##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



Form 10-Q/A

Amendment No. 1 to Form 10-Q



---



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



For the quarterly period ended June 30, 2004.



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



For the transition period from              to



Commission File Number 000-30293



---



EMBARCADERO TECHNOLOGIES, INC.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 68-0310015                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



100 CALIFORNIA
STREET, SUITE 1200

SAN FRANCISCO, CA 94111

(415) 834-3131

(Address of principal executive offices)



---



Indicate by check mark whether the registrant (1) 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 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.    x  Yes ̈No



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



The number of shares outstanding of the Registrants Common Stock as of December 31,
2004 was 26,326,813.



---



---

##### Table of Contents

INTRODUCTORY NOTE



The Audit Committee of our Board of Directors recently completed an investigation focused on our revenue recognition
practices related to transactions with certain distributors and resellers, principally those of our United Kingdom subsidiary, Embarcadero Europe Ltd. (Embarcadero Europe). Upon completion of this investigation, we concluded that it was
necessary to restate certain financial data to properly reflect sales to certain international distributors and resellers on a sell-through basis, which is consistent with our revenue recognition policy, for the quarters ended March 31 and June 30,
2004.



We are today filing amended Forms 10-Q to restate our
financial results with respect to the quarterly periods ended March 31 and June 30, 2004. We are also filing our Quarterly Report on Form 10-Q for the quarter ended September 30, 2004, which was delayed during the investigation into the issues
surrounding this financial restatement.



Generally, no attempt
has been made in this Form 10-Q/A to modify or update other disclosures presented in the original report on Form 10-Q except as required to reflect the effects of the restatement. This Form 10-Q/A generally does not reflect events occurring after
the filing of the original Form 10-Q or modify or update those disclosures affected by subsequent events. Information not affected by the restatement is unchanged and reflects the disclosures made at the time of the original filing of the Form 10-Q.
Accordingly, this Form 10-Q/A should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the original Form 10-Q, including any amendments to those filings. The following items have
been amended as a result of the restatement:



| |  | Part I, Item 1, Financial Information, has been revised to reflect the restatement;
| | - | -----------------------------------------------------------------------------------



| |  | Part I, Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations, has been revised to reflect the restatement;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Part I, Item 4, Controls and Procedures; and
| | - | --------------------------------------------



| |  | Part II, Item 6, Exhibits and Reports on Form 8-K.
| | - | --------------------------------------------------



Our Chief Executive Officer and Chief Financial Officer have also reissued their certifications required by Sections 302 and 906 of the Sarbanes-Oxley
Act.



We are restating our financial results for the three and
six months ended March 31 and June 30, 2004, to conform to our internal revenue recognition policies to recognize revenue from sales by distributors and resellers on a sell-through basis, and to correct an error in calculating the amortization of
our deferred revenue related to maintenance contracts generated by Embarcadero Europe in the quarter ended June 30, 2004. The restatement excludes revenue previously recognized from certain distributors and resellers, and defers it until all
criteria for the recognition of revenue have been satisfied. Further, the restatement corrects an error in calculating the amortization of our deferred revenue related to maintenance contracts generated by Embarcadero Europe. As a result of the
restatement, total revenues have decreased by $181,000 for the quarter ended March 31, 2004, $366,000 for the quarter ended June 30, 2004, and $547,000 for the six months ended June 30, 2004; net income has decreased by $130,000 for the quarter
ended March 31, 2004, net loss increased by $326,000 for the quarter ended June 30, 2004, and net income has decreased by $456,000 for the six months ended June 30, 2004; and diluted earnings per share has decreased $0.01 for the quarter ended March
31, 2004, basic and diluted loss per share increased by $0.01 for the quarter ended June 30, 2004, and basic and diluted earnings per share decreased by $0.02 for the six months ended June 30, 2004.



None of the adjustments resulting from the restatement has any impact on cash
balances for any period. However, our condensed consolidated statements of cash flows have been restated to reflect the restated income and revisions to certain balance sheet accounts. There were no other changes to the cash flows statements.



Additional detail regarding the restatement is discussed below
in Note 1 of our Notes to Condensed Consolidated Financial Statements.



2



---

##### Table of Contents

EMBARCADERO TECHNOLOGIES, INC.



