SILVERSTREAM SOFTWARE INC
10-Q, 2000-05-03
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: ACCESS POWER INC, SB-2/A, 2000-05-03
Next: STAR BUFFET INC, 10-K, 2000-05-03





                       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 MARCH 31, 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)


                         One Burlington Woods, Suite 200

                         Burlington, Massachusetts 01803

                                 (781) 238-5400

    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)
                                 ---------------

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

     As of April 28, 2000  there  were  20,253,202  shares  of  the registrant's
common stock outstanding.
















                                       1
<PAGE>




                           SilverStream Software, Inc.

                                    Form 10-Q

                  For the Quarterly Period Ended March 31, 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 March 31, 2000 and December 31, 1999............    3

                        Condensed Consolidated Statements of Operations for the Three Months Ended
                        March 31, 2000 and 1999.....................................................................    4

                        Condensed Consolidated Statements of Cash Flows for the Three Months Ended
                        March 31, 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..................................20-21

PART I.       Financial Information

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

              Item 6.    Exhibits and Reports on Form 8-K...........................................................   22

                         Signatures.................................................................................   23

</TABLE>





                                       2
<PAGE>

















PART I.  Financial Information

Item 1.           Financial Statements

                           SILVERSTREAM SOFTWARE, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                               March 31,     December 31,

                                                                                                 2000            1999
                                                                                             ------------    ------------

                                                                                              (Unaudited)      (Audited)
<S>                                                                                          <C>              <C>
                                              Assets

         Current assets:
           Cash and cash equivalents.......................................................  $   204,583      $    46,799
           Marketable securities...........................................................       20,499              247
           Accounts receivable; net of allowances of $1,395 at March 31, 2000 and
             $763 at December 31, 1999.....................................................       11,020            6,938
           Other Receivables...............................................................        1,068                -
           Note Receivable.................................................................        2,000            2,000
           Prepaid expenses................................................................          820            1,131
           Other...........................................................................            3                3
                                                                                             -----------      -----------
                  Total current assets.....................................................      239,993           57,118

         Furniture, equipment and leasehold improvements, net..............................        3,907            2,836
         Intangibles, net..................................................................       35,738           20,709
                                                                                             -----------      -----------

                  Total assets.............................................................  $   279,638      $    80,663
                                                                                             ===========      ===========

                          Liabilities and stockholders' equity

         Current liabilities:
           Accounts payable................................................................  $     5,057      $     7,740
           Accrued expenses................................................................        7,333            3,299
           Deferred revenue................................................................        6,622            5,079
           Current portion of long-term debt...............................................        1,116              451
                                                                                             -----------      -----------
                  Total current liabilities................................................       20,128           16,569

         Long-term debt, less current portion..............................................          396              509

         Stockholders' equity:
           Common stock....................................................................           20               18
           Additional paid-in capital......................................................      317,046          115,185
           Deferred compensation...........................................................       (6,869)          (7,213)
           Accumulated deficit.............................................................      (50,770)         (44,161)
           Other comprehensive loss........................................................         (209)            (140)
           Notes receivable from stockholders                                                       (104)            (104)
                                                                                             -----------      -----------
                  Total stockholders' equity...............................................      259,114           63,585
                                                                                             -----------      -----------

                  Total liabilities and stockholders' equity...............................  $   279,638      $    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)
<TABLE>
<CAPTION>

                                                               Three Months Ended

                                                                    March 31,

                                                               2000          1999
                                                           -----------   -----------
                                                           (Unaudited)   (Unaudited)
<S>                                                        <C>           <C>
Revenue:
  Software license....................................     $     7,443   $     2,607
  Services............................................           5,561           867
                                                           -----------   -----------
          Total revenue...............................          13,004         3,474
Cost of revenue:
  Software license....................................             744           303
  Services............................................           5,111         1,330
                                                           -----------   -----------
          Total cost of revenue.......................           5,855         1,633
                                                           -----------   -----------

Gross profit..........................................           7,149         1,841
Operating expenses:
  Sales and marketing.................................           9,868         3,988
  Research and development............................           2,702         1,503
  General and administrative..........................           2,090           697
  Compensation charge for issuance of stock options...             345            15
  Amortization of goodwill............................           1,016             -
                                                           -----------   -----------
          Total operating expenses....................          16,021         6,203
                                                           -----------   -----------

Loss from operations..................................          (8,872)       (4,362)

Other income, net.....................................           2,263            40
                                                           -----------   -----------

Net loss..............................................     $    (6,609)  $    (4,322)
                                                           ===========   ===========

Basic and diluted net loss per share..................     $     (0.36)  $     (1.27)
                                                           ===========   ===========

