"Filed by SmartForce Public Limited Company
                                   pursuant to Rule 425 under the Securities Act
                                            of 1933 and deemed filed pursuant to
                           Rule 14a-12 under the Securities Exchange Act of 1934
                                          Subject Company: SkillSoft Corporation
                                                  Commission File No. 000-28823"

                                   SMARTFORCE
                             SKILLSOFT MERGER UPDATE
                             Moderator: Greg Priest
                        June 10, 2002, 2:00 P.M. Pacific


Conference Coordinator: Good afternoon, ladies and gentlemen, and thank you for
                    standing by. Welcome to the SmartForce SkillSoft Merger
                    Update Conference Call. At this time, all participants are
                    in a listen-only mode. Following the formal presentation,
                    instructions will be given for the question and answer
                    session. If anyone needs assistance at any time during the
                    conference, please press the star followed by the 0. As a
                    reminder, this conference is being recorded today, Monday,
                    June 10, 2002. I would now like to turn the conference over
                    to Miss Anna Yen. Please go ahead ma'am.

Anna Yen:           This conference call will contain forward-looking
                    statements within the meaning of Section 27a of the
                    Securities Act of 1933 as amended, and Section 21e of the
                    Securities Exchange Act of 1934 as amended, including
                    statements regarding expected synergies, the effect of the
                    merger on long-term customer and shareholder value, the
                    ability to grow revenues and profits, the return on trainee
                    investments for the Company's customers, financial
                    estimates, timing of closing, industry ranking, execution of
                    integration plans, and management and organizational
                    structure. All forward-looking statements in this conference
                    call are subject to risks, uncertainties, and assumptions
                    that could cause actual results or events to differ
                    materially from those contained in the forward-looking
                    statements.

                    The factors that could cause actual results or event to
                    differ include, but are not limited to, the possibility that
                    the market for the sale of certain products and services may
                    not develop as expected. That development of these products
                    and services may not proceed as planned, that the
                    transaction does not close, that the Companies may be
                    required to modify aspects of the transaction to achieve
                    regulatory approval. That prior to the closing of the
                    proposed merger, the business of the companies that reduced
                    to uncertainty or that the parties are unable to transition
                    customers, successfully execute their integration strategies
                    or achieve plan synergies. For additional factors that could
                    cause actual results or events to differ materially from
                    those in the forward-looking statements, we refer you to
                    SmartForce and SkillSoft filings with the SEC, specifically
                    SmartForce's annual report on Form 10K for the year ended
                    December 31, 2001, SkillSoft's annual report on Form 10K for
                    the year ended January 31, 2002, and subsequently filed
                    reports.

                    In addition, SmartForce intends to file a registration
                    statement on Form S4 in connection with the transaction, and
                    SmartForce and SkillSoft intend to mail a join proxy
                    statement and prospectus to their respective stockholders in
                    connection with the transactions. Investors and security
                    holders of SmartForce and SkillSoft are urged to read the
                    joint proxy statement and prospectus when it becomes
                    available, because it will contain important information
                    about SmartForce, SkillSoft, and the transaction. SmartForce

                                     Page 1



                    and SkillSoft assume no obligation and do not intend to
                    update these forward-looking statements. Now let me hand it
                    over to Greg.

Greg Priest:        Hi everybody. Welcome to our conference call discussing the
                    pending merger between SkillSoft and SmartForce. I'm here
                    today with Chuck Moran, SkillSoft's President and Chief
                    Executive Officer and Tom McDonald who is SkillSoft's Chief
                    Financial Officer. Thanks for coming in. In a moment, I'm
                    going to turn the call over to Chuck to walk us through the
                    basic terms of the merger. What the resulting combined
                    company is going to look like, specifically how we're going
                    to put the companies together to form what we believe will
                    be the clear leading force in e-learning. Tom's going to
                    then provide you some detail about the financials of our new
                    company, including revenue and profit guidance. We'll then
                    open the call to your questions.

                    Before I turn the call over to Chuck, I would like to give
                    you a perspective on the merger. Why are we doing it, why
                    are we doing it now, and what do we think it means for the
                    future of our newly combined company and for the future of
                    our industry? The answer, I think, is actually quite simple.
                    We're doing this deal because we believe that we have the
                    potential to take the clear, leading position in a very
                    attractive market and to bring our companies together will
                    significantly strengthen the platform from which we can
                    attack that opportunity and significantly increase the
                    likelihood of succeeding in our goals.

                    Regarding the market opportunity, the last year has been a
                    tough one for e-learning, for the e-learning industry, as
                    for enterprise software generally. At the same time, while I
                    wouldn't willingly repeat the experience of going through
                    it, one positive development for our industry occurred over
                    the last year. That was that the market landscape in our
                    segment of the e-learning industry has clarified
                    dramatically. Now there is simply a vast amount of money
                    spent by enterprises on training their staff. The estimates
                    range from around $75 billion to over $100 billion every
                    year and the great majority of this training occurs in
                    traditional instructor-led formats, and it has been obvious
                    to many of us for some time that there's an enormous market
                    opportunity in delivering this training through technology.

                    I don't believe at this point there can be any question
                    about the magnitude of that potential market. What there
                    have been questions about, is how to get at that market.
                    Where is the money going to be spent specifically? In trying
                    to get an answer to that question, investors and industry
                    analysts have created a variety of models for the market.
                    Most of these show their commonality in dividing the market
                    into a content segment, an infrastructure or technology
                    segment, and a services segment. There's still

                                     Page 2



                    quite a bit of confusion about the infrastructure segment.
                    What are the categories of e-learning infrastructure that
                    customers are going to want to buy? Which companies will be
                    the long-term winners? Will the independent LMS companies
                    survive? Is content management a viable product category?
                    What role are the large software companies going to play -
                    the ELP's, the CRM, vendors, etc? At the same time, real
                    questions continue to exist about the services segment. Can
                    the custom content development houses generate the same
                    profits at scale? Is there an e learning systems-integration
                    opportunity? What roles are the consulting firms going to
                    play? What role are the Big 5 firms going to play - people
                    like CFC and EDS?