INDEX



|                              |  |                                                                                                           |  |     
|----------------------------- |  | --------------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                           |  | Page
|                              | 
|PART I. FINANCIAL INFORMATION |  |                                                                                                          
|                              |  |                                                                                                          
|ITEM 1.                       |  | FINANCIAL STATEMENTS                                                                                      |  |     
|                              |  |                                                                                                          
|                              |  | Condensed Consolidated Balance Sheets as of June 30, 2004 and December 31, 2003                           |  | 4   
|                              |  |                                                                                                          
|                              |  | Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2004 and 2003 |  | 5   
|                              |  |                                                                                                          
|                              |  | Condensed Consolidated Statements of Cash Flows for the three and six months ended June 30, 2004 and 2003 |  | 6   
|                              |  |                                                                                                          
|                              |  | Notes to Condensed Consolidated Financial Statements                                                      |  | 7   
|                              |  |                                                                                                          
|ITEM 2.                       |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OFOPERATIONS                      |  | 17  
|                              |  |                                                                                                          
|ITEM 3.                       |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                |  | 33  
|                              |  |                                                                                                          
|ITEM 4.                       |  | CONTROLS AND PROCEDURES                                                                                   |  | 33  
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                          
|                              |  |                                                                                                          
|ITEM 1.                       |  | LEGAL PROCEEDINGS                                                                                         |  | 35  
|                              |  |                                                                                                          
|ITEM 2.                       |  | CHANGES IN SECURITIES AND USE OF PROCEEDS                                                                 |  | 35  
|                              |  |                                                                                                          
|ITEM 4.                       |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                       |  | 35  
|                              |  |                                                                                                          
|ITEM 6.                       |  | EXHIBITS AND REPORTS ON FORM 8-K                                                                          |  | 35  
|                              | 
|SIGNATURE                     |  | 37                                                                                                       



3



---

##### Table of Contents

PART I- FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



EMBARCADERO TECHNOLOGIES, INC.



CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value)

(unaudited)



|                                           |  |              |        |   |                  |   |        |  
|------------------------------------------ |  | ------------ | ------ | - | ---------------- | - | ------ | -
|                                           |  | June 30,2004 |        |   | December 31,2003 |  
|                                           |  | (restated)   |        |   |                  |  
|ASSETS                                     |  |              |        |   |                  |   |        |  
|Current Assets:                            |  |              |        |   |                  |   |        |  
|Cash and cash equivalents                  |  | $            | 51,152 |   |                  | $ | 45,066 |  
|Short-term marketable securities           |  |              | 14,592 |   |                  |   | 12,901 |  
|Trade accounts receivable, net             |  |              | 7,340  |   |                  |   | 8,237  |  
|Prepaid expenses and other current assets  |  |              | 2,026  |   |                  |   | 1,670  |  
|Deferred income taxes                      |  |              | 465    |   |                  |   | 465    |  
|                                           |  |              |        |   |                  |   |        |  
|Total current assets                       |  |              | 75,575 |   |                  |   | 68,339 |  
|                                           |  |             
|Property and equipment, net                |  |              | 3,132  |   |                  |   | 3,259  |  
|Goodwill                                   |  |              | 10,337 |   |                  |   | 10,337 |  
|Other intangible assets, net               |  |              | 288    |   |                  |   | 692    |  
|Deferred income taxes                      |  |              | 3,711  |   |                  |   | 3,711  |  
|Other assets, net                          |  |              | 2,689  |   |                  |   | 3,692  |  
|                                           |  |              |        |   |                  |   |        |  
|Total assets                               |  | $            | 95,732 |   |                  | $ | 90,030 |  
|                                           |  |              |        |   |                  |   |        |  
|LIABILITIES AND STOCKHOLDERS EQUITY       |  |              |        |   |                  |   |        |  
|                                           |  |             
|Current Liabilities:                       |  |              |        |   |                  |   |        |  
|Accounts payable                           |  | $            | 180    |   |                  | $ | 1,011  |  
|Accrued liabilities                        |  |              | 5,361  |   |                  |   | 5,098  |  
|Capital lease obligations                  |  |              | 176    |   |                  |   |       |  
|Deferred revenue                           |  |              | 13,756 |   |                  |   | 13,219 |  
|                                           |  |              |        |   |                  |   |        |  
|Total current liabilities                  |  |              | 19,473 |   |                  |   | 19,328 |  
|Long-term deferred revenue                 |  |              | 252    |   |                  |   | 251    |  
|Long-term capital lease obligations        |  |              | 309    |   |                  |   |       |  
|Long-term restructuring accrual            |  |              | 2,067  |   |                  |   | 203    |  
|                                           |  |              |        |   |                  |   |        |  
|Total liabilities                          |  |              | 22,101 |   |                  |   | 19,782 |  
|                                           |  |              |        |   |                  |   |        |  
|Stockholders Equity:                      |  |              |        |   |                  |   |        |  
|Common stock at $0.001 par value           |  |              | 28     |   |                  |   | 28     |  
|Treasury stock                             |  |              | (6,875 | ) |                  |   | (6,287 | )
|Additional paid-in capital                 |  |              | 84,631 |   |                  |   | 80,145 |  
|Accumulated other comprehensive income     |  |              | 304    |   |                  |   | 374    |  
|Deferred stock-based compensation          |  |              | (2,880 | ) |                  |   | (1,519 | )
|Accumulated deficit                        |  |              | (1,577 | ) |                  |   | (2,493 | )
|                                           |  |              |        |   |                  |   |        |  
|Total stockholders equity                 |  |              | 73,631 |   |                  |   | 70,248 |  
|                                           |  |              |        |   |                  |   |        |  
|Total liabilities and stockholders equity |  | $            | 95,732 |   |                  | $ | 90,030 |  
|                                           |  |              |        |   |                  |   |        |  