Weighted-average common shares used in computing basic
and diluted net loss per share........................          18,171         3,405
                                                           ===========   ===========
</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)

<TABLE>
<CAPTION>
                                                                                                   Three Months Ended

                                                                                                        March 31,

                                                                                                   2000             1999
                                                                                              -------------    -------------
                                                                                               (Unaudited)      (Unaudited)
<S>                                                                                           <C>              <C>
     Operating activities

     Net loss.............................................................................    $     (6,609)    $     (4,322)
     Adjustments to reconcile net loss to net cash used in operating activities:
       Depreciation and amortization......................................................           1,425              238
       Provision for allowances on accounts receivable....................................             631               13
       Compensation charge for issuance of stock options..................................             345               15
       Changes in operating assets and liabilities:
         Accounts receivable..............................................................          (4,712)          (2,072)
         Prepaid expenses.................................................................             370             (215)
         Other current assets.............................................................            (328)              92
         Accounts payable and accrued expenses............................................             448            1,223
         Deferred revenue.................................................................           1,497            1,299
                                                                                              ------------     ------------
     Net cash used in operating activities................................................          (6,933)          (3,729)
                                                                                              -------------    ------------

     Investing activities

     Purchase of property, plant and equipment............................................          (1,348)            (410)
     Purchase of Power 2000, Inc., net of cash acquired...................................          (6,032)               -
     (Purchase) sale of marketable securities.............................................         (20,252)           3,084
                                                                                              ------------     ------------
     Net cash (used) provided by investing activities.....................................         (27,632)           2,674
                                                                                              ------------     ------------

     Financing activities

     Net proceeds from issuance of preferred stock........................................               -           12,463
     Net proceeds from issuance of common stock...........................................         192,531              8
     Payments on long-term debt...........................................................            (113)            (125)
                                                                                              ------------     ------------
     Net cash provided by financing activities............................................         192,418           12,346
                                                                                              ------------     ------------

     Effects of exchange rate on cash and cash equivalents................................             (69)             (41)

     Net increase in cash and cash equivalents............................................         157,784           11,250

     Cash and cash equivalents at beginning of period.....................................          46,799            1,198
                                                                                              ------------     ------------
     Cash and cash equivalents at end of period...........................................    $    204,583     $     12,448
                                                                                              ============     ============

     Non cash transactions

     Issuance of common stock in exchange for Power 2000, Inc.                                      (9,899)               -

</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 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  by  accounting   principles
generally  accepted in the United States for complete financial  statements.  In
the opinion of management,  these financial  statements  include all adjustments
(consisting  only  of  normal  recurring   adjustments)  necessary  for  a  fair
presentation of the results of operations for the interim  periods  reported and
of the financial  condition of the Company as of the date of the interim balance
sheet.  The results of operations  for the interim  periods are not  necessarily
indicative of the results to be expected for the full year.

    SilverStream  was  incorporated  on May 8, 1996. It is a global  provider of
application  server software and services that enable businesses and other large
organizations to create,  deploy and manage software applications for intranets,
extranets and the Internet.  The Company markets its software  worldwide and has
sales offices in the United States,  Canada,  United Kingdom,  The  Netherlands,
Belgium,  Germany,  Norway, The Czech Republic,  France,  Hong Kong,  Singapore,
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 March 31,

                                                           2000            1999
                                                           ----            ----
                                                                (Unaudited)
<S>                                                    <C>            <C>

    Numerator:
      Net loss.......................                  $     (6,609)  $     (4,322)
                                                       ============   ============
    Denominator:
      Weighted average common

        shares outstanding...........                        22,506          5,209
      Weighted average common

        shares subject to repurchase.                         4,335          1,804
                                                       ------------   ------------
    Denominator for basic and
      diluted loss per share.........                        18,171          3,405
                                                       ============   ============
      Basic and diluted net
        loss per share...............                  $      (0.36)  $      (1.27)
                                                       ============   ============
</TABLE>


    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.

                                       6
<PAGE>

   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.

   Subsequent Events

     On April 6, 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.  Under the terms of the eObject
purchase agreement,  the Company is committed to making additional payments in a
combination  of cash and/or common stock,  based upon the  achievement of future
goals and deliverables. Contingent consideration may  approximate  $7.0 million.
The merger will be accounted for using the purchase method of accounting.


                                       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

    SilverStream  is a global  provider of  software  and  services  that enable
businesses and other large  organizations to create,  deploy and manage software
programs for intranets,  extranets and the Internet. 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.  In addition,  organizations can design their applications
to include the rules that govern the operation of these applications in a manner
consistent  with their  business  policies.  These  rules are known as  business
logic.  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.

