##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2006

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File No. 0-24607



---

Actuate Corporation

(Exact name of Registrant as specified in its charter)



---



|                         |  |                                     
|------------------------ |  | ------------------------------------
|Delaware                 |  | 94-3193197                          
|(State of incorporation) |  | (I.R.S. Employer Identification No.)

701 Gateway Boulevard

South San Francisco, California 94080

(650) 837-2000

(Address, including zip code, and telephone number,

including area code, of Registrants principal executive offices)

Former name, former
address and former fiscal year, if changed since last report: None



---

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 ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2
of the Exchange Act.

Large accelerated filer ̈Accelerated filer  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

Indicate the number of shares outstanding of each of the issuers classes of common stock as of the latest practicable date.



|                                        |  |                                 
|--------------------------------------- |  | --------------------------------
|Title of Class                          |  | Outstanding as of March 31, 2006
|Common Stock, par value $.001 per share |  | 60,275,726                      



---



---

##### Table of Contents

Actuate Corporation

Table of Contents



|                                                                                                   |  |   
|-------------------------------------------------------------------------------------------------- |  | --
|PART I -
FINANCIAL INFORMATION                                                                     |  |   
|                                                                                                   | 
|Item 1.
Financial Statements                                                                       |  | 3 
|                                                                                                   | 
|Condensed Consolidated Balance Sheets as of March 31, 2006 and December 31, 2005                   |  | 3 
|                                                                                                   | 
|Condensed Consolidated Statements of Operations for the three months ended March 31, 2006 and 2005 |  | 4 
|                                                                                                   | 
|Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2006 and 2005 |  | 5 
|                                                                                                   | 
|Notes to Condensed Consolidated Financial Statements                                               |  | 6 
|                                                                                                   | 
|Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations      |  | 19
|                                                                                                   | 
|Item 3.
Quantitative and Qualitative Disclosures about Market Risk                                 |  | 28
|                                                                                                   | 
|Item 4.
Controls and Procedures                                                                    |  | 28
|                                                                                                   | 
|PART II -
OTHER INFORMATION                                                                        |  |   
|                                                                                                   | 
|Item 1.
Legal Proceedings                                                                          |  | 29
|                                                                                                   | 
|Item 1A.
Risk Factors                                                                              |  | 29
|                                                                                                   | 
|Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds                                |  | 40
|                                                                                                   | 
|Item 6.
Exhibits                                                                                   |  | 41
|                                                                                                   | 
|Signature                                                                                          |  | 41



2



---

##### Table of Contents

Part I. Financial Information

Item 1. Financial Statements

ACTUATE CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands except share and per share data)

(unaudited)



|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                 |  | March 31,2006 |         |   | December 31,2005 |  
|ASSETS                                                                                                                                                                           |  |               |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                  |  |               |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                        |  | $             | 13,509  |   |                  | $ | 12,490  |  
|Short-term investments                                                                                                                                                           |  |               | 28,703  |   |                  |   | 41,907  |  
|Accounts receivable, net of allowance of $1,455 and $1,318 at March 31, 2006 and December 31, 2005, respectively                                                                 |  |               | 21,717  |   |                  |   | 26,798  |  
|Other current assets                                                                                                                                                             |  |               | 5,541   |   |                  |   | 2,911   |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Total current assets                                                                                                                                                             |  |               | 69,470  |   |                  |   | 84,106  |  
|Property and equipment, net                                                                                                                                                      |  |               | 4,757   |   |                  |   | 4,716   |  
|Goodwill                                                                                                                                                                         |  |               | 31,178  |   |                  |   | 20,990  |  
|Other purchased intangibles, net                                                                                                                                                 |  |               | 7,117   |   |                  |   | 1,139   |  
|Other assets                                                                                                                                                                     |  |               | 721     |   |                  |   | 630     |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|                                                                                                                                                                                 |  | $             | 113,243 |   |                  | $ | 111,581 |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                             |  |               |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                             |  |               |         |   |                  |   |         |  
|Accounts payable                                                                                                                                                                 |  | $             | 3,326   |   |                  | $ | 2,101   |  
|Current portion of restructuring liabilities                                                                                                                                     |  |               | 2,931   |   |                  |   | 2,948   |  
|Accrued compensation                                                                                                                                                             |  |               | 4,099   |   |                  |   | 5,306   |  
|Other accrued liabilities                                                                                                                                                        |  |               | 3,322   |   |                  |   | 3,108   |  
|Income taxes payable                                                                                                                                                             |  |               | 294     |   |                  |   | 279     |  
|Deferred revenue                                                                                                                                                                 |  |               | 32,416  |   |                  |   | 31,475  |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                        |  |               | 46,388  |   |                  |   | 45,217  |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Long-term liabilities:                                                                                                                                                           |  |               |         |   |                  |   |         |  
|Deferred rent                                                                                                                                                                    |  |               | 159     |   |                  |   | 198     |  
|Long-term deferred revenue                                                                                                                                                       |  |               | 1,005   |   |                  |   | 913     |  
|Restructuring liabilities and other, less current portion                                                                                                                        |  |               | 9,291   |   |                  |   | 9,885   |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Total long-term liabilities                                                                                                                                                      |  |               | 10,455  |   |                  |   | 10,996  |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Stockholders equity:                                                                                                                                                            |  |               |         |   |                  |   |         |  
|Preferred stock, $0.001 par value, issuable in series: 5,000,000 shares authorized; none issued and outstanding                                                                  |  |               |        |   |                  |   |        |  
|Common stock, $0.001 par value, 100,000,000 shares authorized; issued 67,930,874 and 67,536,651 shares, respectively; outstanding 60,275,726
and 60,170,503 shares, respectively |  |               | 60      |   |                  |   | 60      |  
|Additional paid-in capital                                                                                                                                                       |  |               | 111,373 |   |                  |   | 108,904 |  
|Treasury stock, at cost; 7,655,148 and 7,366,148 shares, respectively                                                                                                            |  |               | (19,680 | ) |                  |   | (18,691 | )
|Accumulated other comprehensive loss                                                                                                                                             |  |               | (533    | ) |                  |   | (555    | )
|Accumulated deficit                                                                                                                                                              |  |               | (34,820 | ) |                  |   | (34,350 | )
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                       |  |               | 56,400  |   |                  |   | 55,368  |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|                                                                                                                                                                                 |  | $             | 113,243 |   |                  | $ | 111,581 |  
|                                                                                                                                                                                 |  |               |         |   |                  |   |         |  

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



3



---

##### Table of Contents

ACTUATE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)



|                                                                         |  |                              |        |   |      |   |       
|------------------------------------------------------------------------ |  | ---------------------------- | ------ | - | ---- | - | ------
|                                                                         |  | Three Months Ended March 31,
|                                                                         |  | 2006                         |        |   | 2005
|Revenues:                                                                |  |                              |        |   |      |   |       
|License fees                                                             |  | $                            | 9,987  |   |      | $ | 8,948 
|Services                                                                 |  |                              | 19,857 |   |      |   | 15,677
|                                                                         |  |                              |        |   |      |   |       
|Total revenues                                                           |  |                              | 29,844 |   |      |   | 24,625
|                                                                         |  |                              |        |   |      |   |       
|Costs and expenses:                                                      |  |                              |        |   |      |   |       
|Cost of license fees (1)                                                 |  |                              | 494    |   |      |   | 737   
|Cost of services (1)                                                     |  |                              | 7,674  |   |      |   | 5,834 
|Sales and marketing (1)                                                  |  |                              | 11,557 |   |      |   | 8,418 
|Research and development (1)                                             |  |                              | 5,283  |   |      |   | 4,228 
|General and administrative (1)                                           |  |                              | 4,055  |   |      |   | 4,509 
|Amortization of other purchased intangibles                              |  |                              | 237    |   |      |   | 276   
|In-process research and development                                      |  |                              | 900    |   |      |   |      
|Restructuring charges                                                    |  |                              |       |   |      |   | 569   
|                                                                         |  |                              |        |   |      |   |       
|Total costs and expenses                                                 |  |                              | 30,200 |   |      |   | 24,571
|                                                                         |  |                              |        |   |      |   |       
|Income (loss) from operations                                            |  |                              | (356   | ) |      |   | 54    
|Interest and other income, net                                           |  |                              | 335    |   |      |   | 384   
|                                                                         |  |                              |        |   |      |   |       
|Income before income taxes                                               |  |                              | (21    | ) |      |   | 438   
|Provision for income taxes                                               |  |                              | 449    |   |      |   | 193   
|                                                                         |  |                              |        |   |      |   |       
|Net income (loss)                                                        |  | $                            | (470   | ) |      | $ | 245   
|                                                                         |  |                              |        |   |      |   |       
|Basic net income (loss) per share                                        |  | $                            | (0.01  | ) |      | $ | 0.00  
|                                                                         |  |                              |        |   |      |   |       
|Shares used in basic per share calculation                               |  |                              | 60,183 |   |      |   | 62,092
|                                                                         |  |                              |        |   |      |   |       
|Diluted net income (loss) per share                                      |  | $                            | (0.01  | ) |      | $ | 0.00  
|                                                                         |  |                              |        |   |      |   |       
|Shares used in diluted per share calculation                             |  |                              | 60,183 |   |      |   | 64,628
|                                                                         |  |                              |        |   |      |   |       
|__________ (1)    Includes stock based compensation expenses as follows: |  |                              |        |   |      |   |       
|Cost of license fees                                                     |  | $                            | 1      |   |      | $ |      
|Cost of services                                                         |  |                              | 181    |   |      |   |      
|Sales and marketing                                                      |  |                              | 572    |   |      |   |      
|Research and development                                                 |  |                              | 294    |   |      |   |      
|General and administrative                                               |  |                              | 505    |   |      |   |      

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



4



---

##### Table of Contents

ACTUATE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)



|                                                                                         |  |                              |         |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                         |  | Three Months Ended March 31, |        
|                                                                                         |  | 2006                         |         |   | 2005 |  
|Operating activities                                                                     |  |                              |         |   |      |   |         |  
|Net income (loss)                                                                        |  | $                            | (470    | ) |      | $ | 245     |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                              |         |   |      |   |         |  
|Stock based compensation expense related to stock options and employee stock purchase    |  |                              | 1,553   |   |      |   |        |  
|Amortization of other purchased intangibles                                              |  |                              | 459     |   |      |   | 659     |  
|Depreciation                                                                             |  |                              | 463     |   |      |   | 468     |  
|In-process research and development                                                      |  |                              | 900     |   |      |   |        |  
|Net operating loss utilizations related to prior acquisitions                            |  |                              | 189     |   |      |   |        |  
|Changes in operating assets and liabilities:                                             |  |                              |         |   |      |   |         |  
|Accounts receivable                                                                      |  |                              | 6,077   |   |      |   | 6,753   |  
|Other current assets                                                                     |  |                              | 283     |   |      |   | 420     |  
|Accounts payable                                                                         |  |                              | (1,440  | ) |      |   | 254     |  
|Accrued compensation                                                                     |  |                              | (1,726  | ) |      |   | (1,567  | )
|Other accrued liabilities                                                                |  |                              | (455    | ) |      |   | (1,058  | )
|Deferred tax assets                                                                      |  |                              | 164     |   |      |   |        |  
|Income taxes payable                                                                     |  |                              | 7       |   |      |   | 128     |  
|Deferred rent liabilities                                                                |  |                              | (39     | ) |      |   | (26     | )
|Restructuring liabilities                                                                |  |                              | (624    | ) |      |   | (947    | )
|Deferred revenue                                                                         |  |                              | (625    | ) |      |   | (2,520  | )
|                                                                                         |  |                              |         |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                              | 4,716   |   |      |   | 2,809   |  
|                                                                                         |  |                              |         |   |      |   |         |  
|Investing activities                                                                     |  |                              |         |   |      |   |         |  
|Purchases of property and equipment                                                      |  |                              | (178    | ) |      |   | 84      |  
|Proceeds from maturity of short-term investments                                         |  |                              | 21,622  |   |      |   | 18,584  |  
|Purchases of short-term investments                                                      |  |                              | (8,400  | ) |      |   | (16,662 | )
|Purchases of minority shares of Actuate Japan                                            |  |                              | (354    | ) |      |   |        |  
|Acquisition of performancesoft, Inc., net of cash acquired                               |  |                              | (15,320 | ) |      |   |        |  
|Change in other current and non-current assets                                           |  |                              | (999    | ) |      |   | (26     | )
|                                                                                         |  |                              |         |   |      |   |         |  
|Net cash (used in) provided by investing activities                                      |  |                              | (3,629  | ) |      |   | 1,980   |  
|                                                                                         |  |                              |         |   |      |   |         |  
|Financing activities                                                                     |  |                              |         |   |      |   |         |  
|Tax benefit from exercise of stock options                                               |  |                              | 84      |   |      |   |        |  
|Proceeds from issuance of common stock                                                   |  |                              | 831     |   |      |   | 1,105   |  
|Stock repurchases                                                                        |  |                              | (989    | ) |      |   | (1,491  | )
|                                                                                         |  |                              |         |   |      |   |         |  
|Net cash used in financing activities                                                    |  |                              | (74     | ) |      |   | (386    | )
|                                                                                         |  |                              |         |   |      |   |         |  
|Net increase in cash and cash equivalents                                                |  |                              | 1,013   |   |      |   | 4,403   |  
|Effect of exchange rates on cash and cash equivalents                                    |  |                              | 6       |   |      |   | (43     | )
|Cash and cash equivalents at the beginning of the period                                 |  |                              | 12,490  |   |      |   | 7,341   |  
|                                                                                         |  |                              |         |   |      |   |         |  
|Cash and cash equivalents at the end of the period                                       |  | $                            | 13,509  |   |      | $ | 11,701  |  
|                                                                                         |  |                              |         |   |      |   |         |  

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



5



---

##### Table of Contents

ACTUATE CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

1. Summary of Significant Accounting
Policies

Basis of Presentation

The accompanying interim condensed consolidated financial statements of Actuate Corporation (Actuate, the Company, We or Our) are unaudited and include all normal recurring adjustments and
non-recurring adjustments which we believe to be necessary for the fair presentation of the financial position, results of operations, and changes in cash flows for the periods presented. The preparation of the financial statements in conformity
with generally accepted accounting principles requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reported period. Despite our best effort to establish good faith estimates and assumptions, actual results may differ.

The
interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2005 as filed with the
Securities and Exchange Commission on March 13, 2006. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted
pursuant to the rules and regulations of the Securities and Exchange Commission. Interim results of operations for the three months ended March 31, 2006 are not necessarily indicative of operating results for any other future interim period or
the full fiscal year.

Revenue Recognition

Actuate generates revenues from sales of software licenses and related services. The Company receives software license revenues from licensing its products directly to end-users and indirectly through resellers,
system integrators and original equipment manufacturers (OEMs). The Company receives service revenues from maintenance contracts, consulting services and training that Actuate performs for customers.

Actuate recognizes revenues in accordance with AICPA Statement of Position (SOP) 97-2 (SOP 97-2), Software
Revenue Recognition,as amended and modified by SOP 98-9, Modification of SOP 97-2, Software Revenue Recognition, With Respect to Certain Transactions.For sales to end-user customers, Actuate recognizes
license revenues when a license agreement has been signed by both parties or a definitive agreement has been received from the customer, the product has been shipped, there are no unusual uncertainties surrounding the product acceptance, the fees
are fixed or determinable, collectibility is probable and vendor-specific objective evidence of fair value exists to allocate the fee to the undelivered elements of the arrangement. Vendor-specific objective evidence is based on the price charged
when an element is sold separately. Actuate has not established vendor-specific objective evidence of fair value for license fees. Therefore, the Company recognizes revenues from arrangements with multiple elements involving software licenses under
the residual method. If the license agreement contains payment terms that would indicate that the fee is not fixed or determinable, revenues are recognized as the payments become due and payable, assuming that all other revenue recognition criteria
are met.

Actuate enters into reseller and distributor arrangements that typically give such distributors and resellers the right to
distribute its products to end-users headquartered in specified territories. Actuate recognizes license revenues from arrangements with U.S. resellers and distributors when there is persuasive evidence of an arrangement with the reseller or
distributor, the product has been shipped, the fees are fixed or determinable and collectibility is probable. Actuate recognizes license revenues from arrangements with international resellers and distributors upon receipt of evidence of
sell-through and when all other revenue recognition criteria have been met. If it is not practical to obtain evidence of sell-through, the Company defers revenues until the end-user has been identified and cash has been received. In some instances
there is a timing difference between when a reseller completes its sale to the end-user and the period in which Actuate receives the documentation required for revenue recognition. Because Actuate delays revenue recognition until the reporting
period in which the required documentation is obtained, it may recognize revenue in a period subsequent to the period in which the reseller completes the sale to its end-user.

Actuate also enters into OEM arrangements that provide for license fees based on the bundling or embedding of its products with the OEMs products.
These arrangements generally provide for fixed, irrevocable royalty payments. Actuate recognizes license fee revenues from U.S. OEM arrangements when a license agreement has been executed by both parties, the product has been shipped, there are no
unusual uncertainties surrounding the product acceptance, the fees are fixed or



6



---

##### Table of Contents

determinable, collectibility is probable and vendor-specific objective evidence of fair value exists to allocate the fee
to the undelivered elements of the arrangement. For sales through international OEMs, the Company defers revenue until the period in which it receives a royalty report from such OEM assuming all other revenue recognition criteria have been met. As
discussed above, there may be a timing difference between the period in which the OEM completes the sale to its end-user, and the period in which the Company recognizes the revenue.

Credit-worthiness and collectibility for end-users are assessed based on payment history and current credit profile. When a customer is not deemed
credit-worthy, revenues are deferred and recognized upon cash receipt.