                    Now theses are all valid questions and while I obviously
                    have my opinion on the probable answers to them, the fact is
                    that the jury is still out on many of them. With respect to
                    the content area, though, the landscape has clarified
                    considerably. It is absolutely clear that there is a market
                    of some very significant size for generic content.
                    SmartForce alone has shown that and companies like SkillSoft
                    and NETg have demonstrated it as well. It is also clear that
                    it is possible to generate profits in this market at scale.
                    Notwithstanding the fact that we built up our cost base more
                    quickly than in the event proved to be appropriate,
                    SmartForce has successfully generated profits, and based on
                    our recent cost reduction initiatives, we are well on our
                    way to returning to profitability. SkillSoft is now
                    profitable and NETg, for another example, is profitable for
                    a number of years, many of them under Chuck's leadership.

                    The fact is, in short, there is a large market opportunity
                    for e-learning content. Several companies have successfully
                    built franchises in that market and that market can support
                    quite profitable businesses. If I had to identify one reason
                    why we're doing this deal, it would be this: Together we
                    have the opportunity at a reasonably early stage in the
                    development of this market to take an obviously leading
                    position in the content arena. SmartForce is the leader in
                    IT sales and CRM content. SkillSoft is the leader in
                    interpersonal skills. Both companies have a strong presence
                    in other generic content areas. The combination of the two
                    company's strengths solidifies our abilities to further
                    penetrate and address enterprise's training needs and so
                    powerfully expand on our already strong competitive
                    position. Moreover, it is also clear that there are a wide
                    variety of applications outside of the formal training
                    function for e-learning.

                    There are a number of business processes that are performed
                    within enterprises that involve the transfer of knowledge
                    around the business that are not formally part of the
                    training function. These business processes include managing
                    contact centers, launching products where we outdo
                    enterprise software applications, and getting new sales
                    hires up to quota

                                     Page 3



                    productivity. SmartForce has begun to pursue these
                    applications through our solutions sets. Long-term, we
                    believe that these are some of the most exciting
                    opportunities for the combined company. These package
                    solutions are some of the stronger elements of SmartForce's
                    current sales pipeline and, since they are built from a
                    combination of generic content, infrastructural technologies
                    and services, no one other than SmartForce has been
                    successful in bringing such an application to market. We
                    believe that we can build on our position and content to
                    establish the Industry's strongest packaged solutions
                    business as well.

                    So far, I've been talking about the long-term strategic
                    rationales for the deal, but I think there are some
                    immediate benefits as well. First, we've got the potential
                    to leverage dramatic cost benefits. SmartForce has just
                    reduced its cost base considerably. On April 18th, we
                    announced that we intended to make 421 job cuts, which
                    amounted to about 20% of our workforce. That has now been
                    achieved. It would be difficult to pursue more aggressive
                    cuts, however, because as we discussed on our April 18th
                    conference call, to do so would potentially put our backlog
                    at risk. Because much of our planned expenditures for next
                    year overlapped with SkillSoft, we can therefore
                    significantly reduce our planned expenditures for next year
                    while maintaining and even increasing the resources we will
                    devote together to content-build software support and the
                    like. Second, we've strengthened the management team and I
                    genuinely believe dramatically.

                    At SmartForce I was acting as Chairman, CEO, and President.
                    Chuck has effectively had a similar role at SkillSoft.
                    SmartForce needed to reduce the span of control of our top
                    management, and I believe that SkillSoft was going to face
                    the same issue in the near future. We are combining what I
                    believe, from an admittedly biased perspective, to be the
                    two best management teams in the industry, to create what I
                    believe - well, what is certainly - the most experienced
                    team in the industry bar none. I really think that the
                    management culture is strong. I know that everybody who does
                    a merger always talks about how happy they are to be doing
                    the deal, but in our case Chuck and I have known each other
                    for many years. We've been competitors and I can say without
                    hesitation that I've always held him in the greatest
                    respect. We've looked at bringing our businesses together in
                    the past and for one reason or another, have not been able
                    to make it happen. I think Chuck and I both genuinely
                    believe that we have complimentary strengths and there's no
                    one I'd rather be working with to drive our Company and our
                    industry forward.

                    I'm now going to hand it off to Chuck, but before I do, I'd
                    like to make one final comment, and that is to address why
                    we're doing this now. I can say without hesitation that now
                    would not have been a good time to sell SmartForce. I think
                    there's great value to be created for shareholders

                                     Page 4



                    simply by returning SmartForce to profitability and growth
                    and I do not have the slightest doubt about our ability to
                    achieve that. At the same time, what this deal does is
                    powerful in the immediate and the long-term. Immediately, we
                    can achieve major efficiencies and cost-savings together
                    that would've been practically impossible apart. This will
                    allow us, I believe, to deliver strong earnings even if the
                    challenging environment we are presently in continues. Over
                    the longer term I believe this deal positions us as an
                    e-learning powerhouse. When the market does turn (and it
                    will) we'll be in a unique position to leverage that turn.
                    On a personal note, I and the rest of my executive team and
                    are very excited to have the opportunity to work with Chuck
                    and his team to build what we believe to be the strongest
                    corporate e-learning company in the world, now and over the
                    long-term. So now I'll turn it over to Chuck and then to Tom
                    to discuss the combined company.

Chuck Moran:        Thank you, Greg. Let me talk briefly about the deal.
                    Financially, this is a merger of equals but where SmartForce
                    is receiving a premium to its current market price as we
                    bring the companies together. The premium that SmartForce
                    shareholders are receiving amounts to approximately 30%
                    using a 30-day, trailing average, and approximately 19%
                    using today's close. Looking at the same point from another
                    angle, for each share a SmartForce shareholder owns, they
                    will effectively receive value of $7.88 using a 30-day
                    trailing average, and $6.38 using Friday's close. Following
                    the deal, former shareholders of SmartForce will hold
                    approximately 58% of the combined Company. Former
                    shareholders of SkillSoft will hold approximately 42% of the
                    combined Company. Legally, rather than creating a new
                    company and issuing shares to both sets of shareholders from
                    the new company, we are structuring this transaction as a
                    merger of SkillSoft into a newly formed subsidiary of
                    SmartForce. Legally, SmartForce will be issuing shares to
                    the former shareholders of SkillSoft, and SmartForce will be
                    the surviving corporation legally. The deal will be tax-free
                    and will be accounted for as a purchase. The deal is subject
                    to the approval of company shareholders, antitrust
                    clearance, and other customary conditions. We expect the
                    deal to close by the end of the third quarter.

