SILVERSTREAM SOFTWARE INC
10-Q, 2000-11-14
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: VIGNETTE CORP, 10-Q, EX-27.1, 2000-11-14
Next: SILVERSTREAM SOFTWARE INC, 10-Q, EX-27, 2000-11-14





                       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, 2000.

                                       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)


                               Two Federal Street

                       Billerica, Massachusetts 01821-3559

                                 (978) 262-3000

    (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 [X] No [ ]

     As of November  8, 2000 there were  20,615,640  shares of the  registrant's
common stock outstanding.














<PAGE>



                           SilverStream Software, Inc.

                                    Form 10-Q

                For the Quarterly Period Ended September 30, 2000

                                Table of Contents
<TABLE>
<CAPTION>

<S>           <C>       <C>                                                                                          <C>
PART I.       Financial Information                                                                                  Page
                                                                                                                     ----
              Item 1.   Financial Statements........................................................................  3-7

                        Condensed Consolidated Balance Sheets as of September 30, 2000 and December 31, 1999........    3

                        Condensed Consolidated Statements of Operations for the Three and the Nine Months Ended
                        September 30, 2000 and 1999.................................................................    4

                        Condensed Consolidated Statements of Cash Flows for the Nine Months Ended
                        September 30, 2000 and 1999.................................................................    5

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

              Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations....... 8-20


              Item 3.   Quantitative and Qualitative Disclosures About Market Risk..................................   20

PART II.      Other Information

              Item 2.   Changes in Securities and Use of Proceeds...................................................20-21

              Item 6.   Exhibits and Reports on Form 8-K............................................................   21

                        Signatures..................................................................................   22

</TABLE>





                                       2
<PAGE>


PART I.  Financial Information

Item 1.  Financial Statements

                           SILVERSTREAM SOFTWARE, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                             September 30,   December 31,

                                                                                                 2000            1999
                                                                                             -------------   ------------
<S>                                                                                          <C>              <C>
                                              Assets

         Current assets:
           Cash and cash equivalents.......................................................  $    55,603     $     46,799
           Marketable securities...........................................................      147,561              247
           Accounts receivable; net of allowances of $1,347 at September 30, 2000
              and $763 at December 31, 1999 ...............................................       21,740            6,938
           Prepaid expenses................................................................        2,480            1,131
           Other current assets............................................................          765            2,003
                                                                                             -----------     ------------
                  Total current assets.....................................................      228,149           57,118

         Furniture, equipment and leasehold improvements, net..............................        9,813            2,836
         Other assets......................................................................        2,081                -
         Intangibles, net.................................................................        62,383           20,709
                                                                                             -----------     ------------

                  Total assets.............................................................  $   302,426     $     80,663
                                                                                             ===========     ============

                               Liabilities and stockholders' equity

         Current liabilities:
           Accounts payable................................................................  $     5,401     $      7,740
           Accrued expenses................................................................       10,033            3,299
           Deferred revenue................................................................       10,544            5,079
           Current portion of long-term debt...............................................          451              451
                                                                                             -----------     ------------
                  Total current liabilities................................................       26,429           16,569

         Long-term debt, less current portion..............................................          214              509

         Stockholders' equity:
           Common stock....................................................................           22               18
           Additional paid-in capital......................................................      349,121          115,185
           Deferred compensation...........................................................       (7,777)          (7,213)
           Accumulated deficit.............................................................     ( 64,934)         (44,161)
           Other accumulated comprehensive income/(loss)...................................         (617)            (140)
           Notes receivable from stockholders..............................................          (32)            (104)
                                                                                             -----------     ------------
                  Total stockholders' equity...............................................      275,783           63,585
                                                                                             -----------     ------------

                  Total liabilities and stockholders' equity...............................  $   302,426     $     80,663
                                                                                             ===========     ============
</TABLE>




                 The accompanying  notes are an integral part of these condensed
consolidated 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,
                                                           -------------------------    --------------------------
                                                               2000          1999           2000           1999
                                                           -----------   -----------    -----------    -----------
<S>                                                        <C>           <C>            <C>            <C>
Revenue:
  Software license....................................     $    12,069   $     3,495    $    28,519    $     9,010
  Services............................................          11,432         2,757         26,014          5,024
                                                           -----------   -----------    -----------    -----------
          Total revenue...............................          23,501         6,252         54,533         14,034
Cost of revenue:
  Software license....................................             760           391          2,315          1,076
  Services............................................          10,259         3,296         24,212          6,463
                                                           -----------   -----------    -----------    -----------
          Total cost of revenue.......................          11,019         3,687         26,527          7,539
                                                           -----------   -----------    -----------    -----------

Gross profit..........................................          12,482         2,565         28,006          6,495
Operating expenses:
  Sales and marketing.................................          11,934         4,962         31,916         13,220
  Research and development............................           4,435         1,831         10,633          5,173
  General and administrative..........................           2,282           940          6,492          2,600
  Compensation charge for issuance of stock options...             456           108          1,219            298
  Amortization of goodwill............................           3,402            81          7,502             81
                                                           -----------   -----------    -----------    -----------
          Total operating expenses....................          22,509         7,922         57,762         21,372
                                                           -----------   -----------    -----------    -----------

Loss from operations..................................         (10,027)       (5,357)       (29,756)       (14,877)

Other income, net.....................................           3,345           337          8,983            515
                                                           -----------   -----------    -----------    -----------

Net loss..............................................     $    (6,682)  $    (5,020)   $   (20,773)   $   (14,362)
                                                           ===========   ===========    ===========    ===========

