, 2002 to $1.4 million from $0.7 million
for the nine months ended December 31, 2001. The increase in cost of revenues
for amortization of capitalized software from acquisitions was primarily
attributable to the amortization of capitalized software obtained in the
acquisition of the assets of Kinecta Corporation in April 2002.

Services. Cost of revenues, consisting of primarily personnel for consulting
services, training and post-contract customer support, decreased by $1.1 million
or 12%, to $8.9 million for the nine months ended December 31, 2002 from $10.0
million


                                       20

for the nine months ended December 31, 2001. Expressed as a percentage of total
services costs, consulting services and training costs were approximately 68%
and post-contract customer support 32% in the nine months ended December 31,
2002 and 76% and 24%, respectively, for the nine months ended December 31, 2001.
Gross profit as a percentage of revenues for services was 51% for the nine
months ended December 31, 2002 compared to 36% for the nine months ended
December 31, 2001. The increase in the gross profit as a percentage of revenues
for services was primarily due to increased utilization of existing consulting
services personnel and reductions in the number of consulting services employees
related to restructurings.

OPERATING EXPENSES

Sales and Marketing. Sales and marketing expenses decreased by $6.1 million, or
17%, to $29.6 million for the nine months ended December 31, 2002 from $35.7
million for the nine months ended December 31, 2001. Sales and marketing
expenses as a percentage of total revenues were 61% for the nine months ended
December 31, 2002 compared to 48% for the nine months ended December 31, 2001.
The decrease in sales and marketing expense was primarily due to reduced
commission expense as a result of decreased sales, decreased travel expense, and
decreased staffing related to the restructurings of our company during the nine
months ended December 31, 2002. Sales and marketing expenses increased as a
percentage of revenues due primarily to the decrease in product license revenues
as a result of a decrease in our mobile and wireless OEM revenue and the
worldwide economic slowdown, which has resulted in a reduction in overall
spending in information technology initiatives.

General and Administrative. General and administrative expenses increased $0.4
million, or 5% to $7.9 million for the nine months ended December 31, 2002 from
$7.5 million for the nine months ended December 31, 2001. General and
administrative expenses as a percentage of total revenues were 16% for the nine
months ended December 31, 2002 compared to 10% for the nine months ended
December 31, 2001. General and administrative expenses increased as a percentage
of revenues due primarily to the decrease in product license revenues as a
result of a decrease in our mobile and wireless OEM revenue and the worldwide
economic slowdown, which has resulted in a reduction in overall spending in
information technology initiatives.

Research and Development. Research and development expenses decreased by $0.4
million, or 3%, to $12.6 million for the nine months ended December 31, 2002
from $13.0 million for the nine months ended December 31, 2001. Research and
development expenses as a percentage of total revenues were 26% for the nine
months ended December 31, 2002 compared to 17% for the nine months ended
December 31, 2001. The decrease in research and development expenses was
primarily due to reduced headcount, the consolidation of two research and
development facilities resulting from the reduction in force during the quarter,
and the completion of certain research and development projects in the quarter
ended September 30, 2002, partially offset by increased costs to support product
enhancements.

Acquisition and Related Costs. Acquisition and related costs were primarily
related to a potential transaction with a Japanese company that would have given
the Company new wireless technologies and an avenue to generate revenues for our
content management products. After proceeding with the due-diligence, it was
determined that the target company was not situated well enough for the Company
to accomplish previously established goals. The total acquisition costs of
approximately $1.0 million represent $0.7 million of expenses associated with
this project, which include funds that we advanced to the company for a trade
show, product integration testing, test marketing costs of the products and
other. The remaining $0.3 million of acquisition costs represent final
development milestone and bonus payments related to the acquisition of Kinecta
Corporation in April 2002.

Amortization of Intangibles. A portion of the purchase price of SCD was
allocated to excess cost over fair value of net assets acquired, core
technology, customer base, software, trademarks and other intangibles, and is
being amortized over the assets' estimated useful lives, of nine years. A
portion of the purchase price of RESoft was allocated to certain intangible
assets, such as trademarks, and is also being amortized over their useful lives
of nine years. Intangible amortization and other expense was $5.0 million for
the nine month periods ended December 31, 2002 and $9.5 million for the nine
months ended December 31, 2001. The decrease in amortization expense was
primarily due to the adoption of SFAS 142.