Actuate recognizes maintenance revenues, which consist of fees for
ongoing support and unspecified product updates, ratably over the term of the contract, typically one year. Consulting revenues are primarily related to standard implementation and configuration. Training revenues are generated from classes offered
at the Companys headquarters and customer locations. Revenues from consulting and training services are recognized as the services are performed. When a contract includes both, license and service elements, the license fee is typically
recognized on delivery of the software and when all other revenue recognition criteria are met, provided services do not include significant customization or modification of the product and are not otherwise essential to the functionality of the
software.

Adoption of SFAS 123R

The Company has various types of stock-based compensation plans. These plans are administered by the compensation committee of the Board of Directors, which selects persons to receive awards and determines the number of shares subject to
each award and the terms, conditions, performance measures and other provisions of the award. Readers should refer to Notes 9 of the Companys consolidated financial statements in the Annual Report on Form 10-K for the fiscal year ended
December 31, 2005, for additional information related to these stock-based compensation plans.

Effective January 1, 2006, the
Company adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment(SFAS 123(R)), which requires companies to measure and recognize compensation expense for all stock-based
payments at fair value. Prior to the adoption of SFAS 123R, the Company accounted for its stock-based compensation plans under the recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25, Accounting
for Stock Issued to Employees, and related interpretations, and accordingly, recognized no compensation expense related to the stock-based plans as options granted under those plans had an exercise price equal to the market value of the
underlying common stock on the date of grant.

The Company has elected to adopt the modified prospective transition method permitted by
SFAS 123R, which applies to new awards and to awards that were outstanding on January 1, 2006 that are subsequently modified, repurchased or cancelled. Under the modified prospective approach, compensation cost recognized for the first quarter
of fiscal year 2006 includes compensation cost for all share-based payments granted prior to, but not yet vested as of, January 1, 2006. This cost is based on the grant-date fair value estimated at the time of the grant, in accordance with the
pro forma provisions of SFAS 123. Compensation cost for all shared-based payments granted subsequent to January 1, 2006, are based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R. Accordingly, prior periods
were not restated to reflect the impact of adopting the new standard. The fair value of option awards is estimated on the date of grant using the Black-Scholes-Merton option pricing model.

Stock-Based Compensation

As a result
of adopting SFAS 123R on January 1, 2006, the Companys loss before income taxes and net loss for the three months ended March 31, 2006 was higher by $1.6 million, than if it had continued to account for share-based compensation under
APB 25. Basic and diluted net income per share for the three months ended March 31, 2006 would have been $0.02 if the Company had not adopted SFAS 123R, compared to the reported basic and diluted loss per share of $0.01.

The table below reflects proforma net income and net income per share for the three months ended March 31, 2005 (in thousands, except income per
share amounts):



|                                                                                                                 |  |                                               |        |  
|---------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ------ | -
|                                                                                                                 |  | Three months ended March 31, 2005 (pro forma) |       
|Net income, as reported                                                                                          |  | $                                             | 245    |  
|Less: Stock-based compensation expense for employees determined under fair value based method, net of tax effect |  |                                               | (1,584 | )
|                                                                                                                 |  |                                               |        |  
|Net loss proforma                                                                                                |  | $                                             | (1,339 | )
|                                                                                                                 |  |                                               |        |  
|Net income (loss) per share:                                                                                     |  |                                               |        |  
|Basic  as reported                                                                                              |  | $                                             | 0.00   |  
|                                                                                                                 |  |                                               |        |  
|Basic  proforma                                                                                                 |  | $                                             | (0.02  | )
|                                                                                                                 |  |                                               |        |  
|Diluted  as reported                                                                                            |  | $                                             | 0.00   |  
|                                                                                                                 |  |                                               |        |  
|Diluted  proforma                                                                                               |  | $                                             | (0.02  | )
|                                                                                                                 |  |                                               |        |  



7



---

##### Table of Contents

As of March 31, 2006, there was approximately $7.7 million of unrecognized compensation cost,
adjusted for estimated forfeitures, related to non-vested stock-based payments granted to Actuate employees. These compensation expenses will be recognized over the appropriate amortization period of four years using the accelerated amortization
method as provided under FIN28. Total unrecognized compensation cost will be adjusted for future changes in estimated forfeitures.

The
fair value of each option award is estimated on the date of grant using the Black-Scholes-Merton option pricing model. We estimated the expected term of options granted by analyzing actual historical experience of exercises and cancellations under
our plan. We also looked at the average length of time in which our current outstanding options are expected to be exercised or cancelled based on past experience and the vesting and contractual term. We estimated the volatility of our common stock
by using historical volatility over the calculated expected term. We based the risk-free interest rate that we use in the option valuation model on the published Treasury rate. We do not anticipate paying any cash dividends in the foreseeable future
and therefore used an expected dividend yield of zero in the option valuation model. The assumptions used to estimate the fair value of stock options granted and stock purchase rights granted under our Employee Stock Purchase Plan for the three
months ended March 31, 2006 and 2005 are as follows:



|                        |  |                    |   |  |                    |   |  |               |   |  |                |  
|----------------------- |  | ------------------ | - |  | ------------------ | - |  | ------------- | - |  | -------------- | -
|                        |  | Options            |   |  | ESPP               |  
|                        |  | Three Months Ended |   |  | Three Months Ended |  
|                        |  | March 31,2006      |   |  | March 31,2005      |   |  | March 31,2006 |   |  | March 31, 2005 |  
|Volatility              |  | 86.82              | % |  | 97.38              | % |  | 42.58         | % |  | 46.36          | %
|Expected term (years)   |  | 4.16               |   |  | 3                  |   |  | .5            |   |  | .5             |  
|Risk free interest rate |  | 4.50               | % |  | 3.38               | % |  | 4.68          | % |  | 3.03           | %
|Expected dividend yield |  | 0                  | % |  | 0                  | % |  | 0             | % |  | 0              | %

Net Income (Loss) Per Share

Basic net income (loss) per share has been computed using the weighted-average number of shares of common stock outstanding during the period. Diluted net
income per share is computed using the weighted-average number of common and dilutive common equivalent shares outstanding during the period. Common equivalent shares consist of the shares issuable upon the exercise of stock options using the
treasury stock method.

The table below reconciles the weighted average common shares used to calculate basic net income (loss) per share
with the weighted-average common shares used to calculate diluted net income (loss) per share (in thousands):



|                                                                                     |  |                              |  |       
|------------------------------------------------------------------------------------ |  | ---------------------------- |  | ------
|                                                                                     |  | Three Months Ended March 31,
|                                                                                     |  | 2006                         |  | 2005  
|Weighted-average common shares outstanding                                           |  | 60,183                       |  | 62,092
|Weighted-average dilutive stock options outstanding under the treasury stock method  |  |                             |  | 2,536 
|                                                                                     |  |                              |  |       
|Weighted-average common shares used in computing diluted net income (loss) per share |  | 60,183                       |  | 64,628
|                                                                                     |  |                              |  |       

All outstanding stock options have been excluded from the calculation of diluted net loss per
share in the three months ended March 31, 2006, because all such stock options are anti-dilutive. The weighted-average number of common shares excluded from the calculation of diluted net loss per share was 20,920,000 in the three months ended
March 31, 2006. Such stock options, had they been dilutive, would have been included in the computation of diluted net loss per share. In the first quarter of fiscal year 2005, the Company excluded 9,299,000 stock options from its calculation
of weighted-average common shares used in computing dilutive net income per share as they were anti-dilutive for the net income per share calculation. These anti-dilutive options could be dilutive in the future.



8



---

##### Table of Contents

The weighted average exercise price of excluded stock options was $2.26 and $4.24 for the quarter entered
March 31, 2006 and 2005, respectively.

Comprehensive Income (Loss)

Other comprehensive income (loss) includes currency translation adjustments and unrealized gains and (losses) on short-term investments that are not
included in net income (loss), but rather are recorded directly in stockholders equity. The components of accumulated other comprehensive income (loss) are as follows (in thousands):



|                                         |  |                             |    |      |   |     |  
|---------------------------------------- |  | --------------------------- | -- | ---- | - | --- | -
|                                         |  | Three Months EndedMarch 31, |   
|                                         |  | 2006                        |    | 2005 |  
|Foreign currency translation adjustment  |  | $                           | 6  |      | $ | (43 | )
|Net unrealized gain (loss) on securities |  |                             | 17 |      |   | (39 | )
|                                         |  |                             |    |      |   |     |  
|                                         |  | $                           | 23 |      | $ | (82 | )
|                                         |  |                             |    |      |   |     |  

Recent Accounting Pronouncements

On November 10, 2005, the Financial Accounting Standards Board (FASB) issued FASB Staff Position No. FAS 123R-3 Transition Election
Related to Accounting for Tax Effects of Share-Based Payment Awards (FSP 123R-3). The alternative transition method includes simplified methods to establish the beginning balance of the additional paid-in capital pool (APIC
pool) related to the tax effects of employee stock-based compensation, and to determine the subsequent impact on the APIC pool and consolidated statements of cash flows of the tax effects of employee stock-based compensation awards that are
outstanding upon adoption of SFAS 123R. The Company has elected to adopt the alternative transition method provided in FSP 123R-3 for calculating the tax effects of stock-based compensation pursuant to SFAS 123R and the adoption did not have a
material effect on its consolidated financial position, results of operations or cash flows.

In November 2005, FASB issued FASB Staff
Position (FSP) Nos. FAS 115-1 and FAS 124-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. This FSP addresses the determination as to when an investment is considered impaired, whether
that impairment is other than temporary, and the measurement of an impairment loss. This FSP also includes accounting considerations subsequent to the recognition of other-than-temporary impairments. The guidance in this FSP has been applied to
reporting periods beginning after December 15, 2005. The adoption of this FSP did not have a material effect on the Companys consolidated financial position, results of operations or cash flows.

In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections(SFAS
154), which changes the requirements for the accounting for and reporting of a voluntary change in accounting principle. Previously, most voluntary changes in accounting principles required recognition via a cumulative effect adjustment within
net income of the period of the change. SFAS 154 requires retrospective application to prior periods financial statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS
154 was effective for accounting changes made in fiscal years beginning after December 15, 2005. The adoption of SFAS 154 did not have a material effect on the Companys consolidated financial position, results of operation or cash flows.

In June 2005, the Emerging Issues Task Force (EITF) issued No. 05-06  Determining the Amortization Period
for Leasehold Improvements (EITF 05-6). The pronouncement requires that leasehold improvements acquired in a business combination or purchase, significantly after the inception of the lease, be amortized over the lesser of the
useful life of the asset or the lease term that includes reasonably assured lease renewals as determined on the date of the acquisition of the leasehold improvement. This pronouncement was adopted prospectively effective on January 1, 2006. The
adoption of EITF 05-6 did not have a material impact on our consolidated financial position, results of operations or cash flows.

2. Acquisition of
performancesoft, Inc.

In January of fiscal year 2006, the Company acquired all of the outstanding shares of capital stock of
performancesoft, Inc. (performancesoft). performancesoft was a privately-held entity headquartered in Toronto, Canada, and a leading provider of performance management solutions software and services. The transaction was accounted for
using the purchase



9



---

##### Table of Contents

method of accounting in accordance with Statement of Financial Accounting Standards No. 141 (SFAS 141),
Business Combinations. performancesoft provides a total performance management solution that helps organizations measure their performance, manage their business, and helps them achieve more effective decision-making, efficient
management reporting and increased accountability. The Company acquired performancesoft for the purpose of enhancing its current product offering by adding performancesofts products and technology to its existing product line. The Company
began including the operating results of performancesoft in its consolidated financial statements from the closing date of acquisition, which was January 5, 2006.

The acquisition principally consisted of an initial cash purchase price of $15.5 million and additional contingent cash consideration of up to $13.5 million based on the achievement of certain revenue and operating
margin targets for fiscal year 2006. This contingent consideration would be payable in fiscal year 2007. Due to the fact that the contingent consideration is currently not determinable beyond a reasonable doubt, the Company did not include this
contingent consideration in the acquisition accounting at the date of acquisition. Rather, it will be recorded when the contingency is resolved. At that time, the Company will record the current fair value of any additional consideration as
additional cost of the acquired enterprise. We expect that this additional cost would be allocated to goodwill.

In addition to the $15.5
million initial cash payment, the Company paid an additional $1.0 million in cash related to this transaction. This additional payment is currently residing in an escrow account pending the resolution of specific items documented in the purchase
agreement. The Company has not yet included this $1.0 million in the purchase price as the amount to be released from escrow is not determinable beyond a reasonable doubt. Once the pending items are resolved, Actuate will either add this additional
$1.0 million to the purchase price or be entitled to reclaim these fees from the escrow account. We expect these pending items to be resolved by the end of the third quarter of fiscal 2006. As of March 31, 2006 this balance is residing in the
other current assets line on the balance sheet.

Assets acquired and liabilities assumed were recorded at their fair values as of
January 5, 2006. The total $15.6 million preliminary purchase price is comprised of the following:



|                                 |  |   |           
|-------------------------------- |  | - | ----------
|Cash                             |  | $ | 15,564,801
|Direct transaction costs         |  |   | 92,044    
|                                 |  |   |           
|Total preliminary purchase price |  | $ | 15,656,845
|                                 |  |   |           

Direct transaction costs of $92,044 include legal and accounting fees, appraisal fees, and other
external costs directly related to the acquisition.

Purchase Price Allocation

In accordance with SFAS No. 141, the total preliminary purchase price was allocated to performancesofts net tangible liabilities and
identifiable intangible assets based upon their estimated fair values as of January 5, 2006. The excess purchase price over the value of the net tangible liabilities and identifiable intangible assets was recorded as goodwill. We determined the
valuation of our identifiable intangible assets with the assistance of a third party valuation firm. The allocation of the purchase price is preliminary as the Company is awaiting finalization of the valuation report from the third party firm. The
following represents the preliminary allocation of the preliminary purchase price to the acquired net assets of performancesoft and the associated estimated useful lives (in thousands):



|                                     |  |        |        |   |                       |        
|------------------------------------ |  | ------ | ------ | - | --------------------- | -------
|                                     |  | Amount |        |   | Estimated Useful Life
|Net tangible assets and liabilities: |  |        |        |   |                       |        
|Accounts receivable, net             |  | $      | 996    |   |                       | N/A    
|Recoverable income tax               |  |        | 1,595  |   |                       | N/A    
|Accounts payable                     |  |        | (1,665 | ) |                       | N/A    
|Deferred revenue                     |  |        | (1,657 | ) |                       | N/A    
|Other net assets and liabilities     |  |        | 178    |   |                       | N/A    
|                                     |  |        |        |   |                       |        
|                                     |  |        | (553   | ) |                       | N/A    
|Identifiable intangible assets:      |  |        |        |   |                       |        
|Existing technology                  |  |        | 1,100  |   |                       | 5 years
|Customer and partner relationships   |  |        | 3,400  |   |                       | 5 years
|In-process research and development  |  |        | 900    |   |                       | N/A    
|Tradename                            |  |        | 800    |   |                       | 3 years
|Goodwill                             |  |        | 10,010 |   |                       | N/A    
|                                     |  |        |        |   |                       |        
|Total preliminary purchase price     |  | $      | 15,657 |   |                       |        
|                                     |  |        |        |   |                       |        



10



---

##### Table of Contents

Identifiable intangible assetsExisting technology includes developed technology related
primarily to performancesofts main product, Views. The value of existing technology was determined using the excess earnings approach. The excess earnings approach considers the earnings attributable to a specific intangible asset of a company
to be those earnings in excess of fair returns on all of the contributory assets that are necessary to realize the earnings.

Customer
contracts and relationships represent existing customer and partner relationships. The value of these relationships was determined using the cost savings method, which is an income approach methodology.

Tradenames primarily relate to the performancesoft name and the Views product name. The value of the tradenames was determined using a relief-of-royalty
method of the income approach. Under this method the value of an intangible asset is determined by quantifying the cost savings a company enjoys by owning, as opposed to licensing, the intangible asset.

In-process research and developmentAs of the acquisition date, $900,000 was allocated to in-process research and development. In-process
research and development is dependent on the status of new projects on the date the acquisition is consummated. At the date of acquisition the company had two development projects that were in process, relating to its Views product and a new product
offering called Track. The value of in-process research and development was determined using the excess earnings approach. The discount rates used take into consideration the stage of completion and the risk surrounding the successful development
and commercialization of each of the purchased in-process technology projects that were valued. The Company expensed the total value of these in-process research and development projects at the time of acquisition as they were determined to have no
alternative future use. This expense is shown as a separate line item in the condensed consolidated statement of operations.

GoodwillApproximately $10.0 million has been allocated to goodwill. Goodwill represents the excess of the purchase price over the fair value of the underlying net tangible and intangible assets. In accordance with SFAS 142,
goodwill will not be amortized but instead will be tested for impairment at least annually (more frequently if certain indicators are present).

In connection with the performancesoft acquisition, Actuates Board of Directors duly authorized the issuance of stock options to eligible employees from the Companys 1998 Equity Incentive Plan. A total of 530,200 non-statutory
stock options were issued in January of 2006 at an exercise price of $3.36. Each grant shall fully vest in four years with 25% vesting at the end of year one and the remaining balance to vest in thirty-six equal successive monthly installments.
These shares were valued at their fair value in accordance with FAS 123R and are being amortized over their vesting period.

Pro Forma Results

The unaudited financial information in the table below summarizes the combined results of operations of Actuate and performancesoft, on
a pro forma basis, as though the companies had been combined as of the beginning of the period presented. The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would
have been achieved if the acquisition had taken place on January 1, 2005 or of results that may occur in the future.