                    Let me briefly move from a financial point of view to an
                    operational point of view. Operationally this is a true
                    merger of equals. We are taking the strongest elements of
                    each of our companies and bringing them together. Our goal
                    is simple: To be the leading player in the e-learning
                    content and packaged solutions landscape. We believe that
                    the Company combined has the power to generate the outsized
                    returns that tend to flow to companies that are leaders in a
                    market space. Customers are looking for a provider that can
                    offer comprehensive e-learning solutions and who brings
                    financial stability and long-term dependability. Together we
                    are better

                                     Page 5



               positioned than any other player in the market to be our
               customers' long-term partner for their e-learning needs.

               In terms of management, Greg will be Chairman of the Board and
               Chief Strategy Officer, and I will be the Chief Executive
               Officer. I will run the day-to-day business of the Company. Greg
               will spend his time helping to bring to fruition some of the
               strategic initiatives that have the power to act as a catalyst of
               the Company's growth over time. Our management team will consist
               of 3 executives from SmartForce and 3 from SkillSoft, all
               reporting directly to me. Tom McDonald from SkillSoft will be the
               Company's Chief Financial Officer. Jeff Newton from SmartForce
               and Jerry Nine from SkillSoft will run the key business units,
               with Jeff running the Complex Solutions business and Jerry
               focusing on the Content business. Paul Henry from SmartForce will
               run Corporate Marketing and Customer Support. Mark Townsend from
               SkillSoft will run Software Development and Colm Darcy from
               SmartForce will run Content Development.

               Regarding the Board, three members of the Board will be from
               SmartForce, three members will be from SkillSoft, and we have
               identified a new seventh Director who has not previously served
               on either Board and who was originally nominated by SkillSoft.
               All seven Board members have already been identified. Our plan is
               to select a new name for the combined Company that is different
               from both of the company's existing names and we are working on
               the alternatives now. Depending upon the availability of
               appropriate names, we may continue with one of the existing
               names. Corporate headquarters of the combined Company will be in
               Dublin, Ireland, where SmartForce is headquartered, however North
               American headquarters will be in Nashua, New Hampshire,
               SkillSoft's headquarters. The Company expects to maintain a
               presence in Redwood City, California, which is SmartForce North
               American headquarters.

               The Company's fiscal years are different by one month. In order
               to reduce the impact of the deal on our sales force, we will
               adopt SkillSoft's fiscal year ending January 31st. On behalf of
               everyone at SkillSoft, I'd like to express our excitement about
               this transaction and as Greg mentioned, the next growth phase of
               the e-learning industry will be driven by vendors like us,
               providing solutions designed to meet comprehensive,
               enterprise-wide training needs. This transaction positions us to
               capture a leading share of this growing market. As companies
               continue to manage their costs, the future of the e-learning
               industry is very positive and we believe that properly designed
               e-learning solutions can effectively and economically help
               companies control costs and help them become more competitive.
               While each company individually has a strong offering in
               e-learning solutions, together we can provide customers with
               access, tremendous breadth and depth of IT, and critical business
               skills content.

                                     Page 6




               Currently, SkillSoft offers customers one of the largest
               e-learning business skills libraries and SmartForce offers one of
               the largest IT sales and CRM content libraries, that together can
               target sales, marketing, IT, HR, operations, channeling customer
               service departments. SkillSoft has over 1,500 courses,
               translations, and simulations, and with the addition of recently
               integrated Books 24 X 7 acquisition, we've added over 2,000
               digitized IT and business books to comprise our reference ware
               offering. SmartForce has over 1,500 courses in 10 languages, real
               time mentors, interactive workshops, and role-play simulations.
               The combined entity will have over 3,000 courses and simulations,
               along with over 2,000 reference ware products, which will be
               supported by a comprehensive infrastructure.

               Just as important as products is the distribution support of
               those solutions. We believe that our complimentary sales and
               distribution approaches will be a significant strength for the
               Company. We both employ a direct sales approach, which will allow
               us to capitalize on significant cross-sell opportunities that
               exist. Our sales forces, post closing, will begin joint selling
               immediately. Although both companies call on the Global 2000 and
               actually Global 5000, there is minimal overlap of products
               actually sold to our respective customers in this target market.
               We believe that the majority of SmartForce's customers will be
               excellent prospects for SkillSoft's critical business skill
               offerings. Since SkillSoft has just begun it's sales efforts on
               IT products, we have a great opportunity to sell IT in addition
               to sales and CRM to all our customers that are not presently
               SmartForce accounts. Importantly, we are also going to leverage
               SmartForce's strong indirect sales channel through their
               international presence and channel partnerships, which accounts
               for approximately 25-30% of their revenues. As a point of
               reference, SkillSoft's long-term target model of direct versus
               indirect sales is approximately 25-30%. As of today, SkillSoft's
               percentage is much smaller, approximately 10-15%.

               Another important note is that our respective sales forces have
               extensive experience in selling e-learning solutions, and
               although we will train the sales force on products, they already
               have the experience of selling technology-delivered e-learning
               solutions to the Global 5000. In terms of synergies, we have
               identified significant cost savings that Tom will walk you
               through in a moment. Tom will also discuss how the combined
               Company will standardize on SkillSoft contracting methodology,
               which will result in forward visibility. Our strategy in running
               the Company is to grow top and bottom line, but when balancing
               the two, we will prioritize bottom line. We feel that our
               business model lends itself to leverage and we intend to take
               advantage of that. Both companies have high gross and operating
               margin models, with cost structures that are comprised of
               primarily head count. We expect to continue focusing on generic

                                     Page 7



               solutions such that as revenues increase, costs remain constant,
               and the result will be a positive margin growth with high
               earnings potential.

               Although no integration is easy, we are confident in our ability
               to integrate the companies with minimal disruption, due to our
               familiarity with each others' business model, compatible
               corporate cultures, minimal product overlap, shared direct sales
               approach, and an experienced management team. We have a detailed
               integration plan that is broken into departmental analysis and
               plan on combining the two companies with little disruption to
               customers and partners. Given the size of this merger and the
               effect the accounting regulations will have on the financials, we
               though it advantageous to have Tom walk you through the details.
               So let me pass the call over to Tom now.