Restructuring Charges. In the quarter ended June 30, 2002, in connection with
management's plan to reduce costs and improve operating efficiencies, the
Company recorded a restructuring charge of approximately $2.5 million. The
restructuring charge was comprised primarily of $2.1 million in severance pay
and benefits related to the involuntary termination of approximately 50
employees, with the remaining $0.4 million related to the closing of facilities
and other exit costs. In the quarter ended September 30, 2002, in connection
with management's plan to reduce costs and improve operating efficiencies, the
Company recorded a restructuring charge of approximately $0.8 million. The
restructuring charge was comprised primarily of severance pay and benefits
related to the involuntary termination of 27 employees of approximately $0.4
million with the remaining $0.4 million related to the closing of facilities and
other exit costs. In the quarter ended December 31, 2002, in connection with
management's plan to reduce costs and improve operating efficiencies,


                                       21

the Company recorded a restructuring charge of approximately $0.7 million. The
restructuring charge was comprised primarily of severance pay and benefits
related to the involuntary termination of 28 employees of approximately $0.4
million with the remaining $0.3 million related to the closing of facilities and
other exit costs.

OTHER INCOME, NET

Interest income. Net interest income was $1.6 million for the nine months ended
December 31, 2002 compared to net interest income of $2.9 million for the nine
months ended December 31, 2001. Net interest income for the nine months ended
December 31, 2002 and 2001 was primarily related to investments purchased with
the proceeds of our public stock offerings completed in June 1999 and March
2000. The decrease in net interest income was primarily due to decreases in the
interest rates earned by invested funds resulting from decreases in market
interest rates, which have declined approximately 50% since December 2001 and by
the reduced amount of invested funds due to cash used in operations and
repurchase of Company stock.

Investment Impairment. During the nine months ended December 31, 2002 and nine
months ended December 31, 2001, the Company determined that a permanent decline
in the value of several of its investments in and notes with other companies had
occurred due to the poor financial performance and cash flow of these companies.
As a result, the Company recorded a write-down on the investments in and notes
with these companies of approximately $0.7 million for the nine months ended
December 31, 2002 and approximately $2.2 million for the nine months ended
December 31, 2001.

NET OPERATING LOSS CARRYFORWARDS

As of March 31, 2002 we had net operating loss carryforwards of approximately
$53.4 million. The net operating loss carryforwards will expire at various dates
beginning in 2011, if not utilized. The Tax Reform Act of 1986 imposes
substantial restrictions on the utilization of net operating losses and tax
credits in the event of an "ownership change", as defined by Section 382 of the
Internal Revenue Code, of a corporation. Our ability to utilize net operating
loss carryforwards on an annual basis may be limited as a result of "ownership
changes" in connection with the sale of equity securities. We have provided a
valuation allowance of approximately $43.1 million as of December 31, 2002 on a
portion of the deferred tax asset because of the uncertainty regarding its
realization. Our accounting for deferred taxes and the valuation allowance
involves the evaluation of a number of factors such as our history of operating
losses, potential future losses and the nature of assets and liabilities giving
rise to deferred taxes.

Although realization of the net deferred tax asset is not assured, the Company
believes based on its projections of future taxable income, that it is more
likely than not that the net deferred tax asset will be realized. The amount of
net deferred tax assets considered realizable however, could be adjusted in the
future based on changes in conditions or assumptions.

LIQUIDITY AND CAPITAL RESOURCES

We have funded our operations and satisfied our capital expenditure requirements
primarily through operating revenues and public offerings of securities. Net
cash used in operating activities was $13.3 million for the nine months ended
December 31, 2002, compared to net cash used by operating activities of $2.5
million for the nine months ended December 31, 2001. The change in cash flow
used in operations is primarily due to the net loss in the nine month period
ended December 31, 2002.

To date, our capital expenditures primarily for property and equipment,
consisted largely of computer hardware and software. Capital expenditures for
the nine months ended December 31, 2002 and 2001 were $1.1 million and $3.0
million, respectively. We have also entered into capital and operating leases
for facilities and equipment.

As of December 31, 2002 the Company had $32.2 million in cash and equivalents
and $44.7 million in marketable securities with a total of $79.7 million in
working capital. Net cash provided by investing activities was approximately
$31.8 million as $35.9 million of our marketable securities matured, and net
cash used in financing activities was approximately $2.1 million for the nine
months ended December 31, 2002.

The Company currently believes that the cash and equivalents and marketable
securities on hand will be sufficient to meet our working capital requirements
through our fiscal year 2003 and for the foreseeable future thereafter. After
that time, we may require additional funds to support our working capital
requirements or for other purposes and may seek to raise such additional funds
through public or private equity financings or from other sources. The Company
cannot be certain that additional financing will be available on terms favorable
to us, or on any terms, or that any additional financing will not be dilutive.