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



4



---

##### Table of Contents

EMBARCADERO TECHNOLOGIES, INC.



CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)



|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|----------------------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---------- |  | ---- | ------ |  | - | ------ | -
|                                                                  |  | Three months ended June 30, |        |   | Six months ended June 30, |  
|                                                                  |  | 2004                        |        |   | 2003                      |   |        | 2004       |  | 2003 |       
|                                                                  |  | (restated)                  |        |   |                           |   |        | (restated) |  |      |       
|Revenues:                                                         |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|License                                                           |  | $                           | 6,260  |   |                           | $ | 6,421  |            |  | $    | 13,467 |  | $ | 12,768 |  
|Maintenance                                                       |  |                             | 7,227  |   |                           |   | 6,024  |            |  |      | 14,264 |  |   | 11,885 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Total revenues                                                    |  |                             | 13,487 |   |                           |   | 12,445 |            |  |      | 27,731 |  |   | 24,653 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Cost of revenues:                                                 |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|License                                                           |  |                             | 213    |   |                           |   | 105    |            |  |      | 422    |  |   | 205    |  
|Amortization of acquired technology                               |  |                             | 556    |   |                           |   | 556    |            |  |      | 1,111  |  |   | 1,111  |  
|Maintenance                                                       |  |                             | 620    |   |                           |   | 565    |            |  |      | 1,242  |  |   | 1,153  |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Total cost of revenues                                            |  |                             | 1,389  |   |                           |   | 1,226  |            |  |      | 2,775  |  |   | 2,469  |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Gross profit                                                      |  |                             | 12,098 |   |                           |   | 11,219 |            |  |      | 24,956 |  |   | 22,184 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Operating expenses:                                               |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Research and development                                          |  |                             | 3,906  |   |                           |   | 4,016  |            |  |      | 7,680  |  |   | 7,806  |  
|Sales and marketing                                               |  |                             | 5,096  |   |                           |   | 4,844  |            |  |      | 10,207 |  |   | 9,739  |  
|General and administrative                                        |  |                             | 1,543  |   |                           |   | 1,308  |            |  |      | 2,756  |  |   | 2,610  |  
|Restructuring and impairment charges                              |  |                             | 4,068  |   |                           |   |       |            |  |      | 4,068  |  |   |       |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Total operating expenses                                          |  |                             | 14,613 |   |                           |   | 10,168 |            |  |      | 24,711 |  |   | 20,155 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Income (loss) from operations                                     |  |                             | (2,515 | ) |                           |   | 1,051  |            |  |      | 245    |  |   | 2,029  |  
|Other income, net                                                 |  |                             | 168    |   |                           |   | 159    |            |  |      | 319    |  |   | 285    |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Income (loss) before provision for income taxes                   |  |                             | (2,347 | ) |                           |   | 1,210  |            |  |      | 564    |  |   | 2,314  |  
|Benefit from (provision for) income taxes                         |  |                             | 1,167  |   |                           |   | (463   | )          |  |      | 352    |  |   | (671   | )
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Net income (loss)                                                 |  | $                           | (1,180 | ) |                           | $ | 747    |            |  | $    | 916    |  | $ | 1,643  |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Net income (loss) per share:                                      |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Basic                                                             |  | $                           | (0.04  | ) |                           | $ | 0.03   |            |  | $    | 0.03   |  | $ | 0.06   |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Diluted                                                           |  | $                           | (0.04  | ) |                           | $ | 0.03   |            |  | $    | 0.03   |  | $ | 0.06   |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Shares used in per share calculation:                             |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Basic                                                             |  |                             | 27,394 |   |                           |   | 26,488 |            |  |      | 27,260 |  |   | 26,569 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Diluted                                                           |  |                             | 27,394 |   |                           |   | 28,212 |            |  |      | 29,124 |  |   | 28,244 |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|Non-cash stock-based compensation included in the above expenses: |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|                                                                  |  |                             |        |  
|Cost of revenues                                                  |  | $                           | 2      |   |                           | $ |       |            |  | $    | 2      |  | $ |       |  
|Research and development                                          |  |                             | 55     |   |                           |   | 3      |            |  |      | 55     |  |   | 6      |  
|Sales and marketing                                               |  |                             | 181    |   |                           |   | 77     |            |  |      | 330    |  |   | 182    |  
|General and administrative                                        |  |                             | 171    |   |                           |   | 97     |            |  |      | 317    |  |   | 247    |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  
|                                                                  |  | $                           | 409    |   |                           | $ | 177    |            |  | $    | 704    |  | $ | 435    |  
|                                                                  |  |                             |        |   |                           |   |        |            |  |      |        |  |   |        |  