Beneficial conversion feature in Series D preferred
stock.................................................               -             -              -           (263)
                                                           -----------   -----------    -----------    -----------

Net loss applicable to common stockholders............     $    (6,682)  $    (5,020)   $   (20,773)   $   (14,625)
                                                           ===========   ===========    ===========    ===========

Basic and diluted net loss per share applicable to
common stockholders...................................     $     (0.33)  $      (.51)   $     (1.07)   $     (2.58)
                                                           ===========   ===========    ===========    ===========

Weighted-average common shares used in computing basic
and diluted net loss per share applicable to common
stockholders..........................................         20,164          9,860         19,352          5,678
                                                           ===========   ===========    ===========    ===========

</TABLE>





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




                                       4
<PAGE>




                           SILVERSTREAM SOFTWARE, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                                    Nine Months Ended

                                                                                                      September 30,

                                                                                                   2000            1999
                                                                                              ------------     ------------
<S>                                                                                           <C>              <C>
     Operating activities

     Net loss.............................................................................    $    (20,773)    $    (14,362)
     Adjustments to reconcile net loss to net cash used in operating activities:
       Depreciation and amortization......................................................           9,271              998
       Provision for allowances on accounts receivable....................................             583              234
       Compensation charge for issuance of stock options..................................           1,219              298
       Changes in operating assets and liabilities:
         Accounts receivable..............................................................         (15,002)          (2,216)
         Other receivable.................................................................           2,303                -
         Prepaid expenses.................................................................          (1,268)            (593)
         Other current assets.............................................................               3              157
         Accounts payable and accrued expenses............................................           2,831            2,324
         Deferred revenue.................................................................           5,329            1,573
                                                                                              ------------     ------------
     Net cash used in operating activities................................................         (15,504)         (11,587)
                                                                                              ------------     ------------

     Investing activities

     Purchase of furniture and equipment..................................................          (8,425)          (1,693)
     Acquisitions of businesses, net of cash acquired.....................................         (12,887)               -
     Cash acquired through acquisitions of subsidiaries...................................               -              171
     Purchase of available-for-sale securities............................................        (147,314)          (1,817)
                                                                                              ------------     ------------
     Net cash used in investing
       Activities.........................................................................        (168,626)          (3,339)
                                                                                              ------------     ------------

     Financing activities

     Net proceeds from issuance of preferred stock........................................               -           14,728
     Net proceeds from issuance of common stock...........................................         194,298           50,070
     Proceeds from line of credit.........................................................               -              750
     Payments on long-term debt...........................................................            (959)            (461)
     Payment of note receivable from stockholders.........................................              72                -
                                                                                              ------------     ------------
     Net cash provided by financing activities............................................         193,411           65,087
                                                                                              ------------     ------------

     Effects of exchange rate on cash and cash equivalents................................            (477)             (36)

     Net increase (decrease) in cash and cash equivalents.................................           8,804           50,125

     Cash and cash equivalents at beginning of period.....................................          46,799            1,199
                                                                                              ------------     ------------
     Cash and cash equivalents at end of period...........................................    $     55,603     $     51,324
                                                                                              ============     ============
</TABLE>





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




                                       5
<PAGE>




                           SILVERSTREAM SOFTWARE, INC.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  Nature of Business

    The condensed  consolidated  financial  statements  include the  accounts of
SilverStream Software, Inc. and its U.S. and 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 accounting principles generally accepted in the
United States 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 for complete financial statements
pursuant to accounting  principles  generally  accepted in the United States. 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 is a leading provider of solutions for building,  deploying and
managing  large-scale  Internet,  e-commerce,  business-to-business,  enterprise
portal and intranet applications. The Company markets its software worldwide and
has sales offices in the United States, Canada, United Kingdom, The Netherlands,
Belgium,  Germany,  Norway,  The Czech Republic,  France,  Luxembourg,  Denmark,
Sweden, Hong Kong, Singapore, Taiwan and Australia.

   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,

                                                    2000                1999               2000               1999
                                                ------------        ------------       ------------       ------------
                                                          (Unaudited)                            (Unaudited)
<S>                                             <C>                 <C>                <C>                <C>
    Numerator:
      Net loss........................          $     (6,682)       $     (5,020)      $    (20,773)      $    (14,362)

      Beneficial conversion feature
        in series D preferred stock...                    --                  --                 --               (263)
                                                ------------        ------------       ------------       ------------
      Net loss applicable to common
        stockholders..................          $     (6,682)       $     (5,020)      $    (20,773)      $    (14,625)
                                                ============        ============       ============       ============
    Denominator:
      Weighted average common shares
         outstanding..................                20,477              11,146             19,924              7,222

      Weighted average common shares
         subject to repurchase........                  (313)             (1,286)              (572)            (1,544)
                                                ------------        ------------       ------------       ------------
    Denominator for basic and
      diluted loss per share
      applicable to common
      stockholders....................                20,164               9,860             19,352              5,678
                                                ============        ============       ============       ============

    Basic and diluted net loss per
      share applicable to common
      stockholders....................          $      (0.33)       $      (0.51)      $      (1.07)      $      (2.58)
                                                ============        ============       ============       ============
</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 anti-dilutive  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.

   Comprehensive Loss

    Total  comprehensive  loss was $7,025,000 and  $21,250,000 for the three and
nine  months  ended  September  30,  2000,   respectively,  and  $5,009,000  and
$14,687,000   for  the  three  and  nine  months  ended   September   30,  1999,
respectively.  Other  comprehensive  loss consisted of  adjustments  for foreign
currency  translation  losses in the amounts of $343,000  and  $477,000  for the
three and nine months ended September 30, 2000, respectively.