The unaudited
pro forma financial information for the year ended December 31, 2005 combines the historical results for Actuate for the twelve months ended December 31, 2005 and the historical results for performancesoft for the twelve months ended
October 31, 2005. We have not presented pro forma results for fiscal year 2006 as any differences from the 2006 actual results would be immaterial.



|                             |  |                                                                             |         |             |   |        
|---------------------------- |  | --------------------------------------------------------------------------- | ------- | ----------- | - | -------
|                             |  | Twelve Months Ended December 31, 2005 (in thousands, except per share data)
|                             |  | As Reported                                                                 |         | Proforma   
|                             |  |                                                                             |         | (Unaudited)
|Total revenues               |  | $                                                                           | 106,401 |             | $ | 120,143
|Net Income                   |  |                                                                             | 11,591  |             |   | 11,809 
|Basic net income per share   |  |                                                                             | .19     |             |   | .19    
|Diluted net income per share |  | $                                                                           | .18     |             | $ | .19    



11



---

##### Table of Contents

3. Investment in Actuate Japan

The minority shareholders of Actuate Japan have the option to put their equity interest (Minority Interest) in Actuate Japan and Actuate has the option to call the Minority Interest. In April 2005, a
minority shareholder of Actuate Japan notified the Company that it wished to exercise its right to put its equity interest in Actuate Japan. This minority shareholder exercised its right on October 24, 2005 resulting in a payment of $366,000 by
Actuate. In February 2006, a separate minority shareholder of Actuate Japan notified the Company that it wished to exercise its rights to put its equity interest in Actuate Japan. This minority shareholder exercised its right on March 15, 2006
resulting in a payment of approximately $354,000 for this interest during the first quarter of fiscal year 2006. This payment was recorded as additional goodwill related to Actuate Japan. The remaining minority interest as of March 31, 2006 was
approximately 12%. If the minority interest shareholders chose to put these remaining shares, Actuate would be required to pay approximately $408,000 to purchase these shares. As of the date of this filing, the remaining minority shareholders have
not notified the Company of any intent to exercise their put option.

4. Restructuring Charges

2004 Restructuring Plan

During fiscal
year 2004, the Company underwent a restructuring that was carried out in two phases. The first occurred in the first quarter of fiscal year 2004 when the Company initiated a restructuring of its world wide sales operations. This restructuring
consisted primarily of a workforce reduction and associated legal expenses which resulted in a headcount reduction of five people and associated severance benefits and related legal costs of $586,000 during the first quarter of fiscal year 2004.

In early October 2004, Actuate implemented an additional restructuring. The costs associated with this restructuring totaled $1.4 million
in the fourth quarter of fiscal year 2004 and were primarily comprised of severance and related costs. The restructuring plan resulted in the elimination of approximately 9% of the Companys worldwide workforce or 53 positions across all levels
and functions. The Company incurred additional expenditures of approximately $665,000 during fiscal year 2005 related to this restructuring.

2002 Restructuring Plan

In response to the continuing global economic slowdown, Actuate developed a workforce reduction and
a facility exit plan in the third quarter of fiscal year 2002. As a result of this restructuring plan, Actuate recorded a charge of $27.1 million (consisting of a $24.8 million idle facility charge and a $2.3 million workforce reduction charge) in
the third quarter of fiscal year 2002. The initial restructuring charges were based on assumptions and related estimates that were deemed appropriate for the economic environment that existed at the time these estimates were made. However, due to
the changes to Actuates previous assumptions and estimates of its severance benefits and related liabilities and the final terms and conditions of its facility subleases, Actuate made the appropriate adjustments, in the second quarter of
fiscal year 2003, to the initial restructuring charges recorded in fiscal year 2002. These adjustments were immaterial and had no net effect on Actuates consolidated financial statements.

Actuate initially recorded a charge of $24.8 million related to the exit of its idle facility. The facility exit charge was calculated using
managements best estimates and included $21.5 million of estimated future obligations for non-cancelable lease payments (net of $10.2 million of estimated sublease income) and estimated costs associated with subleasing the property (e.g.,
leasing commissions). The remaining $3.3 million was related to the write-off of furniture and fixtures associated with the 801 Gateway facilities. As discussed above, Actuate made an adjustment of $188,000 to increase this facility exit liability
during the second quarter of fiscal year 2003. As of March 31, 2006, approximately $11.7 million of lease exit costs, net of anticipated sublease income, remain accrued and are expected to be fully utilized by fiscal year 2011. In calculating
the facility exit charge, certain assumptions were made relating to such factors as the estimated time periods of vacancy and sublease rates and opportunities. Actual future cash requirements may differ materially from the accrual at March 31,
2006, particularly if the actual sublease income is significantly different from current estimates or if the Company is unsuccessful in its efforts to sublease its facility. The facility exit charge also included a $3.4 million write-off of property
and equipment (primarily leaseholds improvements) as a result of the abandonment of leased facilities.



12



---

##### Table of Contents

The following table summarizes the restructuring accrual activity during the three months ended
March 31, 2006 (in thousands):



|                                                  |  |                     |      |   |                 |   |        |       |  |   |        |  
|------------------------------------------------- |  | ------------------- | ---- | - | --------------- | - | ------ | ----- |  | - | ------ | -
|                                                  |  | Severance& Benefits |      |   | FacilityRelated |   |        | Total | 
|Balance at December 31, 2005                      |  | $                   | 465  |   |                 | $ | 12,368 |       |  | $ | 12,833 |  
|Cash payments, net of rents collected on sublease |  |                     | (16  | ) |                 |   | (609   | )     |  |   | (625   | )
|                                                  |  |                     |      |   |                 |   |        |       |  |   |        |  
|                                                  |  |                     | 449  |   |                 |   | 11,759 |       |  |   | 12,208 |  
|Less: current portion                             |  |                     | (449 | ) |                 |   | (2,482 | )     |  |   | (2,931 | )
|                                                  |  |                     |      |   |                 |   |        |       |  |   |        |  
|Long-term portion at March 31, 2006               |  | $                   |     |   |                 | $ | 9,277  |       |  | $ | 9,277  |  
|                                                  |  |                     |      |   |                 |   |        |       |  |   |        |  

5. Income Taxes

We account for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period that includes the enactment date.

The tax provision for the three months ended March 31, 2006 and March 31, 2005 consists of federal, state and foreign income taxes and was
computed based on the estimated annual effective tax rates applicable to such operations.

6. Geographic Information

Our primary operations are located in the United States. Revenues from international sources related to export sales, primarily to Europe and Asia. Our
revenues by geographic area were as follows (in thousands):



|                        |  |                             |        |      |   |       
|----------------------- |  | --------------------------- | ------ | ---- | - | ------
|                        |  | Three Months EndedMarch 31,
|                        |  | 2006                        |        | 2005
|Revenues:               |  |                             |        |      |   |       
|North America           |  | $                           | 22,798 |      | $ | 18,452
|Europe                  |  |                             | 6,086  |      |   | 5,218 
|Asia Pacific and others |  |                             | 960    |      |   | 955   
|                        |  |                             |        |      |   |       
|                        |  | $                           | 29,844 |      | $ | 24,625
|                        |  |                             |        |      |   |       

As of March 31, 2006, we operated solely in one segment, which is the development, marketing
and support of the Actuate Enterprise Reporting Application Platform. There were no customers that accounted for more than 10% of total revenues in the three months ended March 31, 2006 or 2005.

7. Goodwill and Other Purchased Intangible Assets

Goodwill

In accordance with SFAS 142, the Company performs its annual impairment test of goodwill on October 1 of each year. Following is a
rollforward of the activity that affected goodwill during the quarter, (in thousands):



|                                       |  |   |        |  
|-------------------------------------- |  | - | ------ | -
|Goodwill as of December 31, 2005       |  | $ | 20,990 |  
|Acquisition of performancesoft         |  |   | 10,010 |  
|Repurchase of Japan minority interest  |  |   | 354    |  
|Acquired Net Operating Losses utilized |  |   | (176   | )
|Goodwill as of March, 31, 2006         |  | $ | 31,178 |  
|                                       |  |   |        |  



13



---

##### Table of Contents

Intangibles

Other purchased intangible assets consist of the following (in thousands):



|                       |  |                      |        |                   |   |                         |  |   |                                      |   |  |            |     |                     |  |                         |       |  |                                        |        |  |            |         |   |  |   |      |   |  |   |      
|---------------------- |  | -------------------- | ------ | ----------------- | - | ----------------------- |  | - | ------------------------------------ | - |  | ---------- | --- | ------------------- |  | ----------------------- | ----- |  | -------------------------------------- | ------ |  | ---------- | ------- | - |  | - | ---- | - |  | - | -----
|                       |  | March 31, 2006       |        | December 31, 2005
|                       |  | Gross CarryingAmount |        | Additions         |   | AccumulatedAmortization |  |   | Adjustmentto purchasepriceallocation |   |  | NetBalance |     | GrossCarryingAmount |  | AccumulatedAmortization |       |  | Adjustment to purchase priceallocation |        |  | NetBalance
|Customer lists         |  | $                    | 10,600 |                   | $ | 3,400                   |  | $ | (10,770                              | ) |  | $          |    |                     |  | $                       | 3,230 |  | $                                      | 10,600 |  | $          | (10,600 | ) |  | $ |     |   |  | $ |     
|Workforce              |  |                      | 408    |                   |   |                        |  |   | (408                                 | ) |  |            |    |                     |  |                         |      |  |                                        | 408    |  |            | (408    | ) |  |   |     |   |  |   |     
|Purchased technologies |  |                      | 6,189  |                   |   | 2,250                   |  |   | (5,273                               | ) |  |            | (12 | )                   |  |                         | 3,154 |  |                                        | 6,767  |  |            | (5,050  | ) |  |   | (578 | ) |  |   | 1,139
|Non-compete agreements |  |                      | 1,030  |                   |   |                        |  |   | (1,030                               | ) |  |            |    |                     |  |                         |      |  |                                        | 1,030  |  |            | (1,030  | ) |  |   |     |   |  |   |     
|Trademark              |  |                      | 700    |                   |   | 800                     |  |   | (767                                 | ) |  |            |    |                     |  |                         | 733   |  |                                        | 700    |  |            | (700    | ) |  |   |     |   |  |   |     
|                       |  |                      |        |                   |   |                         |  |   |                                      |   |  |            |     |                     |  |                         |       |  |                                        |        |  |            |         |   |  |   |      |   |  |   |      
|                       |  | $                    | 18,927 |                   | $ | 6,450                   |  | $ | (18,248                              | ) |  | $          | (12 | )                   |  | $                       | 7,117 |  | $                                      | 19,505 |  | $          | (17,788 | ) |  | $ | (578 | ) |  | $ | 1,139
|                       |  |                      |        |                   |   |                         |  |   |                                      |   |  |            |     |                     |  |                         |       |  |                                        |        |  |            |         |   |  |   |      |   |  |   |      

As discussed further in Note 2, in January 2006, the Company acquired all of the outstanding
shares of capital stock of performancesoft. The total preliminary purchase price of $15.6 million was allocated to various tangible and identifiable intangible assets, which consisted primarily of goodwill of $10.0 million, purchased in-process
research and development of $900,000, trademark of $800,000, customer and distribution relationship of $3.4 million and core technology of $1.1 million. The trademarks intangible asset is being amortized on a straight-line basis over a three year
period, as the Company intends to phase out the use of the trademarks, while customer relationship and core technology is being amortized on a straight-line basis over five years. Purchased in-process research and development was expensed in the
quarter ended March 31, 2006 as it had not reached technological feasibility and had no alternative future uses. The value of the purchased in-process research and development was computed using the excess earnings approach analysis, which is
based on the theory that all assets must contribute to the profitability of an enterprise. The value of the core technology was computed using a discounted earnings analysis based on managements estimates of future revenues and operating costs
and expenses related to the technologies acquired from performancesoft.

Amortization expense of purchased intangible assets was
approximately $222,000 and $383,000 for the quarters ended March 31, 2006 and 2005, respectively, which is included in cost of license fees and amortization of purchased intangibles in the accompanying condensed consolidated statements of
operations. The expected remaining annual amortization expense is summarized as follows (in thousands):



|                         |  |                                      |      
|------------------------ |  | ------------------------------------ | -----
|Fiscal Year              |  | Purchased Technology and intangibles
|2006 (remainder of year) |  | $                                    | 1,529
|2007                     |  |                                      | 2,039
|2008                     |  |                                      | 1,749
|2009                     |  |                                      | 900  
|2010                     |  |                                      | 900  
|                         |  |                                      |      
|                         |  | $                                    | 7,117
|                         |  |                                      |      

In February 2006, a minority shareholder of Actuate Japan notified the Company that it wished to
exercise its rights to put its equity interest in Actuate Japan. The Company paid approximately $354,000 for this interest during the first quarter of fiscal year 2006. As a result of this payment the Company adjusted its investment in Actuate
Japan and increased goodwill by the amount equal to the payment made on March 15, 2006. The Company also made adjustments to goodwill and purchased technology by the tax affected portion of the net operating losses (NOLs) utilized with respect
to the Tidestone and Nimble acquisitions, respectively. These adjustments resulted in reductions of approximately $176,000 and $12,000 to the Companys goodwill and purchased intangibles balances, respectively. As of March 31, 2006, the
carrying amount of the Companys goodwill was $31.2 million.

Third Party Source Code

In December of 2005 Actuate agreed to purchase source code from a third-party technology vendor for $1,150,000 in cash. Prior to this purchase, Actuate
had been paying royalties to this vendor for the right to use and sell this underlying technology in its products. As of March 31, 2006 we have made the first payment of $150,000 due under this agreement. The remaining balance of $1.0 million
became due upon acceptance of the source code, which occurred towards the end of the first quarter of fiscal year 2006. Under this agreement, royalties are no longer required to be paid. The source code fee was capitalized as the product that the
technology was embedded in had reached technological feasibility. The amount is being amortized to cost of license fees on a straight-line basis over the expected three-year life of the software.



14



---

##### Table of Contents

8. Contingencies

General

We are engaged in certain legal actions arising in the ordinary course of business. Although
there can be no assurance as to the outcome of such litigation, we believe we have adequate legal defenses and we believe that the ultimate outcome of any of these actions will not have a material effect on our consolidated financial position or
results of operations.

Commitments & Contingencies

Our license agreements include an indemnification for the infringement of third party intellectual property rights and also include certain warranties. No
amounts have been accrued relating to those indemnities and warranties.

In connection with the office building leases in South San
Francisco, California, we initially provided the landlord with letters of credit in the amount of $3.9 million as a security deposit. We have provided a security interest in all of our assets as collateral for the letter of credit. These letters of
credit have been reduced at pre-determined intervals. The following table summarizes our contractual obligations as of March 31, 2006 (in thousands):



|                         |  |       |        |                 |   |             |  |             |       |            |   |       |  |   |    
|------------------------ |  | ----- | ------ | --------------- | - | ----------- |  | ----------- | ----- | ---------- | - | ----- |  | - | ---
|                         |  | Total |        | Less than1 year |   | 1  3 years |  | 3  5 years |       | Thereafter
|Obligations:             |  |       |        |                 |   |             |  |             |       |            |   |       |  |   |    
|Operating lease (1)      |  | $     | 21,801 |                 | $ | 5,629       |  | $           | 8,666 |            | $ | 7,024 |  | $ | 482
|Purchase obligations (2) |  |       | 2,495  |                 |   | 2,495       |  |             |      |            |   |      |  |   |   
|                         |  |       |        |                 |   |             |  |             |       |            |   |       |  |   |    
|Total                    |  | $     | 24,296 |                 | $ | 8,124       |  | $           | 8,666 |            | $ | 7,024 |  | $ | 482
|                         |  |       |        |                 |   |             |  |             |       |            |   |       |  |   |    

---

|(1) | Our future contractual obligations include minimum lease payments under operating leases at March 31, 2006, net of contractual sublease proceeds.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Purchase obligations represent an estimate of all open purchase orders and contractual obligations in the ordinary course of business for which we have not received the goods or
services as of March 31, 2006. Although open purchase orders are considered enforceable and legally binding, the terms generally allow us the option to cancel, reschedule and adjust our requirements based on our business needs prior to the
delivery of goods or performance of services.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Of the remaining net future minimum lease payments, approximately $11.7
million is included in restructuring liabilities on the Companys condensed consolidated balance sheet as of March 31, 2006.

9. Stock Benefit
Plans

Stock Option Plans

Amended and Restated 1998 Equity Incentive Plan. In May 1998, the Board of Directors adopted the Amended and Restated 1998 Equity Incentive Plan (the 1998 Plan), which was approved by the
stockholders in July 1998. Employees, consultants and directors are eligible for awards under the 1998 Plan. Initially, a total of 5,200,000 shares of common stock were reserved for issuance under the 1998 Plan. As of January 1 of each year,
the number of shares reserved for issuance under the 1998 Plan will be increased automatically by the lesser of (i) 5% of the total number of shares of common stock then outstanding or (ii) 2,800,000 shares. The 1998 Plan has been amended
and restated to account for stock splits.

Under the 1998 Plan, eligible participants may be awarded options to purchase shares of common
stock, stock appreciation rights (SARs), restricted shares or stock units (collectively, the Awards). Options under the 1998 Plan may be incentive stock options designed to satisfy Section 422 of the Internal Revenue
Code of 1986, as amended (the Code) or non-statutory stock options not designed to meet such requirements. If restricted shares or shares issued upon the exercise of options granted under the 1998 Plan are forfeited, then such shares
will again become available for awards under the 1998 Plan. If stock units, options or SARs granted under the 1998 Plan are forfeited or terminated for any other reason before being exercised, then the corresponding shares will again become
available for awards under the 1998 Plan. The exercise price for non-statutory and incentive stock options granted under the 1998 Plan may not be less than 85% or 100%, respectively, of the fair market value of the common stock on the option grant
date. The Board may amend or terminate the 1998 Plan at any time. Amendments may be subject to stockholder approval to the extent required by applicable laws.