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



5



---

##### Table of Contents

EMBARCADERO TECHNOLOGIES, INC.



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                 |  |                           |         |   |      |   |         |  
|-------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                 |  | Six Months Ended June 30, |        
|                                                                                 |  | 2004                      |         |   | 2003 |  
|                                                                                 |  | (restated)                |         |   |      |  
|Cash from Operating Activities:                                                  |  |                           |         |   |      |   |         |  
|Net income                                                                       |  | $                         | 916     |   |      | $ | 1,643   |  
|Adjustments to reconcile net income to net cash provided by operating activities |  |                           |         |   |      |   |         |  
|Depreciation and amortization                                                    |  |                           | 940     |   |      |   | 1,065   |  
|Recovery of doubtful accounts                                                    |  |                           | (24     | ) |      |   | (57     | )
|Impairment charges                                                               |  |                           | 680     |   |      |   |        |  
|Amortization of developed technology                                             |  |                           | 977     |   |      |   | 735     |  
|Amortization of other intangible assets                                          |  |                           | 404     |   |      |   | 404     |  
|Amortization of deferred stock-based compensation                                |  |                           | 646     |   |      |   | 435     |  
|Issuance of options in exchange for services                                     |  |                           | 58      |   |      |   |        |  
|Changes in assets and liabilities:                                               |  |                           |         |   |      |   |         |  
|Trade accounts receivable                                                        |  |                           | 957     |   |      |   | 191     |  
|Prepaid expenses and other assets                                                |  |                           | (538    | ) |      |   | (199    | )
|Accounts payable and other accrued liabilities                                   |  |                           | 1,394   |   |      |   | 641     |  
|Deferred revenue                                                                 |  |                           | 258     |   |      |   | 1,706   |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash provided by operating activities                                        |  |                           | 6,668   |   |      |   | 6,564   |  
|                                                                                 |  |                           |         |   |      |   |         |  
|                                                                                 |  |                           |        |   |      |   |         |  
|Cash from Investing Activities:                                                  |  |                           |        |   |      |   |         |  
|Purchase of marketable securities                                                |  |                           | (11,393 | ) |      |   | (11,396 | )
|Maturities of marketable securities                                              |  |                           | 9,702   |   |      |   | 10,200  |  
|Sales of marketable securities                                                   |  |                           |        |   |      |   | 15,617  |  
|Purchase of property and equipment                                               |  |                           | (870    | ) |      |   | (592    | )
|Technology acquired and developed                                                |  |                           | (15     | ) |      |   | (275    | )
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash provided by (used in) investing activities                              |  |                           | (2,576  | ) |      |   | 13,554  |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Cash from Financing Activities:                                                  |  |                           |         |   |      |   |         |  
|Payments for repurchase of common stock                                          |  |                           | (588    | ) |      |   | (1,171  | )
|Payments of principal under capital lease obligation                             |  |                           | (15     | ) |      |   |        |  
|Proceeds from exercise of stock options                                          |  |                           | 2,422   |   |      |   | 25      |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                              |  |                           | 1,819   |   |      |   | (1,146  | )
|                                                                                 |  |                           |         |   |      |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                     |  |                           | 175     |   |      |   | 53      |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Net increase in cash and cash equivalents                                        |  |                           | 6,086   |   |      |   | 19,025  |  
|Cash and cash equivalents at the beginning of the period                         |  |                           | 45,066  |   |      |   | 15,870  |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Cash and cash equivalents at the end of the period                               |  | $                         | 51,152  |   |      | $ | 34,895  |  
|                                                                                 |  |                           |         |   |      |   |         |  