   Secondary Public Offering

    On January 31, 2000, the Company  completed a secondary  public  offering in
which it sold  1,445,851  shares of its  common  stock for net  proceeds  to the
Company of $155.9 million. Also on January 31, 2000, the Company's  underwriters
exercised  their  over-allotment  option,  which  resulted  in  the  sale  of an
additional  330,000  shares  of  the  Company's  common  stock  which  generated
additional proceeds of $35.8 million, net of issuance costs.

   Acquisitions

    On March 31, 2000,  the Company  acquired  Power 2000,  Inc.,  an e-business
services  provider.  The purchase price was  approximately  $15.7  million.  The
acquisition was completed  through the issuance of approximately  134,000 shares
of common stock along with approximately $5.3 million in cash consideration. The
merger has been  accounted for using the purchase  method of accounting  and the
goodwill will be charged to operations ratably over the next five years.

    On April 5, 2000,  the Company  acquired  eObject,  Inc.,  the  developer of
"enTellect," a java based framework for the access control,  personalization and
metering of corporate  resources.  The purchase  price was  approximately  $23.2
million.  The  acquisition was completed  through the issuance of  approximately
473,581  shares of the  Company's  common  stock.  Pursuant  to the terms of the
eObject purchase  agreement,  the Company issued an additional 175,000 shares of
the Company's common stock and made a cash payment of approximately $1.0 million
on May 26,  2000 to the  shareholders  of  eObject,  due to the  achievement  of
certain  goals and  deliverables.  The merger has been  accounted  for using the
purchase  method of  accounting  and the goodwill  will be charged to operations
ratably over the next five years

    The  unaudited  pro  forma  information  below  for the  nine  months  ended
September 30, 2000 gives effect to the  acquisition of eObject as if it occurred
on January 1, 2000. The unaudited pro forma information  includes the historical
results of operations of eObject for the nine months ended September 30, 2000.

<TABLE>
<CAPTION>
                                                                           Pro Forma
                                                                       September 30, 2000
                                                                       ------------------
<S>                                                                      <C>

    Revenue............................................                $           54,533

    Net loss applicable to common stockholders.........                           (22,666)
                                                                       ==================
    Basic and diluted net loss per share applicable
      to common stockholders...........................                $            (1.16)

    Weighted-average common shares used in
      computing basic and diluted net loss per share
      applicable to common stockholders................                            19,507
                                                                       ==================

</TABLE>

    The primary pro forma adjustment is approximately $1.4 million,  and relates
to the amortization of goodwill.

    On  August 11,  2000,  the Company  acquired  Excelnet  Systems  Limited,  a
provider  of  Web-based  business  solutions  through the  provision  of quality
software products, training,  applications development and consultancy services.
The purchase price was $7 million,  $5 million of which was paid at closing,  $1
million of which is contingent upon Excelnet  achieving  certain revenue targets
for the year ended December 31, 2000, and $1 million of which is contingent upon
Excelnet achieving certain revenue targets for the year ended December 31, 2001.
The closing  acquisition  price was paid by the issuance of 32,620 shares of the
Company's common stock along with $3.5 million of cash. The acquisition has been
accounted for using the purchase  method of accounting  and the goodwill will be
charged to operations ratably over the next five years. The contingent  payments
of $2.0 million will be capitalized to intangible assets as goodwill if incurred
and will be amortized over the remaining life of the asset.

                                       7
<PAGE>

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

    This Form 10-Q  contains  forward-looking  statements  within the meaning of
Section  21E of the  Securities  Exchange  Act of  1934,  as  amended.  For this
purpose,  statements contained herein that are not statements of historical fact
may be deemed to be forward-looking statements.  Without limiting the foregoing,
the words "believes,"  "anticipates," "plans," "expects" and similar expressions
are  intended  to identify  forward-looking  statements.  These  forward-looking
statements  involve  risks and  uncertainties  and are not  guarantees of future
performance.  Actual results may differ  materially from those indicated in such
forward-looking  statements as a result of certain  factors  including,  but not
limited to, those set forth under the heading  "Certain  Factors That May Affect
Future Results."

Overview

    We are a leading provider of solutions for building,  deploying and managing
large-scale Internet,  e-commerce,  business-to-business,  enterprise portal and
intranet  applications.  The advantages of Web-based  technology are driving the
creation of a new generation of  business-transforming  software programs. These
powerful  Web-based  programs,  or Web  applications,  link a broad  universe of
customers,  vendors, employees and partners with multiple, diverse data sources.
We believe our products and services help our  customers to rapidly  develop Web
applications  that are  scalable,  reliable  and secure.  Using our products and
services, organizations can create and deploy robust Web applications in diverse
areas such as e-commerce,  business-to-business  commerce,  enterprise  portals,
employee self-service, supply chain management and customer service.

    We accelerate customer success through several  enterprise-class  offerings.
The  SilverStream  Application  Server offers  customers a proven,  scalable and
reliable platform with  comprehensive  support for the Java2 Enterprise  Edition
(J2EE) standard, plus value-added features for rapid application development and
deployment.  Our advanced ePortal and XML-based integration solutions, using our
Application Server or other standards-based  application servers as foundations,
drive our  customer  success.  A brief  summary of each  product  offering is as
follows:

     Application Server

     The SilverStream Application Server allows corporations to build and deploy
     complex Java and HTML  applications on which they can run their businesses.
     It is designed and  optimized  for the  intra/Inter/extranet,  and delivers
     both client- and server-side  Java and client-side  HTML. The  SilverStream
     Application  Server  is one of the first  application  servers  to  tightly
     integrate  business logic,  extensive  database access,  content  creation,
     publishing,   collaboration  and   communications  in  one  solution.   The
     comprehensive  solution is designed to make developers  productive with its
     design tools that lets them build secure enterprise Web applications  using
     the power of a database to store, retrieve and manipulate content and data.

     xCommerce

     The  xCommerce  products  are  designed  specifically  to  permit  business
     analysts and software engineers to rapidly enable their proprietary systems
     for XML  integration,  map  the  data  flows  of  those  systems  to  other
     XML-enabled  applications and manage the runtime  environment through which
     integrated  applications  interoperate.  By  leveraging  the  power of XML,
     enterprises  are forging a new  generation of connections  with  customers,
     suppliers and business partners.

