SILVERSTREAM SOFTWARE INC
10-Q, 2000-08-11
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: CRESCENDO PHARMACEUTICALS CORP, 10-Q, EX-27, 2000-08-11
Next: SILVERSTREAM SOFTWARE INC, 10-Q, EX-27, 2000-08-11





                       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 JUNE 30, 2000.

                                       OR

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

                        Commission file number 000-26981

                           SILVERSTREAM SOFTWARE, INC.

             (Exact name of registrant as specified in its charter)

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


                               Two Federal Street

                       Billerica, Massachusetts 01821-3559

                                 (978) 262-3000

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

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

     As of August 1,  2000  there  were  20,485,487  shares of the  registrant's
common stock outstanding.


















<PAGE>




                           SilverStream Software, Inc.

                                    Form 10-Q

                  For the Quarterly Period Ended June 30, 2000

                                Table of Contents
<TABLE>
<CAPTION>

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

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

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

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

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

              Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations....... 8-19

              Item 3.   Quantitative and Qualitative Disclosures about Market Risk..................................19-20

PART II.      Other Information

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

              Item 4.   Submission of Matters to a Vote of Security-Holders.........................................   21

              Item 6.   Exhibits and Reports on Form 8-K............................................................21-22

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

</TABLE>






                                       2
<PAGE>


PART I.  Financial Information

Item 1.           Financial Statements

                           SILVERSTREAM SOFTWARE, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                 (in thousands)
<TABLE>
<CAPTION>


                                                                                               June 30,      December 31,

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

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

         Current assets:
           Cash and cash equivalents.......................................................  $    74,955     $     46,799
           Marketable securities...........................................................      139,899              247
           Accounts receivable; net of allowances of $1,136 at June 30, 2000 and
             $763 at December 31, 1999.....................................................       18,140            6,938
           Prepaid expenses................................................................        2,185            1,131
           Other current assets............................................................          453            2,003
                                                                                             -----------     ------------
                  Total current assets.....................................................      235,632           57,118

         Furniture, equipment and leasehold improvements, net..............................        6,994            2,836
         Other assets......................................................................        2,081                -
         Intangibles, net..................................................................       61,430           20,709
                                                                                             -----------     ------------

                  Total assets.............................................................  $   306,137     $     80,663
                                                                                             ===========     ============

                               Liabilities and stockholders' equity

         Current liabilities:
           Accounts payable................................................................  $     5,794     $      7,740
           Accrued expenses................................................................        9,659            3,299
           Deferred revenue................................................................       10,102            5,079
           Current portion of long-term debt...............................................          382              451
                                                                                             -----------     ------------
                  Total current liabilities................................................       25,937           16,569

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

         Stockholders' equity:
           Common stock....................................................................           21               18
           Additional paid-in capital......................................................      346,646          115,185
           Deferred compensation...........................................................       (8,233)          (7,213)
           Accumulated deficit.............................................................      (58,252)         (44,161)
           Other comprehensive loss........................................................         (274)            (140)
           Notes receivable from stockholders                                                       (104)            (104)
                                                                                             -----------     ------------
                  Total stockholders' equity...............................................      279,804           63,585
                                                                                             -----------     ------------

                  Total liabilities and stockholders' equity...............................  $   306,137     $     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            Six Months Ended

                                                                    June 30,                     June 30,
                                                           -------------------------    --------------------------
                                                               2000          1999           2000           1999
                                                           -----------   -----------    -----------    -----------
                                                           (Unaudited)   (Unaudited)    (Unaudited)    (Unaudited)
<S>                                                        <C>           <C>            <C>            <C>
Revenue:
  Software license....................................     $     9,008   $     2,908    $    16,450    $     5,515
  Services............................................           9,021         1,400         14,582          2,267
                                                           -----------   -----------    -----------    -----------
          Total revenue...............................          18,029         4,308         31,032          7,782
Cost of revenue:
  Software license....................................             812           383          1,555            685
  Services............................................           8,841         1,836         13,953          3,167
                                                           -----------   -----------    -----------    -----------
          Total cost of revenue.......................           9,653         2,219         15,508          3,852
                                                           -----------   -----------    -----------    -----------