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



6



---

##### Table of Contents

EMBARCADERO TECHNOLOGIES, INC.



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



NOTE 1-THE COMPANY AND BASIS OF PRESENTATION



Restatement



The Audit Committee of our Board of Directors recently completed an
investigation focused on our revenue recognition practices related to transactions with certain distributors and resellers, principally those of our United Kingdom subsidiary, Embarcadero Europe Ltd. (Embarcadero Europe). Upon completion
of this investigation, we concluded that it was necessary to restate certain financial data to properly reflect sales to certain international distributors and resellers on a sell-through basis, which is consistent with our revenue recognition
policy, for the quarters ended March 31 and June 30, 2004.



The
Audit Committees independent investigation concluded on January 5, 2005, and identified certain revenue recognition practices that were determined not to be in compliance with our stated revenue recognition policy. Pursuant to our stated
policy, we recognize revenue from sales by distributors and resellers on a sell-through basis, meaning that revenue is recognized only when persuasive evidence of an arrangement with an end user exists and all other revenue recognition criteria are
met. The investigation resulted in the conclusion that revenue from certain transactions entered into during 2004 between Embarcadero Europe and certain of its distributors and resellers had not been recorded on a sell-through basis, thereby
resulting in fees that were not fixed and determinable as required by Statement of Position (SOP) 97-2, Software Revenue Recognition.



As a result of the investigation, the Audit Committee determined that certain distributors and resellers had an implied right to (i) pay us only when they
were paid by end users, (ii) return product in the event that a sale to an end user was ultimately not consummated or (iii) pay us on extended terms beyond their initial contractual obligations. Had we accounted for the subject transactions giving
consideration to these implied rights, we would not have recorded revenues in the period in which they were originally recorded, as the fees associated with the contracts would not have been fixed and determinable.



As a result of the foregoing factors, the Companys unaudited condensed
consolidated financial statements for the three and six months ended June 30, 2004 have been restated from amounts previously reported. The restatement reflects sales to our international distributors and resellers on a sell-through basis assuming
all other criteria for the recognition of revenue have been satisfied and corrects an error in calculating the amortization of our deferred revenue related to maintenance contracts generated by Embarcadero Europe.



The accompanying condensed consolidated financial data presents the
Companys condensed consolidated statements of operations for the three and six months ended June 30, 2004 and restated balance sheet items as of June 30, 2004 on a comparative basis showing the amounts as originally reported and as restated.



7



---

##### Table of Contents

A summary of the significant effects of the restatement follows:



Summary of the Significant Effects of the Restatement on the Statement of
Operations