     SilverStream ePortal

     In  addition  to the  xCommerce  products,  we have  recently  released  an
     end-to-end portal solution - comprehensive  consulting services, along with
     the SilverStream  Enterprise Portal Framework and component  technologies -
     built on top of the SilverStream  Application  Server.  This framework is a
     Web  application  that  provides an  integrated,  personalized  view of all
     applications and information an employee,  customer and partner may need on
     a regular basis.

    All of the above product  offerings also include  comprehensive  application
engineering,  implementation,  training and support  services to help ensure the
successful development and implementation of Web applications by our customers.

    We market our products and services  globally through our direct sales force
and a network of independent software vendors,  system integrators,  value-added
resellers and consulting  partners.  To date, we have licensed the  SilverStream
Application  Server to over 1,300  customers  in a wide  variety of  industries,
including communications, financial services, government, manufacturing, oil and
gas, pharmaceutical, technology and transportation.

                                       8
<PAGE>

    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,
therefore,  can have a significant  impact on the amount of deferred  revenue in
any given period.

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

    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  amortization.
Sales and  marketing  expenses  consist  primarily of salaries and other related
costs for sales and  marketing  personnel,  sales  commissions,  travel,  public
relations, marketing materials,  advertising campaigns 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  amortization  relates  to  our
acquisitions made to support our business strategy.

    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 $64.9 million
as of  September  30, 2000.  We  anticipate  that our  operating  expenses  will
continue  to increase 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  sustain  revenue  growth  or  achieve
profitability.

                                       9
<PAGE>


Results of Operations

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

                                                                    Three Months Ended     Nine Months Ended

                                                                      September 30,         September 30,
                                                                      -------------         -------------
                                                                      2000      1999        2000      1999
                                                                    -------    ------      ------    ------
<S>                                                                 <C>        <C>         <C>       <C>
    Revenue:
      Software license.........................................        51.4%     55.9%       52.3%     64.2%
      Services.................................................        48.6      44.1        47.7      35.8
                                                                    -------    ------      ------    ------
              Total revenue....................................       100.0     100.0       100.0     100.0
                                                                    -------    ------      ------    ------
    Cost of revenue:
      Software license.........................................         3.2       6.3         4.2       7.7
      Services.................................................        43.7      52.7        44.4      46.0
                                                                    -------    ------      ------    ------
              Total cost of revenue............................        46.9      59.0        48.6      53.7
                                                                    -------    ------      ------    ------
    Gross profit (loss)........................................        53.1      41.0        51.4      46.3
    Operating expenses:
      Sales and marketing......................................        50.8      79.4        58.5      94.2
      Research and development.................................        18.9      29.3        19.5      36.9
      General and administrative...............................         9.7      15.0        11.9      18.5
      Compensation charge for issuance of stock options........         1.9       1.7         2.2       2.1
      Amortization of goodwill.................................        14.5       1.3        13.8       0.6
                                                                    -------    ------      ------    ------
              Total operating expenses.........................        95.8     126.7       105.9     152.3
                                                                    -------    ------      ------    ------
    Loss from operations.......................................       (42.7)    (85.7)      (54.5)   (106.0)
    Other income, net..........................................        14.2       5.4        16.5       3.7
                                                                    -------    ------      ------    ------
    Net loss...................................................       (28.5)%   (80.3)%     (38.0)%  (102.3)%
                                                                    =======    ======      ======    ======
</TABLE>


   Revenue

    Total  revenue  increased  276% to $23.5  million in the three  months ended
September  30, 2000 from $6.3 million in the three months  ended  September  30,
1999.  Total  revenue  increased  289% to $54.5 million in the nine months ended
September  30, 2000 from $14.0  million in the nine months ended  September  30,
1999.  These increases are  attributable to an increase in our customer base, as
well as the release of Version 1.0 of our ePortal and xCommerce  products during
the third quarter of 2000.  Revenue from  international  sales increased to $8.5
million,  or 36% of total revenue,  in the three months ended September 30, 2000
from $2.4 million,  or 39% of total revenue, in the three months ended September
30, 1999. Revenue from international sales increased to $19.5 million, or 36% of
total revenue, in the nine months ended September 30, 2000 from $5.0 million, or
36% of total revenue, in the nine months ended September 30, 1999. The increases
in  international  sales are  primarily  attributable  to the same factors noted
above.

    Software License.  Software license revenue increased 245% to $12.1  million
in the three  months  ended  September  30, 2000 from $3.5  million in the three
months ended  September 30, 1999.  Software  license  revenue  increased 217% to
$28.5  million in the nine months ended  September 30, 2000 from $9.0 million in
the nine months ended September 30, 1999.  These  increases are  attributable to
increased  unit sales of our products  following the release of ePortal  Version
1.0  and  xCommerce  Version  1.0 in  July  2000,  along  with  the  release  of
Application  Server Version 3.5 in September  2000, as well as higher prices for
our products in 2000 as compared to 1999.