    Our  products  consist  of an  application  server,  an  integrated  set  of
development  tools and enterprise data  connectors.  An application  server is a
software product that provides access to various forms of electronic information
and communicates,  usually in the form of a Web application,  with the computers
of users accessing the information.  The SilverStream Application Server tightly
integrates data sources, business logic and presentation of content to the user.
Using our Application  Server,  our customers can seamlessly access  information
and data from  diverse  sources.  Our products  allow the  business  logic to be
maintained centrally and therefore easily changed and instantly implemented. The
SilverStream Application Server maintains the presentation, or look and feel, of
the application centrally and presents content to the user locally,  without the
need to install application  software on the user's remote computer.  We believe
our development  tools shorten the development time and simplify the development
process  required  to  build  complex  Web  applications.  Our  enterprise  data
connectors  facilitate  access to data sources  associated with some third-party
business  applications,  such as inventory or employee  information  systems. We
also offer comprehensive application engineering,  implementation,  training and
support services to help ensure the successful development and implementation of
Web applications by our customers.

    We have  recently  announced  future  strategic  additions  to  our  product
offerings.  Through  our recent  acquisition  of  GemLogic,  we plan to offer an
Extensible  Markup  Language,  or XML,  integration  server in  addition  to our
Application  Server  to enable  customers  to more  easily  develop  and  deploy
business-to-business  e-commerce  applications.  XML is an emerging standard for
sharing data over the Internet,  enabling data to be exchanged  among  different
software,  database  packages and legacy  systems.  Secondly,  we have  acquired
eObject,  the developer of  "enTellect,"  a java based  framework for the access
control,  personalization and metering of corporate resources.  Finally, we have
announced the formation of an e-Business  Solutions  group to deliver  pre-built
application  frameworks.  These frameworks provide pre-built,  reusable software
components  and tools that provide some of the key  functionality  common across
Web applications  without  sacrificing the  customization  necessary to preserve
competitive  advantage and meet a customer's  business needs.  Our first planned
product  from our  e-Business  Solutions  group is a  framework  for  enterprise
portals,  which are Web  applications  that provide an integrated,  personalized
view of all the  applications  and  information  that  an  individual  employee,
customer or partner needs on a regular basis. These additions to our product and
service offerings will be built on top of our Application Server, leveraging its
performance and scalability as well as our integrated development tools.

    We market our products and services  globally through our direct sales force
and a  network  of  independent  software  vendors,  value-added  resellers  and
consulting  partners.  To date,  we have licensed the  SilverStream  Application
Server  to  over 1,000 customers  in a wide  variety  of  industries,  including
communication,  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
can therefore have a significant impact on the amount of deferred revenue in any
given period.

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

    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 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 the  acquisitions  made by the
company in support of 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 $50.8 million
as of March 31, 2000.  We anticipate  that our operating  expenses will increase
substantially in future quarters as we increase sales and marketing  operations,
expand  distribution  channels,  increase  research  and  development,   broaden
professional  services,  expand facilities and support,  and improve operational
and financial systems. Accordingly, we expect to incur additional losses for the
foreseeable  future.  In  addition,  our  limited  operating  history  makes  it
difficult for us to predict future operating results and, accordingly, there can
be no assurance that we will 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  consolidated  statements  of
operations.
<TABLE>
<CAPTION>

                                                                    Three Months Ended

                                                                         March 31,

                                                                       2000     1999
                                                                       ----     ----
<S>                                                                    <C>      <C>
    Revenue:
      Software license.........................................        57.2%    75.0%
      Services.................................................        42.8     25.0
                                                                     ------   ------
              Total revenue....................................       100.0    100.0
                                                                     ------   ------
    Cost of revenue:
      Software license.........................................         5.7      8.7
      Services.................................................        39.3     38.3
                                                                     ------   ------
              Total cost of revenue............................        45.0     47.0
                                                                     ------   ------
    Gross profit...............................................        55.0     53.0
    Operating expenses:
      Sales and marketing......................................        75.9    114.8
      Research and development.................................        20.8     43.3
      General and administrative...............................        16.1     20.0
      Compensation charge for issuance of stock options........         2.6      0.4
      Amortization of goodwill.................................         7.8      0.0
                                                                     ------   ------
              Total operating expenses.........................       123.2    178.5
                                                                     ------   ------
    Loss from operations.......................................       (68.2)  (125.5)
    Other income, net..........................................        17.4      1.1
                                                                     ------   ------
    Net loss...................................................       (50.8)% (124.4)%
                                                                     ======   ======
</TABLE>

   Revenue

    Total  revenue  increased  274% to $13.0  million in the three  months ended
March 31, 2000 from $3.5 million in the three months ended March 31, 1999.  This
increase is  attributable  to an  increase in our  customer  base  resulting  in
substantial  growth in  software  license and  services  revenue.  Revenue  from
international  sales increased to $5.2 million,  or 40% of total revenue, in the
three months ended March 31, 2000 from $1.1 million, or 32% of total revenue, in
the three months ended March 31, 1999.  The increase in  international  sales is
primarily due to increased selling and related activities in The United Kingdom,
Germany,  Belgium,  The  Netherlands,   The  Czech  Republic,   Norway,  France,
Singapore, Hong Kong and Taiwan.