Gross profit..........................................           8,376         2,089         15,524          3,930
Operating expenses:
  Sales and marketing.................................          10,114         4,270         19,982          8,258
  Research and development............................           3,496         1,839          6,198          3,342
  General and administrative..........................           2,120           963          4,210          1,660
  Compensation charge for issuance of stock options...             419           175            763            190
  Amortization of goodwill............................           3,084             -          4,100              -
                                                           -----------   -----------    -----------    -----------
          Total operating expenses....................          19,233         7,247         35,253         13,450
                                                           -----------   -----------    -----------    -----------

Loss from operations..................................         (10,857)       (5,158)       (19,729)        (9,520)

Other income, net.....................................           3,375           138          5,638            178
                                                           -----------   -----------    -----------    -----------

Net loss..............................................     $    (7,482)  $    (5,020)   $   (14,091)   $    (9,342)
                                                           ===========   ===========    ===========    ===========


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


Net loss applicable to common stockholders............     $    (7,482)  $    (5,283)   $   (14,091)   $    (9,605)
                                                           ===========   ===========    ===========    ===========

Basic and diluted net loss per share applicable to
common stockholders...................................     $     (0.38)  $     (1.44)   $     (0.74)   $     (2.70)
                                                           ===========   ===========    ===========    ===========


Weighted-average common shares used in computing basic
and diluted net loss per share applicable to common             19,690         3,680         18,943          3,551
stockholders..........................................     ===========   ===========    ===========    ===========

</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>


                                                                                                     Six Months Ended

                                                                                                         June 30,

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

     Net loss.............................................................................    $    (14,091)    $     (9,342)
     Adjustments to reconcile net loss to net cash used in operating activities:
       Depreciation and amortization......................................................           5,129              541
       Provision for allowances on accounts receivable....................................             373              262
       Compensation charge for issuance of stock options..................................             763              190
       Changes in operating assets and liabilities:
         Accounts receivable..............................................................         (11,258)          (2,876)
         Other receivable.................................................................           2,304                -
         Prepaid expenses.................................................................            (985)             244
         Other current assets.............................................................            (328)            (476)
         Other non-current assets.........................................................               -             (735)
         Accounts payable and accrued expenses............................................           3,432            2,602
         Deferred revenue.................................................................           4,927            1,353
                                                                                              ------------     ------------
     Net cash used in operating activities................................................          (9,734)          (8,237)
                                                                                              ------------     ------------

     Investing activities

     Purchase of property, plant and equipment............................................          (5,031)          (1,069)
     Purchase of Power 2000, Inc., net of cash acquired...................................          (6,032)               -
     Purchase of eObject, net of cash acquired............................................          (3,117)               -
     (Purchase) sale of marketable securities.............................................        (139,653)           3,084
                                                                                              ------------     ------------
     Net cash (used) provided by investing activities.....................................        (153,833)           2,015
                                                                                              ------------     ------------

     Financing activities

     Net proceeds from issuance of preferred stock........................................               -           14,728
     Net proceeds from issuance of common stock...........................................         192,703              723
     Proceeds from line of credit.........................................................               -              673
     Payments on long-term debt...........................................................            (847)            (250)
                                                                                              ------------     ------------
     Net cash provided by financing activities............................................         191,856           15,874
                                                                                              ------------     ------------

     Effects of exchange rate on cash and cash equivalents................................            (133)             (73)

     Net increase in cash and cash equivalents............................................          28,156            9,579

     Cash and cash equivalents at beginning of period.....................................          46,799            1,199
                                                                                              ------------     ------------
     Cash and cash equivalents at end of period...........................................    $     74,955     $     10,778
                                                                                              ============     ============

     Non cash transactions

     Issuance of common stock in exchange for Power 2000, Inc.                                      (9,899)               -
     Issuance of common stock in exchange for eObject, Inc.                                        (27,646)               -