    Services.  Services  revenue  increased  315% to $11.4  million in the three
months  ended  September  30, 2000 from $2.8  million in the three  months ended
September 30, 1999. Services revenue increased 418% to $26.0 million in the nine
months ended September 30, 2000 from $5.0 in the nine months ended September 30,
1999.  The  three  and  nine  month  comparative  increases,  respectively,  are
attributable  to  the  continued   expansion  of  our  professional   consulting
organization  (both  internally and through our acquisition of Excelnet  Systems
Limited and Power 2000), the offering of a wider range of consulting services to
customers,  the  introduction of our ePortal and xCommerce 1.0 products,  and an
increase in the number of customers and support contracts.

                                       10
<PAGE>

    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 our  capacity  for the delivery of these  services and
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  94%  to
$760,000 in the three months ended September 30, 2000 from $391,000 in the three
months ended September 30, 1999. Cost of software license revenue increased 115%
to $2.3 million in the nine months ended September 30, 2000 from $1.1 million in
the nine months ended September 30, 1999.  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  decreased as a percentage of software license
revenue to 6% from 11% for the three months ended September 30, 2000 as compared
to the three months ended September 30, 1999.  Cost of software  license revenue
decreased as a  percentage  of software  license  revenue to 8% from 12% for the
nine months  ended  September  30,  2000 as  compared  to the nine months  ended
September 30, 1999.  These  decreases  occurred  because product license revenue
growth  outpaced  increases  in product  license  costs and  because of a higher
average sales price in 2000 versus 1999. In addition,  our new products (ePortal
and xCommerce) have lower costs  associated with them, due to the fact that they
contain fewer  sublicensed  components than our traditional  Application  Server
product.  We expect  software  license costs to increase,  in  conjunction  with
license  revenue,  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  211% to $10.3 million in the
three  months  ended  September  30, 2000 from $3.3  million in the three months
ended  September  30, 1999.  Cost of services  revenue  increased  275% to $24.2
million in the nine months  ended  September  30, 2000 from $6.5  million in the
nine months ended  September  30, 1999.  These  increases  are due to additional
education and  technical  support  personnel  and to the rapid  expansion of our
consulting   services   business,   including  an  increase  in  the  number  of
consultants, due in part to our acquisition of Power 2000 and Excelnet. 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 141% to $11.9
million in the three  months ended  September  30, 2000 from $5.0 million in the
three months ended September 30, 1999.  Sales and marketing  expenses  increased
141% to $31.9  million  the nine  months  ended  September  30,  2000 from $13.2
million in the nine  months  ended  September  30,  1999.  These  increases  are
attributable  to additional  sales  employees in North  America,  as well as our
expansion of our international sales operations.  We believe these expenses will
continue to increase in future  periods  because 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 total revenue from period to period as
new sales personnel are hired and become more productive.

    Research and Development.  Research and development  expenses increased 142%
to $4.4 million in the three months ended  September  30, 2000 from $1.8 million
in the three months ended September 30, 1999. Research and development  expenses
increased 106% to $10.6 million in the nine months ended September 30, 2000 from
$5.2 million in the nine months ended  September 30, 1999.  These  increases are
primarily  attributable  to  additional  research and  development  personnel to
support our 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 continue to
increase in future periods.

    General and  Administrative.  General and administrative  expenses increased
143% to $2.3 million in the three months ended  September 30, 2000 from $940,000
in the three  months  ended  September  30,  1999.  General  and  administrative
expenses  increased 150% to $6.5 million in the nine months ended  September 30,
2000 from $2.6  million in the nine  months  ended  September  30,  1999.  These
increases are attributable to a growing number of administrative  employees.  We
believe general and administrative  expenses will increase as we hire additional
personnel and incur additional costs to support our expanding operations and the
growth of our business.

                                       11
<PAGE>

    Compensation  Charge for Issuance of Stock Options. We incurred a  charge of
$456,000  and $1.2  million for the three and nine months  ended  September  30,
2000,  respectively,  related to the  issuance of stock  options  with  exercise
prices  below fair  market  value on the date of grant.  We incurred a charge of
$108,000  and  $298,000 in the  comparable  three and nine month  periods  ended
September 30, 1999,  respectively.  Additional  outstanding  options relating to
existing  stock options  granted at less than fair market value will continue to
vest over the next five years resulting in an aggregate  compensation expense of
approximately  $7.8 million in periods  subsequent to September  30, 2000.  This
additional compensation expense will be amortized to operations ratably over the
next five years.

    Amortization  of  Goodwill.  We incurred a charge of $3.4  million  and $7.5
million for the three and nine months ended  September  30, 2000,  respectively,
related to the amortization of goodwill, as a result of our acquisition of three
of our European  distributors  in The Czech Republic,  Norway and France,  along
with five  private  companies:  ObjectEra,  GemLogic,  Power  2000,  eObject and
Excelnet.  We incurred a charge of $81,000  for the three and nine months  ended
September  30, 1999.  Goodwill of  approximately  $62.4 million in the aggregate
will continue to be amortized to operations ratably over the next five years.

   Other Income, Net

    Other income,  net increased 893% to $3.3 million in  the three months ended
September 30, 2000 from  $337,000 in the three months ended  September 30, 1999.
Other  income,  net  increased  1,644% to $9.0  million in the nine months ended
September  30, 2000 from  $515,000 in the nine months ended  September 30, 1999.
These increases are attributable to an increase in interest income due to higher
cash balances in the comparable  three and nine months ended  September 30, 2000
versus September 30, 1999.

