SILVERSTREAM SOFTWARE INC
10-Q, 1999-11-12
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: CRESCENDO PHARMACEUTICALS CORP, 10-Q, 1999-11-12
Next: HEDSTROM HOLDINGS INC, 10-Q, 1999-11-12



================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 ---------------

                                    FORM 10-Q
                                 ---------------

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
         ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934

                        Commission file number 000-26981


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


              Delaware                                  04-3318325
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                Identification Number)


                         One Burlington Woods, Suite 200
                         Burlington, Massachusetts 01803
                                 (781) 238-5400
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)
                                 ---------------

     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 [ ] No [X ]

     As of October 31,  1999 there were  17,562,306  shares of the  registrant's
common stock outstanding.



================================================================================







<PAGE>



                           SILVERSTREAM SOFTWARE, INC.

                                    FORM 10-Q
                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999

                                TABLE OF CONTENTS
<TABLE>
<S>           <C>        <C>                                                                                        <C>
PART I.       FINANCIAL INFORMATION                                                                                  Page
              Item 1.    Financial Statements.......................................................................  3-7

                         Condensed Consolidated Unaudited Balance Sheets as of September 30, 1999 and December
                         31, 1998...................................................................................    3

                         Condensed Consolidated Unaudited Statements of Operations for the Three and Nine
                         Months Ended September 30, 1999 and 1998...................................................    4

                         Condensed Consolidated Unaudited Statements of Cash Flows for the Nine Months Ended
                         September 30, 1999 and 1998................................................................    5

                         Notes to Condensed Consolidated Unaudited Financial Statements.............................  6-7

              Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations...... 8-21

              Item 3.    Quantitative and Qualitative Disclosures about Market Risk.................................   21

PART II.      OTHER INFORMATION

              Item 1.    Legal Proceedings..........................................................................   22

              Item 2.    Changes in Securities and Use of Proceeds..................................................   22

              Item 3.    Defaults Upon Senior Securities ...........................................................   22

              Item 4.    Submission of Matters to a Vote of Security Holders .......................................22-23

              Item 5.    Other Information .........................................................................   23

              Item 6.    Exhibits and Reports on Form 8-K...........................................................   24

                         Signatures.................................................................................   25

</TABLE>





                                       2
<PAGE>


PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                           SILVERSTREAM SOFTWARE, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,    DECEMBER 31,
                                                                                        1999             1998
                                                                                   -------------    ------------
                                                                                    (Unaudited)
                                     ASSETS
<S>                                                                                 <C>             <C>

Current assets:
  Cash and cash equivalents.......................................................  $    51,324     $      1,199
  Marketable securities...........................................................        5,148            3,331
  Accounts receivable; net of allowances of $710 at September 30, 1999 and
   $476 at December 31, 1998......................................................        5,772            3,340
  Prepaid expenses................................................................          870              247
  Other...........................................................................           14              101
                                                                                    -----------     ------------
         Total current assets.....................................................       63,128            8,218
Furniture, equipment and leasehold improvements, net..............................        2,663            1,796
Intangibles, net..................................................................        1,853                -
                                                                                    -----------     ------------

         Total assets.............................................................  $    67,644     $     10,014
                                                                                    ===========     ============

                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
  Accounts payable................................................................  $     3,146     $      1,176
  Accrued expenses................................................................        1,714              423
  Deferred revenue................................................................        2,637            1,064
  Current portion of long-term debt...............................................          430              436
                                                                                    -----------     ------------
         Total current liabilities................................................        7,927            3,099

Long-term debt, less current portion..............................................          622              325
Redeemable convertible preferred stock............................................            -           11,638

Stockholders' equity (deficit):
  Convertible preferred stock.....................................................            -           16,856
  Common stock....................................................................           18                5
  Additional paid-in capital......................................................       97,516              367
  Deferred compensation...........................................................       (1,739)               -
  Accumulated deficit.............................................................      (36,534)         (22,172)
  Other comprehensive loss........................................................          (62)               -
  Notes receivable from stockholders                                                       (104)            (104)
                                                                                    -----------     ------------
         Total stockholders' equity (deficit).....................................       59,095           (5,048)
                                                                                    -----------     ------------

         Total liabilities and stockholders' equity (deficit).....................  $    67,644     $     10,014
                                                                                    ===========     ============

</TABLE>



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



                                       3
<PAGE>


                           SILVERSTREAM SOFTWARE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED            NINE MONTHS ENDED
                                                                  SEPTEMBER 30,                SEPTEMBER 30,
                                                           -------------------------    --------------------------
                                                               1999          1998           1999           1998
                                                           -----------  ------------    -----------    -----------
<S>                                                        <C>          <C>             <C>            <C>
 Revenue:
  Software license....................................     $     3,495  $      1,916    $     9,010    $     3,443
  Services............................................           2,757           115          5,024            332
                                                           -----------  ------------    -----------    -----------
          Total revenue...............................           6,252         2,031         14,034          3,775
Cost of revenue:
  Software license....................................             391           158          1,076            392
  Services............................................           3,296           361          6,463            880
                                                           -----------  ------------    -----------    -----------
          Total cost of revenue.......................           3,687           519          7,539          1,272
                                                           -----------  ------------    -----------    -----------

Gross profit..........................................           2,565         1,512          6,495          2,503
Operating expenses:
  Sales and marketing.................................           4,962         2,658         13,220          7,079
  Research and development............................           1,831         1,336          5,173          3,766
  General and administrative..........................             940           489          2,600          1,483
  Compensation charge for issuance of stock options...             108             -            298              -
  Amortization of goodwill............................              81             -             81              -
                                                           -----------  ------------    -----------    -----------
          Total operating expenses....................           7,922         4,483         21,372         12,328
                                                           -----------  ------------    -----------    -----------
Loss from operations..................................          (5,357)       (2,971)       (14,877)        (9,825)

Other income, net.....................................             337           143            515            395
                                                           -----------  ------------    -----------    -----------
Net loss..............................................     $    (5,020) $     (2,828)   $   (14,362)   $    (9,430)

Beneficial conversion feature in Series D preferred
  stock...............................................               -             -           (263)             -
                                                           -----------  ------------    -----------    -----------
Net loss applicable to common stockholders............     $    (5,020) $     (2,828)   $   (14,625)   $    (9,430)
                                                           ===========  ============    ===========    ===========
Basic and diluted net loss per share applicable to
  common stockholders.................................     $     (0.51) $      (1.02)   $     (2.58)   $     (3.80)
                                                           ============ =============   ===========    ===========
Weighted-average common shares used in computing basic
  and diluted net loss per share applicable to common
  stockholders........................................           9,860         2,776          5,678          2,484

</TABLE>





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


                                       4
<PAGE>



                           SILVERSTREAM SOFTWARE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                              NINE MONTHS ENDED
                                                                                                 SEPTEMBER 30,
                                                                                         ---------------------------
                                                                                             1999            1998
                                                                                         ------------   ------------
<S>                                                                                      <C>            <C>
OPERATING ACTIVITIES
Net loss.............................................................................    $    (14,362)  $     (9,430)
Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation and amortization......................................................             998            517
  Provision for allowances on accounts receivable....................................             234            299
  Operating expenses paid with issuance of common stock..............................               -            182
  Compensation charge for issuance of stock options..................................             298              -
  Changes in operating assets and liabilities:
    Accounts receivable..............................................................          (2,216)        (3,198)
    Prepaid expenses.................................................................            (593)          (134)
    Other current assets.............................................................             157            248
    Other non-current assets.........................................................               -              -
    Accounts payable and accrued expenses............................................           2,324            670
    Deferred revenue.................................................................           1,573            962
                                                                                         ------------   ------------
Net cash used in operating activities................................................         (11,587)        (9,884)
                                                                                         -------------  -------------

INVESTING ACTIVITIES
Purchase of furniture and equipment..................................................          (1,693)          (623)
Cash acquired through acquisitions of subsidiaries...................................             171              -
Purchase of available-for-sale securities............................................          (1,817)        (3,682)
                                                                                         -------------  -------------
Net cash used in investing
  activities.........................................................................          (3,339)        (4,305)
                                                                                         -------------  -------------

FINANCING ACTIVITIES
Net proceeds from issuance of preferred stock........................................          14,728          1,702
Net proceeds from issuance of common stock...........................................          50,070              2
Proceeds from line of credit.........................................................             750            602
Payments on long-term debt...........................................................            (461)          (323)
                                                                                         -------------  -------------
Net cash provided by financing activities............................................          65,087          1,983
                                                                                         -------------  -------------

Effects of exchange rate on cash and cash equivalents................................             (36)             -

Net increase (decrease) in cash and cash equivalents.................................          50,125        (12,206)

Cash and cash equivalents at beginning of period.....................................           1,199         16,649
                                                                                         -------------  -------------
Cash and cash equivalents at end of period...........................................    $     51,324   $      4,443
                                                                                         =============  =============


</TABLE>







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



                                       5
<PAGE>


                           SILVERSTREAM SOFTWARE, INC.

         NOTES TO CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

1.  NATURE OF BUSINESS

     The condensed consolidated financial statements include the accounts of the
Company  and its  international  subsidiaries,  all of which are  wholly  owned,
located  in North  America,  Europe  and Asia.  All  intercompany  accounts  and
transactions have been eliminated in consolidation.  SilverStream Software, Inc.
and  its  subsidiaries  are  collectively   referred  to  as  the  "Company"  or
"SilverStream."

    The accompanying  unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information and with the  instructions to Form 10-Q and rule
10-01  of  Regulation  S-X.  Accordingly,  they  do not  include  all  financial
information and disclosures required by generally accepted accounting principles
for complete financial statements. In the opinion of management, these financial
statements  include  all  adjustments   (consisting  only  of  normal  recurring
adjustments)  necessary for a fair presentation of the results of operations for
the interim periods reported and of the financial condition of the Company as of
the date of the interim balance sheet. The results of operations for the interim
periods are not  necessarily  indicative  of the results to be expected  for the
full year.