15



---

##### Table of Contents

Options granted under the 1998 Plan are exercisable when vested. Shares generally vest at the rate of 20%
or 25% after one year from the date of grant and the remaining balance vests monthly over the next four or three years. Upon a change in control, an Award under the 1998 Plan will become fully vested as to all shares subject to such Award if such
Award is not assumed by the surviving corporation or its parent and the surviving corporation or its parent does not substitute such Award with another award of substantially the same terms. In the event of an involuntary termination of a
participant within 12 months following a change in control, the vesting of an Award under the 1998 Plan will accelerate in full. All outstanding repurchase rights under the 1998 Plan shall terminate automatically upon the occurrence of any merger,
consolidation, or disposition of all or substantially all of the Companys assets, except to the extent the repurchase rights are expressly assigned to the successor corporation. As of March 31, 2006, 8,407,194 shares of common stock were
reserved and available for future grants under the 1998 Option Plan.

2001 Supplemental Stock Plan. In January 2001, the board
of directors adopted the 2001 Supplemental Stock Plan (the 2001 Plan). A total of 2,700,000 shares of common stock were reserved for issuance under the 2001 Plan. Employees and consultants are eligible for awards under the 2001 Plan.
Members of the board of directors and officers of Actuate are not eligible to receive awards under the 2001 Plan.

Under the 2001
Plan, eligible participants may be awarded options to purchase shares of common stock and restricted shares only. All options granted under the 2001 Plan are non-statutory stock options. If restricted shares or shares issued upon the exercise of
options granted under the 2001 Plan are forfeited, then such shares will again become available for awards under the 2001 Plan. The exercise price for non-statutory and incentive stock options granted under the 2001 Plan may not be less than 85% or
100%, respectively, of the fair market value of the common stock on the option grant date. The Board may amend or terminate the 2001 Plan at any time. Amendments may be subject to stockholder approval to the extent required by applicable laws.

Options granted under the 2001 Plan are exercisable when vested. Shares generally vest at the rate of 25% after one year from the date of
grant and the remaining balance vests monthly over the next four years. Upon a change in control, an Award under the 2001 Plan will become fully vested as to all shares subject to such Award if such Award is not assumed by the surviving corporation
or its parent and the surviving corporation or its parent does not substitute such Award with another award of substantially the same terms. In the event of an involuntary termination of a participant within 12 months following a change in control,
the vesting of an Award under the 2001 Plan will accelerate in full. All outstanding repurchase rights under the 2001 Plan shall terminate automatically upon the occurrence of any merger, consolidation, or disposition of all or substantially all of
the Companys assets, except to the extent the repurchase rights are expressly assigned to the successor corporation. As of March 31, 2006, 676,104 shares of common stock were reserved and available for future grants under the 2001 Option Plan.

Tidestone Technologies Stock Option Plans. Tidestone Technologies, Inc.s 1998 Incentive Stock Option Plan (T-98
Option Plan) and Non-qualified Stock Option Plan of 1999 (T-99 Option Plan) were assumed by the Company on May 30, 2001, in connection with the acquisition of Tidestone. The T-98 Option Plan and the T-99 Option Plan are
collectively known as the Tidestone Option Plans. Each option under the Tidestone Option Plans was converted into a right to receive an option to purchase shares of Actuates common stock. A total of 77,968 and 70,509 shares of
common stock have been authorized for issuance under the T-98 Option Plan and T-99 Option Plan, respectively.

All options granted under
the T-98 Option Plan are incentive stock options qualified under Section 422 of the Code, with a vesting term of five years while the options granted under the T-99 Option Plan are non-statutory stock options with a vesting term of three years.
Options granted under the Tidestone Option Plans are generally exercisable upon grant, subject to repurchase rights by us until vested. Under the T-99 Option Plan, shares generally vest at the rate 33% annually. Under the T-98 Option Plan, shares
generally vest at the rate of 20% annually. Upon a change in control, an Award under the Tidestone Option Plans will become fully vested as to all shares subject to such Award if such Award is not assumed by the surviving corporation or its parent
and the surviving corporation or its parent does not substitute such Award with another award of substantially the same terms. As of March 31, 2006, 31,987 and 2,055 shares of common stock were reserved and available for future grants under the
T-98 Option and T-99 Option Plan, respectively.

1998 Non-Employee Director Option Plan. The 1998 Non-Employee Directors Option
Plan (the Directors Option Plan) was adopted by the board of directors in May 1998, and approved by the stockholders in July 1998. The Director Option Plan provides for non-employee members of the Board of Directors to be eligible for
automatic option grants. 800,000 shares of common stock have been authorized for issuance under the Directors Option Plan. Each individual who first joins the board as a non-employee director, whether through election or appointment, will receive at
that time an automatic option grant for 80,000 shares of common stock. With respect to the initial automatic option grant, the option will become exercisable as to 25% of the shares after one year of board service, with the balance of the shares
becoming exercisable ratably in 36 monthly installments over the remaining period of optionees board service. At each annual



16



---

##### Table of Contents

stockholders meeting beginning in fiscal year 1999, each current non-employee director will automatically be
granted a stock option to purchase 10,000 shares of common stock, whether or not he or she is standing for re-election at that particular meeting, which will become fully vested and exercisable on the first anniversary of such meeting. Each option
will have an exercise price equal to the fair market value of the common stock on the automatic grant date and a maximum term of ten years, subject to earlier termination following the optionees cessation of Board service.

The Board may amend or modify the Directors Option Plan at any time. The Directors Option Plan will terminate on May 27, 2008, unless terminated
sooner by the board. However, vesting will automatically accelerate in full upon (i) an acquisition of Actuate by merger, consolidation or asset sale, (ii) a tender offer for more than 50% of the outstanding voting stock or proxy contest
for Board membership or (iii) the death or disability of the optionee while serving as a Board member. As of March 31, 2006, 370,000 shares of common stock were reserved and available for future grants under the Directors Option Plan.

Shares issued as a result of the exercise of options under any of our plans would be fulfilled through shares currently in our existing
pools of stock available for grant.

Activity under all option plans was as follows:



|                             |  |                          |                 |  |                     |                 |                               |   |             |  |   |     
|---------------------------- |  | ------------------------ | --------------- |  | ------------------- | --------------- | ----------------------------- | - | ----------- |  | - | ----
|                             |  | SharesAvailableFor Grant |                 |  | Outstanding Options |                 | Weighted-AverageExercisePrice
|                             |  |                          | Number ofShares |  |                     | Price Per Share |                              
|Balance at December 31, 2003 |  | 8,428,289                |                 |  | 19,242,199          |                 |                               | $ | 0.06-$31.19 |  | $ | 2.85
|Additional authorization     |  | 2,800,000                |                 |  |                    |                 |                               |   |            |  |   |    
|Options granted              |  | (3,220,800               | )               |  | 3,220,800           |                 |                               | $ | 2.40-$4.28  |  | $ | 2.92
|Options exercised            |  |                         |                 |  | (1,362,476          | )               |                               | $ | 0.06-$3.75  |  | $ | 1.54
|Options forfeited            |  | 2,056,619                |                 |  | (2,021,390          | )               |                               | $ | 0.79-$6.90  |  | $ | 3.43
|                             |  |                          |                 |  |                     |                 |                               |   |             |  |   |     
|Balance at December 31, 2004 |  | 10,064,108               |                 |  | 19,079,133          |                 |                               | $ | 0.06-$31.19 |  | $ | 2.90
|Additional authorization     |  | 2,800,000                |                 |  |                    |                 |                               |   |            |  |   |    
|Options granted              |  | (3,014,030               | )               |  | 3,014,030           |                 |                               | $ | 1.80-$3.47  |  | $ | 2.43
|Options exercised            |  |                         |                 |  | (1,077,366          | )               |                               | $ | 0.06-$2.90  |  | $ | 1.44
|Options forfeited            |  | 1,723,393                |                 |  | (1,723,393          | )               |                               | $ | 0.82-$7.59  |  | $ | 3.73
|                             |  |                          |                 |  |                     |                 |                               |   |             |  |   |     
|Balance at December 31, 2005 |  | 11,573,471               |                 |  | 19,292,404          |                 |                               | $ | 0.16-$31.19 |  | $ | 2.83
|Additional authorization (1) |  |                         |                 |  |                    |                 |                               |   |            |  |   |    
|Options granted              |  | (2,347,700               | )               |  | 2,347,700           |                 |                               | $ | 3.16-$4.21  |  | $ | 3.55
|Options exercised            |  |                         |                 |  | (297,296            | )               |                               | $ | 0.53-$3.75  |  | $ | 2.18
|Options forfeited            |  | 261,569                  |                 |  | (261,569            | )               |                               | $ | 1.56-$6.60  |  | $ | 3.47
|                             |  |                          |                 |  |                     |                 |                               |   |             |  |   |     
|Balance at March 31, 2006    |  | 9,487,340                |                 |  | 21,081,239          |                 |                               | $ | 0.16-$31.19 |  | $ | 2.91
|                             |  |                          |                 |  |                     |                 |                               |   |             |  |   |     

---

|(1) | We expect additional shares to become available for grant upon formal filing of Form S-8 in the second quarter of fiscal year 2006.
|--- | -----------------------------------------------------------------------------------------------------------------------------------

The weighted average grant date fair value of options granted during the quarter ended March 31, 2006 was $2.31 per option. Upon the exercise of
options, the Company issues new common stock from its authorized shares. The total intrinsic value of options exercised during the quarter ended March 31, 2006 was $531,937.



|                         |  |                     |  |                                            |  |                                 |      |                  |            |                                 |   |     
|------------------------ |  | ------------------- |  | ------------------------------------------ |  | ------------------------------- | ---- | ---------------- | ---------- | ------------------------------- | - | ----
|                         |  | Options Outstanding |  | Options Exercisable                       
|Range of Exercise Prices |  | Number ofShares     |  | Weighted-Average RemainingContractual Life |  | Weighted-Average Exercise Price |      | Number of Shares |            | Weighted-Average Exercise Price
|$0.16-$1.25              |  | 403,166             |  | 1.71 years                                 |  | $                               | 0.62 |                  | 402,509    |                                 | $ | 0.62
|$1.27-$1.49              |  | 6,986,702           |  | 6.58 years                                 |  | $                               | 1.49 |                  | 6,849,856  |                                 | $ | 1.49
|$1.56-$2.99              |  | 5,245,101           |  | 8.27 years                                 |  | $                               | 2.57 |                  | 1,966,381  |                                 | $ | 2.62
|$3.00-$3.65              |  | 4,235,559           |  | 7.33 years                                 |  | $                               | 3.52 |                  | 1,682,572  |                                 | $ | 3.53
|$3.66-$31.19             |  | 4,209,672           |  | 5.62 years                                 |  | $                               | 5.30 |                  | 4,076,329  |                                 | $ | 5.34
|                         |  |                     |  |                                            |  |                                 |      |                  |            |                                 |   |     
|$0.16-$31.19             |  | 21,080,200          |  | 6.87 years                                 |  | $                               | 2.91 |                  | 14,977,647 |                                 | $ | 2.89
|                         |  |                     |  |                                            |  |                                 |      |                  |            |                                 |   |     



17



---

##### Table of Contents

At March 31, 2006, 20,693,000 options were vested and expected to vest, with an aggregate intrinsic value
of $33,206,700. The aggregate intrinsic value and weighted-average remaining contractual term of options currently exercisable at March 31, 2006 were $25,761,828 and 6.01 years, respectively.

Amended and Restated 1998 Employee Stock Purchase Plan

The 1998 Amended and Restated Employee Stock Purchase Plan (the Purchase Plan) was adopted by the board of directors in May 1998, and approved
by the stockholders in July 1998. A total of 1,000,000 shares of common stock were initially reserved for issuance under the Purchase Plan. On January 1 of each year, the number of shares reserved for issuance under the Purchase Plan is
automatically increased by 600,000 shares. The Purchase Plan is intended to qualify under Section 423 of the Code. Each calendar year, two overlapping 24-month offering periods will commence on February 1 and August 1. Each offering period contains
four six-month accumulation periods, with purchases occurring at the end of each six-month accumulation period. If the market price of Actuates stock at the end of any six-month purchase period is lower than the stock price at the original
grant date, the plan is cancelled immediately after that purchase date. A new 24-month offering period is established using the then-current stock price as the base purchase price. The Purchase Plan permits each eligible employee to purchase common
stock through payroll deductions, which may not exceed 15% of an employees cash compensation. No more than 500 shares may be purchased by any individual on any accumulation date. The price of each share of common stock purchased under the
Purchase Plan will be 85% of the lower of (i) the fair market value per share of common stock on the date immediately prior to the first date of the applicable offering period or (ii) the date at the end of the applicable accumulation period.
Employees may end their participation in the Purchase Plan at any time during the accumulation period, and participation ends automatically upon termination of employment with us. The Purchase Plan has been amended and restated to account for stock
splits. As of March 31, 2006, 4,436,354 shares had been purchased under the Purchase Plan and 763,646 shares of common stock were reserved and available for future issuance.

As of March 31, 2006, shares of common stock reserved for future issuance consisted of 10,250,986 securities available for future issuance.

10. Deferred Revenue

Deferred revenue consists of
the following (in thousands):



|                        |  |           |         |   |      |   |         |  
|----------------------- |  | --------- | ------- | - | ---- | - | ------- | -
|                        |  | March 31, |        
|                        |  | 2006      |         |   | 2005 |  
|Maintenance and support |  | $         | 27,238  |   |      | $ | 23,592  |  
|Other                   |  |           | 6,183   |   |      |   | 2,651   |  
|                        |  |           |         |   |      |   |         |  
|                        |  | $         | 33,421  |   |      | $ | 26,243  |  
|Less: Current portion   |  |           | (32,416 | ) |      |   | (25,525 | )
|                        |  |           |         |   |      |   |         |  
|                        |  | $         | 1,005   |   |      | $ | 718     |  
|                        |  |           |         |   |      |   |         |  

Maintenance and support consists of first year maintenance and support services associated with
the initial purchase of Actuates software, and the renewal of annual maintenance and support services from customers who purchased Actuates software in prior periods. The maintenance and support period is generally 12 months and revenues
are typically recognized on a straight-line basis over the term of the maintenance and support period.

Other deferred revenue consisted of
deferred license, training and consulting fees generated from arrangements, which did not meet some or all of the revenue recognition criteria of SOP No. 97-2 and are, therefore, deferred until all revenue recognition criteria have been met.

11. Subsequent Events

On May 10, 2006
our Board of Directors approved an increase in the number of shares of common stock that may be purchased by any individual on any accumulation date under the 1998 Employee Stock Purchase Plan to 1,000 shares. Prior to this increase the amount was
set at 500 shares.



18



---

##### Table of Contents

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

The
following information should be read in conjunction with the historical financial information and the notes thereto included in Item 1 of this Quarterly Report on Form 10-Q and the consolidated financial statements and notes thereto and the
related Managements Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the year ended December 31, 2005 as filed with the Securities and Exchange Commission on
March 13, 2006.

The statements contained in this Form 10-Q that are not purely historical are forward looking statements
within the meaning of Section 21E of the Securities Exchange Act of 1934, including statements regarding Actuates expectations, beliefs, hopes, intentions, plans or strategies regarding the future. All forward-looking statements in this
Form 10-Q are based upon information available to Actuate as of the date hereof, and Actuate assumes no obligation to update any such forward-looking statements. Actual results could differ materially from Actuates current expectations.
Factors that could cause or contribute to such differences include, but are not limited to, the risks discussed in Part II, Item 1ARisk Factors of this Form 10-Q, Part I, Item 1ARisk Factors in our Annual Report for the year
ended December 31, 2005 and in other filings made by the Company with the Securities and Exchange Commission.

Overview

We are a leading provider of an Enterprise Reporting Application Platform, a unified software platform that enables large organizations and packaged
application software vendors to develop and deploy self-service, customer and employee-facing Enterprise Reporting Applications. Enterprise Reporting Applications are intuitive, Web portal-like reporting applications that empower 100% of users with
decision-making information. Our Actuate 8 product line provides a platform upon which Global 9000 organizations (companies with annual revenues greater than $1 billion) and packaged application software vendors can develop and deploy
mission-critical Enterprise Reporting Applications. These applications retrieve business information from corporate databases and deliver it as interactive Web pages, Excel spreadsheets, and analytic cubes to customers, partners and employees around
the globe. Our products and services are used by our customers to develop and deploy Enterprise Reporting Applications across a range of business functions, including financial management, sales management, account management, and customer
self-service.

We began shipping our first product in January 1996. We sell software products through two primary means: (i) directly
to end-user customers through our direct sales force and (ii) through indirect channel partners such as OEMs, resellers and system integrators. OEMs generally integrate our products with their applications and either provide hosting services or
resell them with their products. Our other indirect channel partners resell our software products to end-user customers. Our total revenues are derived from license fees for software products and fees for services relating to such products,
including software maintenance and support, consulting and training.

Our total revenues for the first quarter of fiscal year 2006 were
$29.8 million, a 21% increase over the first quarter of fiscal year 2005. This increase was primarily the result of our acquisition of performancesoft which resulted in increase to our revenues of approximately $2.5 million. Other increases in
revenues were primarily due to maintenance renewals and services revenues, which combined accounted for approximately $4.6 million of the increase over the first quarter of fiscal 2005. For the first quarter of fiscal year 2006, we reported a net
loss of $470,000 or $.01 per share, compared with a net profit of $245,000 or $.00 per share in the first quarter of fiscal year 2005. The decrease in net income during the first quarter of fiscal year 2006 was primarily due to (i) operating
and acquisition related expenses related to performancesoft totaling $4.0 million, and (ii) the expensing of stock options related to the adoption of SFAS 123R as of January 1, 2006 (see Note 1 to the condensed consolidated financial
statements) of approximately $1.6 million in stock-based compensation expense recorded during the three months ended March 31, 2006. Our headcount at the end of the first quarter of fiscal year 2006 was 584 employees, an increase of 101
employees or 21% over the same period last year. Of this total, peformancesoft accounted for 88 heads or 18% over the same period last year.