Tom McDonald:  Thanks, Chuck. Good afternoon, everyone. I'm excited about the
               opportunities that the combination of SkillSoft and SmartForce
               can provide to customers, investors, employees, and partners. Let
               me provide some of the financial highlights this combined Company
               should achieve. First it will be accretive to SmartForce
               shareholders immediately, excluding deal-related costs and
               intangible amortization, and accretive to SkillSoft shareholders
               in fiscal year ending January 31, 2004. Second, substantial cost
               synergies have been identified, leveraging the strengths of both
               organizations while eliminating redundancy and under performing
               operations and assets. Third, revenue synergies provide an
               upside, due to cross selling opportunities, but are not required
               or assumed to make this deal accretive as stated. Fourth, this
               combination positions the combined Company for future growth and
               profitability.

               There are key accounting and financial reporting impacts that I
               would like to bring to your attention. First, SkillSoft will be
               the acquirer in this transaction for accounting purposes, as
               determined by the SEC. This means that despite the fact that
               SmartForce is issuing shares in this transaction, the transaction
               will be accounted for considering SkillSoft as the acquirer. The
               determination of whom is treated as the acquirer for accounting
               purposes is driven by FAS 141, therefore the purchase accounting
               impact will cause the combined Company to lose a significant
               amount of SmartForce's balance sheet deferred revenue to
               goodwill. It will create intangible assets requiring a non-cash,
               quarterly amortization expense, and also a one-time charge for
               transaction related expenses.

               Second, the account methods and customer contracting will
               standardize around SkillSoft's current policies, resulting in
               more contracts using subscription revenue recognition instead of
               delivery-based up front recognition. We support this conversion
               because it is the most conservative position and provides
               enhances financial visibility and stability. As we undertake the
               conversion of up front license-based

                                     Page 8



               revenues to subscription, we will see a one-time reduction in
               revenue as revenue recognized under converted contracts is pushed
               out to future periods. Third, the combination will also result in
               some commercial overlap that will result in loss of revenue in
               the short term. This involves a select number of situations where
               the nature of our contract, such as an all product inclusive
               contract, will result in a re-negotiation of fees or where the
               combined offering for common customers drives a more attractive
               pricing structure according to our standard fee schedules. In
               addition, our intention to de-emphasize custom service revenue
               activities to focus on the higher margin segments of the business
               will result in a modest amount of lost revenue growth.

               Before explaining the financial guidance for the combined Company
               for fiscal year 2003 and 2004, I would like to review the current
               guidance for both companies as stand-alone entities for calendar
               year 2002 and SkillSoft's fiscal year ending January 31, 2003, to
               set a baseline for assessing the combined Company numbers. The
               assumption is the merger will close on September 30, 2002. The
               fiscal year end will be January 31, 2003. SmartForce has provided
               revenue baseline guidance on Q4, calendar year 2002, with a range
               of $48-52 million in revenue, with a midpoint of $50 million, and
               corresponding net income before amortization of approximately $1
               million. SkillSoft has provided revenue baseline guidance for the
               fiscal year ended January 31, 2003, with a range of $72-75
               million and a midpoint of approximately $73.5 million, and a
               corresponding net income of approximately $10 million, consistent
               with our previously stated guidance. The combined revenue for
               fiscal year 2003, therefore, is approximately $124 million, with
               a net income of $11 million before amortization and deal-related
               expenses.

               Non cash accounting adjustments, about 124 midpoint revenue
               number, will be lost deferred revenue of $13 million and $8
               million of up front license revenue converted to subscription
               revenue. Other adjustments due to business overlap and
               realignment are expected to be $3.5 million due to the emphasis
               in growth in the custom service area as well as commercial
               overlap in business realignment. Total revenue adjustment for the
               fourth quarter would therefore be $24.5 million. Again $21
               million of this will have no cash impact. On the cross synergy
               side, cost stabilization in the custom service area, immediate
               reduction of overlap product bill plans, immediate reduction of
               overlap marketing expenditures, and redundant public company
               depreciation of facility costs will allow an expected $6.5
               million reduction. Taking into account our full year, as well as
               SmartForce's Q4 under purchase accounting, the pro forma fiscal
               year 2003 results are expected to be approximately $99 million
               and a net loss before amortization of $7 million, resulting in a
               pro forma EPS of $0.06 loss per basic and diluted share.

                                     Page 9




                    Moving on to calendar year 2003/fiscal year 2004, we will
                    first discuss the stand-alone financial guidance for
                    SmartForce and SkillSoft. For the fiscal year ending January
                    31, 2004, SkillSoft has reaffirmed at revenue of $92-97
                    million, with an EPS of $0.83 to $0.91 per share. I'll now
                    turn it back to Greg to briefly introduce stand-alone
                    guidance for SmartForce.

Greg Priest:        Thanks, Tom. As you're aware to this point, we have not
                    introduced formal guidance for calendar year 2003. As Tom
                    mentioned for 2002, given our indication that we would have
                    a cost base that would run about $50 million in Q4 and that
                    we would be modestly profitable in Q4, you're obviously able
                    to get your 2002 guidance out of that. For 2003, we have not
                    yet put anything formally out. We are now initiating on a
                    stand-alone basis, 2003 guidance that is in line with
                    consensus of $220-230 million of revenues and EPS of $0.34
                    to $0.42 a share. That compares to the 2002 numbers of
                    $180-185 million and a net loss of $0.40 to $0.50 a share,
                    so with that indication of our stand-alone guidance, let me
                    turn it back over to Tom to describe the combined
                    expectations of the merged Company.