    SilverStream Software,  Inc. was incorporated on May 8, 1996. The Company is
a global  provider of  application  server  software  and  services  that enable
businesses and other large  organizations to create,  deploy and manage software
applications  for  intranets,  extranets and the Internet.  The Company  markets
their  software  worldwide and has sales offices in the United  States,  Canada,
United Kingdom, The Netherlands,  Belgium,  Germany, Norway, The Czech Republic,
France, Hong Kong, Singapore and Taiwan.

   EARNINGS PER SHARE

    The Company  computes  earnings per share in  accordance  with  Statement of
Financial  Accounting  Standard (SFAS) No. 128,  "Earnings per Share".  SFAS 128
requires  calculation and  presentation of basic and diluted earnings per share.
Basic earnings per share is calculated  based on the weighted  average number of
common shares  outstanding and excludes any dilutive effects of warrants,  stock
options,  common  stock  subject to  repurchase  or other  types of  securities.
Diluted earnings per share is calculated based on the weighted average number of
common shares  outstanding and the dilutive  effect of warrants,  stock options,
and related  securities  calculated  using the treasury  stock method.  Dilutive
securities are excluded from the diluted earnings per share calculation if their
effect is anti-dilutive.

    The following table sets forth the computation of basic and diluted loss per
share:



<TABLE>
<CAPTION>

                                                      THREE MONTHS ENDED SEPTEMBER 30,    NINE MONTHS ENDED SEPTEMBER 30,
                                                           1999               1998             1999             1998
                                                        -----------      ------------      -----------      -----------
                                                                   (UNAUDITED)                     (UNAUDITED)
<S>                                                     <C>               <C>              <C>              <C>

    Numerator:
      Net loss.......................                   $    (5,020)      $    (2,828)     $   (14,362)     $    (9,430)
      Beneficial conversion
        feature in series D
        preferred stock..............                            --                --             (263)              --
                                                        -----------      ------------      -----------      -----------
      Net loss applicable to
        common stockholders..........                   $    (5,020)     $     (2,828)     $   (14,625)     $    (9,430)
                                                        ===========      ============      ===========      ===========
    Denominator:
      Weighted average common
        shares outstanding...........                        11,146             5,106            7,222            5,101
      Weighted average common
        shares subject to
        repurchase...................                        (1,286)           (2,330)          (1,544)          (2,617)
                                                        -----------       -----------      -----------      -----------
    Denominator for basic and
      diluted loss per share
      applicable to common
      stockholders...................                         9,860             2,776            5,678            2,484
                                                        ===========       ===========      ===========      ===========
      Basic and diluted net
        loss per share
        applicable to common
        stockholders.................                   $     (0.51)      $     (1.02)     $     (2.58)     $     (3.80)
                                                        ===========       ===========      ===========      ===========
</TABLE>

                                       6
<PAGE>

    The Company has excluded all preferred stock,  outstanding stock options and
shares  subject to  repurchase by the Company from the  calculation  of loss per
share because all such securities are  antidilutive  for all periods  presented.
Shares subject to repurchase by the Company will be included in the  computation
of earnings  per share when the  Company's  option to  repurchase  these  shares
expires.


   INITIAL PUBLIC OFFERING

    On August 20,  1999,  the Company  completed an initial  public  offering in
which the company sold 3,000,000  shares of its common stock for net proceeds to
the Company of  $44,640,000.  On August 26,  1999,  the  Company's  underwriters
exercised  their  over-allotment  option,  which  resulted  in  the  sale  of an
additional  450,000  shares of the Company's  stock which  generated  additional
proceeds of  $6,696,000,  net of  issuance  costs.  Upon  closing of the initial
public offering,  each outstanding share of the Company's Redeemable Convertible
Preferred Stock and Convertible Preferred stock was automatically converted into
one share of common stock of the Company  resulting in the issuance of 8,659,208
shares of common stock.



                                       7
<PAGE>


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

     The  statements  contained  in this Report on Form 10-Q that are not purely
historical  statements  are  forward-looking  statements  within the  meaning of
Section 21E of the  Securities  and Exchange Act of 1934, as amended,  including
statements regarding our expectations,  beliefs, hopes, intentions or strategies
regarding  the  future.  These  forward-looking  statements  involve  risks  and
uncertainties and SilverStream cautions you that any forward-looking information
provided  by  or  on  behalf  of  SilverStream  is  not a  guarantee  of  future
performance.  Actual results may differ  materially from those indicated in such
forward-looking  statements.  We  are  under  no  duty  to  update  any  of  the
forward-looking statements after the date of this filing on Form 10-Q to conform
these statements to actual results.  See 'Certain Factors that May Affect Future
Results' below and the factors and risks discussed in our Registration Statement
filed on Form S-1 on June 11, 1999,  as amended  (File No.  333-80553)  with the
Securities and Exchange  Commission.


OVERVIEW

    SilverStream  is a global  provider of  software  and  services  that enable
businesses and other large  organizations to create,  deploy and manage software
programs for intranets,  extranets and the Internet.  From our  incorporation in
May  1996  through  December  1997,  we  were  considered  a  development  stage
enterprise  and our  activities  were  primarily  focused  on  raising  capital,
conducting research and development,  and establishing  markets and distribution
channels for our products. In November 1997, we began commercial shipment of the
initial version of our Application Server.

     We derive our revenue from the sale of software  product  licenses and from
professional  consulting,  education and technical support services.  We plan to
generate  future  revenue  from both new and  existing  customers.  As  existing
customers create new software applications based on the SilverStream Application
Server, they may require more application servers to run these applications.  We
plan to  widen  our  customer  base by  selling  licenses  and  services  to new
customers.  We anticipate that we will continue to sell annual update  assurance
and support  agreements to most  customers.  We recognize  our software  license
revenue in accordance with Statement of Position (SOP) 97-2,  "Software  Revenue
Recognition," as amended by SOP 98-4. SOP 97-2 generally requires revenue earned
on software  arrangements  involving  multiple  elements to be allocated to each
element  based  on the  relative  fair  values  of the  elements.  We  generally
recognize  revenue  allocated to software licenses upon delivery of the software
products,  provided that (i) we have no remaining  significant  obligations with
regard to  implementation,  (ii) the  license fee is fixed or  determinable  and
(iii) collection of the fee is probable.  However, when we sell software product
licenses to a reseller,  revenue is not recognized  until the product is shipped
to the  ultimate  customer.  This is because the  reseller is  functioning  as a
distributor and may order products  without a specific  customer.  Our customers
often  contract for update  assurance  which  provides them with new releases of
software for a period of typically  one-year.  These  agreements  are separately
negotiated and priced.  We recognize update assurance  revenue ratably over this
12-month period. We license our software to independent software vendors who use
our  products to create  their own  software  products  for resale.  Independent
software  vendors  typically  pay us a  prepayment  at the  beginning  of  their
contract.  We recognize  this revenue  ratably over the period of the  contract,
typically one year, because the only undelivered  element under these agreements
is service,  for which no pattern of  performance is  discernable.  We also earn
partner fees,  which are deferred and recognized on a straight-line  basis as an
offset to operating expenses over the life of the agreement, typically one year.
We consider such fees to be reimbursement  for costs incurred in connection with
our partner  program.  We recognize  revenue from the sale of technical  support
services  ratably  over  the  maintenance  term  and  revenue  from  the sale of
consulting and education services as the services are performed.

    We record cash receipts and billed  amounts due from  customers in excess of
recognized  revenue as deferred revenue.  The timing and amount of cash receipts
from customers can vary  significantly  depending on specific contract terms and
can therefore have a significant impact on the amount of deferred revenue in any
given period.

     Our cost of software  license  revenue  includes (i) royalties due to third
parties for  technology  included in our products,  (ii) the cost of manuals and
product documentation,  (iii) media used to deliver our products,  (iv) shipping
and fulfillment  costs and (v) the costs  associated with license  revenues from
independent software vendors. Our cost of services revenue includes (i) salaries
and  related  expenses  for our  consulting,  education  and  technical  support
services  organizations,  (ii)  costs of third  parties  contracted  to  provide
consulting  services to customers  and (iii) an  allocation  of our  facilities,
communications and depreciation expenses.


                                       8
<PAGE>

    Our operating  expenses are classified into five general  categories:  sales
and   marketing,   research  and   development,   general  and   administrative,
compensation  charge for  issuance  of stock  options  and  goodwill.  Sales and
marketing  expenses  consist  primarily of salaries and other  related costs for
sales and marketing  personnel,  sales  commissions,  travel,  public relations,
marketing  materials and tradeshows.  Research and development  expenses consist
primarily  of  personnel  costs to  support  product  development.  General  and
administrative  expenses  consist  primarily of salaries and other related costs
for  operations  and  finance  employees,  legal  and  accounting  services  and
facilities-related  expenses.  Compensation  charge  for the  issuance  of stock
options  represents the difference between the exercise price of options granted
and the estimated fair market value of the  underlying  common stock on the date
of the grant.  Goodwill  represents the  amortization of the goodwill related to
the acquisition of some of the company's former distributors in Europe.

    Since our  inception,  we have  incurred  substantial  costs to develop  our
technology  and products,  to recruit and train  personnel for our  engineering,
sales and marketing and professional services  departments,  and to establish an
administrative  organization.  As a result,  we have incurred net losses in each
fiscal quarter since  inception and had an accumulated  deficit of $36.5 million
as of  September  30,  1999 and  $22.2  million  as of  December  31,  1998.  We
anticipate  that our operating  expenses will increase  substantially  in future
quarters as we increase  sales and  marketing  operations,  expand  distribution
channels,  increase  research and development,  broaden  professional  services,
expand facilities and support,  and improve  operational and financial  systems.
Accordingly, we expect to incur additional losses for the foreseeable future. In
addition,  our limited  operating  history  makes it difficult for us to predict
future  operating  results and,  accordingly,  there can be no assurance that we
will achieve or sustain revenue growth or profitability.

RESULTS OF OPERATIONS

    The following  table sets forth for the periods  indicated the percentage of
revenues  represented  by  certain  lines  in  our  consolidated  statements  of
operations.