    Software License. Software license revenue increased 186% to $7.4 million in
the three  months  ended  March 31, 2000 from $2.6  million in the three  months
ended March 31, 1999.  This increase is  attributable to increased unit sales of
our products  following  the release of Version 3.0 in February of 2000, as well
as higher prices realized for our products in 2000 as compared to 1999.

    Services.  Services  revenue  increased  541% to $5.6  million  in the three
months  ended March 31, 2000 from  $867,000 in the three  months ended March 31,
1999.  The  primary  factor  for  the  three  month   comparative   increase  is
attributable  to the  creation  and  expansion  of our  professional  consulting
organization  and the  provision  of a wider  range of  consulting  services  to
customers, and an increase in the number of customers and support contracts.

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

   Cost of Revenue

   Software License. Cost of software license revenue increased 146% to $744,000
in the three months ended March 31, 2000 from $303,000 in the three months ended
March 31, 1999. This increase is 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 10.0% from
11.6% for the three  months ended March 31, 2000 as compared to the three months
ended March 31, 1999.  This  decrease  resulted  primarily  because  significant
product license  revenue growth  outpaced  increases in product license costs in
addition to a higher  average  sales price in 2000  relative to 1999.  We expect
software  license  costs to increase in the future due to  additional  customers
licensing our products,  both domestically and  internationally,  as well as the
licensing of additional  third-party  technology  that we may choose to embed in
our product offerings.

                                       10
<PAGE>

   Services.  Cost of services  revenue  increased  284% to $5.1  million in the
three  months  ended March 31, 2000 from $1.3  million in the three months ended
March  31,  1999.  This  increase  is due to an  increase  in the  number of our
education  and  technical  support  personnel  and to  the  creation  and  rapid
expansion  of  our  consulting  services  organization.   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 147% to $9.9
million in the three  months ended March 31, 2000 from $4.0 million in the three
months ended March 31, 1999.  This increase is  attributable to increases in the
number of sales  employees  in North  America,  as well as our  expansion of our
international  sales  operations.   We  believe  these  expenses  will  increase
significantly in future periods as we expect to continue to expand our sales and
marketing  efforts.  We also  anticipate  that sales and marketing  expenses may
fluctuate as a percentage  of a total revenue from period to period as new sales
personnel are hired and begin to achieve productivity.

    Research and Development. Research and development expenses increased 80% to
$2.7  million in the three  months ended March 31, 2000 from $1.5 million in the
three months ended March 31, 1999.  This increase is primarily  attributable  to
increases in the number of research and  development  personnel  used to support
SilverStream's  product  development  activities.   We  believe  that  continued
investment  in research and  development  is critical to attaining our strategic
objectives,  and, as a result,  we expect research and  development  expenses to
increase  significantly  in future  periods.  To date, all software  development
costs have been expensed in the period incurred.

    General and  Administrative.  General and administrative  expenses increased
200% to $2.0 million in the three  months ended March 31, 2000 from  $697,000 in
the three months ended March 31, 1999.  These  increases are  attributable  to a
growing   number  of   administrative   employees.   We  believe   general   and
administrative  expenses will increase, as we expect to add personnel to support
our expanding  operations,  incur  additional costs related to the growth of our
business, and continue to assume the responsibilities of a public company.

    Compensation  Charge for Issuance of Stock Options.  We incurred a charge of
$345,000  for the three  months  ended March 31, 2000 as compared to $15,000 for
the three months  ended March 31, 1999 related to the issuance of stock  options
with  exercise  prices below fair market value on the date of grant.  Additional
unvested  outstanding  options  will  continue to vest over the next five years,
which will  result in  additional  compensation  expense of  approximately  $6.9
million in the aggregate in periods  subsequent to March 31, 2000, which will be
charged to operations ratably over the next five years.