</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 is a leading provider of solutions for building,  deploying and
managing  large-scale  Internet,  e-commerce,  business-to-business,  enterprise
portal and intranet applications. The Company markets its software worldwide and
has sales offices in the United States, Canada, United Kingdom, The Netherlands,
Belgium,  Germany, Norway, The Czech Republic,  France,  Luxembourg,  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 June 30,     Six Months Ended June 30,
                                                ---------------------------    ---------------------------
                                                    2000           1999            2000           1999
                                                ------------   ------------    ------------   ------------
                                                        (Unaudited)                   (Unaudited)
<S>                                             <C>            <C>             <C>            <C>
    Numerator:
      Net loss applicable to common
        stockholders.................           $     (7,482)  $     (5,283)   $    (14,091)  $     (9,605)
                                                ============   ============    ============   ============
    Denominator:
      Weighted average common
         shares outstanding...........                20,263          5,226          19,644          5,225
      Weighted average common
         shares subject to repurchase.                   573          1,546             701          1,674
                                                ------------   ------------    ------------   ------------
    Denominator for basic and
      diluted loss per share.........                 19,690          3,680          18,943          3,551
                                                ============   ============    ============   ============
      Basic and diluted net
        loss per share...............           $      (0.38)  $      (1.44)   $      (0.74)  $      (2.70)
                                                ============   ============    ============   ============
</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>

   Second Public Offering

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

   Acquisitions

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

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

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

<TABLE>
<CAPTION>

                                                                           Pro Forma
                                                                         June 30, 2000
                                                                         -------------

<S>                                                                       <C>

    Revenue............................................                  $      31,032

    Net loss applicable to common stockholders.........                        (15,984)
                                                                         =============
    Basic and diluted net loss per share applicable
      to common stockholders...........................                  $       (0.83)

    Weighted-average common shares used in
      computing basic and diluted net loss per share
      applicable to common stockholders................                         19,332
                                                                         =============
</TABLE>


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

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

    SilverStream  accelerates customer success through several  enterprise-class
offerings.  The  SilverStream  Application  Server  offers  customers  a proven,
scalable  and  reliable  platform  with  comprehensive  support  for  the  Java2
Enterprise   Edition  (J2EE)  standard,   plus  value-add   features  for  rapid
application   development  and  deployment.   Advanced   ePortal  and  XML-based
integration  solutions,  with  the  SilverStream  Application  Server  or  other
best-of-breed,  standards-based  application  servers  as a  foundation,  drives
SilverStream's customer success with e-business initiatives.  A brief summary of
each product offering is as follows:

     Application Server

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

     xCommerce

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

     SilverStream ePortal

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

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

                                       8
<PAGE>

    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.

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

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

    Our cost of software  license revenue  includes (i)  royalties paid to third
parties  for  technology  included  in our  products,  (ii) cost of manuals  and
product documentation,  (iii) media used to deliver our products,  (iv) shipping
and  fulfillment  costs and (v) 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,  advertising campaigns and tradeshows.  Research
and development expenses consist primarily of personnel costs to support product
development.  General and administrative  expenses consist primarily of salaries
and  other  related  costs  for  operations  and  finance  employees,  legal and
accounting services and facilities-related expenses. Compensation charge for the
issuance of stock options  represents the difference  between the exercise price
of options granted and the estimated fair market value of the underlying  common
stock  on  the  date  of  the  grant.   Goodwill  amortization  relates  to  our
acquisitions made to support our business strategy.

    Since our  inception,  we have  incurred  substantial  costs to develop  our
technology  and products,  to recruit and train  personnel for our  engineering,
sales and marketing and professional services  departments,  and to establish an
administrative  organization.  As a result,  we have incurred net losses in each
fiscal quarter since  inception and had an accumulated  deficit of $58.3 million
as of June 30, 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    Six Months Ended