<TABLE>
<CAPTION>

                                                                   THREE MONTHS ENDED   NINE MONTHS ENDED
                                                                      SEPTEMBER 30,       SEPTEMBER 30,
                                                                     1999       1998      1999      1998
                                                                   --------   ------    ------    ------
<S>                                                                <C>        <C>       <C>       <C>

    Revenue:
      Software license.........................................        55.9%    94.3%     64.2%     91.2%
      Services.................................................        44.1      5.7      35.8       8.8
                                                                   --------   ------    ------    ------
              Total revenue....................................       100.0    100.0     100.0     100.0
                                                                   --------   ------    ------    ------
    Cost of revenue:
      Software license.........................................         6.3      7.8       7.7      10.4
      Services.................................................        52.7     17.8      46.0      23.3
                                                                   --------   ------    ------    ------
              Total cost of revenue............................        59.0     25.6      53.7      33.7
                                                                   --------   ------    ------    ------
    Gross profit (loss)........................................        41.0     74.4      46.3      66.3
    Operating expenses:
      Sales and marketing......................................        79.4    130.9      94.2     187.5
      Research and development.................................        29.3     65.8      36.9      99.8
      General and administrative...............................        15.0     24.0      18.5      39.3
      Compensation charge for issuance of stock options........         1.7      0.0       2.1       0.0
      Amortization of goodwill.................................         1.3      0.0       0.6       0.0
                                                                   --------   ------    ------    ------
              Total operating expenses.........................       126.7    220.7     152.3     326.6
                                                                   --------   ------    ------    ------
    Loss from operations.......................................       (85.7)  (146.3)   (106.0)   (260.3)
    Other income, net..........................................         5.4      7.0       3.7      10.5
                                                                   --------   ------    ------    ------
    Net loss...................................................       (80.3)% (139.3)%  (102.3)%  (249.8)%
                                                                   ========   ======    ======    ======
</TABLE>

   REVENUE

    Total  revenue  increased  208% to $6.3  million in the three  months  ended
September  30, 1999 from $2.0 million in the three months  ended  September  30,
1998.  Total  revenue  increased  272% to $14.0 million in the nine months ended
September  30, 1999 from $3.8  million in the nine months  ended  September  30,
1998.  These  increases  are  attributable  to an increase in our customer  base
resulting  in  substantial  growth in  software  license and  services  revenue.
Revenue from  international  sales  increased to $2.4  million,  or 39% of total
revenue,  in the three months ended September 30, 1999 from $215,000,  or 11% of
total  revenue,  in the three months  ended  September  30,  1998.  Revenue from
international  sales increased to $5.0 million,  or 36% of total revenue, in the
nine months ended September 30, 1999 from $215,000,  or 6% of total revenue,  in
the nine months ended September 30, 1998. The increases in  international  sales
is  primarily  due to  increased  selling  and  related  activities  in Germany,
Belgium, The Netherlands,  The Czech Republic,  Norway, France,  Singapore, Hong
Kong and Taiwan.

                                       9
<PAGE>

    SOFTWARE LICENSE.  Software license revenue increased 82% to $3.5 million in
the three months ended  September 30, 1999 from $1.9 million in the three months
ended  September  30, 1998.  Software  license  revenue  increased  162% to $9.0
million in the nine months  ended  September  30, 1999 from $3.4  million in the
nine months ended  September  30, 1998.  These  increases  are  attributable  to
increased  unit sales of our  products  following  the release of Version 2.0 in
October  of 1998  and  Version  2.5 in May of  1999,  as well as  higher  prices
realized for our products in 1999 as compared to 1998.

    SERVICES.  Services  revenue  increased 2,297% to $2.8 million in  the three
months  ended  September  30,  1999  from  $115,000  in the three  months  ended
September 30, 1998.  Services  revenue  increased  1,413% to $5.0 million in the
nine months  ended  September  30, 1999 from  $332,000 in the nine months  ended
September 30, 1998. The primary factor for the three and nine month  comparative
increases,  respectively,  are attributable to the creation and expansion of our
professional  consulting  organization  and the  provision  of a wider  range of
consulting  services to customers and an increase in the number of customers and
support contracts.

    We  believe  that  growth in our  software  license  revenue  depends on our
ability to  provide  our  customers  with  support,  education,  and  consulting
services  and to  educate  third-party  consulting  partners  on how to use  our
products. As a result, we intend to continue to expand our services organization
in the future. We expect that revenue from professional consulting services will
increase  in the future to the extent  that  additional  customers  license  our
products and as we expand both our capacity for the delivery of these  services,
as well as the scope of our services offerings.  We expect that services revenue
from  support  agreements  will  increase  in the  future as a result of new and
existing license agreements.

   COST OF REVENUE

    SOFTWARE  LICENSE.  Cost of  software  license  revenue  increased  147%  to
$391,000 in the three months ended September 30, 1999 from $158,000 in the three
months ended September 30, 1999. Cost of software license revenue increased 174%
to $1.1 million in the nine months ended September 30, 1999 from $392,000 in the
nine months ended  September  30, 1998.  These  increases  are  attributable  to
increased  product,  shipping and third party royalty costs from a larger volume
of sales orders and to costs associated with our independent  software  vendors.
Cost of software  license revenue  increased as a percentage of software license
revenue to 11% from 8% for the three months ended September 30, 1999 as compared
to the three months ended September 30, 1998.  Cost of software  license revenue
increased as a percentage  of software  license  revenue to 12% from 11% for the
nine months  ended  September  30,  1999 as  compared  to the nine months  ended
September 30, 1998. These increases reflect higher  fulfillment costs associated
with the increase in international  orders.  We expect software license costs to
increase in the future due to additional customers licensing our products,  both
domestically  and  internationally,  as  well  as the  licensing  of  additional
third-party technology that we may choose to embed in our product offerings.

     SERVICES.  Cost of services  revenue  increased 813% to $3.3 million in the
three months ended  September  30, 1999 from  $361,000 in the three months ended
September 30, 1998. Cost of services  revenue  increased 634% to $6.5 million in
the nine months ended  September 30, 1999 from $880,000 in the nine months ended
September 30, 1998.  These increases are due to an increase in the number of our
education  and  technical  support  personnel  and to  the  creation  and  rapid
expansion of our consulting  services  business in late 1998 and all of 1999. To
date, our services costs have been higher than our services  revenue.  We expect
services  costs to  increase  in the future to the extent  that we  continue  to
generate new customers and  associated  software  license and services  revenue.
Services  costs as a  percentage  of  services  revenue  can be expected to vary
significantly from period to period depending on the mix of services we provide,
whether such services are provided by us or third-party contractors, and overall
utilization rates.

   OPERATING EXPENSES

    SALES AND  MARKETING.  Sales and  marketing  expenses  increased 87% to $5.0
million the three months ended September 30, 1999 from $2.7 million in the three
months ended September 30, 1998. Sales and marketing  expenses  increased 87% to
$13.2 million the nine months ended  September 30, 1999 from $7.1 million in the
nine months ended  September  30, 1998.  These  increases  are  attributable  to
increases  in the number of sales  employees  in North  America,  as well as the
company's  expansion of its  international  sales  operations.  We believe these
expenses will increase  significantly in future periods as we expect to continue
to expand our sales and marketing  efforts.  We also  anticipate  that sales and
marketing  expenses may fluctuate as a percentage of a total revenue from period
to period as new sales personnel are hired and begin to achieve productivity.

    RESEARCH AND DEVELOPMENT.  Research and development  expenses increased  37%
to $1.8 million in the three months ended  September  30, 1999 from $1.3 million
in the three months ended September 30, 1998. Research and development  expenses
increased  37% to $5.2 million in the nine months ended  September 30, 1999 from
$3.8 million in the nine months ended  September 30, 1998.  These  increases are
primarily  attributable  to increases in the number of research and  development
personnel to support SilverStream's product development  activities.  We believe
that continued  investment in research and  development is critical to attaining
our strategic  objectives,  and, as a result, we expect research and development
expenses to increase  significantly  in future  periods.  To date,  all software
development costs have been expensed in the period incurred.

                                       10
<PAGE>

    GENERAL AND  ADMINISTRATIVE.  General and administrative  expenses increased
92% to $940,000 in the three months ended  September  30, 1999 from  $489,000 in
the three months ended September 30, 1998. General and  administrative  expenses
increased  75% to $2.6 million in the nine months ended  September 30, 1999 from
$1.5 million in the nine months ended  September 30, 1998.  These  increases are
attributable  to a growing  number of  administrative  employees,  as well as an
increase in the bad debt reserve as our revenue and accounts receivable grew. We
believe general and administrative  expenses will increase,  as we expect to add
personnel to support our expanding operations, incur additional costs related to
the growth of our business, and assume the responsibilities of a public company.

    COMPENSATION  CHARGE FOR ISSUANCE OF STOCK OPTIONS.  We incurred a charge of
$108,000 and $298,000  for the three and nine months ended  September  30, 1999,
respectively,  related to the  issuance of stock  options with  exercise  prices
below fair market value on the date of grant.  There were no such charges in the
comparable  three and nine month  periods ended  September 30, 1998.  Additional
unvested  outstanding  options  will  continue to vest over the next five years,
which will  result in  additional  compensation  expense of  approximately  $1.7
million in the aggregate in periods subsequent to September 30, 1999, which will
be charged to operations ratably over the next five years.

    AMORTIZATION OF GOODWILL.  We incurred a charge of $81,000 for the three and
nine months ended September 30, 1999 related to the amortization of goodwill, as
a result of the company's  acquisition of three of its European  distributors in
The Czech  Republic,  Norway  and  France.  There  were no such  charges  in the
comparable  three and nine month periods ended  September 30, 1998.  Goodwill of
approximately  $1.9  million in the  aggregate  will  continue  to be charged to
operations ratably over the next five years.

   OTHER INCOME, NET

    Other  income,  net  increased  136% to $337,000 in the three  months  ended
September 30, 1999 from  $143,000 in the three months ended  September 30, 1998.
Other income,  net increased 30% to $515,000 in the nine months ended  September
30, 1999 from  $395,000 in the nine  months  ended  September  30,  1998.  These
increases are  attributable to an increase in interest income due to higher cash
balances in the comparable three and nine month periods ended September 30, 1999
versus September 30, 1998.