|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|----------------------------- |  | ---------------------------------------- | ------ | - | -------------------------------------- | - | ---- | ----------- |  | - | ---------------------- | - | ----------- | - | ------ | ----------- | - | ---- | - |  | - | ------
|                              |  | For the three months ended June 30, 2004 |        |   | For the six months ended June 30, 2004
|                              |  | As Previously Reported                   |        |   | Adjustments                            |   |      | As Restated |  |   | As Previously Reported |   | Adjustments |   |        | As Restated
|Revenues:                     |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|License                       |  | $                                        | 6,730  |   |                                        | $ | (470 | )           |  | $ | 6,260                  |   |             | $ | 14,109 |             |   | (642 | ) |  | $ | 13,467
|Maintenance                   |  |                                          | 7,123  |   |                                        |   | 104  |             |  |   | 7,227                  |   |             |   | 14,169 |             |   | 95   |   |  |   | 14,264
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Total revenues                |  |                                          | 13,853 |   |                                        |   | (366 | )           |  |   | 13,487                 |   |             |   | 28,278 |             |   | (547 | ) |  |   | 27,731
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Cost of revenues              |  |                                          | 1,389  |   |                                        |   |     |             |  |   | 1,389                  |   |             |   | 2,775  |             |   |     |   |  |   | 2,775 
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Gross profit                  |  |                                          | 12,464 |   |                                        |   | (366 | )           |  |   | 12,098                 |   |             |   | 25,503 |             |   | (547 | ) |  |   | 24,956
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Operating expenses            |  |                                          | 14,613 |   |                                        |   |     |             |  |   | 14,613                 |   |             |   | 24,711 |             |   |     |   |  |   | 24,711
|                              |  |                                          |        |   |                                        |  
|Income (loss) from operations |  |                                          | (2,149 | ) |                                        |   | (366 | )           |  |   | (2,515                 | ) |             |   | 792    |             |   | (547 | ) |  |   | 245   
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Other income, net             |  |                                          | 168    |   |                                        |   |     |             |  |   | 168                    |   |             |   | 319    |             |   |     |   |  |   | 319   
|Provision for income taxes    |  |                                          | 1,127  |   |                                        |   | 40   |             |  |   | 1,167                  |   |             |   | 261    |             |   | 91   |   |  |   | 352   
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Net income (loss)             |  | $                                        | (854   | ) |                                        | $ | (326 | )           |  | $ | (1,180                 | ) |             | $ | 1,372  |             | $ | (456 | ) |  | $ | 916   
|                              |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Net income (loss) per share:  |  |                                          |        |   |                                        |   |      |             |  |   |                        |   |             |   |        |             |   |      |   |  |   |       
|Basic                         |  | $                                        | (0.03  | ) |                                        |   |      |             |  | $ | (0.04                  | ) |             | $ | 0.05   |             |   |      |   |  | $ | 0.03  
|Diluted                       |  | $                                        | (0.03  | ) |                                        |   |      |             |  | $ | (0.04                  | ) |             | $ | 0.05   |             |   |      |   |  | $ | 0.03  



Summary of the
Significant Effects of the Restatement on the Balance Sheet



|                               |  |                        |        |   |             |   |      |             |  |   |        |  
|------------------------------ |  | ---------------------- | ------ | - | ----------- | - | ---- | ----------- |  | - | ------ | -
|                               |  | As of June 30, 2004    |       
|                               |  | As Previously Reported |        |   | Adjustments |   |      | As Restated | 
|Trade accounts receivable, net |  | $                      | 8,135  |   |             | $ | (795 | )           |  | $ | 7,340  |  
|Accrued liabilities            |  | $                      | 5,451  |   |             | $ | (90  | )           |  | $ | 5,361  |  
|Deferred revenue               |  | $                      | 14,005 |   |             | $ | (249 | )           |  | $ | 13,756 |  
|Accumulated deficit            |  | $                      | (1,121 | ) |             | $ | (456 | )           |  | $ | (1,577 | )



None of the
adjustments described above has any impact on cash balances for any period. However, our condensed consolidated statements of cash flows and certain items in the cash provided by operating activities have been restated to reflect the restated net
income (loss) and revisions to certain balance sheet accounts. There were no other changes to the consolidated statements of cash flows.



The Company and Basis of Presentation



Embarcadero Technologies, Inc. (with its subsidiaries, collectively referred to as the Company ) was incorporated in California on July 23, 1993, and
reincorporated in Delaware on February 15, 2000. The Company provides software products that enable organizations to effectively manage their database infrastructure and manage the underlying data housed within that infrastructure. The Company is
headquartered in San Francisco, California and has international operations in Toronto, Canada, Maidenhead, United Kingdom and Melbourne, Australia.



The Company markets its software and related maintenance services directly through telesales and field sales organizations in North America, the United
Kingdom and Australia, and indirectly through original equipment manufacturers (OEMs) and independent distributors and resellers worldwide.



8



---

##### Table of Contents

The accompanying unaudited condensed consolidated financial statements reflect all adjustments, which, in
the opinion of the Company, are necessary for a fair statement of the results for the interim periods presented. All such adjustments are normal recurring adjustments. These financial statements have been prepared in accordance with generally
accepted accounting principles related to interim financial statements and the applicable rules of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. The balance sheet at December 31, 2003 was derived from the audited financial statements, but it does not include all disclosures required by generally accepted accounting principles.