                                                                        June 30,               June 30,
                                                                        --------               --------
                                                                      2000     1999        2000      1999
                                                                     ------   ------      ------    ------
<S>                                                                  <C>      <C>         <C>       <C>
    Revenue:
      Software license.........................................        50.0%    67.5%       53.0%     70.9%
      Services.................................................        50.0     32.5        47.0      29.1
                                                                     ------   ------      ------    ------
              Total revenue....................................       100.0    100.0       100.0     100.0
                                                                     ------   ------      ------    ------
    Cost of revenue:
      Software license.........................................         4.5      8.9         5.0       8.8
      Services.................................................        49.0     42.6        45.0      40.7
                                                                     ------   ------      ------    ------
              Total cost of revenue............................        53.5     51.5        50.0      49.5
                                                                     ------   ------      ------    ------
    Gross profit (loss)........................................        41.0     48.5        50.0      50.5
    Operating expenses:
      Sales and marketing......................................        56.1     99.1        64.4     106.1
      Research and development.................................        19.4     42.7        20.0      43.0
      General and administrative...............................        11.8     22.3        13.6      21.3
      Compensation charge for issuance of stock options........         2.3      4.1         2.5       2.4
      Amortization of goodwill.................................        17.1      0.0        13.2       0.0
                                                                     ------   ------      ------    ------
              Total operating expenses.........................       106.7    168.2       113.7     172.8
                                                                     ------   ------      ------    ------
    Loss from operations.......................................       (60.0)  (119.7)      (63.7)   (122.3)
    Other income, net..........................................        18.7      3.2        18.1       2.3
                                                                     ------   ------      ------    ------
    Net loss...................................................       (41.5)% (116.5)%     (45.6)%  (120.0)%
                                                                     ======   ======      ======    ======
</TABLE>

   Revenue

    Total  revenue  increased  319% to $18.0  million in the three months ended
June 30, 2000 from $4.3 million in the three  months ended June 30, 1999.  Total
revenue  increased  299% to $31.0  million in the six months ended June 30, 2000
from $7.8  million in the six months ended June 30, 1999.  These  increases  are
attributable to an increase in our customer base resulting in substantial growth
in software  license and  services  revenue.  Revenue from  international  sales
increased to $5.9 million,  or 33% of total  revenue,  in the three months ended
June 30, 2000 from $1.5 million,  or 34% of total  revenue,  in the three months
ended  June 30,  1999.  Revenue  from  international  sales  increased  to $11.0
million,  or 35% of total  revenue,  in the six months  ended June 30, 2000 from
$2.6 million,  or 33% of total  revenue,  in the six months ended June 30, 1999.
The increases 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 210% to $9.0 million in
the three months ended June 30, 2000 from $2.9 million in the three months ended
June 30, 1999.  Software license revenue  increased 198% to $16.5 million in the
six months  ended June 30, 2000 from $5.5  million in the six months  ended June
30, 1999.  These  increases  are  attributable  to  increased  unit sales of our
products following the release of Version 2.5 in May of 1999 and 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  544% to $9.0  million  in the three
months  ended June 30, 2000 from $1.4 million in the three months ended June 30,
1999.  Services revenue  increased 543% to $14.6 million in the six months ended
June 30,  2000 from $2.3  million in the six months  ended  June 30,  1999.  The
increases for the three and six month periods are  attributable to the continued
expansion of our professional consulting organization,  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 our ability 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.

                                       10
<PAGE>

   Cost of Revenue

    Software  License.  Cost  of  software  license  revenue  increased  112% to
$812,000  in the three  months  ended June 30,  2000 from  $383,000 in the three
months ended June 30, 1999. Cost of software  license revenue  increased 127% to
$1.6  million in the six months  ended June 30,  2000 from  $685,000  in the six
months  ended June 30,  1999.  These  increases  are  attributable  to increased
product,  shipping and third party  royalty  costs from a larger volume of sales
orders and to costs associated with our independent  software  vendors.  Cost of
software  license revenue  decreased as a percentage of software license revenue
to 9% from 13% for the three months ended June 30, 2000 as compared to the three
months  ended June 30, 1999.  Cost of software  license  revenue  decreased as a
percentage of software license revenue to 9.5% from 12% for the six months ended
June 30, 2000 as compared to the six months ended June 30, 1999. These decreases
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.