North American total revenues increased from $18.4 million in the first quarter of fiscal year 2005 to $22.8 million in the first quarter of fiscal year 2006. Revenues from international regions also increased from $6.2 million in the first
quarter of fiscal year 2005 to approximately $7.0 million in the first quarter of fiscal year 2006. During the first quarter of fiscal year 2006, we derived 23% of our total revenues from sales outside of North America versus 25% in the same period
last year. Without the acquisition of performancesoft, North American total revenues would have increased from $18.4 million in the first quarter of fiscal year 2005 to $21.1 million in the first quarter of fiscal year 2006. Revenues from
international regions also would have increased marginally from $6.2 million in the first quarter of fiscal year 2005 to $6.3 million in the first quarter of fiscal year 2006 if performancesoft results were excluded.



19



---

##### Table of Contents

Finally, several of our competitors have released products that are marketed to be directly competitive
with our Enterprise Reporting Application Platform. The existence of these competitive products required additional sales and marketing efforts to differentiate our products, which resulted in extended sales cycles. We believe that competition in
the enterprise reporting market will continue to be vigorous in the near future.

Three trends continue to have significant impact on
results of our operations. We currently believe that corporate IT budgets will grow only modestly in fiscal year 2006. Second, we continued to witness corporations consolidating their business intelligence and Enterprise Reporting Software purchases
into fewer suppliers. Corporations were reluctant to buy software from new vendors. This impacted our ability to acquire as many new Global 9000 customers as planned. Finally, we continued to experience vigorous competition in the Enterprise
Reporting market. The existence of this competitive environment required additional sales and marketing efforts to differentiate our products, which resulted in extended sales cycles. We believe that competition in the Enterprise Reporting market
will continue to be vigorous in the remainder of fiscal year 2006.

During 2004, we announced four strategic initiatives to help improve
the sale of our software products in the future. These initiatives are as follows:



| |  |  | Selling to IT ManagementWe intend to re-focus our sales efforts on selling our products to IT managers who we believe generally recognize the technical advantages of our
products. We hope this initiative will result in increased license revenue in the short term.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Solution Selling to Line-of-Business ManagementWe are creating software solutions to market to line-of-business managers. These solutions are in the areas of financial
management and customer self service reporting. We hope this initiative will result in increased license revenue over the medium-to-long term.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Investing in the Business Intelligence Reporting Tool (BIRT)We are continuing to make a significant investment in creating a new open source code reporting tool,
known as BIRT. We hope that BIRT will eventually become widely adopted by Java developers and will create demand for our other commercially available products. The BIRT project is a long-term initiative.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Selling to Global 9000 Corporations in the Financial Services SectorWe intend to continue focusing on selling our products to Global 9000 financial services companies in an
effort to increase our substantive market share in this sector.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During 2005 we continued to pursue these initiatives started
in 2004 and we will continue to do so for the remainder of 2006. We have added the following strategic initiative resulting from our acquisition of performancesoft:

Delivering a highly differentiated Performance Management offeringWe intend to combine performancesofts leading Performance
Management applications and Actuates Enterprise Reporting Application platform to provide capabilities for distributing accountability throughout the enterprise. We hope this initiative will result in increased license revenue in the
short-to-medium term.

We have a limited ability to forecast future revenues and expenses, thus the prediction of future operating results
is difficult. In addition, historical growth rates in our revenues and earnings should not be considered indicative of future revenue or earnings growth rates or operating results. There can be no assurance that any of our business strategies will
be successful or that we will be able to achieve and maintain profitability on a quarterly or annual basis. It is likely that in some future quarter our operating results will be below the expectations of public market analysts and investors, and in
such event the price of our common stock could decline.

Actuate was incorporated in November 1993 in the State of California and
reincorporated in the State of Delaware in July 1998. Actuates principal executive offices are located at 701 Gateway Boulevard, South San Francisco, California. Actuates telephone number is 650-837-2000. Actuate maintains a Web site at
www.actuate.com.



20



---

##### Table of Contents

Critical Accounting Policies and Estimates

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been
prepared in accordance with generally accepted accounting principles in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets and
liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates under different assumptions or conditions.

Our significant accounting policies are described under Item 7 to the annual consolidated financial statements as of and for the year ended
December 31, 2005, on Form 10-K filed with the SEC on March 13, 2006. Our most critical accounting policies have not changed since December 31, 2005. Our accounting policy for stock-based compensation was recently added due to the
adoption of SFAS 123(R) and is described below.

Valuation of Stock-Based Compensation. Effective January 1, 2006, we adopted
the provisions of Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment (SFAS 123(R)). SFAS 123(R) establishes standards for accounting for transactions in which an entity exchanges its
equity instruments, such as stock options, for goods or services, such as the services of the entitys employees. SFAS 123(R) also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are
based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. SFAS 123(R) eliminates the ability to account for stock-based compensation transactions using the intrinsic
value method under APB 25 and generally requires instead that such transactions be accounted for using a fair-value based method. Accordingly, we measure stock-based compensation cost at the grant date, based on the fair value of the award, and
recognize the expense over the employees requisite service period using the modified prospective method. The measurement of stock-based compensation cost is based on several criteria including, but not limited to, the valuation model used
and associated input factors such as expected term of the award, stock price volatility, dividend rate, risk free interest rate, and award forfeiture rate. The input factors to use in the valuation model are based on subjective future
expectations combined with management judgment. If there is a difference between the assumptions used in determining stock-based compensation cost and the actual factors which become known over time, we may change the input factors used in
determining stock-based compensation costs. These changes may materially impact our results of operations in the period such change are made.

Results of Operations

The following table sets forth certain consolidated statement of operations data as a percentage of
total revenues for the periods indicated.



|                                            |  |                             |    |  |      |  
|------------------------------------------- |  | --------------------------- | -- |  | ---- | -
|                                            |  | Three Months EndedMarch 31, |   
|                                            |  | 2006                        |    |  | 2005 |  
|Revenues:                                   |  |                             |    |  |      |  
|License fees                                |  | 33                          | %  |  | 36   | %
|Services                                    |  | 67                          |    |  | 64   |  
|                                            |  |                             |    |  |      |  
|Total revenues                              |  | 100                         |    |  | 100  |  
|                                            |  |                             |    |  |      |  
|Costs and expenses:                         |  |                             |    |  |      |  
|Cost of license fees                        |  | 2                           |    |  | 3    |  
|Cost of services                            |  | 26                          |    |  | 24   |  
|Sales and marketing                         |  | 39                          |    |  | 34   |  
|Research and development                    |  | 18                          |    |  | 17   |  
|General and administrative                  |  | 13                          |    |  | 18   |  
|Amortization of other purchased intangibles |  |                            |    |  | 1    |  
|In-process research and development         |  | 3                           |    |  |     |  
|Restructuring charges                       |  |                            |    |  | 2    |  
|                                            |  |                             |    |  |      |  
|Total costs and expenses                    |  | 101                         |    |  | 100  |  
|                                            |  |                             |    |  |      |  
|Income (loss) from operations               |  | (1                          | )  |  |     |  
|Interest and other income, net              |  | 1                           |    |  | 2    |  
|                                            |  |                             |    |  |      |  
|Income before income taxes                  |  |                            |    |  | 2    |  
|Provision for income taxes                  |  | (2                          | )  |  | (1   | )
|                                            |  |                             |    |  |      |  
|Net income (loss)                           |  | (2                          | )% |  | 1    | %
|                                            |  |                             |    |  |      |  



21



---

##### Table of Contents

Revenues

Our revenues are derived from license fees and services, which include software maintenance and support, consulting and training. Total revenues increased 21% from $24.6 million for the quarter ended March 31,
2005 to $29.8 million for the quarter ended March 31, 2006. A large portion of this increase was attributed to performancesoft revenues, which totaled approximately $2.5 million. If revenues from performancesoft were excluded, software license
revenues decreased by approximately 4% from $8.9 million in the first quarter of fiscal year 2005 to $8.6 million in the first quarter of fiscal year 2006, while services revenues increased by approximately 20% from $15.7 million to $18.8 million
during the same period. Sales outside of North America were $7.0 million or 23% of total revenues for the first quarter of fiscal year 2006, compared to $6.2 million, or 25% of total revenues for the first quarter of fiscal year 2005. No single
customer accounted for more than 10% of our revenues for any of the periods presented.



|               |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|-------------- |  | --------------------------------- | ------ | - | ----------- | - | --------- | - |  | - | ----- |  | -- | -
|               |  | Three Months Ended (in thousands) |       
|               |  | March 31,                         |        |   | Variance$s |   | Variance% |  
|               |  | 2006                              |        |   | 2005        |   |           |  
|Revenues       |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|License fees   |  | $                                 | 9,987  |   |             | $ | 8,948     |   |  | $ | 1,039 |  | 12 | %
|Services       |  |                                   | 19,857 |   |             |   | 15,677    |   |  |   | 4,180 |  | 27 | %
|               |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|Total Revenues |  | $                                 | 29,844 |   |             | $ | 24,625    |   |  | $ | 5,219 |  | 21 | %
|               |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|% of Revenue   |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|License fees   |  |                                   | 33     | % |             |   | 36        | % |  |   |       |  |    |  
|Services       |  |                                   | 67     | % |             |   | 64        | % |  |   |       |  |    |  
|               |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|Total Revenues |  |                                   | 100    | % |             |   | 100       | % |  |   |       |  |    |  
|               |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  

License fees. The increase in license revenues for the first quarter of fiscal year 2006
over the same period in the prior year was primarily due to revenues from our acquisition of performancesoft, which totaled approximately $1.4 million. The region that realized the most significant license revenue growth was the North America
region, which accounted for 18% or $1.1 million increase in license revenues over the first quarter of fiscal year 2005. By region, North America continued to account for approximately 72% of the total license revenue while the Europe and Asia
Pacific regions accounted for 25% and 3% of the total license revenues, respectively. For the same period last year, North America accounted for approximately 68% of the total license revenue while the Europe and Asia Pacific regions accounted for
29% and 3% of the total license revenues, respectively. No single customer accounted for more than 10% of our revenues for any of the periods presented.

Services. The increase in services revenues was primarily driven by the growth in our maintenance and support revenues, which increased in the first quarter of fiscal year 2006 by 18% or $2.2 million over the
same quarter last year. Although a portion of this growth was attributed to a price increase for renewals in fiscal year 2005, the primary contributor to the growth came from a continued implementation of a more aggressive renewal campaign by our
maintenance renewal group. Maintenance and support revenues related to performancesoft accounted for approximately $554,000 of the total increase. We also experienced growth in our services and training revenues, which increased by approximately 56%
or $2.0 million. This was primarily attributed to higher demand for our professional consulting services. Services margins remained relatively flat from 63% in the first quarter of fiscal year 2005 to 62% for the first quarter of fiscal year 2006.
Services and training revenues related to performancesoft accounted for approximately $513,000 of the total increase. By region, North America continued to account for approximately 79% of the total services revenue while the Europe and Asia Pacific
regions accounted for 18% and 3% of the total services revenues, respectively. For the same period last year, North America accounted for approximately 79% of the total services revenue while the Europe and Asia Pacific regions accounted for 17% and
4% of the total services revenues, respectively.



22



---

##### Table of Contents

Operating Expenses

Cost of license fees



|                     |  |                                   |     |   |             |   |     |            |  |   |      |   |  |     |   
|-------------------- |  | --------------------------------- | --- | - | ----------- | - | --- | ---------- |  | - | ---- | - |  | --- | --
|                     |  | Three Months Ended (In thousands) |    
|                     |  | March 31,                         |     |   | Variance$s |   |     | Variance % | 
|                     |  | 2006                              |     |   | 2005        |   |     |           
|Cost of license fees |  | $                                 | 494 |   |             | $ | 737 |            |  | $ | (243 | ) |  | (33 | )%
|% of License Revenue |  |                                   | 5   | % |             |   | 8   | %          |  |   |      |   |  |     |   

Cost of license fees consists primarily of product packaging, documentation, production costs and
the amortization of purchased technology. The decrease in costs of license fees in absolute dollars for the first quarter of fiscal year 2006, compared to the corresponding period in the prior year, was primarily due to reduced amortization of the
purchased technologies associated with the acquisition of Tidestone. Purchased technologies related to the Tidestone acquisition became fully amortized in the second quarter of fiscal year 2005 and accounted for approximately $225,000 of the
decrease. This decrease was offset by approximately $112,000 in increased amortization costs related to the acquisition of performancesoft and our agreement to purchase a source code from a third-party technology vendor during the first quarter of
fiscal year 2006. The agreement to accept source code has resulted in a reduction of approximately $61,000 in third party royalties versus Q105. We expect our cost of license fees, as a percentage of revenues from license fees, to remain
between 6% and 10% of revenues from license fees for the remainder of fiscal year 2006.

Cost of services



|                      |  |                                   |       |   |             |   |           |   |  |   |       |  |    |  
|--------------------- |  | --------------------------------- | ----- | - | ----------- | - | --------- | - |  | - | ----- |  | -- | -
|                      |  | Three Months Ended (In thousands) |      
|                      |  | March 31,                         |       |   | Variance$s |   | Variance% |  
|                      |  | 2006                              |       |   | 2005        |   |           |  
|Cost of services      |  | $                                 | 7,674 |   |             | $ | 5,834     |   |  | $ | 1,840 |  | 32 | %
|% of Services Revenue |  |                                   | 39    | % |             |   | 37        | % |  |   |       |  |    |  

Cost of services consists primarily of personnel and related costs, stock-based compensation,
facilities costs incurred in providing software maintenance and support, training and consulting services, as well as third-party costs incurred in providing training and consulting services. The increase in cost of services for the first quarter of
fiscal year 2006, compared to the corresponding period in the prior year, was primarily due to (i) an increase in third party consulting by approximately $971,000 in support of the 66% increase in the services revenues during the first quarter
of fiscal year 2006, (ii) the acquisition of performancesoft in January of 2006, which increased expenses by approximately $768,000 and (iii) the expensing of stock options related to the adoption of SFAS 123R as of January 1, 2006
(see Note 1 to the condensed consolidated financial statements) of approximately $181,000 in stock-based compensation expense recorded during the three months ended March 31, 2006. We currently expect our cost of services expenses as a
percentage of total services revenues to be in the range of 38% to 41% of total services revenues for the remainder of fiscal year 2006.

Sales and marketing



|                    |  |                                   |        |   |             |   |           |   |  |   |       |  |    |  
|------------------- |  | --------------------------------- | ------ | - | ----------- | - | --------- | - |  | - | ----- |  | -- | -
|                    |  | Three Months Ended (In thousands) |       
|                    |  | March 31,                         |        |   | Variance$s |   | Variance% |  
|                    |  | 2006                              |        |   | 2005        |   |           |  
|Sales and marketing |  | $                                 | 11,557 |   |             | $ | 8,418     |   |  | $ | 3,139 |  | 37 | %
|% of Revenue        |  |                                   | 39     | % |             |   | 34        | % |  |   |       |  |    |  

Sales and marketing expenses consist primarily of salaries, commissions, stock-based compensation
and bonuses earned by sales and marketing personnel, promotional expenses, travel, entertainment and facility costs. The 37% increase in sales and marketing expenses in both absolute dollars and as a percentage of total revenues for the first
quarter of fiscal year 2006 was due to (i) the acquisition of performancesoft in January of 2006, which increased expenses by approximately $1.6 million, (ii) salaries, and related bonuses of approximately $879,000 due primarily to annual
merit increases and the addition of 10 new employees, and (iii) the expensing of stock options related to the adoption of SFAS 123R as of January 1, 2006



23



---

##### Table of Contents

(see Note 1 to the condensed consolidated financial statements) of approximately $572,000 in stock-based compensation
expense recorded during the three months ended March 31, 2006. We currently expect our sales and marketing expenses as a percentage of total revenues to be in the range of 37% to 40% of total revenues for the remainder of fiscal year 2006.

Research and development



|                         |  |                                   |       |   |             |   |           |   |  |   |       |  |    |  
|------------------------ |  | --------------------------------- | ----- | - | ----------- | - | --------- | - |  | - | ----- |  | -- | -
|                         |  | Three Months Ended (In thousands) |      
|                         |  | March 31,                         |       |   | Variance$s |   | Variance% |  
|                         |  | 2006                              |       |   | 2005        |   |           |  
|Research and development |  | $                                 | 5,283 |   |             | $ | 4,228     |   |  | $ | 1,055 |  | 25 | %
|% of Revenue             |  |                                   | 18    | % |             |   | 17        | % |  |   |       |  |    |  

Research and development costs consist primarily of personnel and related costs associated with
the development of new products, stock-based compensation costs, the enhancement of existing products, quality assurance and testing. The increase in research and development expenses in the first quarter of fiscal year 2006 was primarily attributed
to (i) the acquisition of performancesoft in January of 2006, which increased expenses by approximately $567,000, (ii) annual merit increases totaling approximately $100,000, and (iii) the expensing of stock options related to the
adoption of SFAS 123R as of January 1, 2006 (see Note 1 to the condensed consolidated financial statements) of approximately $294,000 in stock-based compensation expense recorded during the three months ended March 31, 2006. We believe
that continued investments in technology and product development are essential for us to remain competitive in the markets we serve, and expect our research and development expenses as a percentage of total revenues to be in the range of 17% to 19%
of total revenues for the remainder of fiscal year 2006.