The financial statements and related disclosures have been
prepared with the presumption that users of the interim financial information have read or have access to the audited financial statements for the preceding fiscal year. Accordingly, these financial statements should be read in conjunction with the
audited financial statements and the related notes thereto contained in the Company s Annual Report on Form 10-K for the year ended December 31, 2003, filed on March 12, 2004.



Operating results for the three and six months ended June 30, 2004 are not necessarily indicative of the results that may be
expected for the full year ending December 31, 2004, or for any future period. Further, the preparation of condensed consolidated financial statements requires management to make estimates and assumptions that affect the recorded amounts reported
therein. A change in facts or circumstances surrounding the estimates could result in a change to the estimates and impact future operating results.



NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES



Principles of Consolidation



The consolidated financial statements include the accounts of Embarcadero Technologies, Inc. and its wholly-owned subsidiaries, Embarcadero Europe Ltd.,
Embarcadero Canada Ltd. and Embarcadero Australia Ltd. All intercompany accounts and transactions have been eliminated in consolidation.



Use of Estimates



The preparation of financial statements in conformity with generally accepted accounting principles (GAAP) requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. In
addition, the Company analyzes its current accounts receivable for a reserve for doubtful accounts based on the customers historical data and their credit-worthiness as well as the current business and economic environment. The allowance
includes specific reserves for accounts where collection is no longer probable. The Company also regularly reviews its long-term assets for possible impairment loss, in accordance with GAAP requirements, and provides estimates for such losses if
needed. Actual results could differ from such estimates.



Cash and Cash
Equivalents



Cash and cash equivalents include all highly
liquid investments with an original maturity of three months or less at the time of purchase. Embarcadero s cash and cash equivalents at June 30, 2004 and December 31, 2003 consisted of deposits in banks, money market funds and short-term
securities.



Concentration of Credit Risk



Financial instruments, which potentially subject the Company to
concentrations of credit risk, consist primarily of cash and cash equivalents and trade accounts receivable. The Company maintains its cash and cash equivalents with high quality financial institutions and invests in highly rated short-term
securities. Sales returns have not been material as of this date, and as such, the Company does not maintain any allowances for estimated future sales returns. Actual credit losses to date have been within management s expectations. As of June 30,
2004 and December 31, 2003, there were no customers with balances due to Embarcadero in excess of 10% of aggregate accounts receivable.



Property and Equipment



Property and equipments are stated at cost less accumulated depreciation, computed using the straight-line method based on the estimated useful lives of
the assets, generally ranging from three to five years. Depreciation commences upon placing the asset in service. Capital leases are recorded at the lesser of the fair value of the leased asset at the inception of the lease or the present value of
the minimum lease payments as of the beginning of the lease term. Leased assets are amortized on a straight-line basis over the estimated useful life of the asset or the lease term. Leasehold improvements are amortized over the shorter of the useful
life or the remaining lease term. The Company reviews its property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.



9



---

##### Table of Contents

Impairment of Long-Lived Assets



The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable or that the useful lives of the assets are no longer appropriate. Factors considered important which could trigger an impairment review include, but are not limited to, significant underperformance
relative to expected historical or projected future operating results and significant changes in the manner of use of the acquired assets or the strategy for the Company s overall business. When the Company determines that the carrying value of
long-lived assets may not be recoverable based upon the existence of one or more of the above indicators of impairment, then it measures any impairment based on a projected discounted cash flow method using a discount rate commensurate with the risk
inherent in the Company s current business model.



Impairment of Goodwill
and Other Intangible Assets



Goodwill represents the
excess of the purchase price over the fair value of net assets acquired in business combination. In July 2001, the FASB approved the issuance of SFAS No. 142, Goodwill and Other Intangible Assets.SFAS No. 142 provides guidance on how to
account for goodwill and certain intangible assets after an acquisition is completed. The most substantive change is that goodwill and other indefinite life intangible assets can no longer be amortized but instead should be periodically tested for
impairment. Embarcadero adopted SFAS No. 142 on January 1, 2002 and has ceased amortization of goodwill and will evaluate it for impairment in accordance with its policies.



Revenue Recognition



The Company s revenues are primarily derived from software license fees and related maintenance and support contracts. Revenues from software license fees
are recognized upon shipment, when terms of the contracts are Freight on Board (F.O.B.) shipping point, provided that evidence of an arrangement exists, the fee is fixed or determinable and collection of the resulting receivable is probable.
Maintenance and support contracts generally cover a one-year term and are paid for in advance. Revenues from maintenance and support contracts are recognized ratably over the term of the contract. License revenues include the nominal shipping and
handling charges associated with most of the license orders. The actual shipping costs that we incur are included in the cost of revenue.