    Services.  Cost of  services  revenue  increased 382% to $8.8 million in the
three  months  ended June 30, 2000 from $1.8  million in the three  months ended
June 30, 1999. Cost of services  revenue  increased 341% to $14.0 million in the
six months  ended June 30, 2000 from $3.2  million in the six months  ended June
30, 1999.  These increases are due to an increase in the number of our education
and  technical  support  personnel  and the  continued  rapid  expansion  of our
consulting   services   business,   including  an  increase  in  the  number  of
consultants.  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 137% to $10.1
million in the three  months  ended June 30, 2000 from $4.3 million in the three
months ended June 30, 1999. Sales and marketing expenses increased 142% to $20.0
million  in the six  months  ended  June 30,  2000 from $8.3  million in the six
months ended June 30, 1999. These increases are 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 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 90%
to $3.5 million in the three months ended June 30, 2000 from $1.8 million in the
three months ended June 30, 1999.  Research and development  expenses  increased
86% to $6.2  million in the six months  ended June 30, 2000 from $3.3 million in
the six months ended June 30, 1999.  These increases are primarily  attributable
to increases in the number of research and development  personnel to support our
product development activities. We believe that continued investment in research
and  development  is critical to attaining our strategic  objectives,  and, as a
result, we expect research and development expenses to 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
120% to $2.1 million in the three  months  ended June 30, 2000 from  $963,000 in
the three  months  ended June 30,  1999.  General  and  administrative  expenses
increased  154% to $4.2  million in the six months ended June 30, 2000 from $1.7
million in the six months ended June 30, 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
$419,000  and  $763,000  for the  three  and six  months  ended  June 30,  2000,
respectively,  related to the  issuance of stock  options with  exercise  prices
below fair market  value on the date of grant.  We incurred a charge of $175,000
and $190,000 in the comparable  three and six month periods ended June 30, 1999,
respectively. Additional outstanding options will continue to vest over the next
five years resulting in an  aggregate compensation expense of approximately $8.2
million in periods  subsequent to June 30, 2000.  This  additional  compensation
expense will be charged to operations ratably over the next five years.

    Amortization  of  Goodwill.  We  incurred a charge of $3.1  million and $4.1
million for the three and six months ended June 30, 2000, respectively,  related
to the  amortization  of goodwill,  as a result of the company's  acquisition of
three of our  European  distributors  in The Czech  Republic,  Norway and France
along with four domestic companies: ObjectEra, GemLogic, Power 2000 and eObject.
There were no such charges in the  comparable  three and six month periods ended
June 30, 1999.  Goodwill of  approximately  $61.4 million in the aggregate  will
continue to be charged to operations ratably over the next five years.

                                       11
<PAGE>

   Other Income, Net

    Other  income,  net increased to $3.4 million in the three months ended June
30, 2000 from  $138,000 in the three months ended June 30, 1999.  Other  income,
net  increased  to $5.6  million  in the six  months  ended  June 30,  2000 from
$178,000 in the six months ended June 30, 1999. These increases are attributable
to an increase in interest  income due to higher cash balances in the comparable
three and six month periods ended June 30, 2000 versus June 30, 1999.

Net Operating Losses and Tax Credit Carryforwards

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

Liquidity and Capital Resources

    Since  inception,  we have  funded  our  operations  primarily  through  the
private  sale of our equity  securities,  our initial  public  offering  and our
second offering  aggregating  approximately  $317.0 million. We have also funded
our operations through equipment financings.  As of June 30, 2000, we had $214.9
million in cash, cash equivalents and marketable securities,  and $209.7 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 (9.5%; at June 30, 2000),  plus 0.5%. At June 30, 2000, we had
a total of approximately $1.1 million outstanding under these term loans and the
line of  credit.  Borrowings  under  these term loans and the line of credit are
secured by substantially all of our tangible assets.

    Net cash used in  operating  activities increased to $9.7 million in the six
months  ended June 30, 2000 from $8.2  million in the six months  ended June 30,
1999. Net cash flows from operating activities in each period reflect increasing
net losses and, to a lesser extent,  increases in accounts  receivable offset in
part by increases in accounts  payable,  accrued expenses and deferred  revenue.
Net cash flows from  operating  activities in the six months ended June 30, 2000
also reflect the additional  expenses related to the compensation charge for the
issuance of stock options and goodwill amortization.

    Net cash used in investing  activities was $153.8  million in the six months
ended June 30, 2000 as compared to $2.0 million provided by investing activities
in the six months ended June 30, 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 and eObject.

    Net cash  provided by financing activities increaed to $191.9 million in the
six months  ended June 30, 2000 from $15.9  million in the six months ended June
30, 1999.  Cash  provided by financing  activities  includes  proceeds  from the
issuance of common stock,  including the secondary public offering in January of
2000,  offset by the payments on long-term debt in the six months ended June 30,
2000. Cash provided by financing  activities includes proceeds from the issuance
of preferred and common stock,  as well as proceeds from  equipment  financings,
offset by payments on long-term debt in the six months ended June 30, 1999.