                                       22

The Company continues to evaluate potential strategic acquisitions that could
utilize equity and, or, cash resources. Such opportunities could develop quickly
due to market and competitive factors.

PRO FORMA NET INCOME (LOSS) PER COMMON SHARE

In connection with our earnings releases and investor conference calls the
Company provides supplemental consolidated financial information that excludes
from our reported earnings and earnings per share the effects of certain
expenses such as the amortization of goodwill and intangibles and a special
charge associated with the restructuring of our organization. This supplemental
consolidated financial information is reported as pro forma earnings and
earnings per share in addition to information that is reported based on US GAAP.
The Company believes that such pro forma operating results better reflect our
operational performance by providing a more meaningful measure of our ongoing
operations. However, the Company urges readers to review and consider carefully
the US GAAP financial information contained within our SEC filings and in our
earnings releases.

Supplemental information (in thousands, except per share amounts):



                                                                        THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                             DECEMBER 31,                  DECEMBER 31,
SUPPLEMENTAL INFORMATION (A):                                          2002            2001            2002            2001
                                                                     --------        --------        --------        --------
                                                                                                         
Net loss .....................................................       $ (7,305)       $   (801)       $(25,790)       $ (4,881)
Add back charges:
  Amortization of acquired intangible assets and other (b) ...          1,661           3,139           4,984           9,538
  Amortization of capitalized software from acquisitions .....            474             256           1,422             722
  Acquisition and related costs ..............................            263              --           1,002              --
  Restructuring charges ......................................            674              --           4,017              --
  Investment impairment ......................................            650              --             650           2,223
                                                                     --------        --------        --------        --------
Total add back charges .......................................          3,722           3,395          12,075          12,483
                                                                     --------        --------        --------        --------
Pro forma net income (loss) before pro forma income taxes ....         (3,583)          2,594         (13,715)          7,602
Pro forma income taxes .......................................             --            (908)             --          (2,661)
                                                                     --------        --------        --------        --------
Pro forma net income (loss) ..................................       $ (3,583)       $  1,686        $(13,715)       $  4,941
                                                                     ========        ========        ========        ========


Pro forma basic net income (loss) per share ..................       $  (0.16)       $   0.08        $  (0.61)       $   0.22

Pro forma diluted net income (loss) per share ................       $  (0.16)       $   0.07        $  (0.61)       $   0.21

Weighted average common shares outstanding - Basic ...........         22,312          22,336          22,367          22,260
Weighted average common shares outstanding - Diluted .........         22,312          23,864          22,367          23,745


(a) Certain prior year balances have been reclassified to conform to the current
year's presentation. These reclassifications had no effect on pro forma net
income or loss as previously reported.

(b) In accordance with implementation of FAS 142, the Company stopped amortizing
goodwill effective April 1, 2002.

The accompanying supplemental financial information is presented for
informational purposes only and is not a substitute for the historical financial
information presented in accordance with US GAAP.

Pro forma net income per share is computed using the weighted average number of
shares of Common Stock outstanding. The Company has included the effect of
options and warrants for common stock as calculated using the treasury stock
method when dilutive. Periods with pro forma loss before income taxes do not
include a tax benefit.

NEW ACCOUNTING PRONOUNCEMENTS

Recent Accounting Pronouncements: In January 2002, the FASB issued Emerging
Issues Task Force (EITF) Issue No. 01-14, "Income Statement Characterization of
Reimbursements Received for out-of-pocket Expenses Incurred", which requires
companies to report reimbursements of "out-of-pocket" expenses as revenues and
the corresponding expenses incurred as costs of revenues within the income
statement. The Company reports its out-of-pocket expenses reimbursed by
customers as revenue and the corresponding expenses incurred as costs of
revenues within the statement of operations. As a result, this EITF has not had
a material effect on the Company's consolidated financial position or results of
operations.

In June 2002, FASB issued SFAS No. 146, "Accounting for Costs Associated with
Exit or Disposal Activities," which addresses accounting and processing for
costs associated with exit or disposal activities. SFAS No. 146 requires the
recognition of a liability for a cost associated with an exit or disposal
activity when the liability is incurred versus the date the Company commits to
an exit plan. In addition, SFAS No. 146 states the liability should be initially
measured at fair value.


                                       23

The requirements of SFAS No. 146 are effective for exit or disposal activities
that are initiated after December 31, 2002. The Company believes the adoption of
SFAS No. 146 will not have a material effect on our consolidated financial
position or results of operation.