NET OPERATING LOSSES AND TAX CREDIT CARRYFORWARDS

    As of December  31,  1998,  we had net  operating  losses and  research  and
development  credit  carryforwards of approximately  $22.3 million and $350,000,
respectively.  The net  operating  loss  and  research  and  development  credit
carryforwards will expire at various dates,  beginning in 2012, if not utilized.
Under the  provisions  of the  Internal  Revenue  Code of 1986 as  amended  (the
"Code"),  substantial  changes  in our  ownership  may limit  the  amount of net
operating  loss  carry-forwards  that can be utilized  annually in the future to
offset  taxable  income.  A valuation  allowance has been  established  to fully
reserve  the  potential  benefits  of  these   carryforwards  in  our  financial
statements  to reflect the  uncertainty  of future  taxable  income  required to
utilize available tax loss carryforwards and other deferred tax assets.

LIQUIDITY AND CAPITAL RESOURCES

    Since inception, we have funded our operations primarily through the private
sale of our equity  securities and our initial public offering  resulting in the
aggregate,  net proceeds of approximately $97.5 million. We have also funded our
operations  through equipment  financings.  As of December 31, 1998, we had $4.5
million in cash, cash equivalents and marketable securities, and $5.1 million in
working  capital.  As of September 30, 1999, we had $56.5 million in cash,  cash
equivalents and marketable securities,  and $55.2 million in working capital. We
have two term  loans  and a line of  credit  for  amounts  borrowed  to  finance
equipment.  These  term loans and line of credit are from the same bank and bear
interest at the bank's prime rate,  (8.25%; at September 30, 1999) plus 0.5%. At
September 30, 1999,  we had a total of  approximately  $1.1 million  outstanding
under these term loans and the line of credit. Borrowings under these term loans
and the line of credit are secured by substantially  all of our tangible assets.
On  October  31,  1999,  the line of credit  converted  into a term  loan,  with
principal  repayments  commencing  on  November  1,  1999  in 36  equal  monthly
payments.

                                       11
<PAGE>

    Net cash used in operating  activities  was $11.6 million in the nine months
ended September 30, 1999 and $9.9 million in the nine months ended September 30,
1998. Net cash flows from operating activities in each period reflect increasing
net losses and, to a lesser extent,  increases in accounts  receivable offset in
part by increases in accounts  payable,  accrued expenses and deferred  revenue.
Net cash flows from operating  activities in the nine months ended September 30,
1999 also reflect the additional expenses related to the compensation charge for
the issuance of stock options and goodwill amortization.

    Net cash used in  investing  activities  was $3.3 million in the nine months
ended September 30, 1999 and $4.3 million in the nine months ended September 30,
1998.  Investing activities reflects purchases of property and equipment in each
period, as well as purchases of short-term investments.

    Net cash  provided by  financing  activities  was $65.1  million in the nine
months  ended  September  30,  1999 and $2.0  million in the nine  months  ended
September 30, 1998. Cash provided by financing activities includes proceeds from
the issuance of preferred  and common stock,  including  the  company's  initial
public  offering in August of 1999,  offset by the payments on long-term debt in
each period, as well as proceeds from equipment financings.

    Capital  expenditures  were $1.7 million in the nine months ended  September
30, 1999 and $623,000 in the nine months ended  September 30, 1998.  Our capital
expenditures  consisted of purchases of computer  hardware and software,  office
furniture  and  equipment  and  leasehold  improvements.  Purchases  of computer
equipment represent the largest component of our capital expenditures. We expect
this trend to continue as we increase the number of employees, increase the size
of our  development  and quality  assurance  testing  facilities and improve and
expand our  information  systems.  Since  inception,  we have  generally  funded
capital expenditures either through the use of working capital or with equipment
bank loans.

    We expect  to  experience  significant  growth  in our  operating  expenses,
particularly research and development and sales and marketing expenses,  for the
foreseeable  future in order to  execute  our  business  plan.  As a result,  we
anticipate that such operating expenses, as well as planned capital expenditures
and the expansion of our professional services  organization,  will constitute a
material use of our cash resources.  In addition,  we may utilize cash resources
to  fund   acquisitions  of,  or  investments  in,   complementary   businesses,
technologies or product lines. We believe that the net proceeds from the sale of
the common stock generated by our initial public  offering,  together with funds
generated  from  operations,  will be  sufficient  to meet our  working  capital
requirements  for at  least  the  next 12  months.  Thereafter,  we may  find it
necessary to obtain additional equity or debt financing. In the event additional
financing is required,  we may not be able to raise it on acceptable terms or at
all.

YEAR 2000 COMPLIANCE

    The "Year 2000 Issue"  refers  generally to the problems  that some software
may have in determining the correct century for the year. For example,  software
with date-sensitive functions that is not Year 2000 compliant may not be able to
distinguish  whether  "00" means 1900 or 2000.  This could result in failures or
the creation of erroneous results.

    We have defined Year 2000 compliant as the ability to:

    o Correctly  handle date  information  needed for the  December 31, 1999 to
      January 1, 2000 date change;

    o Function  according  to the product  documentation  provided for this date
      change, without changes in operation, assuming correct configuration;

    o Where appropriate,  respond to two-digit date input in a way that resolves
      the  ambiguity  as to century in a  disclosed,  defined and  predetermined
      manner;

    o Store and provide output of date  information in ways that are unambiguous
      as to century if the date elements in interfaces and data storage  specify
      the century; and

    o Recognize year 2000 as a leap year.

    The risks posed by Year 2000 issues could adversely affect our business in a
number of significant  ways.  Although we believe that our internally  developed
systems  and  technology  are  Year  2000   compliant,   our   information   and
non-information  technology systems nevertheless could be substantially impaired
or  cease  to  operate  due to  Year  2000  problems.  Additionally,  we rely on
information  technology  supplied  by third  parties  and the  resellers  of our
products are heavily  dependent on information  technology  systems and on their
own and third-party vendor systems.  Year 2000 problems experienced by us or any
of these third parties could materially adversely affect our business.

                                       12
<PAGE>

    We have conducted a Year 2000 readiness  review for the current  versions of
our products.  This review included assessment,  validation,  testing and, where
necessary,  remediation,  upgrading and replacement of product versions, as well
as  contingency  planning.  We continue to respond to customer  questions  about
prior versions of our products on a case-by-case basis.

    Based on our review,  we believe the current  versions of our  products  are
Year 2000  compliant,  when  configured and used in accordance  with the related
documentation,  so long as the underlying  operating  system of the host machine
and any other software used with or in the host machine or with our products are
also Year 2000 compliant.  We do not believe that versions of our products prior
to Version 2.5 are Year 2000 compliant, and we encourage users of these versions
to upgrade to the latest version. We do not provide software patches or remedial
software  programs  for  versions  of our  products  prior to Version  2.5.  Our
customers who have update  assurance  agreements  with us each have the right to
receive the latest version of our product.  Our customers who do not have update
assurance agreements with us may purchase the latest version of our product from
us.

    We have not separately  tested software obtained from third  parties that is
incorporated  into our  products.  We have tested this  third-party  software as
incorporated in our products as part of our product review.  We are also seeking
assurances  from these third parties that this software is Year 2000  compliant.
We plan to upgrade or replace by year end any third-party software  incorporated
in our  products for which we cannot  obtain  adequate  assurances  of Year 2000
compliance  from the  vendors.  If we are  unable to  upgrade  or  replace  this
software by year end,  our  products or portions of our  products  could fail to
operate correctly.  As a result, our business and results of operations could be
materially adversely affected.

     Despite testing by us and by current and potential clients,  and assurances
from  developers of products  incorporated  into our products,  our products may
contain undetected errors or defects associated with Year 2000 date functions. A
third-party  assurance consists of a letter to us, or a public notice,  from the
third party  asserting Year 2000  compliance.  Errors or defects in our products
could result in delay or loss of revenue,  diversion of  development  resources,
damage to our reputation,  increased service and warranty costs, or liability to
our  customers,  any of which could  materially  adversely  affect our business,
operating  results,  or financial  condition.  Some  commentators have predicted
significant  litigation  regarding Year 2000 compliance  issues.  Because of the
unprecedented  nature of such  litigation,  it is  uncertain  whether or to what
extent we may be affected by it.

    We  have  completed  an  assessment  of our  material  internal  information
technology  systems,  including both our own software  products and  third-party
software and hardware  technology,  including our  accounting  system,  customer
service  and  support  system  and  phone  system.  We have  also  completed  an
assessment of our non-information  technology systems. To the extent that we are
not able to test the technology provided by third-party  vendors, we are seeking
assurances from these vendors that their systems are Year 2000 compliant. We are
not currently aware of any material operational issues associated with preparing
our internal information  technology and non-information  technology systems for
the Year 2000. However, we may experience  material  unanticipated  problems and
costs  caused by  undetected  errors or  defects in the  technology  used in our
internal information technology and non-information technology systems.

    We do not currently have any information concerning the Year 2000 compliance
status of our customers.  Our current or future customers may incur  significant
expenses to achieve Year 2000  compliance.  If our  customers  are not Year 2000
compliant,  they may experience  material costs to remedy problems,  or they may
face  litigation  costs.  In either  case,  Year  2000  issues  could  reduce or
eliminate  the  budgets  that  current  or  potential  customers  could have for
purchases of our products and services,  or delay those purchases.  As a result,
our business,  results of operations or financial  condition could be materially
adversely affected.

    Costs  related to the Year 2000 issue  have been  immaterial  to date and we
expect total future costs to remain below  $350,000,  of which $100,000 has been
accrued  as of  September  30,  1999.  We have  funded  our Year  2000 plan from
operating  cash flows and have not  separately  accounted for these costs in the
past.  To date,  these costs have not been  material.  We will incur  additional
costs related to the Year 2000 plan for  administrative  personnel to manage the
project,  outside  contractor  assistance,  technical  support for our products,
product  engineering  and  customer  satisfaction.  We may  experience  material
problems and costs with Year 2000  compliance  that could  adversely  affect our
business, results of operations and financial condition.