    Capital expenditures  increased to $5.0 million in the six months ended June
30, 2000 from $1.1 million in the six months  ended June 30,  1999.  Of the $5.0
million  incurred  in the six months  ended June 30,  2000,  approximately  $2.6
million was related to the  relocation of the Company's  corporate  headquarters
from Burlington,  Massachusetts to Billerica,  Massachusetts.  Specifically,  we
incurred approximately $1.2 million on furniture, fixtures and office equipment,
$391,000  on  computer  equipment  and  $975,000 on  leasehold  improvements  in
connection with the relocation.

                                       12
<PAGE>

    Our other capital  expenditures  consist of  purchases of computer  hardware
and software,  office furniture and equipment and leasehold  improvements.  More
particularly, in connection with the Company's relocation, we incurred 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 with working
capital or equipment bank loans.

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

Conversion to Euro

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

Recent Accounting Pronouncements

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

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

Certain Factors That May Affect Future Results

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

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

    We have never been  profitable.  Our failure to  significantly  increase our
revenue  would  seriously  harm our  business  and  operating  results.  We have
experienced operating losses in each quarterly and annual period since inception
and we expect to incur significant  losses in the future. We incurred net losses
of $952,000 for the period from our inception to December 31, 1996, $8.3 million
for the year ended December 31, 1997,  $12.9 million for the year ended December
31, 1998 and $22.3 million for the year ended  December 31, 1999. As of June 30,
2000, we had an accumulated deficit of $58.3 million. We expect to significantly
increase our  research  and  development,  sales and  marketing  and general and
administrative  expenses  in  future  periods.  As a  result,  we  will  need to
significantly   increase   our   quarterly   revenue  to  achieve  and  maintain
profitability.  If our revenue  grows more slowly than we  anticipate  or if our
operating  expenses  increase  more than we expect or cannot be  reduced  in the
event of lower revenue, our business will be materially and adversely affected.

                                       13
<PAGE>


   We Expect to  Depend on Our  Application  Server  and  Related  Services  for
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 the
SilverStream  Application  Server and related products and services.  Failure to
achieve broad market  acceptance of the SilverStream  Application  Server,  or a
decline in the price  of, or demand  for, our  Application  Server  and  related
products and services would  seriously harm our business and operating  results.
We cannot  predict  the  level of market  acceptance  that will be  achieved  or
maintained by our products and services.

   Our Business 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.
Any delays or difficulties in completing these enhancements would seriously harm
our business and operating results. We have recently released Version 3.5 of our
Application Server, which contains new functionality  including  improvements to
the programming environment as well as improved support for computing standards,
such as Enterprise  JavaBeans and Java2, and third-party  development tools. The
new  version  will  also  provide a highly  visual  development  and  deployment
environment for Linux desktops.  Also recently, we announced the availability of
SilverStream ePortal, a complete suite of eCRM (Electronic Customer Relationship
Management)  software for building e-business  solutions.  SilverStream  ePortal
allows    businesses    to   quickly    implement    advanced    commerce    and
business-to-business  Web sites that provide a rich, personalized experience for
visitors.  Lastly,  we just announced the general  availability of xCommerce,  a
family  of B2B  integration  server  products  that  leverages  the power of XML
(extensible markup language), enabling companies to quickly build, integrate and
deploy  powerful  eCommerce  applications.  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.

   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.

                                       14
<PAGE>

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

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

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

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

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

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

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

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

    A  customer's  decision to purchase  our products  typically  involves  that
customer's senior information  technology managers, as the customer applications
to be built and  deployed  using our  products  are  generally  critical  to the
customer's business. We generally need to educate potential customers on the use
and benefits of an  application  server and on the  performance  features of the
SilverStream  Application  Server.  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  typically  for at least six
months to achieve  full  productivity.  We have  limited  experience  managing a
large,  expanding and geographically  dispersed direct sales force. In addition,
we have limited  experience  marketing our products broadly to a large number of
potential customers.

                                       15
<PAGE>

   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 maintain or increase the number of
our  distribution  relationships  may limit our ability to penetrate the market.
Our current  agreements with our distribution  partners do not prevent them from
selling  products of other companies,  including  products that may compete with
our products,  and generally do not require these  partners to purchase  minimum
quantities of our products. These distributors could give higher priority to the
products  of other  companies  or to their own  products,  than they give to our
products. 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.