In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN 45 addresses the disclosure
requirements of a guarantor in its interim and annual financial statements about
its obligations under certain guarantees that it has issued. FIN 45 also
requires a guarantor to recognize, at the inception of a guarantee, a liability
for the fair value of the obligation undertaken in issuing the guarantee. The
disclosure requirements of FIN 45 are effective for the Company for its quarter
ended December 31, 2002. The liability recognition requirements will be
applicable prospectively to all guarantees issued or modified after December 31,
2002. Other than the additional disclosure requirements, this pronouncement is
not anticipated to have a material effect on the Company's consolidated
financial position or results of operations.

In December 2002 the FASB issued Statement 148 (FAS 148), "Accounting for
Stock-Based Compensation--Transition and Disclosure." FAS 148 amends the
disclosure and certain transition provisions of Statement 123, "Accounting for
Stock-Based Compensation." Its disclosure provisions, which apply to all
entities with employee stock-based compensation, are effective for fiscal years
ending after December 15, 2002. New interim period disclosures are required in
financial statements for interim periods beginning after December 15, 2002.
Other than the additional disclosure requirements, this pronouncement is not
anticipated to have a material effect on the Company's consolidated financial
position or results of operations.

In January 2003, the FASB issued Interpretation (FIN 46), "Consolidation of
Variable Interest Entities." FIN 46 is an interpretation of Accounting Research
Bulletin No, 51, "Consolidated Financial Statements," and addresses
consolidation by business enterprises of variable interest entities. FIN 46
applies immediately to variable interest entities created or obtained after
January 31, 2003 and it applies in the first fiscal year or interim period
beginning after June 15, 2003, to variable interest entities in which an
enterprise holds a variable interest that it acquired before February 1, 2003.
This pronouncement is currently not anticipated to have a material effect on the
Company's consolidated financial position or results of operations

Recently Passed Legislation: On July 30, 2002, President Bush signed into law
the Sarbanes-Oxley Act of 2002 (the "Act"), which immediately impacts Securities
and Exchange Commission registrants, public accounting firms, lawyers and
securities analysts. This legislation is the most comprehensive since the
passage of the Securities Act of 1933 and Securities Exchange Act of 1934. It
has far reaching effects on the standards of integrity for corporate management,
board of directors, and executive management. Additional disclosures,
certifications and possibly procedures will be required of the Company. We do
not expect any material adverse effect on the Company as a result of the passage
of this legislation; however, the full scope of the Act has not been determined.
The Act provides for additional regulations and requirements of publicly-traded
companies which have yet to be issued.

RISK FACTORS

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q for the quarter ended December 31, 2002 contains certain
forward-looking statements within the meaning of the safe harbor provisions of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking statements are
based on the beliefs of our management as well as on assumptions made by and
information currently available to the Company at the time such statements were
made. When used in this Form 10-Q, the words "anticipate", "believe",
"estimate", "expect", "intend" and similar expressions, as they relate us, are
intended to identify such forward-looking statements. Although the Company
believes these statements are reasonable, readers of this Form 10-Q should be
aware that actual results could differ materially from those projected by such
forward-looking statements as a result of the risk factors listed below. Readers
of this Form 10-Q should consider carefully the factors listed below, as well as
the other information and data contained in this Form 10-Q. The Company caution
the reader, however, that such list of factors under the caption "Risk Factors"
in our Form 10-Q may not be exhaustive and that those or other factors, many of
which are outside of our control, could have a material adverse effect on the
Company and our results of operations. All forward-looking statements
attributable to the Company or persons acting on our behalf are expressly
qualified in their entirety by the cautionary statements set forth hereunder.
The Company undertakes no obligation to update publicly any forward-looking
statements for any reason, even if new information becomes available or other
events occur in the future.


                                       24

FLUCTUATIONS IN OUR OPERATING RESULTS MAY MAKE IT DIFFICULT TO PREDICT OUR
FUTURE PERFORMANCE.

While our products and services are not seasonal, our revenues and operating
results are difficult to predict and may fluctuate significantly from quarter to
quarter. If our quarterly revenues or operating results fall below the
expectations of investors or securities analysts, the price of our common stock
could fall substantially. A large part of our sales typically occurs in the last
month of a quarter, frequently in the last week or even the last days of the
quarter. If these sales were delayed from one quarter to the next for any
reason, our operating results could fluctuate dramatically. In addition, our
sales cycles may vary, making the timing of sales difficult to predict.
Furthermore, our infrastructure costs are generally fixed. As a result, modest
fluctuations in revenues between quarters may cause large fluctuations in
operating results. These factors all tend to make the timing of revenues
unpredictable and may lead to high period-to-period fluctuations in operating
results.