Net Operating Losses and Tax Credit Carryforwards

    As of December  31,  1999,  we had net  operating  losses and  research  and
development  credit  carryforwards of approximately  $43.0 million and $901,000,
respectively.  The net  operating  loss  and  research  and  development  credit
carryforwards  will expire at various  dates,  beginning  in 2012,  if not used.
Under the provisions of the Internal Revenue Code of 1986, as amended  (referred
to as the Code),  substantial  changes in our  ownership may limit the amount of
net  operating  loss  carryforwards  that can be used  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 use
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,  our initial  public  offering and our secondary
public offering  aggregating  approximately  $317.0 million. We have also funded
our operations  through equipment  financings.  As of September 30, 2000, we had
$203.2 million in cash, cash equivalents and marketable  securities,  and $201.7
million in working capital.  We have a term loan for amounts borrowed to finance
equipment.  This term loan is from a bank and bears interest at the bank's prime
rate (9.5% at September  30,  2000),  plus 0.5%. At September 30, 2000, we had a
total of approximately  $665,000  outstanding  under this term loan.  Borrowings
under this term loan are secured by substantially all of our tangible assets.

    Net cash used in operating activities increased to $15.8 million in the nine
months  ended  September  30, 2000 from $11.6  million in the nine months  ended
September  30, 1999.  Net cash flows from  operating  activities  in each period
reflect  increases in 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 used in investing  activities  increased  to $168.3  million in the
nine  months  ended  September  30,  2000 from $3.3  million  used in  investing
activities  in the nine months ended  September 30, 1999.  Investing  activities
reflects purchases of personal property and equipment in each period, as well as
purchases and sales of short-term investments. Investing activities in 2000 also
reflect the purchases of Power 2000, eObject and Excelnet.

    Net cash provided by financing activities increased to $193.4 million in the
nine months ended September 30, 2000 from $65.1 million in the nine months ended
September  30, 1999.  Cash  provided by financing  activities in the nine months
ended  September 30, 2000  includes  proceeds from the issuance of common stock,
including  the  secondary  public  offering  in January  of 2000,  offset by the
payments on long-term  debt.  Cash provided by financing  activities in the nine
months ended September 30, 1999 includes proceeds from the issuance of preferred
and common  stock,  as well as proceeds  from  equipment  financings,  offset by
payments on long-term debt.

    Capital  expenditures  increased  to $8.4  million in the nine months  ended
September  30, 2000 from $1.7  million in the nine months  ended  September  30,
1999. Of the $8.4 million  incurred in the nine months ended September 30, 2000,
approximately  $3.9  million  was  related to the  relocation  of our  corporate
headquarters  from  Burlington,   Massachusetts  to  Billerica,   Massachusetts.
Specifically,  we expended approximately $1.4 million on furniture, fixtures and
office equipment,  $760,000 on computer  equipment and $1.7 million on leasehold
improvements in connection with the relocation.

                                       12
<PAGE>

    Our other capital expenditures consist of purchases of computer hardware and
software,  office furniture and equipment and leasehold improvements.  Purchases
of computer equipment and leasehold improvements represent the largest component
of our capital expenditures. We expect this trend to continue as we increase the
number  of our  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 with the
use of working capital or 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  use  cash 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 and secondary  public  offerings,  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.

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 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.

    In December  1999,  the  Securities  and  Exchange  Commission  issued Staff
Accounting Bulletin (SAB) No. 101 "Revenue Recognition in Financial Statements."
SAB 101  formalizes  positions  the staff has  expressed in speeches and comment
letters.  SAB 101 is  effective no later than the fourth  fiscal  quarter of the
fiscal year beginning after December 15, 1999. We are still currently  analyzing
the impact,  if any,  that the  adherence to SAB 101 will have on our  financial
condition or results of operations.

Certain Factors That May Affect Future Results

    The following important factors,  among other things, could cause our actual
operating  results to differ  materially  from those  indicated  or suggested by
forward-looking  statements made in this Form 10-Q or presented elsewhere by our
management from time to time.

   We Have  Incurred  Substantial  Losses and Expect  Continued Losses that 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 from our inception to December 31, 1996, $8.3 million
for the year ended December 31, 1997,  $12.9 million for the year ended December
31, 1998 and $22.3 million for the year ended December 31, 1999. As of September
30,  2000,  we had an  accumulated  deficit  of  $64.9  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.

                                       13
<PAGE>

   We Expect to Depend on Our  Application  Server and  Related  Services  for a
Majority  of  Our  License  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 a majority of our license  revenue  from the
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  and  Results  of  Operation  Will  Suffer  if  Recent  Product
Introductions Are Not Successful.

    We  introduced  two  products  to the  marketplace  in July  2000.  They are
SilverStream   ePortal,  a  suite  of  eCRM  (Electronic  Customer  Relationship
Management) software for building e-business solutions,  and xCommerce, a family
of  B2B  integration   server  products  that  utilize  XML  (extensible  markup
language). The newness of these products, coupled with the fact that the markets
for them are at early  stages  of  development,  make it  difficult  to  predict
whether  they  will be  successful.  We  cannot  be  certain  that  SilverStream
xCommerce and ePortal will meet customer  performance  needs or  expectations or
that they will be free of  significant  bugs or defects.  We also cannot be sure
that our third party  distribution  partners will actively  market  SilverStream
xCommerce  and ePortal,  and it will be difficult  to track their  efforts.  Our
failure to achieve broad market  acceptance of these  products  would  seriously
harm our business and operating results.

   Our Business Will Suffer if We Do Not Successfully  Introduce Enhancements to
Our Current Product Offerings.