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

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

     o    increased  expenses  associated with customizing  products for foreign
          countries;

     o    general economic conditions in our international markets;

     o    currency exchange rate fluctuations;

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

     o    tariffs, export controls and other trade barriers;

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

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

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

                                       16
<PAGE>

   Our Future  Success  Depends on  Continued  Use of the Internet and Growth of
Electronic Business.

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

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

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

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

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

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

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

   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.

                                       17
<PAGE>

    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 have just recently  developed
enhanced features to our Application Server and complementary  products based on
the acquired technologies,  and will continue to devote significant resources to
product development, sales and marketing. The success of these acquisitions will
depend on our ability to continue to:

     o    successfully integrate and manage the acquired operations;

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

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

    In the past we  have acquired  businesses  with  complementary  products and
technology  and, in order to remain  competitive,  we may find it  necessary  to
acquire  additional  businesses,  products  or  technologies.  If we identify an
appropriate  acquisition candidate, we may not be able to negotiate the terms of
the acquisition successfully, finance the acquisition, or integrate the acquired
business,  products or technologies  into our existing  business and operations.
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 3.5, 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.

                                       18
<PAGE>

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

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

    We obtain a major portion of our software license revenue from licensing our
products under standardized  "shrink wrap" and "click-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 August 1,  2000,  our  executive  officers,  directors  and  principal
stockholders  beneficially  owned, in the aggregate,  approximately 35.7% of our
outstanding  common stock. As a result,  these  stockholders have the ability to
exercise  significant  influence over matters  requiring  stockholder  approval,
including  the  election of  directors  and  approval of  significant  corporate
transactions.  This could have the effect of delaying or  preventing a change of
control of SilverStream.

Item 3.  Quantitative And Qualitative Disclosures About Market Risk

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

                                       19
<PAGE>

    Internationally,  we invoice customers  primarily in local currency.  We are
exposed to foreign exchange rate  fluctuations  from when customers are invoiced
in local  currency  until  collection  occurs.  We do not  currently  enter into
foreign  currency hedge  transactions.  Through June 30, 2000,  foreign currency
fluctuations have not had a material impact on our financial position or results
of operations.

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

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

PART II. Other Information

Item 2.  Changes In Securities and Use of Proceeds

    (c) Sales of Unregistered Securities

    On April 6, 2000, pursuant to the  terms of an Agreement and Plan of Merger,
dated  as of April 5,  2000  (the  "Merger  Agreement"),  between  SilverStream,
eObject Acquisition Corp., a Delaware corporation and a wholly-owned  subsidiary
of  SilverStream   ("Merger  Sub"),   eObject,   Inc.,  a  Delaware  corporation
("eObject"),  and Jeffrey C. Broberg,  John W. Murphy,  Stephen Craig, Donald K.
Emery and John M. Sloane,  as the  stockholders of eObject,  and John W. Murphy,
Donald K. Emery and John M. Sloane, as the "Indemnification  Representatives" of
eObject,  SilverStream  acquired eObject through a merger of Merger Sub with and
into eObject.  The Merger Agreement provided that the eObject stockholders would
exchange their  outstanding  shares of eObject  capital stock for  approximately
473,581 shares of our common stock (the "Merger Shares").  Pursuant to the terms
of the Merger  Agreement,  we issued an additional  175,000 shares of our common
stock (the "Additional  Merger Shares") and made a cash payment of approximately
$1.0  million  on May  26,  2000  to the  shareholders  of  eObject,  due to the
achievement of certain goals and  deliverables.  We issued the Merger Shares and
the  Additional  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 or the Additional 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. The shares of common stock sold in the offering were registered under the
Securities  Act of 1933,  as amended,  on a  Registration  Statement on Form S-1
(Registration No. 333-80553) that was declared  effective  by the Securities and
Exchange  Commission  on August  16,  1999.  After  deducting  the  underwriting
discounts and  commission  and the offering  expenses,  we received net proceeds
from the offering of approximately  $49.6 million. We did not pay any of our net
proceeds of the offering,  directly or indirectly,  to any director,  officer or
general partner of SilverStream  or any of their  associates,  or to any persons
owning ten percent or more of any class of our equity securities,  or any of our
affiliates.