Our quarterly revenues and operating results may fluctuate for several
additional reasons, many of which are outside of our control, including the
following:

-     demand for our products and services;
-     the timing of new product introductions and sales of our products and
      services;
-     unexpected delays in introducing new products and services;
-     increased expenses, whether related to sales and marketing, research and
      development or administration;
-     changes in the rapidly evolving market for Web content management
      solutions;
-     the mix of revenues from product licenses and services, as well as the mix
      of products licensed;
-     the mix of services provided and whether services are provided by our
      staff or third-party contractors;
-     the mix of domestic and international sales;
-     costs related to possible acquisitions of technology or businesses;
-     general economic conditions; and
-     public announcements by our competitors.


POTENTIAL ACQUISITIONS MAY BE DIFFICULT TO COMPLETE OR TO INTEGRATE AND MAY
DIVERT MANAGEMENT'S ATTENTION.

The Company may seek to acquire or invest in businesses, products or
technologies that are complementary to our business. If we identify an
appropriate acquisition opportunity, the Company may be unable to negotiate
favorable terms for that acquisition, successfully finance the acquisition or
integrate the new business or products into our existing business and
operations. In addition, the negotiation of potential acquisitions and the
integration of acquired businesses or products may divert management time and
resources from our existing business and operations. To finance acquisitions,
the Company may use a substantial portion of our available cash or the Company
may issue additional securities, which would cause dilution to our shareholders.

THE COMPANY MAY NOT BE PROFITABLE IN THE FUTURE.

Our revenues may not grow in future periods and the Company may not achieve
quarterly pro forma profitability. If the Company does not regain our pro forma
profitability, the market price of our stock may fall. Our ability to regain our
pro forma profitable operations depends upon many factors beyond our direct
control. These factors include, but are not limited to:

-     the demand for our products;
-     our ability to quickly introduce new products;
-     the level of product and price competition;
-     our ability to control costs; and
-     general economic conditions.

THE INTENSE COMPETITION IN OUR INDUSTRY MAY REDUCE OUR FUTURE SALES AND PROFITS.

The market for our products is highly competitive and is likely to become more
competitive. The Company may not be able to compete successfully in our chosen
marketplace, which may have a material adverse effect on our business, operating
results and financial condition. Additional competition may cause pricing
pressure, reduced sales and margins, or prevent our products from gaining and
sustaining market acceptance. Many of our current and potential competitors have
greater name recognition, access to larger customer bases, and substantially
more resources than the Company has. Competitors with greater resources than
ours may be able to respond more quickly than the Company can to new
opportunities, changing technology, product standards or customer requirements.


                                       25

THE COMPANY DEPENDS ON THE CONTINUED SERVICE OF OUR KEY PERSONNEL.

The Company is a small company and depends greatly on the knowledge and
experience of our senior management team and other key personnel. If the Company
loses any of these key personnel, our business, operating results and financial
condition could be materially adversely affected. Our success will depend in
part on our ability to attract and retain additional personnel with the highly
specialized expertise necessary to generate revenue, engineer, design and
support our products and services. Like other software companies, the Company
faces intense competition for qualified personnel. The Company may not be able
to attract or retain such personnel.

THE COMPANY HAS RELIED AND EXPECTS TO CONTINUE TO RELY ON SALES OF OUR CONTENT
MANAGEMENT AND VIEWING SOFTWARE PRODUCTS FOR OUR REVENUES.

The Company currently derives all of our revenues from product licenses and
services associated with our system of content management and viewing software
products. The market for content management and viewing software products is new
and rapidly evolving. The Company cannot be certain that a viable market for our
products will continue or that it will be sustainable. If the Company does not
increase employee productivity and revenues related to our existing products
or generate revenues from new products and services, our business, operating
results and financial condition may be materially adversely affected. The
Company will continue to depend on revenues related to new and enhanced versions
of our software products for the foreseeable future. Our success will largely
depend on our ability to increase sales from existing products and generate
sales from product enhancements and new products. The Company cannot be certain
that the Company will be successful in upgrading and marketing our existing
products or that the Company will be successful in developing and marketing new
products and services. The market for our products is highly competitive and
subject to rapid technological change. Technological advances could make our
products less attractive to customers and adversely affect our business. In
addition, complex software product development involves certain inherent risks,
including risks that errors may be found in a product enhancement or new product
after its release, even after extensive testing, and the risk that discovered
errors may not be corrected in a timely manner.