General and administrative



|                           |  |                                   |       |   |             |   |       |           |  |   |      |   |  |     |   
|-------------------------- |  | --------------------------------- | ----- | - | ----------- | - | ----- | --------- |  | - | ---- | - |  | --- | --
|                           |  | Three Months Ended (In thousands) |      
|                           |  | March 31,                         |       |   | Variance$s |   |       | Variance% | 
|                           |  | 2006                              |       |   | 2005        |   |       |          
|General and administrative |  | $                                 | 4,055 |   |             | $ | 4,509 |           |  | $ | (454 | ) |  | (10 | )%
|% of Revenue               |  |                                   | 13    | % |             |   | 18    | %         |  |   |      |   |  |     |   

General and administrative expenses consist primarily of personnel costs, stock-based compensation
costs and related costs for finance, human resources, information systems and general management, as well as legal, bad debt and accounting expenses. The decreases in general and administrative expenses in both absolute dollars and as a percentage
of total revenues for the first quarter of fiscal year 2006 was primarily due to (i) a reduction in accounting, legal and other professional fees of approximately $940,000 due to lower Section 404 compliance audit fees and legal fees
associated with the MicroStrategy case, and (ii) a reduction in bad debt expense of approximately $360,000. These decreases were offset by (i) approximately $200,000 in annual employee merit increases, (ii) the acquisition of
performancesoft in January of 2006, which increased expenses by approximately $160,000, and (iii) the expensing of stock options related to the adoption of SFAS 123R as of January 1, 2006 (see Note 1 to the condensed consolidated financial
statements) of approximately $505,000 in stock-based compensation expense recorded during the three months ended March 31, 2006. We expect our general and administrative expenses to be in the range of 12% to 15% of total revenues for the
remainder of the fiscal year 2006.

Amortization of other intangibles



|                                  |  |                                   |     |      |             |     |   |           |   |     |   |  |     |   
|--------------------------------- |  | --------------------------------- | --- | ---- | ----------- | --- | - | --------- | - | --- | - |  | --- | --
|                                  |  | Three Months Ended (In thousands) |    
|                                  |  | March 31,                         |     |      | Variance$s |     |   | Variance% |  
|                                  |  | 2006                              |     | 2005 |             |     |  
|Amortization of other intangibles |  | $                                 | 237 |      | $           | 276 |   |           | $ | (39 | ) |  | (14 | )%
|% of Revenue                      |  |                                   |    |      |             | 1   | % |           |   |     |   |  |     |   

The decreases in amortization of other purchased intangibles in both absolute dollars and as a
percentage of total revenues for the first quarter of fiscal year 2006 was due to the fact that we fully amortized the other intangibles associated with our acquisitions of Tidestone and Nimble Technology by the second and third quarter of fiscal
year 2005, respectively. These reductions were offset by increases in amortization costs of $237,000 related to our acquisition of performancesoft in January of fiscal year 2006.



24



---

##### Table of Contents

Purchased in-process research and development

During the quarter ended March 31, 2006 and in connection with the acquisition of performancesoft, we recorded a charge to operations of $900,000 for
purchased in-process research and development. The purchased in-process research and development was expensed because it had not reached technological feasibility and had no alternative future uses. The value of the purchased in-process research and
development was computed using the excess earnings approach analysis, which is based on the theory that all assets must contribute to the profitability of an enterprise. We determined the valuation of the purchased in-process research and
development with the assistance of an independent third party.

Interest and other income (expense), net



|                                         |  |                                   |     |   |             |   |     |           |  |   |     |   |  |     |   
|---------------------------------------- |  | --------------------------------- | --- | - | ----------- | - | --- | --------- |  | - | --- | - |  | --- | --
|                                         |  | Three Months Ended (In thousands) |    
|                                         |  | March 31,                         |     |   | Variance$s |   |     | Variance% | 
|                                         |  | 2006                              |     |   | 2005        |   |     |          
|Interest and other income (expense), net |  | $                                 | 335 |   |             | $ | 384 |           |  | $ | (49 | ) |  | (13 | )%
|% of Revenue                             |  |                                   | 1   | % |             |   | 2   | %         |  |   |     |   |  |     |   

Interest and other income (expense), net is comprised primarily of interest income earned by the
Company on cash and short-term investments. Interest income increased by approximately $130,000 during the first quarter of fiscal year 2006 compared to the same period last year due primarily to a higher weighted average interest rate on our
investments. This higher rate generated greater interest income despite the $16.2 million cash outlay for the acquisition of performancesoft. Prior year interest and other income includes $130,000 of non-recurring gains in one of our international
subsidiaries.

Provision for income taxes



|                           |  |                                   |     |   |             |   |           |   |  |   |     |  |     |  
|-------------------------- |  | --------------------------------- | --- | - | ----------- | - | --------- | - |  | - | --- |  | --- | -
|                           |  | Three Months Ended (In thousands) |    
|                           |  | March 31,                         |     |   | Variance$s |   | Variance% |  
|                           |  | 2006                              |     |   | 2005        |   |           |  
|Provision for income taxes |  | $                                 | 449 |   |             | $ | 193       |   |  | $ | 256 |  | 132 | %
|% of Revenue               |  |                                   | 2   | % |             |   | 1         | % |  |   |     |  |     |  

For the three months ended March 31, 2006, we recorded an income tax provision of $449,000,
as compared to an income tax provision of $193,000 for the same period of fiscal year 2005. The increase in the income tax provision for the first quarter of fiscal year 2006 as compared to the first quarter of fiscal year 2005 is due to higher
projected domestic net income in 2006 and a higher effective tax rate for the quarter as a result of adopting SFAS 123R as of January 1, 2006. In addition, we experienced higher profit before tax due to the write off of purchased in-process
research and development costs of $900,000 associated with the acquisition of performancesoft treated as a discrete event.

In assessing
the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the
generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in
making this assessment. Based upon the level of historical tax losses, management believes it is more likely than not that the Company will not realize a majority of the benefits of these deductible differences. Therefore, a valuation allowance has
been established to offset the deferred tax assets where these benefits may not be realized. We continue to closely monitor the available evidence, both positive and negative, and may release portions of the valuation allowance in future periods.

The Companys ability to utilize the net operating losses and tax credit carry forwards in the future may be subject to an annual
limitation in the event of past or future ownership changes as defined in Section 382 of the Internal Revenue Code and similar state tax laws. The annual limitation may result in the expiration of net operating losses and tax credits before
utilization.



25



---

##### Table of Contents

Liquidity and Capital Resources

Our sources of cash, cash equivalents and short-term investments are funds generated from our business operations and funds that may be drawn down under our credit facility.

As of March 31, 2006, we had cash, cash equivalents and short-term investments of $42.2 million, a decrease of approximately $12.2 million from
$54.4 million at December 31, 2005. We also had $23.1 million in net working capital as of March 31, 2006, representing a decrease of approximately $15.8 million from $38.9 million at December 31, 2005.

Net cash provided by operating activities in the current quarter was $4.7 million, resulting from a net loss of $470,000, adjusted for non-cash charges,
including $920,000 of depreciation and amortization, $1.6 million in stock-based compensation, purchased in-process research and development of $900,000 related to our acquisition of performancesoft, net cash collections of accounts receivable of
$6.1 million, offset by a total of $4.3 million decrease in accounts payable, accrued and other associated liabilities, mainly due to payments made during the quarter.

Our primary source of operating cash flows is the collection of accounts receivable from our customers, including maintenance which is typically billed annually in advance. During the first quarter of fiscal year 2006
our cash flows were impacted significantly due to the acquisition of performancesoft. The net impact was approximately $15.3 million and was comprised of $15.6 million purchase price, net of $337,000 of cash on hand by performancesoft at the time of
acquisition. Our operating cash flows are also impacted by the timing of payments to our vendors for accounts payable. We generally pay our vendors and service providers in accordance with the invoice terms and conditions. The timing of cash
payments in future periods will be impacted by the terms of accounts payable arrangements and the timing of our cash inflows.

Cash used in
investing activities was $3.6 million for the three months ended March 31, 2006 compared to approximately $2.0 million provided by for the same period in fiscal 2005. The primary driver for the decrease in cash during the first quarter of
fiscal year 2006 was the acquisition of performancesoft which resulted in a net cash payment of approximately $16.2 million. Due to this acquisition, we liquidated our investments by a total of approximately $13.2 to accommodate the funding of this
transaction. In addition, during February 2006, a minority shareholder of Actuate Japan notified us that it wished to exercise its rights to put its equity interest in Actuate Japan and as a result we paid approximately $354,000 for this minority
interest during the first quarter of 2006.

Cash used in financing activities was $74,000 for the three months ended March 31, 2006
compared to $386,000 used for the same period in fiscal year 2005. This decrease in cash used was primarily the result of lower proceeds from the issuance of common stock in fiscal year 2006, offset by lower level of stock repurchases. During the
first three months of fiscal year 2006, we spent approximately $990,000 cash to repurchase 289,000 shares of common stock in the open market, while during the same period last year we spent approximately $1.5 million to repurchase approximately
566,000 shares of common stock.

We believe that our current cash balances and cash generated from operations will be sufficient to meet
our working capital and capital expenditures requirements for at least the next twelve months. Thereafter, if cash generated from operations is insufficient to satisfy our liquidity requirements, we may find it necessary to sell additional equity,
draw down under our existing credit facility or obtain additional credit facilities. The sale of additional equity could result in additional dilution to our current stockholders. A portion of our cash may be used to acquire or invest in
complementary businesses, including the acquisition of the minority interest in our 78% owned subsidiary in Japan, or complementary products or to obtain the right to use complementary technologies.

Contractual Obligations and Commercial Commitments.

The following table summarizes our contractual obligations as of March 31, 2006 (in thousands):



|                         |  |       |        |                  |   |             |  |             |       |            |   |       |  |   |    
|------------------------ |  | ----- | ------ | ---------------- | - | ----------- |  | ----------- | ----- | ---------- | - | ----- |  | - | ---
|                         |  | Total |        | Less than 1 year |   | 1  3 years |  | 3  5 years |       | Thereafter
|Obligations:             |  |       |        |                  |   |             |  |             |       |            |   |       |  |   |    
|Operating lease (1)      |  | $     | 21,801 |                  | $ | 5,629       |  | $           | 8,666 |            | $ | 7,024 |  | $ | 482
|Purchase obligations (2) |  |       | 2,495  |                  |   | 2,495       |  |             |      |            |   |      |  |   |   
|                         |  |       |        |                  |   |             |  |             |       |            |   |       |  |   |    
|Total                    |  | $     | 24,296 |                  | $ | 8,124       |  | $           | 8,666 |            | $ | 7,024 |  | $ | 482
|                         |  |       |        |                  |   |             |  |             |       |            |   |       |  |   |    

---

|(1) | Our future contractual obligations include minimum lease payments under operating leases at March 31, 2006, net of contractual sublease proceeds.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

|(2) | Purchase obligations represent an estimate of all open purchase orders and contractual obligations in the ordinary course of business for which we have not received the goods or
services as of March 31, 2006. Although open purchase orders are considered enforceable and legally binding, the terms generally allow us the option to cancel, reschedule and adjust our requirements based on our business needs prior to the
delivery of goods or performance of services.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Of the remaining net future minimum lease payments, approximately $11.7
million is included in restructuring liabilities on the Companys consolidated balance sheet as of March 31, 2006.

In connection
with the office building leases in South San Francisco, California, we initially provided the landlord with letters of credit in the amount of $3.9 million as a security deposit. We have provided a security interest in all of our assets as
collateral for the letter of credit. These letters of credit have been reduced at pre-determined intervals. As of March 31, 2006 the amounts remaining under these letters of credit total of approximately $900,000.



27



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk. Market risk
represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates. Our market risk exposure is primarily a result of credit risk, fluctuations in interest rates and foreign exchange rates.

Foreign Currency Exchange Risk. During the first three months of fiscal years 2006 and 2005 we derived 23% and 25%, respectively,
of our total revenues from sales outside of North America. We face exposure to market risk on these receivables with respect to fluctuations in the relative value of currencies. Our international revenues and expenses are denominated in foreign
currencies, principally the Euro and the British Pound Sterling. The functional currency of each of our foreign subsidiaries is the local currency. We are also exposed to foreign exchange rate fluctuations as the financial results of foreign
subsidiaries are translated into U.S. dollars in consolidation. As exchange rates vary, transaction gains and losses may vary from expectations and adversely impact overall expected profitability. Our gains due to foreign exchange rate fluctuations
were approximately $21,000 for the first three months of fiscal 2005 compared to gains of approximately $19,000 during the same period last year.

Interest Rate Risk. The primary objective of our investment activities is to preserve principal while at the same time maximizing yields without significantly increasing risk. To achieve this objective, we invest in highly liquid and
high quality debt securities. Due to the nature of our investments, we believe that there is no material risk exposure.

Credit Risk.Financial instruments that potentially subject us to concentrations of credit risk consist primarily of cash and cash equivalents, investments in marketable securities, trade accounts receivable. We have policies that limit investments in
investment grade securities and the amount of credit exposure to any one issuer. We perform ongoing credit evaluations of our customers and maintain an allowance for potential credit losses. We do not require collateral or other security to support
client receivables. Our credit risk is also mitigated because our customer base is diversified by geography and no single customer has accounted for more than 10% of our consolidated revenue on an annual basis. We generally do not use foreign
exchange contracts to hedge the risk in receivables denominated in foreign currencies. We do not hold or issue derivative financial instruments for trading or speculative purposes.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report (the Evaluation Date), the Company carried out an evaluation under the supervision and with
the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Companys disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and
15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)). There are inherent limitations to the effectiveness of any system of disclosure controls and procedures. Accordingly, even effective disclosure
controls and procedures can only provide reasonable, not absolute, assurance of achieving their control. Subject to these limitations, and based on the evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of
the Evaluation Date, the disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in the reports Actuate files and submits under the Exchange Act are recorded, processed, summarized
and reported as and when required.

Changes in Internal Controls

There were no changes in Actuates internal control over financial reporting during the three months ended March 31, 2006 that have materially affected, or are reasonably likely to materially affect,
Actuates internal control over financial reporting.

In January 2006, the Company acquired all of the outstanding shares of capital
stock of performancesoft, Inc., a privately-held entity headquartered in Toronto, Canada. It is expected that, prior to December 31, 2006, the Company will institute changes to performancesofts internal controls over financial
reporting. These changes are expected to align performancesofts internal controls over financial reporting with the Companys controls over financial reporting.



28



---

##### Table of Contents

Part II. Other Information

Item 1. Legal Proceedings

The Company is engaged in certain legal actions arising in the ordinary course
of business, including international employment litigation arising out of restructuring activities. Although there can be no assurance as to the outcome of such litigation, the Company believes that it has adequate legal defenses and that the
ultimate outcome of any of these actions will not have a material effect on the Companys financial position or results of operations.

Item 1A. Risk Factors

Investors should carefully consider the following risk factors and
warnings before making an investment decision, as well as the risks described in Part I, Item 1ARisk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005. The risks described below and in our Annual Report
are not the only ones facing Actuate. Additional risks that we do not yet know of or that we currently think are immaterial may also materially impair our business operations. If any of the following risks, currently unknown risks, or currently
known risks that are mistakenly believed to be immaterial, actually occur, our business, operating results or financial condition could be materially harmed. In such case, the trading price of our common stock could decline and you may lose all or
part of your investment. Investors should also refer to the other information set forth in this Quarterly Report on Form 10-Q, including the financial statements and the notes thereto.

THE COMPANYS OPERATING RESULTS MAY BE VOLATILE AND DIFFICULT TO PREDICT. IF IT FAILS TO MEET ITS ESTIMATES OF QUARTERLY AND ANNUAL OPERATING RESULTS OR IT FAILS
TO MEET THE EXPECTATIONS OF PUBLIC MARKET ANALYSTS AND INVESTORS, THE MARKET PRICE OF ITS STOCK MAY DECREASE SIGNIFICANTLY.

The
susceptibility of the Companys operating results to significant fluctuations makes any prediction, including the Companys estimates of future operating results, unreliable. In addition, the Company believes that period-to-period
comparisons of its operating results are not necessarily meaningful and you should not rely on them as indications of the Companys future performance. The Companys operating results have in the past varied, and may in the future vary
significantly due to factors such as the following:



| |  |  | Demand for its products;
| | - |  | ------------------------



| |  |  | The size and timing of significant orders for its products;
| | - |  | -----------------------------------------------------------



| |  |  | A slowdown or a decrease in spending on information technology by its current and/or prospective customers;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | The marketing by its competitors of products that are directly competitive with its products;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | The management, performance and expansion of its international operations;
| | - |  | --------------------------------------------------------------------------



| |  |  | Foreign currency exchange rate fluctuations;
| | - |  | --------------------------------------------



| |  |  | Customers desire to consolidate their purchases of enterprise reporting and business intelligence software to one or a very small number of vendors from which a customer has
already purchased software;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General domestic and international economic and political conditions, including war, terrorism, and the threat of war or terrorism;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Sales cycles and sales performance of its indirect channel partners;
| | - |  | --------------------------------------------------------------------



| |  |  | Changes in the way it and its competitors price their respective products and services, including maintenance and transfer fees;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued successful relationships and the establishment of new relationships with OEMs;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Changes in its level of operating expenses and its ability to control costs;
| | - |  | ----------------------------------------------------------------------------



| |  |  | The outcome or publicity surrounding any pending or threatened lawsuits;
| | - |  | ------------------------------------------------------------------------



| |  |  | Ability to make new products and product enhancements commercially available in a timely manner;
| | - |  | ------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

| |  |  | Budgeting cycles of its customers;
| | - |  | ----------------------------------



| |  |  | Failure to successfully manage its acquisitions;
| | - |  | ------------------------------------------------



| |  |  | Defects in its products and other product quality problems;
| | - |  | -----------------------------------------------------------



| |  |  | Failure to successfully meet hiring needs and unexpected personnel changes;
| | - |  | ---------------------------------------------------------------------------



| |  |  | Changes in the market segments and types of customers at which it focuses its sales and marketing efforts;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | Lost revenue due to the availability of open-source products of the Company and its competitors;
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | Changes in perpetual licensing models to term- or subscription-based models with respect to which license revenue is not fully recognizable at the time of initial sale; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in service models with respect to which consulting services are performed on a fixed-fee, rather than variable fee, basis.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------

Because the Companys software products are typically shipped shortly after orders are received, total revenues in any quarter are substantially
dependent on orders booked and shipped throughout that quarter. Furthermore, several factors may require the Company, in accordance with accounting principles generally accepted in the United States, to defer recognition of license fee revenue for a
significant period of time after entering into a license agreement, including:



| |  |  | Whether the license agreement includes both software products that are then currently available and software products or other enhancements that are still under development;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Whether the license agreement relates entirely or partly to software products that are currently not available;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | Whether the license agreement requires the performance of services that may preclude revenue recognition until successful completion of such services;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Whether the license agreement includes acceptance criteria that may preclude revenue recognition prior to customer acceptance; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Whether the license agreement includes undelivered elements (including limited terms or durations) that may preclude revenue recognition prior to customer acceptance.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, the Company may in the future experience fluctuations in its gross and operating margins due to changes in the
mix of its domestic and international revenues, changes in the mix of its direct sales and indirect sales and changes in the mix of license revenues and service revenues, as well as changes in the mix among the indirect channels through which its
products are offered.