    The net proceeds  generated from the initial  public offering have been used
primarily  to  fund  our  working  capital,  capital  expenditures  and  general
corporate needs. In addition, we used $4.2 million as an initial payment related
to the  acquisition  of ObjectEra,  and we made a loan of $2.0 million to one of
our corporate collaborators pursuant to a Convertible Promissory Note, which was
converted to an equity  investment on May 31, 2000.  After December 31, 1999, we
made a second  payment to  ObjectEra  of $3.9  million,  as provided  for in the
purchase and sale agreement.  As part of the  consideration  for the purchase of
eObject, we made a payment of $1.0 million. As part of the consideration for the
purchase of Power 2000, we made a payment of $5.3 million,  as well as a payment
of $665,000 to pay off Power  2000's line of credit,  a liability  we assumed as
part of the  purchase  price.  Our Capital  expenditures  included  $2.6 million
related  to  the  relocation  of  the  Company's  corporate   headquarters  from
Burlington, Massachusetts to Billerica, Massachusetts. Specifically, we incurred
approximately $1.2 million on furniture, fixtures and office equipment, $391,000
on computer equipment and $975,000 on leasehold  improvements in connection with
the relocation.

                                       20
<PAGE>

    On January 31,  2000,  we closed  our second  public  offering of our common
stock. The shares of common stock sold in the offering were registered under the
Securities  Act of 1933,  as amended,  on a  Registration  Statement on Form S-1
(Registration No.  333-94103) that was declared  effective by the Securities and
Exchange  Commission  on January 25,  2000.  After  deducting  the  underwriting
discounts and commission and the offering expenses  described above, we received
net proceeds from the offering of approximately $191,700,000. 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.

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

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

    On May 2, 2000, We held Our Annual Meeting of Stockholders to vote
on the following proposals:

          1. To elect two  members of the Board of  Directors  for a  three-year
     term  ("Proposal  No. 1").  Nominees  for  Director  were David R. Skok and
     Timothy Barrows.

          2. To approve (a) the  continuance  of our Amended and  Restated  1997
     Stock Incentive Plan (the "Stock Incentive Plan");  (b) an amendment to the
     Stock  Incentive Plan  increasing from 3,500,000 to 6,000,000 the number of
     shares of common  stock  reserved for  issuance  under the Stock  Incentive
     Plan; and (c) other amendments  related to the Stock Incentive Plan as more
     fully  described in the proxy  statement  furnished in connection  with the
     solicitation of proxies by our Board of Directors of  SilverStream  for use
     at the Annual Meeting of  Stockholders  held on May 2, 2000  ("Proposal No.
     2").

          3. To ratify the  appointment of Ernst & Young LLP as our  independent
     auditors for the fiscal year ending December 31, 2000 ("Proposal No. 3").

    Of the 19,621,701  shares of  the our common stock of record as of March 27,
2000  able to be  voted at the  meeting,  a total  of  approximately  16,039,804
shares,  or  approximately  81% of our issued and  outstanding  shares of common
stock entitled to vote on these  matters,  were present at the meeting in person
or by proxy. Each of the proposals was adopted, with the vote total as follows:

<TABLE>
<CAPTION>

                                         Shares              Shares              Shares              Shares
                                       Voting For        Voting Against        Abstaining           Withheld
<S>                                    <C>               <C>                   <C>                  <C>

Proposal
No. 1

     David R. Skok                     16,031,751               0                   0                 8,053
     Timothy Barrows                   16,029,786               0                   0                10,018
No. 2                                  10,748,744           3,244,198            24,695                 0
No. 3                                  16,034,518             4,015               1,271                 0
</TABLE>



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 our Current  Report on Form 8-K filed with the
Securities and Exchange Commission on April 19, 2000.

                                       21
<PAGE>

(b)       Reports on Form 8-K.

          On April 19,  2000,  we filed a  Current  Report on Form 8-K to report
          under Item 2 (Acquisistion  of Disposition of Assets) the consummation
          of an  Agreement  and Plan of Merger for the  acquisition  of eObject,
          Inc.

          On June 20, 2000, we 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 eObject, Inc.

                                       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: August 11, 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>




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