     Amortization  of  Goodwill.  We  incurred a charge of $1.0  million for the
three months ended March 31, 2000 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 two domestic companies:  ObjectEra, Inc.
and  GemLogic,  Inc.  There were no such charges in the  comparable  three month
period  ended March 31, 1999.  Goodwill of  approximately  $35.7  million in the
aggregate  will continue to be charged to operations  ratably over the next five
years.

   Other Income, Net

    Other income,  net increased to $2.3 million in the three months ended March
31, 2000 from $40,000 in the three months ended March 31, 1999. This increase is
attributable  to an increase in interest  income due to higher cash  balances in
the comparable three-month period ended March 31, 2000 versus March 31, 1999.

Net Operating Losses and Tax Credit Carry-forwards

    As of December  31,  1999,  we had net  operating  losses and  research  and
development credit  carry-forwards of approximately  $43.0 million and $901,000,
respectively.  The net  operating  losses and  research and  development  credit
carry-forwards will expire at various dates, beginning in 2012, if not utilized.
Under the  provisions  of the  Internal  Revenue  Code of 1986,  as amended (the
"Code"),  substantial  changes  in our  ownership  may limit  the  amount of net
operating  loss  carry-forwards  that can be utilized  annually in the future to
offset  taxable  income.  A valuation  allowance has been  established  to fully
reserve  the  potential  benefits  of  these  carry-forwards  in  our  financial
statements  to reflect the  uncertainty  of future  taxable  income  required to
utilize available tax loss carry-forwards and other deferred tax assets.

                                       11
<PAGE>

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
offering  aggregating  approximately  $317.0  million.  We have also  funded our
operations  through  equipment  financings.  As of March 31, 2000, we had $225.1
million in cash, cash equivalents and marketable securities,  and $219.9 million
in working  capital.  We have two term  loans for  amounts  borrowed  to finance
equipment.  These  term  loans are from the same bank and bear  interest  at the
bank's prime rate (9.0%; at March 31, 2000) plus 0.5%. On March 31, 2000, we had
a total of approximately $847,000 outstanding under these term loans. Borrowings
under these term loans are secured by substantially  all of our tangible assets.
We assumed a $665,000  line of credit  with the  purchase of Power 2000 which we
paid off in full subsequent to March 31, 2000.

    Net cash used in operating  activities  was $6.9 million in the three months
ended March 31, 2000 and $3.7  million in the three months ended March 31, 1999.
Net cash flows from operating  activities in each period reflect  increasing net
losses,  the  compensation  charge for the  issuance of stock  options and, to a
lesser extent,  increases in accounts  receivable offset in part by increases in
accounts  payable,  accrued expenses and deferred  revenue.  Net cash flows from
operating  activities  in the three  months  ended March 31,  2000 also  reflect
goodwill amortization.

    Net cash used in investing  activities was $27.6 million in the three months
ended March 31, 2000. Net cash provided by investing activities was $2.7 million
in the  three  months  ended  March  31,  1999.  Investing  activities  reflects
purchases of property and  equipment  in each period,  as well as purchases  and
sales of short-term  investments.  Investing activities in 2000 also reflect the
purchase of Power 2000.

    Net cash provided by financing  activities  was $192.4  million in the three
months  ended March 31, 2000 and $12.3  million in the three  months ended March
31, 1999.  Cash  provided by financing  activities  includes  proceeds  from the
issuance of preferred and common stock,  including our secondary public offering
in January of 2000, offset by the payments on long-term debt in each period.

    Capital  expenditures  were $1.3 million in the three months ended March 31,
2000 and  $410,000  in the three  months  ended  March  31,  1999.  Our  capital
expenditures  consisted 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 employees, increase the size of our development and quality assurance testing
facilities and improve and expand our information systems.  Since inception,  we
have generally  funded capital  expenditures  either through  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 utilize 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.

Year 2000 Compliance

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

    In prior  periods,  we  discussed  the nature and  progress  of our plans to
become Year 2000 ready.  In late 1999, we completed our  remediation and testing
of  systems.  As a result  of those  planning  and  implementation  efforts,  we
experienced  no  significant   disruptions  in  mission   critical   information
technology  and  non-information  technology  systems and believe  those systems
successfully  responded  to the Year 2000 date  change.  We are not aware of any
material problems resulting from Year 2000 issues, either with our products, our
internal  systems,  or the  products  and  services  of third  parties.  We will
continue to monitor our mission critical computer  applications and those of our
suppliers  and vendors  throughout  the year 2000 to ensure that any latent Year
2000 matters that may arise are addressed promptly.

                                       12
<PAGE>

Conversion to Euro

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

Recent Accounting Pronouncements

    In 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."
The SAB  formalizes  positions  the staff has  expressed in speeches and comment
letters.  SAB 101 is  effective no later than the second  fiscal  quarter of the
fiscal year beginning  after  December 15, 1999. We are presently  analyzing the
impact,  if any,  that  the  adherence  to the SAB  will  have on our  financial
condition or results of operations.