    Our future financial  performance will depend  significantly on revenue from
future  enhancements to our product offerings that we are currently  developing.
Any delays or difficulties in completing these enhancements would seriously harm
our business and operating results. We have recently released Version 3.5 of our
Application Server, which contains new functionality  including  improvements to
the programming environment as well as improved support for computing standards,
such as Enterprise  JavaBeans and Java2, and third-party  development tools. The
new  version  will  also  provide a highly  visual  development  and  deployment
environment for Linux desktops.  We cannot be certain that enhanced  versions of
the SilverStream  Application  Server or new and enhanced  versions of xCommerce
and ePortal and other  complementary  products  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.

   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.  We  began  shipping
SilverStream  xCommerce 1.0 and ePortal 1.0 in July 2000. 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.

                                       14
<PAGE>

   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.

    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  that
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. 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,  xCommerce and ePortal.  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  by  our
competitors.

                                       15
<PAGE>

   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,
xCommerce  and  ePortal  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 typically for
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 Third Party  Distribution  Relationships,  or to
Create New Distribution Relationships and Relationships with Larger Distribution
Partners, May Limit Our Ability to Penetrate the Markets for Our Products.

    We may not be able to  maintain  our  existing  distribution  relationships,
create new relationships or create relationships with larger  distributors.  Our
failure  to do so may  limit  our  ability  to  penetrate  the  markets  for our
products.  Current agreements with our distribution partners do not prevent them
from selling  products of other companies,  including  products that may compete
with our  products,  and  generally  do not 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. The loss of, or inability to generate, 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.

   We Recently  Have Begun to Provide  Solutions  Services  to Address  Customer
Issues and Our Failure to Deliver Successful Solutions Could Harm Our Business.

   A new aspect of our business is to provide  customers  with unique  solutions
and  custom-tailored  applications  to solve customer  issues in connection with
their e-business  activities.  We have limited  experience  providing  solutions
services and cannot be certain that we will be successful generating significant
revenue from such services,  or if we do, that such services will be profitable.
We  anticipate  the  need to  offer  solutions  services  for  negotiated  sums,
determined in advance of actually providing such services, as opposed to pricing
contracts based directly on time and materials. Our limited experience,  coupled
with the nature of solutions  services,  makes pricing  contracts in such manner
difficult.  Furthermore, we may not succeed in delivering solutions to issues we
have not  previously  encountered,  which could harm our reputation and customer
relationships.  Our failure to achieve  sufficient  revenues  and  profitability
rendering  solutions services may have a material adverse effect on our business
and operating results.

   Failure  to Attract  and Retain  Service  Personnel  and 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.  Service 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.

                                       16
<PAGE>

   We  Face  Risks Associated with International  Operations That Could Harm Our
Business.

    To be  successful,  we believe we must expand our  international  operations
and,  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 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.

   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.

                                       17
<PAGE>

   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  that 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.

   We May Not Achieve the Expected Benefits of Our Recent Acquisitions.

    In December  1999,  we acquired  ObjectEra,  a developer  of object  request
broker computer  products,  and GemLogic,  a developer of XML integration server
technology. This year, we acquired Power 2000 and Excelnet Systems, providers of
e-business services and solutions,  and eObject, the developer of "enTellect," a
java based framework for the access,  control,  personalization  and metering of
corporate  resources.  Our failure to successfully  address the risks associated
with these  acquisitions  could have a material adverse effect on our ability to
develop and market  products  based on the acquired  technologies.  We have just
recently  developed  enhanced  features  to  our  Application  Server,  ePortal,
xCommerce  and   complementary   products  based  on  certain  of  the  acquired
technologies,  and will  continue  to devote  significant  resources  to product
development,  sales and marketing. The success of these acquisitions will depend
on our ability to continue to:

     o    successfully integrate and manage the acquired operations;

     o    retain the software  developers  and other key employees of ObjectEra,
          GemLogic, Power 2000, eObject and Excelnet;

     o    develop,  integrate and market products and product enhancements based
          on the acquired technologies; and

     o    control  costs  and  expenses  as well as  demands  on our  management
          associated with the acquisitions.

     If we are unable to  successfully  develop and market  products and product
enhancements  as a result of these  acquisitions,  we may not  achieve  enhanced
revenue or other anticipated benefits from our acquisitions.

    Any  Acquisitions We Make Could Disrupt Our Business and  Consequently  Harm
Our Financial Condition.

    In the past we have  acquired  businesses  with  complementary  products and
technologies  and, 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.
Furthermore,  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,  our  stockholders'  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 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.

                                       18
<PAGE>

   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 3.5, ePortal Version 1.0 and xCommerce
Version 1.0, 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.

    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,
likely would be time consuming and costly to defend and could  adversely  affect
our marketing efforts.

   Our Business May Suffer if We Cannot Protect Our Intellectual Property.

    We have only one  patent,  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 "click-through" 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:

     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.

                                       19
<PAGE>

   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  companies  following periods of volatility in the market price of their
securities. We may be the target of similar litigation in the future. 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  Influence  Over  Our  Company and Could Delay or
Prevent a Change in Corporate Control.

    As of November 8, 2000,  our  executive  officers,  directors  and principal
stockholders  beneficially  owned, in the aggregate,  approximately 24.7% of our
outstanding  common stock. As a result,  these  stockholders have the ability to
exercise  significant  influence over 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

    We do not currently use derivative financial instruments. We generally place
our  marketable  security   investments  in  high  credit  quality  instruments,
primarily United States  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.

    Internationally,  we invoice 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,  2000,  foreign
currency  fluctuations have not had a material impact on our financial  position
or results of operations.