OUR SUCCESS DEPENDS ON OUR ABILITY TO PROTECT OUR PROPRIETARY TECHNOLOGY.

If the Company is unable to protect our intellectual property, or incur
significant expense in doing so, our business, operating results and financial
condition may be materially adversely affected. Any steps the Company takes to
protect our intellectual property may be inadequate, time consuming and
expensive. The Company currently has no patents and one pending patent
application. Without significant patent or copyright protection, the Company may
be vulnerable to competitors who develop functionally equivalent products. The
Company may also be subject to claims that our current products infringe on the
intellectual property rights of others. Any such claim may have a material
adverse effect on our business, operating results and financial condition.

The Company anticipates that software product developers will be increasingly
subject to infringement claims due to growth in the number of products and
competitors in our industry, and the overlap in functionality of products in
different industries. Any infringement claim, regardless of its merit, could be
time-consuming, expensive to defend, or require the Company to enter into
royalty or licensing agreements. Such royalty or licensing agreements may not be
available on commercially favorable terms, or at all. The Company is not
currently involved in any intellectual property litigation.

The Company relies on trade secret protection, confidentiality procedures and
contractual provisions to protect our proprietary information. Despite our
attempts to protect our confidential and proprietary information, others may
gain access to this information. Alternatively, other companies may
independently develop substantially equivalent information.

OUR PRODUCTS MAY NOT BE COMPATIBLE WITH COMMERCIAL WEB BROWSERS AND OPERATING
SYSTEMS.

Our products utilize interfaces that are compatible with commercial Web
browsers. In addition, our Stellent Content Management System is a server-based
system written in Java that functions in both Windows NT and UNIX environments.
The Company must continually modify our products to conform to commercial Web
browsers and operating systems. If our products were to become incompatible with
commercial Web browsers and operating systems, our business would be harmed. In
addition, uncertainty related to the timing and nature of product introductions
or modifications by vendors of Web browsers and operating systems may have a
material adverse effect on our business, operating results and financial
condition.


                                       26

THE COMPANY COULD BE SUBJECT TO PRODUCT LIABILITY CLAIMS IF OUR PRODUCTS FAIL TO
PERFORM TO SPECIFICATIONS.

If software errors or design defects in our products cause damage to customers'
data and our agreements do not protect the Company from related product
liability claims, our business, operating results and financial condition may be
materially adversely affected. In addition, the Company could be subject to
product liability claims if our security features fail to prevent unauthorized
third parties from entering our customers' intranet, extranet or Internet Web
sites. Our software products are complex and sophisticated and may contain
design defects or software errors that are difficult to detect and correct.
Errors, bugs or viruses spread by third parties may result in the loss of market
acceptance or the loss of customer data. Our agreements with customers that
attempt to limit our exposure to product liability claims may not be enforceable
in certain jurisdictions where the Company operates.

FUTURE REGULATIONS COULD BE ADOPTED THAT RESTRICT OUR BUSINESS.

Federal, state or foreign agencies may adopt new legislation or regulations
governing the use and quality of Web content. The Company cannot predict if or
how any future laws or regulations would impact our business and operations.
Even though these laws and regulations may not apply to our business directly,
they could indirectly harm the Company to the extent that they impact our
customers and potential customers.

SIGNIFICANT FLUCTUATION IN THE MARKET PRICE OF OUR COMMON STOCK COULD RESULT IN
SECURITIES LITIGATION AGAINST US.

In the past, securities class action litigation has been brought against
publicly held companies following periods of volatility in the price of their
securities. If the Company were subject to such litigation due to volatility in
our stock price, the Company may incur substantial costs. Such litigation could
divert the attention of our senior management away from our business, which
could have a material adverse effect on our business, operating results and
financial condition. The market price of our common stock has fluctuated
significantly in the past and may do so in the future. The market price of our
common stock may be affected by each of the following factors, many of which are
outside of our control:

-     variations in quarterly operating results;
-     changes in estimates by securities analysts;
-     changes in market valuations of companies in our industry;
-     announcements by the Company of significant events, such as major sales,
-     acquisitions of businesses or losses of major customers;
-     additions or departures of key personnel; and
-     sales of our equity securities.

OUR PERFORMANCE WILL DEPEND ON THE CONTINUING GROWTH AND ACCEPTANCE OF THE WEB.