                                       13
<PAGE>



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.

Risks Related to Our Business

   We Have Incurred Substantial Losses, We Expect Continued Losses and Continued
Losses Will Harm Our Business.

    We have never been  profitable.  Our failure to  significantly  increase our
revenue  would  seriously  harm our  business  and  operating  results.  We have
experienced operating losses in each quarterly and annual period since inception
and we expect to incur significant  losses in the future. We incurred net losses
of $952,000  for the period ended  December 31, 1996,  $8.3 million for the year
ended December 31, 1997,  $12.9 million for the year ended December 31, 1998 and
$22.3 million for the year ended December 31, 1999. As of March 31, 2000, we had
an accumulated deficit of $50.8 million. We expect to significantly increase our
research and  development,  sales and marketing  and general and  administrative
expenses in future periods. As a result, we will need to significantly  increase
our  quarterly  revenue to achieve and  maintain  profitability.  If our revenue
grows more slowly than we anticipate or if our operating  expenses increase more
than we expect or cannot be reduced in the event of lower revenue,  our business
will be materially and adversely affected.

   We Expect to  Depend on Our  Application  Server  and  Related  Services  for
Substantially  All  of  Our  Revenue  for  the  Foreseeable  Future  and  If Our
Application Server Does Not Achieve  Widespread Market Acceptance,  Our Business
and Results of Operations Will Suffer.

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

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

     Our future financial  performance will depend significantly on revenue from
future  enhancements to our product  offerings that we are currently  developing
and plan to develop.  Any delay or difficulties in completing these enhancements
would  seriously  harm our  business and  operating  results.  We have  recently
released Version 3.0 of our Application Server, which includes new functionality
including  improvements  to the  programming  environment as well as support for
computing  standards,  such as Enterprise  JavaBeans and Java2,  and third-party
development tools. In December 1999, we acquired GemLogic,  Inc., a developer of
Extensible  Markup  Language  (XML)  integration  server  technology.  XML is an
emerging  standard for sharing data over the Internet and is designed to support
business-to-business  commerce over the Internet.  On April 6, 2000, we acquired
eObject,  Inc.,  the developer of  "enTellect,"  a java based  framework for the
access  control,  personalization  and  metering  of  corporate  resources.  The
acquired  technologies will require  significant  additional  development before
release of any  commercial  product and we cannot  predict the time  required to
complete development,  testing and integration with our product offerings or the
date of  commercial  release.  In addition,  we cannot be certain that  enhanced
versions of the SilverStream  Application Server or new and enhanced versions of
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.

                                       14
<PAGE>

   Our Limited Operating History Makes Forecasting  Difficult and the Failure to
Meet Expectations Could Cause the Price of Our Common Stock to Decline.

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

   The Market for Our Products is Emerging  and Our  Business  Will Suffer if It
Does Not Develop as We Expect.

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

   The  Unpredictability of Our Quarterly Operating Results May Adversely Affect
the Trading Price of Our Common Stock.

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

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

   We Depend on Increased  Business from Our Current and New Customers and If We
Fail to Grow Our  Customer  Base or  Generate  Repeat  Business,  Our  Operating
Results Could Be Harmed.

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

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

   Our Markets are Highly  Competitive  and Our Failure to Compete  Successfully
Will Limit Our Ability to Retain and Increase Our Market Share.

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

    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.

                                       15
<PAGE>

   Our Lengthy Sales Cycle Makes it Difficult to Predict Our Quarterly Results.

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

     Failure to Develop and Expand Our Sales and  Marketing  Capabilities  Would
Harm Our Business.

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

   Failure  to  Maintain  Existing,  or  Increase  the  Number  of,  Third-Party
Distribution Relationships May Limit Our Ability to Penetrate the Market.

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

   Failure to Expand Our Services Offerings Would Harm Our Business.

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

    We expect our services  revenue to increase in dollar  amount as we continue
to provide consulting,  education and technical support services that complement
our products and as our installed  base of customers  grows.  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.
Therefore, we expect to commit significant resources to expand our international
sales and  marketing  activities.  However,  we may not be able to  maintain  or
increase  market  demand for our products  which may harm our  business.  We are
increasingly subject to a number of risks associated with international business
activities  which may increase  our costs,  lengthen our sales cycle and require
significant management attention. These risks generally include:

     o    increased  expenses  associated with customizing  products for foreign
          countries;

     o    general economic conditions in our international markets;

     o    currency exchange rate fluctuations;

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

     o    tariffs, export controls and other trade barriers;

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

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

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

   Our Future  Success  Depends On  Continued  Use Of The Internet And Growth Of
Electronic Business.