Tom McDonald:       Thanks, Greg. With that baseline guidance set for each
                    company, I'll move on to assessing the combined Company
                    numbers as follow. The SmartForce baseline revenue is the
                    midpoint $225 million, with a net income midpoint before
                    amortization of approximately $24 million. SkillSoft
                    baseline revenue is the midpoint $95 million on the guidance
                    range of $92-97 million, net income of approximately $18
                    million. The combined midpoint baseline revenue therefore is
                    $320 million, with net income of approximately $42 million
                    before amortization and one-time charges. Non cash
                    accounting adjustments to the 320 revenue number will be
                    lost deferred revenue of $25 million and a $22 million
                    adjustment of up front license revenue converted to
                    subscription revenue. Cash adjustments due to commercial
                    overlap and business realignment would be $18 million, due
                    to de-emphasizing growth in the custom service area, as well
                    as commercial overlap situations. Therefore the total
                    revenue adjustment for the year would be $65 million,
                    comprised of $47 million non cash accounting adjustments and
                    $18 million of other adjustments due to commercial overlap
                    and business realignment.

                    On the cost synergy side, cost stabilization in the custom
                    service area for approximately $4 million of savings,
                    reduction of overlap product bill plans, reduction of R&D
                    platform and simulation redundancies, as well as
                    consolidating the learning delivery technology, would result
                    in cost savings of approximately $10 million. Reduction of
                    marketing expenditures to be more in line with the SkillSoft
                    model and eliminating redundant sales management and the
                    bottom 20% sales and support performers would result in cost
                    savings of approximately $39 million. Redundant facilities,
                    public Company costs, accounting, legal, and general

                                     Page 10



                    administrative costs will result in additional cost savings
                    of approximately $13 million. Net adjusted impact for
                    calendar year 2003 and SkillSoft's fiscal year 2004 will be
                    combined revenue of $255 million, with a net profit of
                    approximately $43 million before amortization, for a pro
                    forma EPS of approximately $0.39 per diluted share. The
                    combined Company's target long-term operating model is
                    86-88% gross margin, 17-18% for product development, 40-41%
                    for sales and marketing, 6-7% for G&A to achieve a 19-25%
                    operating profit. We would target annual revenue growth to
                    be 20% plus, and target EPS growth to be 30% plus.
                    Additionally looking forward, we expect our combined diluted
                    share count as of January 31, 2003 to be approximately
                    107-108 million shares and January 31, 2004 to be
                    approximately 110-111 million shares, excluding the effect
                    of any future acquisitions. I would now like to open the
                    call up for questions, operator.

Conference Coordinator: Thank you sir. Ladies and gentlemen, at this time we
                    will begin the question and answer session. If you have a
                    question, please press the star followed by the 1 on your
                    push button phone. If you would like to decline from the
                    polling process, press the star followed by the 2. You will
                    hear a 3-tone prompt acknowledging your selection. Your
                    questions will be polled in the order they are received. If
                    you are using speaker equipment, you will need to lift the
                    handset before pressing the numbers. One moment, please, for
                    the first question. Our first question comes from Greg
                    Cappelli with Credit Suisse First Boston. Please go ahead.

Greg Cappelli:      Thanks. Good afternoon Chuck, Tom, and Greg. I guess just a
                    couple of questions to start off with. Chuck, just to
                    clarify the $0.39 that you guys talked about combined, I
                    guess from an adjusted standpoint, would that presume that
                    your stand-alone number would have in calendar `03, your
                    fiscal - what, $0.36, $0.37, something like that?

Chuck Moran:        Thirty-seven cents, I believe, Greg, so...

Greg Cappelli:      Okay.

Chuck Moran:        It's accretive.

Greg Cappelli:      Okay and then, Tom, you were just mentioning the cost
                    synergies. What's the timing for actually realizing those?
                    How quickly can you realize the kinds of synergies you were
                    talking about? Is that immediate or right when the deal
                    closes, or does it take 6 months, or?

Chuck Moran:        Greg, we've got, you know a phase-in plan. This is Chuck
                    talking. We're anticipating about 10%, or approximately 10%
                    in this calendar year, and the balance being effective at
                    the beginning of next year, so that they're in place for the
                    whole year.

                                     Page 11



Greg Cappelli:      Okay, so relatively quickly then.

Chuck Moran:        Yes sir.

Greg Cappelli:      Sounds like within a quarter.

Chuck Moran:        Right.

Greg Cappelli:      Then just a quick question from a tax perspective, just in
                    terms of the consequences. I guess SmartForce is the legal
                    acquirer here from a tax perspective, so you might - I'm
                    assuming you'll be assuming their tax rate that they have
                    right now. How do you, how do we look at the NOL's that you
                    currently have in place?

Greg Priest:        Well the NOL's will not be lost. They'll just be taken down
                    at a different rate, but they'll still be intact for both
                    companies. From a tax perspective, as we continue to have
                    products built over in Ireland and the way that the
                    transference of profits go, the more products that are
                    created au tier, or not in the U.S., therefore not
                    generating taxable income. That will be consistent with our
                    long-term approach.

Greg Cappelli:      Okay and then I guess - I know there's probably a lot of
                    questions, so let me just ask one more and that is from the
                    perspective of the combined firm. Obviously SmartForce has
                    you know hundreds of people over in Ireland I guess in
                    product development and many sales people as well. I just
                    want to - and Greg gave out some of the new numbers from the
                    reductions that they had made most recently, I think in
                    April. What is the plan to keep most of those people in
                    place and how do you look at the combined you know
                    production in terms of content development, R&D? Do you plan
                    on doing most of it overseas or in the U.S., and I'll hang
                    up and let somebody else ask some questions.

Chuck Moran:        Sure, well, naturally there are some overlaps which we will
                    be taking advantage of and eliminating redundancy and costs,
                    but you know when you phrased your question that way, the
                    majority will be staying but there still will be
                    elimination's for the obvious reasons. For example, we don't
                    need to build 2 product lines for Soft Skills obviously, and
                    it will be some rationalization of that product line along
                    with sales force and the sales channels. There will be some,
                    and Tom's identified those at a high level.

Conference Coordinator: Thank you. Our next question comes from Howard Block
                    with Bank of America Securities. Please go ahead.

Howard Block:       Good afternoon, Chuck, Tom, and Greg, and first of all,
                    congratulations on the merger. I wish you the best of luck.
                    A couple of questions, on the

                                     Page 12



                    development question you were just addressing, is there an
                    opportunity to utilize the Dublin force in a way that might
                    enable you to sort of free up to the extent you were leaning
                    on these outsource development teams that you had
                    domestically?