     We are  continuing to develop a contingency  plan to address all situations
that may  result  if we  experience  material  unanticipated  problems  with our
critical  operations.  This plan includes adequate internal resources that would
be  available  to analyze,  assess,  and direct  remediation  efforts to address
potential issues,  backup systems that don't rely on computers,  and alternative
sources of supply.  We expect to complete this contingency plan later this year.
The cost of  implementing  such a plan  may be  material.  Finally,  we are also
subject to external  forces that might  generally  affect industry and commerce,
such  as  utility  or  transportation   company  Year  2000  compliance  failure
interruptions.  If any of our  operations  experience  Year 2000 problems and we
either do not have a contingency  plan or our contingency  plan is inadequate to
address the  problems,  then our  business,  results of  operations or financial
condition could be materially adversely affected.

                                       13
<PAGE>



CONVERSION TO EURO

    Eleven of the 15 common member  countries of the European  Union have agreed
to adopt the Euro as their legal  currency.  We have  arranged for the necessary
modifications  of our  internal  information  technology  and other  systems  to
accommodate Euro-denominated transactions. In addition, our products support the
Euro currency  symbol.  We are also assessing the business  implications  of the
conversion to the Euro,  including  long-term  competitive  implications and the
effect of market  risk  with  respect  to  financial  instruments.  Based on the
foregoing,  we do not  believe  the Euro will have a  significant  effect on our
business,  financial  position,  cash flows or results  of  operations.  We will
continue  to assess  the  impact  of Euro  conversion  issues as the  applicable
accounting, tax, legal and regulatory guidance evolves.

RECENT ACCOUNTING PRONOUNCEMENTS

    In March 1998, the Accounting Standards Executive Committee ("AcSEC") issued
Statement  of  Position  98-1,  "Accounting  for the Cost of  Computer  Software
Developed or Obtained for Internal Use" ("SOP 98-1").  SOP 98-1 is effective for
financial  statements  for years  beginning  after  December 15, 1998.  SOP 98-1
provides  guidance for  accounting for costs of software  products  developed or
purchased  for internal use,  including  when costs should be  capitalized.  The
adoption  of this  standard  did not have a  material  effect  on our  financial
condition or results of operations.

    In April 1998,  AcSEC issued SOP 98-5,  "Reporting  on the Costs of Start-Up
Activities"  ("SOP  98-5").  SOP  98-5,  which is  effective  for  fiscal  years
beginning after December 15, 1998,  provides guidance on the financial reporting
of  start-up  costs  and  organization  costs.  It  requires  costs  of start up
activities and  organization  costs to be expensed as incurred.  The adoption of
this  standard  did not have a material  effect on our  financial  condition  or
results of operations.

    In June 1998, the Financial  Accounting Standards Board issued SFAS No. 133,
"Accounting  for  Derivatives and Hedging  Activities"  ("SFAS No. 133"),  which
establishes  accounting  and  reporting  standards for  derivative  instruments,
including  derivative  instruments  embedded in other  contracts,  (collectively
referred  to as  derivatives)  and  for  hedging  activities.  SFAS  No.  133 is
effective for all fiscal quarters of fiscal years beginning after June 15, 2000.
We are presently analyzing the impact, if any, that the adoption of SFAS No. 133
will have on our financial condition or results of operations.



                                       14
<PAGE>

CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS

RISKS RELATED TO OUR BUSINESS

   WE HAVE INCURRED SUBSTANTIAL LOSSES, WE EXPECT CONTINUED LOSSES AND CONTINUED
LOSSES WILL HARM OUR BUSINESS.

    We have never been  profitable.  Our failure to  significantly  increase our
revenue  would  seriously  harm our  business  and  operating  results.  We have
experienced operating losses in each quarterly and annual period since inception
and we expect to incur significant  losses in the future. We incurred net losses
of $952,000  for the period ended  December 31, 1996,  $8.3 million for the year
ended December 31, 1997,  $12.9 million for the year ended December 31, 1998 and
$14.3 million for the nine months ended  September 30, 1999. As of September 30,
1999, we had an accumulated deficit of $36.5 million. We expect to significantly
increase our  research  and  development,  sales and  marketing  and general and
administrative  expenses  in  future  periods.  As a  result,  we  will  need to
significantly   increase   our   quarterly   revenue  to  achieve  and  maintain
profitability.  If our revenue  grows more slowly than we  anticipate  or if our
operating  expenses  increase  more than we expect or cannot be  reduced  in the
event of lower revenue, our business will be materially and adversely affected.

   WE EXPECT TO  DEPEND ON OUR  APPLICATION  SERVER  AND  RELATED  SERVICES  FOR
SUBSTANTIALLY  ALL  OF  OUR  REVENUE  FOR  THE  FORESEEABLE  FUTURE  AND  IF OUR
APPLICATION SERVER DOES NOT ACHIEVE  WIDESPREAD MARKET ACCEPTANCE,  OUR BUSINESS
AND RESULTS OF OPERATIONS WILL SUFFER.

    We expect to continue to derive  substantially  all of our revenue  from our
SilverStream  Application  Server and related products and services.  Failure to
achieve broad market  acceptance of the SilverStream  Application  Server,  or a
decline in the price of, or demand  for,  our  Application  Server  and  related
products and services would  seriously harm our business and operating  results.
We cannot  predict  the  level of market  acceptance  that will be  achieved  or
maintained by our products and services.

   OUR BUSINESS WILL SUFFER IF WE DO NOT SUCCESSFULLY  INTRODUCE ENHANCEMENTS TO
OUR APPLICATION SERVER.

     Our future financial  performance will depend significantly on revenue from
future enhancements to the SilverStream Application Server that we are currently
developing and plan to develop.  Any delay or difficulties  in completing  these
enhancements  would seriously harm our business and operating  results.  We have
recently made  available test copies of Version 3.0 of our  Application  Server,
which  includes new  functionality  including  improvements  to the  programming
environment  as well as support  for  computing  standards,  such as  Enterprise
JavaBeans and Java2,  and third-party  development  tools. We cannot predict the
time  required  to  complete  testing  or the  date of  commercial  release.  In
addition,  we cannot be  certain  that  enhanced  versions  of the  SilverStream
Application  Server will meet customer  performance  needs or expectations  when
shipped or that new versions  will be free of  significant  software  defects or
bugs.

   WE HAVE ONLY BEEN IN BUSINESS  FOR A SHORT  PERIOD OF TIME AND YOUR BASIS FOR
EVALUATING US IS LIMITED.

    We began  commercial  shipments of our first  software  products in November
1997.  You must  consider the risks,  expenses and  uncertainties  that an early
stage  company  like ours faces,  particularly  in the new and rapidly  evolving
Internet market.  Because we have only recently commenced  commercial sales, our
past results and rates of growth may not be  meaningful  and you should not rely
on them as an indication of our future performance.



                                       15
<PAGE>


   OUR LIMITED OPERATING HISTORY MAKES FORECASTING  DIFFICULT AND THE FAILURE TO
MEET EXPECTATIONS COULD CAUSE THE PRICE OF OUR COMMON STOCK TO DECLINE.

    As a result of our limited  operating  history,  it is difficult to forecast
accurately our revenues,  and we have limited  meaningful  historical  financial
data upon which to base  planned  operating  expenses.  If we do not achieve our
expected revenues,  our operating results will be below our expectations and the
expectations  of investors and market  analysts,  which could cause the price of
our common  stock to decline.  Specifically,  we were  founded in May 1996,  and
began shipping our first products,  the SilverStream  Application Server 1.0 and
related software development tools, in November 1997. Our operating expenses are
largely  based  on  anticipated  revenue  trends  and a high  percentage  of our
expenses are and will  continue to be fixed in the  short-term.  The revenue and
income  potential  of our products and business are unproven and the market that
we are addressing is rapidly evolving.

   THE MARKET FOR OUR PRODUCTS IS EMERGING  AND OUR  BUSINESS  WILL SUFFER IF IT
DOES NOT DEVELOP AS WE EXPECT.

    The market for Web  application  server  software has only recently begun to
develop,  is rapidly  evolving  and will  likely  have an  increasing  number of
competitors.  We cannot be certain that a viable  market for our  products  will
emerge or be sustainable.  If the application server market fails to develop, or
develops more slowly than expected,  our business and operating results would be
seriously harmed.

   THE  UNPREDICTABILITY OF OUR QUARTERLY OPERATING RESULTS MAY ADVERSELY AFFECT
THE TRADING PRICE OF OUR COMMON STOCK.

    Our quarterly  operating  results have varied  significantly in the past and
will likely vary  significantly  in the future,  making it  difficult to predict
future  performance.  These variations result from a number of factors,  many of
which are  outside of our  control.  Because of this  difficulty  in  predicting
future   performance,   our  operating   results  will  likely  fall  below  the
expectations  of  securities  analysts or  investors  in some future  quarter or
quarters.  Our failure to meet these  expectations would likely adversely affect
the market price of our common stock.

    Although we have  limited  historical  financial  data,  we believe that our
quarterly operating results may experience seasonal fluctuations.  For instance,
quarterly  results may fluctuate  based on our clients'  calendar year budgeting
cycles,  deferral of customer orders in anticipation of product  enhancements or
new products,  slow summer  purchasing  patterns in Europe and our  compensation
policies that tend to compensate sales  personnel,  typically in the latter half
of the year, for achieving annual quotas.

   WE DEPEND ON INCREASED  BUSINESS FROM OUR CURRENT AND NEW CUSTOMERS AND IF WE
FAIL TO GROW OUR  CUSTOMER  BASE OR  GENERATE  REPEAT  BUSINESS,  OUR  OPERATING
RESULTS COULD BE HARMED.