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

   If We Fail to Respond to Rapid  Technological  Change and  Evolving  Industry
Standards, Our Products May Become Obsolete.

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

   In Order to Manage  Our  Growth and  Expansion,  We Will Need to Improve  Our
Management and Operational Systems on a Timely Basis.

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

    In addition,  our principal  executive office lease is due to expire in July
2000.  We have  entered  into a lease  for a new  facility  and plan to move our
headquarters  to new office space in the second  quarter of 2000. We will likely
experience  significant  costs,  and we could  experience  a  disruption  in the
development or marketing of our products, in connection with our planned move.

                                       17
<PAGE>

   Failure to Retain and Attract Key Personnel Would Harm Our Business.

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

   We Include  Third-Party  Software  and  Technology  in Our  Products  and Our
Business Would Be Harmed if We Were Not Able to Continue Using this  Third-Party
Software and Technology.

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

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

    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, an e-Business  service provider,
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  plan to  develop  enhanced
features  to our  Application  Server and  complementary  products  based on the
acquired  technologies,  and will be devoting  significant  resources to product
development,  sales  and  marketing.  To date,  GemLogic  and  eObject  have not
developed a commercial product and ObjectEra's  products have had limited sales.
The success of these acquisitions will depend on our ability to:

     o    successfully integrate and manage the acquired operations;

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

     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.

                                       18
<PAGE>

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

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

   Our Software Products May Contain Errors or Defects that Could Result in Lost
Revenues,  Delayed or Limited Market Acceptance or Product Liability Claims with
Substantial Litigation Costs.

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

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

    Our Business Could be Adversely  Affected if the Systems We Use Are Not Year
2000 Compliant or if Our Customers or Potential Customers Alter Their Purchasing
Patterns As a Result of the Year 2000.

    We  are   continuing   to  audit  Year  2000  issues   with  the   computer,
communications  and software  systems that we use to deliver our products and to
manage our internal  operations.  To date, we have  experienced no material Year
2000  issues,  but if our systems do not operate  properly  with respect to date
calculations  involving  the Year  2000 and  subsequent  dates,  we could  incur
unanticipated  expenses to remedy and problems,  which could  seriously harm our
business.  We may also  experience  reduced  sales of our products as current or
potential  customers  reduce their budgets for enterprise  software and Internet
products  due to  increased  expenditures  on  their  own Year  2000  compliance
efforts.

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

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

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

                                       19
<PAGE>

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

   We Could Incur  Substantial  Costs Defending Our  Intellectual  Property from
Infringement or a Claim of Infringement.

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

     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.

   We May Incur  Significant  Costs  from  Class  Action  Litigation  Due to Our
Expected Stock Price Volatility.

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

   Anti-Takeover  Provisions  In Our Charter  Documents  and  Delaware Law Could
Prevent or Delay a Change in Control of Our Company.

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

    Insiders Have  Substantial  Influence Over  SilverStream  and Could Delay or
Prevent a Change in Corporate Control.

    As of  April 28, 2000,  our  executive  officers,  directors  and  principal
stockholders  beneficially  owned, in the aggregate,  approximately 40.5% 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

    SilverStream  does 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,   SilverStream   invoices  customers   primarily  in  local
currency.  We are  exposed  to  foreign  exchange  rate  fluctuations  from when
customers are invoiced in local  currency  until  collection  occurs.  We do not
currently  enter into foreign  currency  hedge  transactions.  Through March 31,
2000,  foreign  currency  fluctuations  have not had a  material  impact  on our
financial position or results of operations.

                                       20
<PAGE>

    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 March 31, 2000,  pursuant to the terms of an  Agreement  and Plan of
Merger,  dated  as  of  March  28,  2000  (the  "Merger   Agreement"),   between
SilverStream,  Power  2000  Acquisition  Corp.,  a  Delaware  corporation  and a
wholly-owned  subsidiary of SilverStream  ("Merger Sub"),  Power 2000,  Inc., an
Illinois corporation ("Power 2000"), and Donald Peterson, Ryan Peterson, Michael
Peterson,  David Spata and Michael  Courtin,  as the stockholders of Power 2000,
SilverStream  acquired  Power 2000  through a merger of Merger Sub with and into
Power 2000. The Merger Agreement provided that the Power 2000 stockholders would
exchange their outstanding  shares of Power 2000 capital stock for a combination
of cash and 134,000 shares of SilverStream's common stock (the "Merger Shares").
The  Registrant  issued the Merger  Shares in  reliance  on the  exemption  from
registration  contained in Regulation D promulgated  under the Securities Act of
1933, as amended.  No underwriters were involved in connection with the issuance
and sale of the Merger Shares.