Chuck Moran:        There absolutely is. As a matter of fact, you know how we
                    look at things as through an outsourcing strategy, and
                    actually SmartForce has done outsourcing as well, so they
                    have a blended model as well, whereas ours is exclusively
                    outsource. We're in a flexible position so that we can take
                    advantage of the highest quality products at the lowest cost
                    and wherever that will take us will dictate where products
                    will be built.

Conference Coordinator: Thank you. Our next question comes from Trace Urdan with
                    Dean Equity Partners. Please go ahead.

Trace Urdan:        Hey, good afternoon. Tom, I was hoping you might be able to
                    elaborate a little bit on this issue of the change in
                    revenue recognition because frankly, my understanding of
                    SmartForce's revenue recognition was that each type of
                    revenue was being recognized in an appropriate manner. That
                    those revenues that really did represent library course ware
                    were already being recognized on a subscription basis, so
                    I'm a little bit lost as to where you know where this
                    disconnect is taking place. I wondered if you could
                    elaborate on that a little bit.

Greg Priest:        Actually - this is Greg - I mean given that it relates to
                    SmartForce accounting, let me pick it up. The issue is, with
                    respect to one specific sub-category of revenue, your
                    understanding, Trace, is entirely correct. There is one
                    sub-category of revenue, which as you know, last year about
                    13% of our revenue at SmartForce came from software licenses
                    that were booked on an up front basis the way you book
                    software licenses. What we're going to do on a going-forward
                    basis is we are going to embed maintenance services within
                    those agreements, such that the agreements become service
                    agreements rather than software license agreements. Such
                    that you end up taking the revenue ratably over the life of
                    those agreements, rather than taking it up front, so that
                    13% that you would have seen last year coming from up front
                    licenses should go to 0. That going to 0 is going to cost us
                    the amount of money that Tom laid out. Everything else
                    remains exactly the same.

Trace Urdan:        Some of those...

Conference Coordinator: Our next question comes from Fred McCrae with Thomas
                    Weisel Partners. Please go ahead.

Fred McCrae:        A question for Tom, actually. Tom maybe you could walk us
                    through exactly what the - in terms of the mechanics with
                    the SkillSoft

                                     Page 13



                shareholder expects to receive and kind of the current
                valuation. Maybe you could walk us back through relative to
                where SmartForce has been trading over the past 30 days and how
                we should get our hands around that.

Tom McDonald:   Can you repeat that question again?

Fred McCrae:    Yeah Tom, its Fred McCrae. I wanted to just get a little better
                feel for what the SkillSoft shareholders should expect in terms
                of the you know what mechanically will they expect in terms of
                delivery to them at the time of closing?

Tom McDonald:   Oh, okay. They're going to be receiving ADR's to the exchange
                ration of 2.367 shares for each SkillSoft share that they are in
                possession of, Fred, and (INAUDIBLE).

{Crosstalk}

Fred McCrae:    (INAUDIBLE) of basically Newco, 2-spot-3-6-7 of...

{Crosstalk}

Tom McDonald:   SmartForce ADR shares and...

Fred McCrae:    Okay.

Tom McDonald:   ...don't confuse Newco because we don't have a name...

Fred McCrae:    Sure.

Tom McDonald:   ...it will still be a legal entity of SmartForce.

Fred McCrae:    Kind of relative to SmartForce's closing price on Friday, which
                was what, 510 if I'm not mistaken?

Tom McDonald:   Right.

Greg Priest:    Yes.

Chuck Moran:    Correct.

Fred McCrae:    That's kind of what put the value of about 12
                dollars-and-some-odd cents there on a SkillSoft share at the
                current time? Is that accurate? What have I missed?

                                    Page 14



Chuck Moran:        No, it's not. It's really looked at as a premium, so you
                    would take either their share count divided by .4224 or you
                    take the SkillSoft and multiply it by 2.367 to do the math.

Greg Priest:        You're right in principle, Fred, though, that basically you
                    can look at this one of two ways. You can look at it as, you
                    know a premium to SmartForce or as a discount to SkillSoft.
                    Obviously SmartForce being under (INAUDIBLE) serious
                    pressure from the stock price perspective.

Fred McCrae:        Well I guess my point is, taking a look at you know, as a
                    SkillSoft shareholder getting 2-spot-3-6-7 ADR's in
                    SmartForce, what have I effectively missed there, Chuck?

Greg Priest:        You've not missed anything. That is the correct exchange
                    ratio.

Fred McCrae:        Okay and that at 510 per share is basically telling me
                    somewhere about you know - under the current price that
                    SkillSoft right now. That's just what I'm trying to get my
                    arms around.

Greg Priest:        Oh, current price. That's right.

Fred McCrae:        Yeah.

Greg Priest:        Yeah. I thought you were using the historical price, my
                    apologies.

Fred McCrae:        Okay, so I haven't missed anything in that part of the
                    equation.

Greg Priest:        No.

Fred McCrae:        Okay. Then maybe, Tom, you could tell us a little bit about
                    - I'm just going to follow up on Trace's question, in regard
                    to the recognition of the contracts. What about - I think,
                    what, 15% or 20% of what you guys recognize would be up
                    front, is that also going to go with the same thing that
                    Greg just described? In terms of those will also go to
                    maintenance and services?

Tom McDonald:       No, what Greg's revenue segment relates to, software
                    licenses and converting those into service types of
                    agreements, really, is not a title content contract, which
                    is what Greg's, what SmartForce is now taking ratably as
                    well as SkillSoft is taking ratably. It's only when all of
                    the commitments and obligations are complete that delivery
                    is appropriate met on that contract.

Chuck Moran:        Fred, one of the other things that I'll add to that, which
                    plays nicely into the subscription model. It's that at
                    SkillSoft we historically had a pricing matrix that made it
                    quite expensive for people to not lease the products,

                                     Page 15



                           which is how we sell the predominant amount of our
                           products. In other words, they buy it up front. I
                           think in a going forward basis as we adopt that
                           across the board, by the very nature I think that may
                           also drive more lease business.

Conference Coordinator:    Thank you. Our next question comes from Mark
                           Murassico with Piper Jaffray. Please go ahead.

Dave Rideaux:              Yeah, Dave Rideaux in for Mike Murassica. How are you
                           doing guys? Are there any collars on the deal and
                           what are the breakup fees if any?