    If we  fail to grow  our  customer  base or  generate  repeat  and  expanded
business from our current and new customers,  our business and operating results
would be  seriously  harmed.  Most of our  customers  initially  make a  limited
purchase  of our  products  and  services  for  pilot  programs.  Many of  these
customers may not choose to purchase  additional licenses to expand their use of
our products. Many of these customers have not yet developed or deployed initial
applications  based on our  products.  If these  customers  do not  successfully
develop and deploy such  initial  applications,  they may choose not to purchase
deployment  licenses or  additional  development  licenses.  Our business  model
depends on the expanded use of our products within our customers' organizations.

    In addition,  as we introduce  new versions of our products or new products,
our current  customers may not require the functionality of our new products and
may  not  ultimately  license  these  products.  Because  the  total  amount  of
maintenance  and support fees we receive in any period  depends in large part on
the size and number of licenses that we have  previously  sold,  any downturn in
our  software  license  revenue  would  negatively  impact our  future  services
revenue.  In  addition,  if  customers  elect  not to  renew  their  maintenance
agreements, our services revenue could be significantly adversely affected.

   OUR MARKETS ARE HIGHLY  COMPETITIVE  AND OUR FAILURE TO COMPETE  SUCCESSFULLY
WILL LIMIT OUR ABILITY TO RETAIN AND INCREASE OUR MARKET SHARE.

    Our markets are new, rapidly evolving and highly competitive,  and we expect
this competition to persist and intensify in the future. Our failure to maintain
and  enhance  our  competitive  position  will  limit our  ability to retain and
increase  our  market  share  resulting  in  serious  harm to our  business  and
operating results.


                                       16
<PAGE>



    Some of our competitors  have longer operating  histories and  significantly
greater financial,  technical, marketing and other resources than we do. Many of
these   companies  have  more  extensive   customer  bases,   broader   customer
relationships and broader industry alliances that they could leverage, including
relationships with many of our current and potential customers.  These companies
also have  significantly  more  established  customer  support and  professional
services  organizations.  In  addition,  these  companies  may adopt  aggressive
pricing  policies,  may bundle their  competitive  products with broader product
offerings or may introduce new products and enhancements.

   OUR LENGTHY SALES CYCLE MAKES IT DIFFICULT TO PREDICT OUR QUARTERLY RESULTS.

    A  customer's  decision  to  purchase  our  products  typically  involves  a
significant decision by the prospective customer's senior information technology
managers,  as the  customer  applications  to be built  and  deployed  using our
products are generally  critical to the  customer's  business.  In addition,  we
generally  need to educate  potential  customers  on the use and  benefits of an
application  server  and  on  the  performance   features  of  the  SilverStream
Application  Server.  Our long sales  cycle  makes it  difficult  to predict the
quarter in which sales may occur.  The sale of our  products is also  subject to
delays from the lengthy budgeting, approval and competitive evaluation processes
that  typically  accompany   significant   information   technology   purchasing
decisions. For example, customers frequently begin by evaluating our products on
a limited  basis and devote time and  resources to testing our  products  before
they decide whether or not to purchase a license for  deployment.  Customers may
also  defer  orders as a result  of  anticipated  releases  of new  products  or
enhancements by us or our competitors.

   FAILURE TO DEVELOP AND EXPAND OUR SALES AND  MARKETING  CAPABILITIES  WOULD
HARM OUR BUSINESS.

    We need to expand our sales and  marketing  operations  in order to increase
market awareness of our products,  market the SilverStream Application Server to
a greater  number of  organizations  and generate  increased  revenue.  However,
competition  for qualified  sales personnel is intense and we may not be able to
hire enough qualified  individuals in the future. If we are unable to attract or
retain such qualified sales personnel,  our business and operating results would
be seriously  harmed.  Our products and services  require a sophisticated  sales
effort targeted at senior information  technology  management of our prospective
customers.  New hires require extensive  training and typically require at least
six months to achieve full productivity.  We have limited experience  managing a
large,  expanding and geographically  dispersed direct sales force. In addition,
we have limited  experience  marketing our products broadly to a large number of
potential customers.

   FAILURE  TO  MAINTAIN  EXISTING,  OR  INCREASE  THE  NUMBER  OF,  THIRD-PARTY
DISTRIBUTION RELATIONSHIPS MAY LIMIT OUR ABILITY TO PENETRATE THE MARKET.

    We have a limited number of third-party  distribution  agreements and we may
not be able to increase the number of our distribution relationships or maintain
our  existing  relationships.   Our  failure  to  increase  the  number  of  our
distribution  relationships or maintain our existing relationships may limit our
ability to penetrate the market.  Our current  agreements with our  distribution
partners  do  not  prevent  these  companies  from  selling  products  of  other
companies,  including  products that may compete with our  products,  and do not
generally require these partners to purchase minimum quantities of our products.
These distributors could give higher priority to the products of other companies
or to their own products,  than they give to our products. As a result, the loss
of,  or a  significant  reduction  in sales  volume  to our  current  or  future
distribution partners could seriously harm our revenue and operating results. In
addition,  a significant  increase in sales through  these  channels  could also
negatively impact our gross margins,  as sales through these channels  generally
have lower revenue per unit than direct sales.

   FAILURE TO EXPAND OUR SERVICES OFFERINGS WOULD HARM OUR BUSINESS.

    We believe  that  growth in our  product  sales  depends  on our  ability to
provide  our  customers  with  comprehensive  services,   including  application
engineering,  implementation,  training and support,  and to educate third-party
resellers, instructors and consultants on how to provide similar services. If we
fail to  attract,  train and  retain  the  skilled  persons  who  deliver  these
services,  our  business  and  operating  results  would be  harmed.  We plan to
increase  the number of our services  personnel  to meet these  needs.  However,
competition for qualified service personnel is intense and we may not be able to
attract,  train or retain the number of highly qualified  service personnel that
our business needs.

    We expect our services  revenue to increase in dollar  amount as we continue
to provide consulting,  education and technical support services that complement
our products and as our installed base of customers  grows. To date, our cost of
services revenue has been significantly higher than our services revenue, and we
expect to continue to incur losses from our services business in the future.

                                       17
<PAGE>

   WE FACE RISKS ASSOCIATED WITH INTERNATIONAL  OPERATIONS THAT COULD HARM OUR
BUSINESS.

    To be successful,  we believe we must expand our  international  operations.
Therefore, we expect to commit significant resources to expand our international
sales and  marketing  activities.  However,  we may not be able to  maintain  or
increase  market  demand for our products  which may harm our  business.  We are
increasingly subject to a number of risks associated with international business
activities  which may increase  our costs,  lengthen our sales cycle and require
significant management attention. These risks generally include:

    o Increased  expenses  associated  with  customizing  products  for foreign
      countries;

    o General economic conditions in our international markets;

    o Currency exchange rate fluctuations;

    o Unexpected changes in regulatory  requirements resulting in unanticipated
      costs and delays;

    o Tariffs, export controls and other trade barriers;

    o Longer accounts  receivable payment cycles and difficulties in collecting
      accounts receivable;

    o Potentially  adverse tax  consequences,  including  restrictions  on the
      repatriation of earnings; and

    o The risks related to the recent  global  economic  turbulence  and adverse
      economic circumstances in Asia.

   OUR FUTURE  SUCCESS  DEPENDS ON  CONTINUED  USE OF THE INTERNET AND GROWTH OF
ELECTRONIC BUSINESS.

    Our future  success  depends  heavily on the  acceptance and wide use of the
Internet for electronic  business.  If electronic  business does not continue to
grow or grows more slowly than  expected,  demand for our  products and services
will be reduced.  Consumers and  businesses  may reject the Internet as a viable
commercial  medium for a number of  reasons,  including  potentially  inadequate
network infrastructure, slow development of enabling technologies,  insufficient
commercial support or privacy concerns. The Internet's infrastructure may not be
able to support the demands placed on it by increased usage. In addition, delays
in the development or adoption of new standards and protocols required to handle
increased levels of Internet  activity,  or increased  governmental  regulation,
could cause the Internet to lose its viability as a commercial  medium.  Even if
the required  infrastructure,  standards,  protocols and complementary products,
services or facilities are developed, we may incur substantial expenses adapting
our solutions to changing or emerging technologies.

   IF WE FAIL TO RESPOND TO RAPID  TECHNOLOGICAL  CHANGE AND  EVOLVING  INDUSTRY
STANDARDS, OUR PRODUCTS MAY BECOME OBSOLETE.

    The markets for our products and services are marked by rapid  technological
change,  frequent new product introductions and enhancements,  uncertain product
life cycles,  changes in customer demands and evolving industry  standards.  New
products based on new technologies or new industry  standards may quickly render
an existing  product  obsolete  and  unmarketable.  Any delays in our ability to
develop and release  enhanced or new products could  seriously harm our business
and operating results.  Our technology is complex,  and new products and product
enhancements can require long  development and testing  periods.  Our failure to
conform to prevailing standards could have a negative effect on our business and
operating results.

   IN ORDER TO MANAGE  OUR  GROWTH AND  EXPANSION,  WE WILL NEED TO IMPROVE  OUR
MANAGEMENT AND OPERATIONAL SYSTEMS ON A TIMELY BASIS.

    We have  expanded  our  operations  rapidly  since  inception.  We intend to
continue to expand in the  foreseeable  future to pursue  existing and potential
market  opportunities.   This  rapid  growth  places  a  significant  demand  on
management  and  operational  resources.  To be  successful,  we  will  need  to
implement  additional  management  information  systems,  improve our operating,
administrative, financial and accounting systems, procedures and controls, train
new employees and maintain close coordination among our executive,  engineering,
professional  services,  accounting,  finance,  marketing,  sales and operations
organizations.  In addition, our growth has resulted, and any future growth will
result, in increased responsibilities for management personnel.


                                       18
<PAGE>


    In addition,  our principal  executive office lease is due to expire in July
2000. We may move our headquarters to new office space or expand into additional
office  space.  We cannot be certain  that  office  space will be  available  on
reasonable  terms. We would likely  experience  significant  costs, and we could
experience a disruption  in the  development  or marketing of our  products,  in
connection with an expansion or move.

   FAILURE TO RETAIN AND ATTRACT KEY PERSONNEL WOULD HARM OUR BUSINESS.