A significant portion of the Companys total revenues in any given quarter is derived from existing customers.
The Companys ability to achieve future revenue growth, if any, will be substantially dependent upon its ability to increase revenues from license fees and services from existing customers, to expand its customer base and to increase the
average size of its orders. To the extent that such increases do not occur in a timely manner, the Companys business, operating results and financial condition would be harmed.

The Companys expense levels and any plans for expansion, including plans to increase its sales and marketing and research and development efforts,
are based in significant part on its expectations of future revenues and are relatively fixed in the short-term. If revenues fall below its expectations and it is unable to reduce its spending in response quickly, the Companys business,
operating results, and financial condition are likely to be harmed.

Based upon all of the factors described above, the Company has a
limited ability to forecast the amount and mix of future revenues and expenses and it is likely that in some future quarter, the Companys operating results will be below its estimates or the expectations of public market analysts and
investors. In the event that operating results are below its estimates or other expectations, the price of the Companys common stock could decline.

THE COMPANY HAS MADE, AND MAY IN THE FUTURE MAKE, ACQUISITIONS, WHICH INVOLVE NUMEROUS RISKS.

The Companys business
is highly competitive, and as such, its growth is dependent upon market growth and its ability to enhance its existing products, introduce new products on a timely basis and expand its distribution channels and



30



---

##### Table of Contents

professional services organization. One of the ways the Company has addressed and will continue to address these issues
is through acquisitions of other companies. On January 5, 2006, the Company purchased all of the outstanding capital stock of performancesoft, Inc., a privately held company located in Toronto, Canada (performancesoft).

Specifically, the acquisition of performancesoft involves numerous risks, including the following:



| |  |  | The Companys ability to maintain or achieve performancesoft revenue growth or to anticipate a decline in performancesoft revenue from any of its products or services;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys ability to develop and introduce performancesoft products and enhancements that respond to its customer requirements and rapid technological change;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys ability to maintain or select and implement appropriate business models and strategies within performancesoft;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | The risks inherent in international operations, such as currency exchange rate fluctuations and economic and political conditions in Canada;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The performancesoft transaction was completed without the benefit of audited financial statements from performancesoft;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | The performancesoft stock purchase agreement includes large escrow ($2.65 million) and earnout or contingent consideration (up to $13.5 million) provisions that could be the subject
of disputes between the Company and certain former performancesoft shareholders; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The performancesoft stock purchase agreement includes a covenant whereby the Company has agreed to keep the performancesoft subsidiary separate through fiscal 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

Generally, acquisitions (including that of performancesoft) involve numerous risks, including the following:



| |  |  | The benefits of the acquisition not materializing as planned or not materializing within the time periods or to the extent anticipated;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys ability to manage acquired entities people and processes that are headquartered in separate geographical locations from the Companys headquarters;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The possibility that the Company will pay more than the value it derives from the acquisition;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | Difficulties in integration of the operations, technologies, and products of the acquired companies;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | The assumption of certain known and unknown liabilities of the acquired companies;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | Difficulties in retaining key relationships with customers, partners and suppliers of the acquired company;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | The risk of diverting managements attention from normal daily operations of the business;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | The Companys ability to issue new releases of the acquired companys products on existing or other platforms;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | Negative impact to the Companys financial condition and results of operations and the potential write down of impaired goodwill and intangible assets resulting from combining
the acquired companys financial condition and results of operations with its financial statements;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Risks of entering markets in which the Company has no or limited direct prior experience; and
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | The potential loss of key employees of the acquired company.
| | - |  | ------------------------------------------------------------

Mergers and acquisitions of high-technology companies are inherently risky, and the Company cannot be certain that any acquisition will be successful and will not materially harm the Companys business, operating results or financial
condition.



31



---

##### Table of Contents

INTELLECTUAL PROPERTY CLAIMS AGAINST THE COMPANY CAN BE COSTLY AND COULD RESULT IN THE LOSS OF SIGNIFICANT RIGHTS.

Third parties may claim that the Companys current or future products infringe their intellectual property rights. The Company has
been subject to infringement claims in the past and it expects that companies in the Business Intelligence software market will increasingly be subject to infringement claims as the number of products and/or competitors in its industry segment grows
and the functionality of products in different industry segments overlaps. Any such claims, with or without merit, could be time-consuming to defend, result in costly litigation and expenses, divert managements attention and resources, cause
product shipment delays or require the Company to enter into royalty or licensing agreements. Such royalty or licensing agreements, if required, may not be available on terms acceptable to the Company or at all. A successful claim of product
infringement against the Company and its failure or inability to license the infringed or similar technology could harm the Companys business, operating results and financial condition.

IF THE COMPANY FAILS TO GROW REVENUE FROM INTERNATIONAL OPERATIONS AND EXPAND ITS INTERNATIONAL OPERATIONS ITS BUSINESS WOULD BE SERIOUSLY HARMED.

The Companys total revenues derived from sales outside North America were 23%, 25% and 24% for the first quarter of fiscal years 2006,
2005 and 2004, respectively. Its ability to achieve revenue growth in the future will depend in large part on its success in increasing revenues from international sales. The Company intends to continue to invest significant resources to expand its
sales and support operations outside North America and to enter additional international markets. In order to expand international sales, the Company must establish additional foreign operations, expand its international channel management and
support organizations, hire additional personnel, recruit additional international resellers and increase the productivity of existing international resellers. If it is not successful in expanding international operations in a timely and
cost-effective manner, the Companys business, operating results and financial condition could be harmed.

IF THE COMPANY DOES NOT SUCCESSFULLY
EXPAND ITS DISTRIBUTION CHANNELS AND DEVELOP AND MAINTAIN RELATIONSHIPS WITH OEMs, ITS BUSINESS WOULD BE SERIOUSLY HARMED.

To date, the
Company has sold its products principally through our direct sales force, as well as through indirect sales channels, such as its OEMs, resellers and systems integrators. The Companys revenues from license fees resulting from sales through
indirect channel partners were approximately 35%, 27%, and 24% for the first quarter of fiscal years 2006, 2005 and 2004, respectively. The Companys ability to achieve significant revenue growth in the future will depend in large part on the
success of its sales force in further establishing and maintaining relationships with indirect channel partners. In particular, a significant element of the Companys strategy is to embed its technology in products offered by OEMs for resale or
as a hosted application to such OEMs customers and end-users. The Company also intends to establish and expand its relationships with resellers and systems integrators so that such resellers and systems integrators will increasingly recommend
its products to their clients. The Companys future success will depend on the ability of its indirect channel partners to sell and support its products. If the sales and implementation cycles of its indirect channel partners are lengthy or
variable or its OEMs experience difficulties embedding its technology into their products or it fails to train the sales and customer support personnel of such indirect channel partners in a timely or effective fashion, the Companys business,
operating results and financial condition would be harmed.

Although the Company is currently investing, and plans to continue to invest,
significant resources to expand and develop relationships with OEMs, it has at times experienced and continues to experience difficulty in establishing and maintaining these relationships. If the Company is unable to successfully expand this
distribution channel and secure license agreements with additional OEMs on commercially reasonable terms, including significant up-front payments of minimum license fees, and extend existing license agreements with existing OEMs on commercially
reasonable terms, the Companys operating results would be harmed. Any inability by the Company to maintain existing or establish new relationships with



32



---

##### Table of Contents

indirect channel partners, including systems integrators and resellers, or, if such efforts are successful, a failure of
the Companys revenues to increase correspondingly with expenses incurred in pursuing such relationships, would harm the Companys business, operating results and financial condition.

THE COMPANY MAY NOT BE ABLE TO COMPETE SUCCESSFULLY AGAINST ITS CURRENT AND FUTURE COMPETITORS.

The Companys market is intensely competitive and characterized by rapidly changing technology, evolving standards and product releases by the
Companys competitors that are marketed to compete directly with the Companys products. The Companys competition comes in four principal forms:



| |  |  | Competition from current or future business intelligence software vendors such as Business Objects, Cognos, Hyperion, Information Builders, and MicroStrategy, each of which offers
enterprise reporting products;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Competition from other large software vendors such as IBM, Microsoft, Oracle and SAP, to the extent they include reporting functionality with their applications or databases;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Competition from other software vendors and software development tool vendors including providers of open-source software products; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Competition from the IT departments of current or potential customers that may develop scalable Enterprise Reporting Applications internally, which applications may be cheaper and
more customized than the Companys products.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Most of the Companys current and potential competitors have
significantly greater financial, technical, marketing and other resources than it does. These competitors may be able to respond more quickly to new or emerging technologies and changes in customer requirements or devote greater resources to the
development, promotion and sales of their products than the Company may. Also, most current and potential competitors have greater name recognition and the ability to leverage a significant installed customer base. These companies have released and
can continue to release competing enterprise reporting software products or significantly increase the functionality of their existing reporting software products, either of which could result in a loss of market share for the Company. The Company
expects additional competition as other established and emerging companies enter the Enterprise Reporting Application market and new products and technologies are introduced. Increased competition could result in price reductions, fewer customer
orders, reduced gross margins, longer sales cycles and loss of market share, any of which would harm the Companys business, operating results and financial condition.

Current and potential competitors may make strategic acquisitions or establish cooperative relationships among themselves or with third parties, thereby
increasing their ability to address the needs of the Companys prospective customers. Also, the Companys current or future channel partners may have established in the past, or may in the future, establish cooperative relationships with
the Companys current or potential competitors, thereby limiting the Companys ability to sell its products through particular distribution channels. It is possible that new competitors or alliances among current and new competitors may
emerge and rapidly gain significant market share. Such competition could reduce the Companys revenues from license fees and services from new or existing customers on terms favorable to us. If the Company is unable to compete successfully
against current and future competitors, the Companys business, operating results and financial condition would be harmed.

IF THE MARKET FOR
ENTERPRISE REPORTING AND PERFORMANCE MANAGEMENT APPLICATION SOFTWARE DOES NOT GROW AS THE COMPANY EXPECTS, ITS BUSINESS WOULD BE SERIOUSLY HARMED.

The market for Enterprise Reporting and Performance Management Application software products is still emerging and the Company cannot be certain that such market will continue to grow or that, even if the market does
grow, businesses will



33



---

##### Table of Contents

purchase the Companys products. If the market for Enterprise Reporting and Performance Management Application
software products fails to grow or grows more slowly than the Company expects, its business, operating results and financial condition would be harmed. To date, all of the Companys revenues have been derived from licenses for its enterprise
reporting software and related products and services, and it expects this to continue for the foreseeable future. The Company has spent, and intends to continue to spend, considerable resources educating potential customers and indirect channel
partners about Enterprise Reporting and Performance Management Applications and its products. However, if such expenditures do not enable its products to achieve any significant degree of market acceptance, the Companys business, operating
results and financial condition would be harmed.

BECAUSE THE SALES CYCLES OF THE COMPANYS PRODUCTS ARE LENGTHY AND VARIABLE, ITS QUARTERLY
RESULTS MAY FLUCTUATE.

The purchase of the Companys products by its end-user customers for deployment within the customers
organization typically involves a significant commitment of capital and other resources, and is therefore subject to delays that are beyond the Companys control. These delays can arise from a customers internal procedures to approve
large capital expenditures, budgetary constraints, the testing and acceptance of new technologies that affect key operations and general economic and political events. The sales cycle for initial orders and larger follow-on orders for the
Companys products can be lengthy and variable. Additionally, sales cycles for sales of the Companys products to OEMs tend to be longer, ranging from 6 to 24 months or more, and may involve convincing the OEMs entire organization
that the Companys products are the appropriate software for their applications. This time period does not include the sales and implementation cycles of such OEMs own products, which can be longer than the Companys sales and
implementation cycles. Certain of the Companys customers have in the past, or may in the future, experience difficulty completing the initial implementation of Actuates products. Any difficulties or delays in the initial implementation
by the Companys end-user customers or indirect channel partners could cause such customers to reject the Companys software or lead to the delay or non-receipt of future orders for the large-scale deployment of its products, in which case
the Companys business, operating results and financial condition would be harmed.

ADVANCES IN HARDWARE TECHNOLOGY MAY CAUSE OUR SOFTWARE REVENUE
TO DECLINE.

In the past, the Company has licensed software for a certain number of processors or CPUs to many
of its customers. Advances in hardware technology, including, but not limited to, greater CPU clock speeds, multiple-core processors and virtualization, have afforded software performance gains to some customers, causing them to defer additional
software purchases from the Company. The occurrence of any of these events, and other future advances, could seriously harm the Companys business, operating results and financial condition. Furthermore, in many cases, use of the software on
such advanced hardware without payment of a transfer fee is prohibited by the terms of applicable license agreements or Company policies. The Company intends to require compliance with such terms and as a result of its enforcement efforts, customers
may defer or cease purchasing additional software or maintenance and support. The occurrence of any of these events could seriously harm the Companys business, operating results and financial condition.

IF THE COMPANY IS UNABLE TO FAVORABLY ASSESS THE EFFECTIVENESS OF ITS INTERNAL CONTROL OVER FINANCIAL REPORTING, IN FUTURE PERIODS, OR IF THE COMPANYS
INDEPENDENT AUDITORS ARE UNABLE TO PROVIDE AN UNQUALIFIED ATTESTATION REPORT ON SUCH ASSESSMENT, THE COMPANYS STOCK PRICE COULD BE ADVERSELY AFFECTED.

Pursuant to Section 404 of the Sarbanes-Oxley Act of 2002 (Section 404), the Companys management is required to report on, and its independent auditors are required to attest to, the
effectiveness of the Companys internal controls over financial reporting on an ongoing basis. The Companys assessment, testing and evaluation of the design and operating



34



---

##### Table of Contents

effectiveness of its internal control over financial reporting are ongoing. The Company identified one material weakness,
which was disclosed in Section 9A of the Companys Annual Report on Form 10-K for the year ended December 31, 2004 as filed with the Securities and Exchange Commission on March 16, 2005, as amended by Form 10-K/A filed with the
Securities and Exchange Commission on May 2, 2005. The Company cannot predict the outcome of its testing in future periods. If in future periods the Company concludes that its internal control over financial reporting is not effective, it may
be required to change its internal control over financial reporting to remediate deficiencies, and investors may lose confidence in the reliability of its financial statements, causing the Companys stock price to decline.

SECTION 404 AND OTHER RECENTLY ENACTED REGULATORY CHANGES HAVE CAUSED THE COMPANY TO INCUR INCREASED COSTS AND OPERATING EXPENSES AND MAY MAKE IT MORE DIFFICULT FOR
THE COMPANY TO ATTRACT AND RETAIN QUALIFIED OFFICERS AND DIRECTORS.

The Sarbanes-Oxley Act of 2002 and recently enacted rules of the
SEC and Nasdaq have caused the Company to incur significant increased costs as it implements and responds to new requirements. In particular, the rules governing the standards that must be met for management to assess its internal controls over
financial reporting under Section 404 are new and complex, and require significant documentation, testing and possible remediation. This ongoing process of reviewing, documenting and testing the Companys internal controls over financial
reporting has resulted in, and will likely continue to result in, a significant strain on the Companys management, information systems and resources. Furthermore, achieving and maintaining compliance with Sarbanes-Oxley and other new rules and
regulations has required the Company to hire additional personnel and has and will continue to require it to use additional outside legal, accounting and advisory services.

Any acquisitions made by the Company will also put a significant strain on its management, information systems and resources. In addition, any expansion
of the Companys international operations will lead to increased financial and administrative demands associated with managing its international operations and managing an increasing number of relationships with foreign partners and customers
and expanded treasury functions to manage foreign currency risks, all of which will require implementation of any changes necessary to maintain effective internal controls over financial reporting.

Any failure to satisfy the new rules could make it more difficult for the Company to obtain certain types of insurance, including director and officer
liability insurance, and it may be forced to accept reduced policy limits and coverage or incur substantially higher costs to obtain the same or similar coverage. Alternatively, the Company may determine that it should reduce its director and
officer liability insurance policy limits. The impact of any of these events could also make it more difficult for the Company to attract and retain qualified persons to serve on its board of directors, or as executive officers.

IF THE COMPANY DOES NOT RESPOND TO RAPID TECHNOLOGICAL CHANGES, ITS PRODUCTS COULD BECOME OBSOLETE.

The market for the Companys products is characterized by rapid technological changes, frequent new product introductions and enhancements, changing
customer demands, and evolving industry standards. Any of these factors can render existing products obsolete and unmarketable. The Company believes that its future success will depend in large part on its ability to support current and future
releases of popular operating systems and computer programming languages, databases and software applications, to timely develop new products that achieve market acceptance and to meet an expanding range of customer requirements. If the announcement
or introduction of new products by the Company or its competitors or any change in industry standards causes customers to defer or cancel purchases of existing products, the Companys business, operating results and financial condition would be
harmed.