Greg Priest:               There are no collars on the deal and there is a
                           breakup fee based on events, which is anywhere from
                           1-4%.

Conference Coordinator:    Thank you. Our next question comes from Brian
                           Rettenberg with Morgan Keegan. Please go ahead with
                           your question.

Brian Rettinberg:          Yes, Brian Rettinberg, Morgan Keegan. Can you talk a
                           little bit about what the balance sheet will be post
                           the merger, finishing the combined balance sheet?
                           Then I have a follow up real quickly.

Tom McDonald:              As far as the balance sheet, the balance sheet's
                           going to be - we're going to be reviewing that from a
                           restructuring standpoint. Since SkillSoft is the
                           acquirer, so intangible assets, fixed assets, the
                           SmartForce balance sheet is going to be impacted and
                           I'm really not at a point where I could really throw
                           out what that balance sheet is going to look like.
                           Until we do a little bit more, further investigation
                           as to what would be charged in the deal, what
                           intangibles would be valued going forward. The only
                           thing that is of record - at least as of 3/31 -
                           there's over $200 million in cash, which will come
                           down because of the loss situation with SmartForce,
                           as well as the deal cost, but it'll still be a strong
                           balance sheet going forward that will allow us to
                           take advantage of opportunities, that the existing
                           business requires, or new opportunities that might
                           exist for us in the future.

Conference Coordinator:    Thank you. Our next question comes from Natalie
                           Waldren with Pacific Grove Equity.  Please go ahead.

Natalie Waldren:           Hi, I have a couple of questions for you. I guess,
                           first of all, if you could address sort of your
                           outlook for the business going forward. One of the
                           things that we've been hearing quite a bit about is
                           that with everything that's been going on in
                           e-learning, the content business, particularly at
                           SmartForce, has not been as competitive as it
                           possibly should be, that usage has been down. Can you
                           talk a little bit specifically about how you monitor
                           usage of your content and if you feel that there's
                           anything that needs to be done to make sure that the
                           content remains as competitive? Or remains to the
                           standard that it should be? Then the second question
                           is if

                                     Page 16



                           you can talk a little bit about the combined
                           pipeline? What you think that's going to look like
                           and what the growth of that can be going forward.
                           You've addressed the revenue reductions for the next
                           fiscal years, but if you can talk about the pipeline
                           growth and what that means for visibility, that'd be
                           great.

Chuck Moran:               Sure, Natalie. In terms of the competitiveness of the
                           products, we actually think they're both very
                           competitive. In terms of usage, what we have
                           typically done, which we were going to do on a
                           combined company basis, is - what we try and do is
                           have quarterly meetings with customers to review
                           really the status. I'll call it customer
                           satisfaction, because it shouldn't be coined or
                           termed usage because many companies have different
                           views of what the products are there for and what
                           constitutes acceptable usage or satisfaction. It's
                           really more of a satisfaction issue. For the most
                           part, we try and get with those customers on a
                           quarterly basis. Some we don't have to, frankly,
                           because they're experts at this and other that feel
                           that they don't have the time to spend with us, but
                           that's our goal to try and do that once a quarter
                           with each customer. We expect to do that on a
                           combined company basis.

                           In terms of the pipeline, you know both companies are
                           looking at, I think, healthy pipelines and I don't
                           think that's ever been an issue in the industry. It's
                           just a matter of you know the economy and it being
                           tight and how we expect to get our arms around that
                           pipeline. It's having a very disciplined sales
                           approach, using the metrics that we have been using
                           in the past at SkillSoft, using the sales automation
                           tracking system that has been quite helpful for us as
                           we were able to size the opportunities that exist in
                           the market.

Conference Coordinator:    Thank you. Our next question comes from Jeff Silver
                           with Gerard Klauer Mattison.  Please go ahead.

Jeff Silver:               Good afternoon. I have to apologize. I'm not as
                           familiar with the SmartForce story. I was just
                           wondering, on a go forward basis, how you would
                           categorize the combined company. Maybe in terms of
                           percentage of revenues, content versus service, and I
                           don't know if there's any infrastructure piece as
                           well in the combined business?

Chuck Moran:               Sure, Jeff, this is Chuck. The majority of the
                           revenues on a combined basis are still content
                           centric and content based. You can determine that
                           quite easily by just looking at the target gross
                           margins being as high as they are, but like
                           SkillSoft, SmartForce does have (and we all need to
                           have) a complete solution. We need to have a platform
                           that the products will be delivered under. We need to
                           have support services, which are the folks in the
                           field that make sure the products are working, and to
                           have a customization answer when customers want to
                           have those unique things

                                     Page 17



                          done to those products that they have, either by ours
                          or by others. The focus of it, however, is going to be
                          in the content, which is the bread and butter, I
                          think, of both companies.

Conference Coordinator:   Thank you. Our next question comes from Bob Craig
                          with Legg Mason. Please go ahead.

Bob Craig:                Good afternoon; just a quick one. Could you give us
                          some idea of the size of the combined sales force post
                          the merger and how ultimately will they be going to
                          market? I take it they'll be selling all of the
                          products from the entire combined entity?

Chuck Moran:              Hi Bob. Yes, your assumption's correct. The sales
                          force combined will be selling both products and it's
                          in excess of 250 people.

Conference Coordinator:   Thank you. Our next question comes from Howard Block
                          with Bank of America Securities. Please go ahead.

Howard Block:             Hey guys, I got cut off there after the first
                          question.

Greg Priest:              Sorry, Howard.

Howard Block:             Playing favorites there, I guess, based on something.
                          Can you elaborate a little bit, Tom, on the fourth
                          quarter guidance for the calendar '02, because it was,
                          you just spoke a little bit too quickly for my hand?
                          If you wouldn't mind just walking through those
                          numbers again? I got the '03, so maybe someone else
                          didn't get '03. I got '03, but '02 I was having a
                          problem catching up to you.

Tom McDonald:             As far as the '02...

Howard Block:             Right.

Tom McDonald:             We'll be at a combined $99 million worth of revenue
                          and the profits are a loss of $7 million.

Conference Coordinator:   Ladies and gentlemen, we have time for one more
                          question. Greg Cappelli with Credit Suisse First
                          Boston, please go ahead.