    Investments   in  both  fixed  rate  and  floating  rate  interest   earning
instruments carry a degree of interest rate risk. Fixed rate securities may have
their fair market  value  adversely  impacted  due to a rise in interest  rates,
while floating rate securities may produce less income than expected if interest
rates fall. Due in part to these factors,  our future investment income may fall
short of  expectations  due to changes in interest rates or we may suffer losses
in  principal  if forced to sell  securities  that have seen a decline in market
value due to changes in interest rates. A hypothetical  10% increase or decrease
in interest  rates,  however,  would not have a material  adverse  effect on our
financial condition.

    Interest  income on our  investments is carried in "other  income,  net." We
account for cash  equivalents  and  marketable  securities  in  accordance  with
Statement of Financial  Accounting  Standards  (SFAS) No. 115,  "Accounting  for
Certain  Investments  in Debt  and  Equity  Securities."  Cash  equivalents  are
short-term,  highly liquid  investments  with original  maturity  dates of three
months or less. Cash  equivalents are carried at cost, which  approximates  fair
market value. Our marketable securities are classified as available-for-sale and
are  recorded  at fair value with any  unrealized  gain or loss  recorded  as an
element of stockholders' equity.

PART II. Other Information

Item 2.           Changes in Securities and Use of Proceeds

         (c) Sales of Unregistered Securities

         On August 11, 2000, we acquired all of the outstanding capital stock of
Excelnet  Systems Limited from Excelnet's two  stockholders.  The purchase price
for these  Excelnet  shares was $7 million;  $5 million of which was paid at the
closing and $2 million of which may be paid in the future if  Excelnet  achieves
certain  revenue  targets.  Part of the $5  million  purchase  price paid at the
closing  was 32,620  shares of our common  stock which were issued on August 11,
2000. These shares were issued to the former Excelnet  stockholders in a private
placement in reliance upon the exemption from registration contained in Rule 506
of Regulation D promulgated  under the Securities  Act of 1933, as amended.  The
conditions  specified in Rule 506 were satisfied.  Among other things, there was
no general  solicitation or general  advertising in the offering and both of the
Excelnet  stockholders  represented to us that they were "accredited  investors"
under  Regulation  D. No  underwriters  were  involved  in  connection  with the
issuance and sale of these shares.

                                       20
<PAGE>

         (d) Use of Proceeds from Sales of Registered Securities

         On August 20, 1999, we closed our initial public offering of our 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
(Registration No.  333-80553) that was declared  effective by the Securities and
Exchange  Commission  on August  16,  1999.  After  deducting  the  underwriting
discounts and  commission  and the offering  expenses,  we received net proceeds
from the offering of approximately  $49.6 million. We did not pay any of our net
proceeds of the offering,  directly or indirectly,  to any director,  officer or
general partner of SilverStream  or any of their  associates,  or to any persons
owning ten percent or more of any class of our equity securities,  or any of our
affiliates.

         The net proceeds  generated from the initial public  offering have been
used primarily to fund our working  capital,  capital  expenditures  and general
corporate needs. In addition, we used $4.2 million as an initial payment related
to the  acquisition  of ObjectEra,  and we made a loan of $2.0 million to one of
our corporate collaborators pursuant to a Convertible Promissory Note, which was
converted to an equity  investment on May 31, 2000.  After December 31, 1999, we
made a second  payment to  ObjectEra  of $3.9  million,  as provided  for in the
purchase and sale agreement.  As part of the  consideration  for the purchase of
eObject, we made a payment of $1.0 million. As part of the consideration for the
purchase of Power 2000, we made a payment of $5.3 million,  as well as a payment
of $665,000 to pay off Power  2000's line of credit,  a liability  we assumed as
part of the purchase  price.  As part of the  consideration  for the purchase of
Excelnet  Systems we made a payment of $3.5  million.  Our capital  expenditures
included  $3.9 million  related to the  relocation  of the  Company's  corporate
headquarters  from  Burlington,   Massachusetts  to  Billerica,   Massachusetts.
Specifically,  we incurred approximately $1.4 million on furniture, fixtures and
office equipment,  $760,000 on computer  equipment and $1.7 million on leasehold
improvements in connection with the relocation.

         On  January 31, 2000, we  closed  a secondary  public  offering of  our
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  (Registration  No.  333-94103)  that  was  declared  effective  by the
Securities  and Exchange  Commission  on January 25, 2000.  After  deducting the
underwriting discounts and commission and the offering expenses described above,
we received net proceeds from the offering of approximately  $191.7 million.  We
did not pay any of  SilverStream's  net  proceeds of the  offering,  directly or
indirectly,  to any director,  officer or general partner of SilverStream or any
of their  associates,  or to any persons owning ten percent or more of any class
of our equity securities, or to any of our affiliates.

         The net proceeds to us generated from the secondary public offering are
currently invested primarily in U.S.  Government and Federal Agency obligations,
tax-exempt  municipal  obligations and corporate  obligations  with  contractual
maturities of ten years or less.

Item 6.           Exhibits and Reports on Form 8-K

(a)      Exhibits

         27  Financial Data Schedule.
----------

(b)      Reports on Form 8-K.

         No reports on Form 8-K were filed  during the quarter  ended  September
         30, 2000.


                                       21
<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 14, 2000                    SILVERSTREAM SOFTWARE, INC.

                                            By: /s/ Craig A. Dynes
                                              --------------------
                                            Craig A. Dynes

                                            Vice President, Chief Financial
                                            Officer, Secretary and Treasurer
                                            (Principal Financial Officer and
                                            Chief Accounting Officer)



                                       22
<PAGE>




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