As a result of the complexities inherent in Enterprise Reporting Applications, major new products and product enhancements can
require long development and testing periods. In addition, customers may delay their purchasing decisions



35



---

##### Table of Contents

in anticipation of the general availability of new or enhanced versions of the Companys products. As a result,
significant delays in the general availability of such new releases or significant problems in the installation or implementation of such new releases could harm the Companys business, operating results and financial condition. If the Company
fails to successfully develop, on a timely and cost effective basis, product enhancements or new products that respond to technological change, evolving industry standards or customer requirements or such new products and product enhancements fail
to achieve market acceptance, the Companys business, operating results and financial condition would be harmed.

IF THE COMPANY DOES NOT RELEASE
NEW PRODUCTS AND ENHANCEMENTS TO EXISTING PRODUCTS IN A TIMELY MANNER OR IF SUCH NEW PRODUCTS AND ENHANCEMENTS, INCLUDING THE COMPANYS OPEN SOURCE PROJECT, FAIL TO ACHIEVE MARKET ACCEPTANCE, THE COMPANYS BUSINESS COULD BE SERIOUSLY
HARMED.

The Company believes that its future success will depend in large part on the success of new products and enhancements to its
products that it makes generally available. Prior to the release of any new products or enhancements, the products must undergo a long development and testing period. To date, the development and testing of new products and enhancements have taken
longer than expected. In the event the development and testing of new products and enhancements continue to take longer than expected, the release of new products and enhancements will be delayed. If the Company fails to release new products and
enhancements in a timely manner, its business, operating results and financial condition would be harmed. In addition, if such new products and enhancements do not achieve market acceptance, the Companys business, operating results and
financial condition would be harmed.

The Company has developed a Business Intelligence Reporting Tools (BIRT) open source code
project as part of the Eclipse open source code foundation. The Company hopes that BIRT and a commercialized version of BIRT will be widely adopted by Java developers and will result in such developers recommending to their companies that they
license the Companys commercially available products. If BIRT does not achieve market acceptance and result in promoting sales of commercially available products, the Companys business, operating results and financial condition may be
harmed.

THE SUCCESS OF THE COMPANYS OPEN-SOURCE BIRT INITIATIVE IS DEPENDENT ON BUILDING A DEVELOPER COMMUNITY AROUND BIRT.

The success of the Companys BIRT initiative is dependent on the open source contributions of third-party programmers and corporations, and if they
cease to make these contributions to the Eclipse open source project, the BIRT project, or the general open source movement, the Companys BIRT product strategy could be adversely affected. If key members, or a significant percentage, of this
group of developers or corporations decides to cease development of Eclipse, BIRT or other open source applications, the Company would have to either rely on another party (or parties) to develop these technologies, develop them itself or adapt its
open source product strategy accordingly. This could increase the Companys development expenses, delay its product releases and upgrades or adversely impact customer acceptance of open source offerings.

THE COMPANYS INTERNATIONAL OPERATIONS ARE SUBJECT TO SIGNIFICANT RISKS.

A substantial portion of the Companys revenues is derived from international sales. International operations are subject to a number of risks, any of which could harm our business, operating results and
financial conditions. These risks include the following:



| |  |  | Economic and political instability, including war and terrorism or the threat of war and terrorism;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | Difficulty in managing an organization spread across many countries;
| | - |  | --------------------------------------------------------------------



| |  |  | Multiple and conflicting tax laws and regulations;
| | - |  | --------------------------------------------------



| |  |  | Costs of localizing products for foreign countries;
| | - |  | ---------------------------------------------------



36



---

##### Table of Contents

| |  |  | Difficulty in hiring employees and difficulties and high costs associated with terminating employees and restructuring operations in foreign countries;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Trade laws and business practices favoring local competition;
| | - |  | -------------------------------------------------------------



| |  |  | Dependence on local vendors;
| | - |  | ----------------------------



| |  |  | Compliance with multiple, conflicting and changing government laws and regulations;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Weaker intellectual property protection in foreign countries and potential loss of proprietary information due to piracy or misappropriation;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Longer sales cycles;
| | - |  | --------------------



| |  |  | Import and export restrictions and tariffs;
| | - |  | -------------------------------------------



| |  |  | Difficulties in staffing and managing foreign operations;
| | - |  | ---------------------------------------------------------



| |  |  | The significant presence of some of our competitors in certain international markets;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | Greater difficulty or delay in accounts receivable collection; and
| | - |  | ------------------------------------------------------------------



| |  |  | Foreign currency exchange rate fluctuations.
| | - |  | --------------------------------------------

The Company
believes that, over time, an increasing portion of its revenues and costs will be denominated in foreign currencies. To the extent such denomination in foreign currencies does occur, gains and losses on the conversion to U.S. dollars of accounts
receivable, accounts payable and other monetary assets and liabilities arising from international operations may contribute to fluctuations in the Companys results of operations. Although the Company may in the future decide to undertake
foreign exchange hedging transactions to cover a portion of its foreign currency transaction exposure, it currently does not attempt to cover any foreign currency exposure. If it is not successful in any future foreign exchange hedging transactions
in which it engages, the Companys business, operating results and financial condition could be harmed.

THE COMPANYS EXECUTIVE OFFICERS AND
CERTAIN KEY PERSONNEL ARE CRITICAL TO ITS BUSINESS AND IT MAY NOT BE ABLE TO RECRUIT AND RETAIN THE PERSONNEL IT NEEDS.

The
Companys future success depends upon the continued service of its executive officers and other key engineering, sales, marketing and customer support personnel. None of its officers or key employees is bound by an employment agreement for any
specific term. If the Company loses the service of one or more of our key employees, or if one or more of our executive officers or key employees decide to join a competitor or otherwise compete directly or indirectly with it, this could have a
significant adverse effect on the Companys business.

In addition, because experienced personnel in our industry are in high demand
and competition for their talents is intense, the Company has relied on its ability to grant stock options as one mechanism for recruiting and retaining this highly skilled talent. Accounting regulations that have recently taken effect require the
expensing of stock options, which will impair our future ability to provide these incentives without incurring significant compensation costs. There can be no assurance that the Company will continue to successfully attract and retain key personnel
in the future.

CHANGES IN, OR INTERPRETATIONS OF, ACCOUNTING RULES AND REGULATIONS COULD RESULT IN UNFAVORABLE ACCOUNTING CHARGES.

The Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United States of America.
These principles are subject to interpretation by the Securities and Exchange Commission (the SEC) and various bodies formed to interpret and create appropriate accounting policies. A change in these policies can have a significant
effect on the Companys reported results and may even retroactively affect previously



37



---

##### Table of Contents

reported transactions. The Companys accounting policies that recently have been or may be affected by changes in
the accounting rules are as follows:



| |  |  | Software revenue recognition;
| | - |  | -----------------------------



| |  |  | Accounting for income taxes;
| | - |  | ----------------------------



| |  |  | Accounting for business combinations and related goodwill; and
| | - |  | --------------------------------------------------------------



| |  |  | Accounting for stock issued to employees.
| | - |  | -----------------------------------------

THE COMPANY MAY BE UNABLE
TO SUSTAIN OR INCREASE ITS PROFITABILITY.

While the Company was profitable in its last two fiscal years, it incurred net losses during
fiscal year 2003 and 2002. Its ability to sustain or increase profitability on a quarterly or annual basis will be affected by changes in its business. It expects its operating expenses to increase as its business grows, and it anticipates that it
will make investments in its business. Therefore, the Companys results of operations will be harmed if its revenues do not increase at a rate equal to or greater than increases in its expenses or are insufficient for it to sustain
profitability.

IF THE COMPANY OVERESTIMATES REVENUES, IT MAY BE UNABLE TO REDUCE ITS EXPENSES TO AVOID OR MINIMIZE A NEGATIVE IMPACT ON ITS RESULTS OF
OPERATIONS.

The Companys revenues are difficult to forecast and are likely to fluctuate significantly from period to period. The
Company bases its operating expense budgets on expected revenue trends. The Companys estimates of sales trends may not correlate with actual revenues in a particular quarter or over a longer period of time. Variations in the rate and timing of
conversion of the Companys sales prospects into actual licensing revenues could cause it to plan or budget inaccurately and those variations could adversely affect the Companys financial results. In particular, delays, reductions in
amount or cancellation of customers purchases would adversely affect the overall level and timing of the Companys revenues and its business, results of operations and financial condition could be harmed. In addition, many of its
expenses, such as office and



38



---

##### Table of Contents

equipment leases and certain personnel costs, are relatively fixed. It may be unable to adjust spending quickly enough to
offset any unexpected revenue shortfall. Accordingly, any shortfall in revenue may cause significant variation in operating results in any period.

IF
THE COMPANYS PRODUCTS CONTAIN MATERIAL DEFECTS, ITS REVENUES MAY DECLINE.

Software products as complex as those offered by the
Company often contain errors or defects, particularly when first introduced, when new versions or enhancements are released and when configured to individual customer computing systems. The Company currently has known errors and defects in its
products. Despite testing conducted by the Company, if additional defects and errors are found in current versions, new versions or enhancements of its products after commencement of commercial shipment, this could result in the loss of revenues or
a delay in market acceptance. The occurrence of any of these events could seriously harm the Companys business, operating results and financial condition.

THE COMPANY MAY BE SUBJECT TO PRODUCT LIABILITY CLAIMS.

Although license agreements with our customers typically contain
provisions designed to limit the Companys exposure to potential product liability claims, it is possible that such limitation of liability provisions may not be effective as a result of existing or future laws or unfavorable judicial
decisions. The sale and support of the Companys products may entail the risk of such claims, which are likely to be substantial in light of the use of its products in business-critical applications. A product liability claim brought against
the Company could seriously harm its business, operating results and financial condition.

THE PROTECTION OF OUR PROPRIETARY RIGHTS MAY BE INADEQUATE.

The Company has a small number of issued and pending U.S. patents expiring at varying times ranging from 2015 to 2019. The Company
relies primarily on a combination of copyright and trademark laws, trade secrets, confidentiality procedures and contractual provisions to protect its proprietary technology. For example, the Company licenses its software pursuant to shrink- or
click-wrap or signed license agreements that impose certain restrictions on licensees ability to utilize the software. In addition, the Company seeks to avoid disclosure of its intellectual property, including by requiring those persons with
access to its proprietary information to execute confidentiality agreements with the Company and by restricting access to its source code. The Company takes precautions to protect our software, certain documentation, and other written materials
under trade secret and copyright laws, which afford only limited protection.

Despite the Companys efforts to protect its proprietary
rights, unauthorized parties may attempt to copy aspects of its products or to obtain and use information that the Company regards as proprietary. Policing unauthorized use of the Companys products is difficult, and while it is unable to
determine the extent to which piracy of its software products exists, software piracy can be expected to be a persistent problem. In addition, the laws of many countries do not protect the Companys proprietary rights to as great an extent as
do the laws of the United States. If the Companys means of protecting its proprietary rights is not adequate or its competitors independently develop similar technology, the Companys business could be seriously harmed.

THE COMPANYS COMMON STOCK PRICE MAY BE VOLATILE, WHICH COULD RESULT IN SUBSTANTIAL LOSSES FOR STOCKHOLDERS.

The market price of shares of the Companys common stock has been and is likely to continue to be highly volatile and may be significantly affected
by factors such as the following:



| |  |  | Actual or anticipated fluctuations in its operating results;
| | - |  | ------------------------------------------------------------



| |  |  | Changes in the economic and political conditions in the United States and abroad;
| | - |  | ---------------------------------------------------------------------------------



39



---

##### Table of Contents

| |  |  | Terrorist attacks, war or the threat of terrorist attacks and war;
| | - |  | ------------------------------------------------------------------



| |  |  | The announcement of mergers or acquisitions by the Company or its competitors;
| | - |  | ------------------------------------------------------------------------------



| |  |  | Developments in ongoing or threatened litigation;
| | - |  | -------------------------------------------------



| |  |  | Announcements of technological innovations;
| | - |  | -------------------------------------------



| |  |  | Failure to comply with the requirements of Section 404 of the Sarbanes-Oxley Act;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | New products or new contracts announced by it or its competitors;
| | - |  | -----------------------------------------------------------------



| |  |  | Developments with respect to copyrights or proprietary rights;
| | - |  | --------------------------------------------------------------



| |  |  | Price and volume fluctuations in the stock market;
| | - |  | --------------------------------------------------



| |  |  | Changes in corporate purchasing of Enterprise Reporting Application software;
| | - |  | -----------------------------------------------------------------------------



| |  |  | Adoption of new accounting standards affecting the software industry (including stock option-expensing roles); and
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in financial estimates by securities analysts.
| | - |  | ------------------------------------------------------

In addition, following periods of volatility in the market price of a particular companys securities, securities class action litigation has often been brought against such company. If the Company is involved in such litigation, it
could result in substantial costs and a diversion of managements attention and resources and could harm the Companys business, operating results and financial condition.

CHANGES IN TAX RATES OR NEGATIVE TAX RULINGS COULD ADVERSELY IMPACT THE COMPANYS FINANCIAL RESULTS.

The Company is taxable principally in the United States and certain jurisdictions in Europe and Asia/Pacific. All of these jurisdictions have in the past and may in the future make changes to their corporate income tax rates and other
income tax laws, which could increase the Companys future income tax provision. While the Company believes that all material income tax liabilities are reflected properly in its balance sheet, it has no assurance that it will prevail in all
cases in the event the taxing authorities disagree with its interpretations of the tax law. Future levels of research and development spending will impact the Companys entitlement to related tax credits, which generally lower its effective
income tax rate. Future effective income tax rates could be adversely affected if earnings are lower than anticipated in jurisdictions where the Company has statutory tax rates lower than in the United States.

CERTAIN OF THE COMPANYS CHARTER PROVISIONS AND DELAWARE LAW MAY PREVENT OR DETER A CHANGE IN CONTROL OF ACTUATE.

The Companys Certificate of Incorporation, as amended and restated (the Certificate of Incorporation), and Bylaws, as amended and
restated (Bylaws), contain certain provisions that may have the effect of discouraging, delaying or preventing a change in control of the Company or unsolicited acquisition proposals that a stockholder might consider favorable, including
provisions authorizing the issuance of blank check preferred stock and eliminating the ability of stockholders to act by written consent. In addition, certain provisions of Delaware law and the Companys stock option plans may also
have the effect of discouraging, delaying or preventing a change in control or unsolicited acquisition proposals. The anti-takeover effect of these provisions may also have an adverse effect on the public trading price of the Companys common
stock

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The table below sets forth information regarding
repurchases of Actuate common stock by Actuate during the three months ended March 31, 2006.



40



---

##### Table of Contents

Issuer Purchases of Equity Securities



|                                           |  |                                  |  |                              |      |                                                                           |         |                                                                            |  
|------------------------------------------ |  | -------------------------------- |  | ---------------------------- | ---- | ------------------------------------------------------------------------- | ------- | -------------------------------------------------------------------------- | -
|Period                                     |  | Total Number of Shares Purchased |  | Average price paid per
share |      | Total number of shares purchased as part of publiclyannouncedprograms (1) |         | Maximum dollarvalue of sharesthat may yet bepurchased underthe program (1)
|Month #1                                   |  |                                  |  |                              |      |                                                                           |         |                                                                            |  
|January 1, 2006 through January 31, 2006   |  |                                 |  |                              |      |                                                                           |        |                                                                            | 
|Month #2                                   |  |                                  |  |                              |      |                                                                           |         |                                                                            |  
|February 1, 2006 through February 28, 2006 |  | 289,000                          |  | $                            | 3.39 |                                                                           | 289,000 |                                                                            | 
|Month #3                                   |  |                                  |  |                              |      |                                                                           |         |                                                                            |  
|March 1, 2006 through March 31, 2006       |  |                                 |  |                              |      |                                                                           |        |                                                                            | 
|                                           |  |                                  |  |                              |      |                                                                           |         |                                                                            |  
|Total                                      |  | 289,000                          |  | $                            | 3.39 |                                                                           | 289,000 |                                                                            | 
|                                           |  |                                  |  |                              |      |                                                                           |         |                                                                            |  

---

|(1) | On September 19, 2001, the Companys Board of Directors authorized a stock repurchase program of up to $6.0 million of our common stock. On October 24, 2002 and
April 28, 2004 Actuates Board of Directors extended the stock repurchase program by authorizing the management to repurchase up to an additional $3.0 million and $1.5 million worth of Companys common stock, respectively. On
July 28, 2004, the Companys Board of Directors authorized management to repurchase, on an on-going basis, up to $1.5 million Actuate common stock each calendar quarter. During the fourth quarter of 2004, the Board of Directors suspended
the repurchase program.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In January 2005, pursuant to the stock repurchase program announced in September 2001, and extended
from time to time by the Companys Board of Directors, the Board of Directors approved an on-going extension of the Companys stock repurchase program. This was further confirmed in April 2005, July 2005 and October 2005 when the
Board of Directors authorized management to proceed with the repurchases. The Company is authorized to repurchase Actuate common stock in an amount not to exceed cash flow from operations during the prior quarter, with the actual amount to be
approved in advance by the Board. Since January 1, 2005, the Company repurchased a total of 3.3 million shares of the Companys common stock, totaling approximately $8.1 million.

Item 6. Exhibits

31.1    Rule 13a-14(a)/15d-14(a) Certification of the Chief
Executive Officer

31.2    Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer

32.1    Section 1350 Certifications

Signature

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.



|                    |  |                                  |  |                                                                                                       
|------------------- |  | -------------------------------- |  | ------------------------------------------------------------------------------------------------------
|                    |  | Actuate Corporation (Registrant)
|                    |  |                                 
|Dated: May 10, 2006 |  | By:                              |  | /s/ DANIEL A. GAUDREAU                                                                                
|                    |  |                                  |  | Daniel A. Gaudreau                                                                                    
|                    |  |                                  |  | Chief Financial Officer, Senior Vice President of
Finance (Principal Financial and Accounting Officer)



41