         (d) Use of Proceeds from Sales of Registered Securities

         On August 20,  1999,  we  closed our  initial  public  offering  of our
common stock. 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 granted a Convertible  Promissory  Note
Receivable  to  one of our  corporate  collaborators  for  $2.0  million.  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 Power 2000, we made a payment of $5.3  million.  After March
31, 2000,  we made a payment of $665,000 to pay off Power 2000's line of credit,
a liability which we assumed as part of the purchase price.

         On January 31, 2000, we  closed our  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 (the  "Registration  Statement")  (Registration No. 333-94103) that was
declared  effective by the  Securities  and Exchange  Commission  on January 24,
2000. The 2,200,000 shares offered under the Registration Statement were sold at
a price of $114.00 per share for an aggregate  offering price of $250.8 million.
Of these shares, SilverStream sold 1,445,851 shares and the selling stockholders
sold 754,149 shares.  The aggregate  proceeds to the selling  stockholders  from
this offering were $85,972,986.  After deducting the underwriting  discounts and
commission to the underwriters,  the selling stockholders  received net proceeds
from this offering of approximately $81,674,337.

         In addition to the 1,445,851 shares SilverStream sold in this offering,
Morgan Stanley & Co. Incorporated,  FleetBoston Robertson Stephens,  Inc. and SG
Cowen  Securities  Corporation,  the  managing  underwriters  of  the  offering,
exercised an overallotment option on January 31, 2000 to purchase 330,000 shares
from SilverStream.  The overallotment shares were sold at a price of $114.00 per
share.  The  aggregate  proceeds to  SilverStream  from the offering were $202.4
million. In connection with the offering SilverStream paid an aggregate of $10.1
million  in  underwriting  discounts  and  commission  to the  underwriters.  In
addition,   the  expenses   incurred  in  connection   with  the  offering  were
approximately   $670,000,   including  $143,000  in  legal  costs,  $107,000  in
accounting costs, $186,000 in printing costs,  $102,000 in registration,  filing
and related costs, and other costs of $132,000.

                                       21
<PAGE>

         After  deducting  the  underwriting  discounts  and  commission and the

offering expenses described above, we received net proceeds from the offering of
approximately $191,700,000. 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.


Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits

          10*  Agreement  and Plan of Merger,  dated April 5, 2000, by and among
          SilverStream Software,  Inc., eObject Acquisition Corp., eObject, Inc.
          and the Major Stockholders and Indemnification  Representatives  named
          therein.

          27  Financial Data Schedule.

- ----------

* Incorporated by reference to  SilverStream's  Current Report on Form 8-K filed
with the Securities and Exchange Commission on April 19, 2000.

(b)      Reports on Form 8-K.

          On January 25, 2000,  SilverStream  filed  Amendment  No. 1 to Current
          Report on Form 8-K to report under Item 7 (Financial  Statements,  Pro
          Forma  Financial  Information  and Exhibits) the financial  statements
          required  to be  filed  in  connection  with  the  consummation  of an
          Agreement and Plan of Merger for the  acquisition  of GemLogic and the
          consummation  of a Stock  Purchase  Agreement for the  acquisition  of
          ObjectEra.

                                                                 .


                                       22
<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: May 3, 2000                          SILVERSTREAM SOFTWARE, INC.

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

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

                                       23
<PAGE>


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM
SILVERSTREAM  SOFTWARE FINANCIAL  STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                     USD

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   MAR-31-2000
<EXCHANGE-RATE>                                1
<CASH>                                         204,583
<SECURITIES>                                   20,499
<RECEIVABLES>                                  12,415
<ALLOWANCES>                                   1,395
<INVENTORY>                                    0
<CURRENT-ASSETS>                               239,993
<PP&E>                                         7,065
<DEPRECIATION>                                 3,158
<TOTAL-ASSETS>                                 279,638
<CURRENT-LIABILITIES>                          20,128
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       20
<OTHER-SE>                                     259,094
<TOTAL-LIABILITY-AND-EQUITY>                   279,638
<SALES>                                        13,004
<TOTAL-REVENUES>                               13,004
<CGS>                                          5,855
<TOTAL-COSTS>                                  5,855
<OTHER-EXPENSES>                               16,021
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             15
<INCOME-PRETAX>                                (6,609)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (6,609)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (6,609)
<EPS-BASIC>                                    (0.36)
<EPS-DILUTED>                                  (0.36)



</TABLE>


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