Our products are designed to be used with intranets, extranets and the Internet.
If the use of these methods of electronic communication does not grow, our
business, operating results and financial condition may be materially adversely
affected. Continued growth in the use of the Web will require ongoing and
widespread interest in its capabilities for communication and commerce. Its
growth will also require maintenance and expansion of the infrastructure
supporting its use and the development of performance improvements, such as high
speed modems. The Web infrastructure may not be able to support the demands
placed on it by continued growth. The ongoing development of corporate intranets
depends on continuation of the trend toward network-based computing and on the
willingness of businesses to reengineer the processes used to create, store,
manage and distribute their data. All of these factors are outside of our
control.

OUR EXISTING SHAREHOLDERS HAVE SIGNIFICANT INFLUENCE OVER US.

As of December 31, 2002, Robert F. Olson, our Chairman, holds approximately
10.3% of our outstanding common stock. Accordingly, Mr. Olson is able to
exercise significant control over our affairs. As a group, our directors and
executive officers beneficially own approximately 12.4% of our common stock.
These persons have significant influence over our affairs, including approval of
the acquisition or disposition of assets, future issuances of common stock or
other securities and the authorization of dividends on our common stock. Our
directors and executive officers could use their stock ownership to delay, defer
or prevent a change in control of our company, depriving shareholders of the
opportunity to sell their stock at a price in excess of the prevailing market
price.


                                       27

THE COMPANY CAN ISSUE SHARES OF PREFERRED STOCK WITHOUT SHAREHOLDER APPROVAL,
WHICH COULD ADVERSELY AFFECT THE RIGHTS OF COMMON SHAREHOLDERS.

Our Articles of Incorporation permit the Company to establish the rights,
privileges, preferences and restrictions, including voting rights, of unissued
shares of our capital stock and to issue such shares without approval from our
shareholders. The rights of holders of our common stock may suffer as a result
of the rights granted to holders of preferred stock that may be issued in the
future. In addition, the Company could issue preferred stock to prevent a change
in control of our company, depriving shareholders of an opportunity to sell
their stock at a price in excess of the prevailing market price.

OUR SHAREHOLDER RIGHTS PLAN AND CERTAIN PROVISIONS OF MINNESOTA LAW MAY MAKE A
TAKEOVER OF THE COMPANY DIFFICULT, DEPRIVING SHAREHOLDERS OF OPPORTUNITIES TO
SELL SHARES AT ABOVE-MARKET PRICES.

Our shareholder rights plan and certain provisions of Minnesota law may have the
effect of discouraging attempts to acquire the Company without the approval of
our Board of Directors. Consequently, our shareholders may lose opportunities to
sell their stock for a price in excess of the prevailing Market price.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Our interest income on cash and marketable securities is affected by changes in
interest rates in the United States. Through December 31, 2002, changes in these
rates have had a significant effect on our company. Interest rates earned on
invested funds have fallen by over 50% since December 2001. The Company believes
that there may be future exposure to interest rate market risk.

Our investments are held primarily in commercial paper which is affected by
equity price market risk and other factors. The Company does not anticipate
that exposure to these risks will have a material impact on us, due to the
nature of our investments.

The Company has no history of, and do not anticipate in the future, investing in
derivative financial instruments. Many transactions with international customers
are entered into in U.S. dollars, precluding the need for foreign currency
hedges. Any transactions that are currently entered into in foreign currency are
not deemed material to the financial statements. Thus, the exposure to market
risk is not material.

ITEM 4. PROCEDURES AND CONTROLS

(a) Our chief executive officer and our chief financial officer, after having
evaluated the effectiveness of the Company's "disclosure controls and
procedures" (as defined in the Securities Exchange Act of 1934, as amended
(the "Exchange Act") Rules 13a-14(c) and 15-d-14(c)) as of a date (the
"Evaluation Date") within 90 days before the filing date of this quarterly
report, have concluded that as of the Evaluation Date, our disclosure controls
and procedures were adequate and designed to ensure that information required to
be disclosed by the Company in the reports that the Company file or submit under
the Exchange Act is recorded, processed summarized and reported, within the time
periods specified in the Securities and Exchange Commission's rules and forms.

(b) There were no significant changes in our internal controls or in other
factors that could significantly affect these controls subsequent to the
Evaluation Date.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Not applicable.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

Not applicable.


                                       28

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable.

ITEM 5. OTHER INFORMATION

Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits filed with this report.