    Our success depends largely on the skills, experience and performance of the
members  of our  senior  management  and  other  key  personnel,  including  our
Chairman,  David Skok,  and our President  and Chief  Executive  Officer,  David
Litwack. If we lose one or more of the members of our senior management or other
key employees,  our business and operating results could be seriously harmed. In
addition,  our future  success  will  depend  largely on our ability to continue
attracting, training, motivating and retaining highly skilled personnel. None of
our  senior  management  or  other  key  personnel  is  bound  by an  employment
agreement.  Like other software companies in the Boston,  Massachusetts area, we
face intense competition for qualified personnel including software engineering,
service and support, and sales and marketing personnel.

   WE INCLUDE  THIRD-PARTY  SOFTWARE  AND  TECHNOLOGY  IN OUR  PRODUCTS  AND OUR
BUSINESS WOULD BE HARMED IF WE WERE NOT ABLE TO CONTINUE USING THIS  THIRD-PARTY
SOFTWARE AND TECHNOLOGY.

    Our products integrate third-party text search, object middleware, compiler,
encryption,  transaction  processing and  monitoring,  Java virtual  machine and
database technology and products.  There are inherent limitations in the use and
capabilities of much of the technology  that we license from third parties.  Our
business  would be  seriously  harmed  if the  providers  from  whom we  license
software and technology ceased to deliver and support reliable products, enhance
their  current  products  in a timely  fashion or respond to  emerging  industry
standards.  In  addition,  the  third-party  software  may  not  continue  to be
available to us on  commercially  reasonable  terms or at all.  For example,  we
license  some of the  components  of our  products  from  limited or sole source
suppliers,  including  encryption  technology  which  we  license  from RSA Data
Security.  Many of these licenses are subject to periodic renewal.  The loss of,
or inability to maintain or obtain this  software for any reason could result in
significant  shipment delays or reductions.  Furthermore,  we might be forced to
limit the features available in our current or future product offerings.  Either
alternative could seriously harm our business and operating results.

    Almost all of our  products  are written in Java and require a Java  virtual
machine made  available  by Sun  Microsystems  in order to operate.  Sun may not
continue to make the Java virtual machines available at commercially  reasonable
terms or at all.  Furthermore,  if Sun were to make  significant  changes to the
Java  language  or its Java  virtual  machines,  or fail to correct  defects and
limitations in these  products,  our ability to continue to improve and ship our
products  could be impaired.  In the future,  our customers may also require the
ability to deploy our products on  platforms  for which  technically  acceptable
Java  implementations  either do not exist or are not available on  commercially
reasonable terms.

   OUR SOFTWARE PRODUCTS MAY CONTAIN ERRORS OR DEFECTS THAT COULD RESULT IN LOST
REVENUES,  DELAYED OR LIMITED MARKET ACCEPTANCE OR PRODUCT LIABILITY CLAIMS WITH
SUBSTANTIAL LITIGATION COSTS.

     Complex  software  products  like  ours  can  contain  errors  or  defects,
particularly  when first  introduced  or when new versions or  enhancements  are
released.  Defects  or  errors in  current  or future  products,  including  the
SilverStream  Application  Server Version 3.0, could result in lost revenue or a
delay  in  market  acceptance,  which  would  seriously  harm our  business  and
operating  results.  We have in the past  discovered  software errors in our new
releases and new  products  after their  introduction  and expect that this will
continue.  Despite  internal  testing  and  testing  by  current  and  potential
customers,  our  current  and  future  products  may  contain  serious  defects,
including Year 2000 errors.

    As  many  of  our   customers   use  our  products   for   business-critical
applications,  errors,  defects or other  performance  problems  could result in
financial or other damage to our customers and could significantly  impair their
operations.  Our customers could seek damages for losses related to any of these
issues.  A product  liability  claim brought against us, even if not successful,
would likely be time consuming and costly to defend and could  adversely  affect
our marketing efforts.

                                       19
<PAGE>


   OUR BUSINESS  COULD BE ADVERSELY  AFFECTED IF THE SYSTEMS WE USE ARE NOT YEAR
2000 COMPLIANT OR IF OUR CUSTOMERS OR POTENTIAL CUSTOMERS ALTER THEIR PURCHASING
PATTERNS AS A RESULT OF THE YEAR 2000.

     We are in the process of assessing  any Year 2000 issues with the computer,
communications  and software  systems that we use to deliver our products and to
manage our  internal  operations.  If our systems do not operate  properly  with
respect to date  calculations  involving the Year 2000 and subsequent  dates, we
could incur unanticipated expenses to remedy any problems, which could seriously
harm our  business.  We may also  experience  reduced  sales of our  products as
current or potential  customers reduce their budgets for enterprise software and
Internet  products  due  to  increased  expenditures  on  their  own  Year  2000
compliance efforts.

    The risks posed by Year 2000 issues could adversely affect our business in a
number of significant  ways.  Although we believe that our internally  developed
systems and  technology  are Year 2000  compliant,  our  information  technology
systems nevertheless could be substantially  impaired or cease to operate due to
Year 2000 problems.  Additionally, we rely on information technology supplied by
third  parties,   and  our  other  business  partners,   including   third-party
distributors  and  consultants,   also  are  heavily  dependent  on  information
technology  systems and on their own and third-party  vendor systems.  Year 2000
problems  experienced  by us or any of  these  third  parties  could  materially
adversely  affect our  business.  Prior  versions  of our  products  may contain
technology from third parties that is not Year 2000 compliant. Additionally, the
Internet could face serious disruptions arising from the Year 2000 problem.

    Many of our customers and potential customers have implemented policies that
prohibit or strongly  discourage  making  changes or additions to their internal
computer  systems until after January 1, 2000. We will experience fewer sales if
potential  customers delay the purchase and implementation of our products until
after  January  1,  2000.  Purchasing  decisions  may be  delayed  as  potential
customers  stabilize their internal computer systems or divert their information
technology budgets to address Year 2000 issues. If our potential customers delay
purchasing  or  implementing  our  products  in  preparation  for the Year  2000
problem, our business would be seriously harmed.

    Given the  pervasive  nature of the Year 2000 problem,  we cannot  guarantee
that  disruptions  in other  industries  and market  segments will not adversely
affect our business.  Moreover, our costs related to Year 2000 compliance, which
thus far have not been material,  could ultimately be significant.  In the event
that we  experience  disruptions  as a result  of the  Year  2000  problem,  our
business could be seriously harmed.

   OUR BUSINESS MAY SUFFER IF WE CANNOT PROTECT OUR INTELLECTUAL PROPERTY.

    We have no  patents,  and  none  may be  issued  from  our  existing  patent
applications.   We   rely   on  a   combination   of   contractual   provisions,
confidentiality  procedures,  and patent, trademark,  trade secret and copyright
laws  to  protect  the  proprietary  aspects  of  our  technology.  These  legal
protections  afford only limited  protection and  competitors may gain access to
our  intellectual  property  which may result in the loss of our  customers.  In
addition,  despite our efforts to protect our proprietary  rights,  unauthorized
parties  may  attempt to copy  aspects of our  products or to obtain and use our
proprietary information. Litigation may be necessary to enforce our intellectual
property rights,  to protect our trade secrets and to determine the validity and
scope of the  proprietary  rights of  others.  Any  litigation  could  result in
substantial  costs and  diversion of resources  with no assurance of success and
could seriously harm our business and operating  results.  In addition,  we sell
our products internationally,  and the laws of many countries do not protect our
proprietary rights as well as the laws of the United States. Our future patents,
if  any,  may be  successfully  challenged  or  may  not  provide  us  with  any
competitive advantages.

    We obtain a major portion of our software license revenue from licensing our
products under  standardized  "shrink wrap" agreements that our customers do not
sign. If any of these agreements were deemed unenforceable,  those customers may
seek to use and copy our technology without appropriate limitations.

   WE COULD INCUR  SUBSTANTIAL  COSTS DEFENDING OUR  INTELLECTUAL  PROPERTY FROM
INFRINGEMENT OR A CLAIM OF INFRINGEMENT.

    Other  companies,  including our  competitors,  may obtain  patents or other
proprietary  rights that would  prevent,  limit or interfere with our ability to
make, use or sell our products.  As a result, we may be found to infringe on the
proprietary rights of others. In the event of a successful claim of infringement
against us and our failure or inability to license the infringed technology, our
business and operating results would be significantly  harmed.  Companies in the
software market and the Internet market are increasingly bringing suits alleging
infringement of their proprietary  rights,  particularly  patent rights. We have
been subject to such claims in the past.  Any  litigation or claims,  whether or
not valid,  could result in substantial costs and diversion of resources with no
assurance of success.  Intellectual property litigation or claims could force us
to do one or more of the following:

                                       20
<PAGE>

    o Cease  selling,   incorporating  or  using  products  or  services  that
      incorporate the challenged intellectual property;

    o Obtain a license from the holder of the  infringed  intellectual  property
      right, which license may not be available on reasonable terms; and

    o Redesign products or services.

   ANY ACQUISITIONS WE MAKE COULD DISRUPT OUR BUSINESS AND  CONSEQUENTLY  HARM
OUR FINANCIAL CONDITION.

    In  order  to  remain  competitive,  we may  find it  necessary  to  acquire
additional businesses,  products or technologies.  If we identify an appropriate
acquisition  candidate,  we may  not be  able  to  negotiate  the  terms  of the
acquisition  successfully,  finance the  acquisition,  or integrate the acquired
business,  products or technologies  into our existing  business and operations.
Further, completing a potential acquisition and integrating an acquired business
will cause  significant  diversions  of  management  time and  resources.  If we
consummate  one or more  significant  acquisitions  in which  the  consideration
consists  of stock or  other  securities,  your  equity  could be  significantly
diluted.  If we were to proceed  with one or more  significant  acquisitions  in
which the consideration included cash, we could be required to use a substantial
portion  of our  available  cash,  including  proceeds  from this  offering,  to
consummate  an  acquisition.  Acquisition  financing  may  not be  available  on
favorable  terms,  or at  all.  In  addition,  we may be  required  to  amortize
significant  amounts of goodwill and other intangible  assets in connection with
future acquisitions, which would seriously harm our operating results.