Greg Cappelli:            Just a 2-part question. One is, can you just elaborate
                          on how you guys will manage through some of the
                          receivables - the near-term receivables - issues in
                          the IT space for Smart Force. Then secondly, your you
                          know just kind of a bigger strategy question, you're
                          obviously getting back into the IT business after your
                          NETg days. It's a difficult space right now. I guess
                          more difficult, it seems, than Soft Skills. Do you
                          actually, do we actually need to bake in a healthy up
                          tick in the economy to get to SmartForce, and

                                     Page 18



                          I guess the combined company's, revenues? I know that
                          you recently said on your conference call that was not
                          the case for your own business, but I'd like to get
                          your views, maybe from you and Greg on those issues.

Chuck Moran:              Okay, Greg. This is Chuck. The numbers that we have
                          put together on a combined basis does not assume an up
                          tick in the economy. It assumes as the assumptions
                          have in the past with SkillSoft, that it's going to be
                          status quo. In terms of managing receivables, we
                          actually have a great CFO who's done a wonderful job
                          at SkillSoft and can, I think, do an equally good job
                          on the long run of putting the combined receivables in
                          play. We're confident with his help and direction that
                          we'll achieve that.

Conference Coordinator:   Thank you. Ladies and gentlemen, this concludes the
                          question and answer session. Mr. Moran, please
                          continue.

Chuck Moran:              Thank you. I'd like to thank everyone for your
                          interest and participation in the call today and in
                          sharing this exciting opportunity with you. Bye.

Conference Coordinator:   Ladies and gentlemen, this concludes the SmartForce
                          SkillSoft Merger Update Conference Call. If you would
                          like to listen to a replay of today's conference call,
                          please dial 303-590-3000 and enter the access number
                          of 477713. Once again, if you would like to listen to
                          a replay of today's conference call, please dial
                          303-590-3000 and enter the access number of 477713.
                          Thank you for participating. You may now disconnect.

                                       END

Additional Information And Where To Find It

SmartForce intends to file a registration statement on Form S-4 in connection
with the transaction, and SmartForce and SkillSoft intend to mail a joint proxy
statement/prospectus to their respective stockholders in connection with the
transaction. Investors and security holders of SmartForce and SkillSoft are
urged to read the joint proxy statement/prospectus when it becomes available
because it will contain important information about SmartForce, SkillSoft and
the transaction. Investors and security holders may obtain a free copy of the
joint proxy statement/prospectus (when it is available) at the SEC's web site at
www.sec.gov. A free copy of the joint proxy statement/prospectus may also be
obtained from SmartForce or SkillSoft. SmartForce and its executive officers and
directors may be deemed to be participants in the solicitation of proxies from
the stockholders of SmartForce and SkillSoft in favor of the transaction.
SkillSoft and its executive officers and directors may be deemed to be
participants in the solicitation of proxies from the stockholders of SmartForce
and SkillSoft in favor of the transaction.As of May 31, 2002, SmartForce's
directors and executive officers beneficially owned approximately 4.5 percent of
SmartForce's outstanding voting stock. Information regarding SkillSoft's
executive officers is contained in SkillSoft's Form 10-K for the year ended
January 31, 2002 and its proxy statement dated May 13, 2002, which are filed
with the SEC. As of May 31, 2002, SkillSoft's directors and executive officers
beneficially owned approximately

                                     Page 19



43 percent of SkillSoft's outstanding common stock. A description of employment
agreements and other interests of the SmartForce and SkillSoft directors and
officers will be available in the Registration Statement and the Join Proxy
Statement/Prospectus.

In addition to the registration statement on Form S-4 to be filed by SmartForce
in connection with the transaction, and the joint proxy statement/prospectus to
be mailed to the stockholders of SmartForce and SkillSoft in connection with the
transaction, each of SmartForce and SkillSoft file annual, quarterly and special
reports, proxy and information statements, and other information with the SEC.
Investors may read and copy any of these reports, statements and other
information at the SEC's public reference rooms located at 450 5th Street, N.W.,
Washington, D.C., 20549, or any of the SEC's other public reference rooms.
Investors should call the SEC at 1-800-SEC-0330 for further information on these
public reference rooms. The reports, statements and other information filed by
SmartForce and SkillSoft with the SEC are also available for free at the SEC's
web site at www.sec.gov. A free copy of these reports, statements and other
information may also be obtained from SmartForce or SkillSoft.

Forward Looking Statements

This document contains forward-looking statements within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, including statements regarding expected
synergies, the effect of the merger on long-term customer and shareholder value,
the ability to grow revenues and profits, the return on training investments for
the companies' customers, timing of closing, industry ranking, execution of
integration plans, management and organizational structure, the name of the
combined company, and the tax effect to the shareholders of both companies. All
forward-looking statements in this document are subject to risks, uncertainties
and assumptions that could cause actual results or events to differ materially
from those contained in the forward-looking statements. The factors that could
cause actual results or events to differ include, but are not limited to, the
possibility that the market for the sale of certain products and services may
not develop as expected, that development of these products and services may not
proceed as planned, that the transaction does not close, that the companies may
be required to modify aspects of the transaction to achieve regulatory approval,
that prior to the closing of the proposed merger, the businesses of the
companies suffer due to uncertainty, that the parties opt for a different name
for the combined company or that the parties are unable to transition customers,
successfully execute their integration strategies, or achieve planned synergies.
Additional factors that could cause actual results or events to differ
materially from those in the forward-looking statements are included in
SmartForce's and SkillSoft's filings with the Securities and Exchange
Commission, specifically SmartForce's annual report on Form 10-K for the year
ended December 31, 2001, SkillSoft's quarterly report on Form 10-Q for the
quarter ended April 30, 2002, and subsequently filed reports. The
forward-looking information provided by SmartForce and SkillSoft in this
document represents SmartForce's and SkillSoft's views as of June 10, 2002.
SmartForce and SkillSoft anticipate that subsequent events and developments may
cause these views to change. However, while SmartForce and SkillSoft may elect
to update this forward-looking information at some point in the future,
SmartForce and SkillSoft specifically disclaim any obligation to do so. This
forward-looking information should not be relied upon as representing
SmartForce's or SkillSoft's views at any date subsequent to the date of this
document.

                                     Page 20