FILE     DESCRIPTION                                 REFERENCE
----     ------------------                          ---------
                                               
99.1     Certification by Vernon J. Hanzlik,         Electronic Transmission
         President and Chief Executive Officer,
         pursuant to 18 U.S.C. Section 1350,
         as adopted pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002.

99.2     Certification by Gregg A. Waldon,           Electronic Transmission
         Chief Financial Officer, Secretary
         and Treasurer, pursuant to 18 U.S.C.
         Section 1350, as adopted pursuant
         to Section 906 of the Sarbanes-Oxley
         Act of 2002.


(b)   Reports on Form 8-K.

      None.


                                       29

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.

                                    Stellent, Inc.
                                    -------------------------
                                    (Registrant)


Date: February 14, 2003             By:  /s/ Vernon J. Hanzlik
                                    --------------------------------------------
                                    Vernon J. Hanzlik,
                                    President and Chief Executive Officer
                                    (Principal Executive Officer)


Date:  February 14, 2003            By:  /s/ Gregg A. Waldon
                                    --------------------------------------------
                                    Gregg A. Waldon
                                    Chief Financial Officer,
                                    Secretary and Treasurer
                                    (Principal Financial and Accounting Officer)


                                       30

                                  CERTIFICATION

I, Vernon J. Hanzlik, President and Chief Executive Officer, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of Stellent, Inc.;

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the Company as of, and for, the periods presented in this
      quarterly report;

4.    The Company's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the Company and we
      have:

      a)    designed such disclosure controls and procedures to ensure that
            material information relating to the Company, including its
            consolidated subsidiaries, is made known to the Company by others
            within those entities, particularly during the period in which this
            quarterly report is being prepared;

      b)    evaluated the effectiveness of the Company's disclosure controls and
            procedures as of a date within 90 days prior to the filing date of
            this quarterly report (the "Evaluation Date"); and

      c)    presented in this quarterly report our conclusions about the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

5.    The Company's other certifying officers and I have disclosed, based on our
      most recent evaluation, to the Company's auditors and the audit committee
      of Company's board of directors (or persons performing the equivalent
      function):

      a)    all significant deficiencies in the design or operation of internal
            controls which could adversely affect the Company's ability to
            record, process, summarize and report financial data and have
            identified for the Company's auditors any material weaknesses in
            internal controls; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the Company's
            internal controls; and

6.    The Company's other certifying officers and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.

Date: February 14, 2003


                                    /S/ Vernon J. Hanzlik
                                    ---------------------

                                      Vernon J. Hanzlik
                            President and Chief Executive Officer


                                       31

                                  CERTIFICATION

I, Gregg A. Waldon, Chief Financial Officer, Secretary and Treasurer, certify
that:

1.    I have reviewed this quarterly report on Form 10-Q of Stellent, Inc.;

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the Company as of, and for, the periods presented in this
      quarterly report;

4.    The Company's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the Company and we
      have:

      a)    designed such disclosure controls and procedures to ensure that
            material information relating to the Company, including its
            consolidated subsidiaries, is made known to the Company by others
            within those entities, particularly during the period in which this
            quarterly report is being prepared;

      b)    evaluated the effectiveness of the Company's disclosure controls and
            procedures as of a date within 90 days prior to the filing date of
            this quarterly report (the "Evaluation Date"); and

      c)    presented in this quarterly report our conclusions about the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

5.    The Company's other certifying officers and I have disclosed, based on our
      most recent evaluation, to the Company's auditors and the audit committee
      of Company's board of directors (or persons performing the equivalent
      function):

      a)    all significant deficiencies in the design or operation of internal
            controls which could adversely affect the Company's ability to
            record, process, summarize and report financial data and have
            identified for the Company's auditors any material weaknesses in
            internal controls; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the Company's
            internal controls; and

6.    The Company's other certifying officers and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.

Date: February 14, 2003


                                      /S/ Gregg A. Waldon
                                      -------------------

                                        Gregg A. Waldon
                       Chief Financial Officer, Secretary and Treasurer


                                       32



FILE     DESCRIPTION                                 REFERENCE
----     -----------                                 ---------
                                               
99.1     Certification by Vernon J. Hanzlik,         Electronic Transmission
         President and Chief Executive Officer,
         pursuant to 18 U.S.C. Section 1350,
         as adopted pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002.

99.2     Certification by Gregg A. Waldon,           Electronic Transmission
         Chief Financial Officer, Secretary
         and Treasurer, pursuant to 18 U.S.C.
         Section 1350, as adopted pursuant
         to Section 906 of the Sarbanes-Oxley
         Act of 2002.



                                       33