   WE MAY INCUR  SIGNIFICANT  COSTS  FROM  CLASS  ACTION  LITIGATION  DUE TO OUR
EXPECTED STOCK PRICE VOLATILITY.

    In the past,  securities  class  action  litigation  has often been  brought
against a company  following  periods of  volatility  in the market price of its
securities. We may in the future be the target of similar litigation. Securities
litigation could result in substantial costs and divert  management's  attention
and resources.

   ANTI-TAKEOVER  PROVISIONS  IN OUR CHARTER  DOCUMENTS  AND  DELAWARE LAW COULD
PREVENT OR DELAY A CHANGE IN CONTROL OF OUR COMPANY.

    Provisions  of our  certificate  of  incorporation  and  bylaws,  as well as
provisions  of Delaware law,  could make it more  difficult for a third party to
acquire us, even if doing so would be beneficial to our stockholders.

     INSIDERS  HAVE  SUBSTANTIAL  CONTROL OVER  SILVERSTREAM  AND COULD DELAY OR
PREVENT A CHANGE IN CORPORATE CONTROL.

     Upon  completion of our initial public  offering,  our executive  officers,
directors and  principal  stockholders  beneficially  owned,  in the  aggregate,
approximately  55%  of  our  outstanding  common  stock.  As  a  result,   these
stockholders  have the ability to exercise  control  over all matters  requiring
stockholder  approval,  including  the  election of  directors  and  approval of
significant  corporate  transactions.  This could have the effect of delaying or
preventing a change of control of SilverStream.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         SilverStream does not currently use derivative  financial  instruments.
We generally  place our marketable  security  investments in high credit quality
instruments,   primarily  U.S.   Government  and  Federal  agency   obligations,
tax-exempt  municipal  obligations and corporate  obligations  with  contractual
maturities  of ten years or less.  We do not expect any  material  loss from our
marketable  security  investments  and  therefore  believe  that  our  potential
interest rate exposure is not material.

     We maintain an investment  portfolio  consisting of demand deposit accounts
and an overnight investment portfolio. Due to the short-term average maturity of
the investment portfolio,  a sudden sharp change in the interest rates would not
have a  material  adverse  effect  on the value of the  portfolio.  Based on our
investment portfolio and interest rates at September 30, 1999, a 100 basis point
increase or decrease in interest  rates would  result in an increase or decrease
of $70,000 respectively, in our results from operations and cash flows.

         Internationally,  SilverStream  invoices  customers  primarily in local
currency.  We are  exposed  to  foreign  exchange  rate  fluctuations  from when
customers are invoiced in local  currency  until  collection  occurs.  We do not
currently enter into foreign currency hedge transactions.  Through September 30,
1999,  foreign  currency  fluctuations  have not had a  material  impact  on our
financial position or results of operations.

                                       21
<PAGE>

PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         We are not a party to any material legal proceedings.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         (c)  Recent Sales of Unregistered Securities

     On July 23,  1999,  the  Registrant  issued and sold an aggregate of 70,500
shares of its common stock to the former  shareholders  of  SilverStream  France
S.A. in consideration  of all of the outstanding  share capital and subscription
rights  for share  capital of such  company  held by such  shareholders  and the
assignment of certain debt payable by such  company.  From June 30, 1999 through
August 24, 1999, the Registrant issued and sold an aggregate of 19,892 shares of
its  common  stock  to  employees,   consultants  and  directors  for  aggregate
consideration of approximately $10,000  pursuant to exercises of options granted
under its 1997 Stock Incentive Plan.

     No underwriters  were involved in any of the foregoing sales of securities.
Such sales of  unregistered  securities  were made in reliance upon an exemption
from the registration provisions of the Securities Act set forth in Section 4(2)
thereof  relative to sales by an issuer not involving any public offering or the
rules and  regulations  thereunder,  Regulation S relative to sales by an issuer
outside the United States,  or, in the case of options to purchase common stock,
Rule 701 of the  Securities  Act.  All of the  foregoing  securities  are deemed
restricted securities for the purposes of the Securities Act.

         (d)  Use of Proceeds from Sales of Registered  Securities

         On August 20, 1999 the Company  closed the initial  public  offering of
its  Common  Stock.  The  shares  of  Common  Stock  sold in the  offering  were
registered  under the  Securities  Act of 1933,  as amended,  on a  Registration
Statement  on  Form  S-1  (the  "Registration   Statement")   (Registration  No.
333-80553) that was declared effective by the Securities and Exchange Commission
on August 16,  1999.  The  3,000,000  shares  offered by the  Company  under the
Registration  Statement were sold at a price of $16.00 per share. Morgan Stanley
Dean  Witter,   BancBoston   Robertson  Stephens  and  SG  Cowen,  the  managing
underwriters of the offering,  also exercised an overallotment  option on August
20, 1999 for 450,000 shares.  The  overallotment  shares were sold at a price of
$16.00 per share.  The aggregate  proceeds to the Company from the offering were
$55.2 million.  In connection with the offering the Company paid an aggregate of
$3.9 million in underwriting  discounts and commission to the  underwriters.  In
addition,   the  expenses   incurred  in  connection   with  the  offering  were
approximately $1.7 million,  including $315,000 legal costs, $410,000 accounting
costs, $293,000 printing costs, $136,000 registration, filing and related costs,
$422,000 Directors and Officers insurance costs and other costs of $124,000.

         After  deducting  the  underwriting  discounts and  commission  and the
offering  expenses  described  above, the Company received net proceeds from the
offering of approximately  $49.6.  None of the net proceeds of the offering were
paid by the Company, directly or indirectly, to any director, officer or general
partner of the Company or any of their associates,  or to any persons owning ten
percent  or  more  of any  class  of the  Company's  equity  securities,  or any
affiliates of the Company.


ITEM 3            DEFAULTS UPON SENIOR SECURITIES

         None

ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Pursuant  to an Action by  Written  Consent  of  Stockholders  in Lieu of a
Meeting dated July 27, 1999, the holders of 6,795,763 shares of Common Stock and
Preferred  Stock of the Company  (out of  13,239,364  shares of Common Stock and
Preferred  Stock  outstanding)  adopted  the  Amended  and  Restated  1997 Stock
Incentive  Plan to  increase  the  number of shares  of Common  Stock  available
thereunder and to amend the change in control provisions thereof.



                                       22
<PAGE>

Pursuant  to  a  Consent,   Waiver  and  Amendment  Agreement  executed  by  the
stockholders  of the Company  dated July 15, 1999,  the  following  matters were
approved by the holders of 4,037,048  shares of the Company's  Common Stock (out
of  5,321,758  shares   outstanding)  and  6,983,970  shares  of  the  Company's
convertible preferred stock (out of 7,843,339 outstanding):

         (a) The Company's  Amended and Restated  Certificate  of  Incorporation
         increasing  the  number  of  shares  of  authorized  Common  Stock  and
         providing for the  indemnification  of, and limitation of liability of,
         officers and directors;

         (b)  The  Company's   Second   Amended  and  Restated   Certificate  of
         Incorporation,  subject  to the  completion  of the  Company's  initial
         public offering;

         (c) The Company's Amended and Restated  By-laws,  subject to the filing
         of the Second Amended and Restated Certificate of Incorporation and the
         completion of the Company's initial public offering;

         (d)  Amendment of the Investor  Rights  Agreement  amending  Article V,
         Section 11 and omitting Article V, Section 12;

         (e) The designation of five as the number of directors constituting the
         entire Board of Directors of the Company;

         (f) The election of the following  persons to the Board of Directors of
         the Company to hold office until their  successors are duly elected and
         qualified:

                  David R. Skok
                  David  A. Litwack
                  Timothy Barrows
                  Richard A. D'Amore
                  Paul J. Severino

         (g) Classification of the members of the Board of Directors, subject to
         the  filing  of  the  Second   Amended  and  Restated   Certificate  of
         Incorporation  and  the  completion  of the  Company's  initial  public
         offering.

         (h) Adoption of  1999 Employee Stock Purchase Plan;

         (i) Ratification of Independent Auditors;

         (j) Notice of Conversion of Preferred Stock;

         (k) Corporate Cleanup; and

         (l) Power of Attorney.


ITEM 5            OTHER INFORMATION

         None

                                       23
<PAGE>

ITEM 6            EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

        27.1*  Financial Data Schedule


- ----------

* Filed herewith



(b) No Reports on Form 8-K were filed  during the quarter  ended  September  30,
1999.




                                       24
<PAGE>





                                   SIGNATURES

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


Dated: November 12, 1999                     SILVERSTREAM SOFTWARE, INC.

                                             By: /s/ CRAIG A. DYNES
                                             Craig A. Dynes
                                             Vice President, Chief Financial
                                               Officer and Treasurer
                                             (Principal Financing and Accounting
                                               Officer)




                                       25
<PAGE>



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SILVERSTREAM
SOFTWARE  FINANCIAL  STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1000
<CURRENCY>                                     USD

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<EXCHANGE-RATE>                                1
<CASH>                                         51,324
<SECURITIES>                                   5,148
<RECEIVABLES>                                  6,482
<ALLOWANCES>                                   710
<INVENTORY>                                    0
<CURRENT-ASSETS>                               63,128
<PP&E>                                         4,678
<DEPRECIATION>                                 2,015
<TOTAL-ASSETS>                                 67,644
<CURRENT-LIABILITIES>                          7,927
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       18
<OTHER-SE>                                     59,077
<TOTAL-LIABILITY-AND-EQUITY>                   67,644
<SALES>                                        14,034
<TOTAL-REVENUES>                               14,034
<CGS>                                          7,539
<TOTAL-COSTS>                                  7,539
<OTHER-EXPENSES>                               21,372
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             57
<INCOME-PRETAX>                                (14,362)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (14,362)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (14,362)
<EPS-BASIC>                                  (2.58)
<EPS-DILUTED>                                  (2.58)



</TABLE>


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