Exhibit 99.01

Keynote Systems, Inc.

STATEMENTS OF OPERATIONS, CONSOLIDATED

(In thousands, except per share data)	Three months ended September 30,						Year ended September 30,
	2002			2001			2002			2001
	(Unaudited)						(Unaudited)
Revenue:
Subscription services	$	8,311		$	8,944		$	34,180		$	43,428
Consulting and support services		1,357			571			3,760			2,201
Total revenue		9,668			9,515			37,940			45,629
Expenses:
Costs of subscription services		2,595			3,759			11,565			13,388
Costs of consulting and support services		777			748			3,408			2,971
Research and development		2,008			1,856			8,428			7,256
Sales and marketing		4,775			5,048			19,209			21,626
Operations		1,768			2,183			7,804			7,722
General and administrative		2,004			1,783			8,137			7,048
Restructuring costs		—			—			—			271
Excess facility costs		—			11,012			—			11,012
Property impairment charge		52,028			—			52,028			—
Acquisition-related charges, impairment and amortization of intangible assets, and stock-based compensation		524			512			1,727			48,418
Total expenses		66,479			26,901			112,306			119,712
Loss from operations		(56,811	)		(17,386	)		(74,366	)		(74,083	)
Interest income, net		2,935			3,704			11,999			18,282
Loss before provision for income taxes and the cumulative effect of a change in accounting principle		(53,876	)		(13,682	)		(62,367	)		(55,801	)
Provision for income taxes		—			150			—			600
Net loss before cumulative effect of a change in accounting principle		(53,876	)		(13,832	)		(62,367	)		(56,401	)
Cumulative effect of a change in accounting principle		—			—			(3,160	)		—
Net loss	$	(53,876	)	$	(13,832	)	$	(65,527	)	$	(56,401	)
Net loss per share:
Basic and diluted	$	(1.93	)	$	(0.50	)	$	(2.35	)	$	(2.04	)
Weighted average common shares outstanding used:
Basic and diluted		27,896			27,864			27,864			27,713

Keynote Systems, Inc.

BALANCE SHEETS, CONSOLIDATED

(In thousands)	September 30 , 2002			September 30, 2001
Assets
Current assets:
Cash and short-term investments	$	239,287		$	254,193
Accounts receivable, net		4,820			7,862
Prepaid and other current assets		1,272			2,152
Total current assets		245,379			264,207
Restricted cash		—			85,000
Property and equipment, net		37,468			17,208
Goodwill and other intangible assets		2,934			4,497
Other assets		—			1,752
Total assets	$	285,781		$	372,664
Liabilities and Stockholders’ Equity
Current liabilities:
Current portion of notes payable and capital lease obligation	$	—		$	830
Accounts payable		1,014			2,385
Accrued expenses		8,191			10,626
Accrued excess facility costs		—			10,303
Deferred revenue		5,121			5,401
Total current liabilities		14,326			29,545
Total liabilities		14,326			29,545
Stockholders’ equity:
Common stock		28			28
Treasury stock		(6,988	)		(1,086	)
Additional paid-in capital		413,684			413,966
Deferred compensation		(31	)		(452	)
Accumulated deficit		(137,333	)		(71,804	)
Accumulated other comprehensive income		2,095			2,467
Total stockholders’ equity		271,455			343,119
Total liabilities and stockholders’ equity	$	285,781		$	372,664