The Company uses purchase orders, signed contracts and pre-payments via check, wire or credit card as persuasive evidence for substantiation of an
arrangement. For arrangements with multiple obligations (e.g., undelivered maintenance and support contracts and consulting and training services bundled with licenses), the Company allocates revenues to the delivered elements of the arrangement
using the residual value method based on the vendor specific objective evidence (VSOE) for the undelivered items. The VSOE for post contract services (PCS) is determined based upon prices paid by the customers for the separate renewal or sale of
such services. If the Company cannot determine the VSOE for PCS, then the entire arrangement fee is recognized ratably over the contractual PCS period (explicit rights to PCS) or the period during which PCS is expected to be provided (implicit
rights to PCS).



The Company typically grants its customers net
30 payment terms, but some payments are collected in advance via check, wire or credit card upon receipt of an order.



Products may be sold through distributors or resellers in the United States and certain international markets. Revenues from software license fees sold
through distributors or resellers are recognized on the sell-through basis. Maintenance obligations to distributors and resellers commence when agreement is signed. Distributors and resellers purchase products to fulfill specific customer orders and
generally do not hold inventory of our products.



The Company
also enters into arrangements with OEMs that provide for license fees based on inclusion of the Company s products in their OEM products. These arrangements often provide for non-refundable and upfront minimum royalty payments which are recognized
as revenue either immediately or on a sell-through basis when due, assuming all other revenue recognition criteria are met. The OEM arrangements usually include maintenance and support contracts. The Company allocates revenues to the delivered
elements of the arrangements using the residual value method based on the VSOE for undelivered items.



The Company sells its software and related maintenance services directly through our telesales and field sales organizations in North America, the United
Kingdom and Australia and indirectly through our distribution partners worldwide.



Foreign Currency Translation



The functional
currencies of the Company s foreign subsidiaries are their respective local currencies. The Company translates the assets and liabilities of international subsidiaries into U.S. Dollars at the current rates of exchange in effect during each period.



10



---

##### Table of Contents

Revenues and expenses are translated using rates that approximate the average of those in effect during the period. Gains
and losses from translation adjustments are included in stockholders equity in the consolidated balance sheet caption Accumulated other comprehensive income (loss).



Deferred Revenue



Deferred revenue represents amounts received from customers under certain maintenance and service contracts for which the revenue earnings process has not
been completed. The revenue will be recognized ratably over the life of the contract or when the service is rendered.



Income Taxes



The Company uses the asset and liability method of accounting for income taxes based on Statement of Financial Accounting Standards ( SFAS ) No. 109,
Accounting 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 financial statement carrying amounts and the tax basis of
existing assets and liabilities. The Company records a valuation allowance to reduce tax assets to an amount for which realization is more likely than not. There are certain charges that are not deductible for tax purposes. The Company recorded a
restructuring charge of $4.1 million during the three months ended June 30, 2004, a significant portion of this amount may not be deductible for tax purposes in the current year. Thus, the statutory income tax rate used for determination of tax
liability will likely differ from the effective income tax rate used for the calculation of income tax provision for financial reporting purposes.



Stock-Based Compensation



The Company has adopted stock-based compensation plans that provide for the grant of options and restricted stock to employees and directors of the
Company. All options granted under these plans typically vest over terms of three to four years. The restricted stock is subject to transfer restrictions that lapse over time, typically one to two years.



The Company accounts for stock-based employee compensation using the
intrinsic value method in accordance with Accounting Principles Board (APB) Opinion No. 25 and related interpretations, which generally requires that the amount of compensation cost that must be recognized, if any, is the quoted market price of the
stock at the measurement date, which is generally the grant date, less the amount the grantee is required to pay to acquire the stock.



Alternatively, Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, employs fair value-based
measurement and generally results in the recognition of compensation expense for all stock-based awards to employees. SFAS No. 123 does not require an entity to adopt those provisions, but rather, permits continued application of APB Opinion No. 25.
The Company has elected not to adopt the recognition and measurement provisions of SFAS No. 123 and continues to account for its stock-based employee compensation plans under APB Opinion No. 25 and related interpretations. In accordance with APB
Opinion No. 25, deferred compensation is generally recorded for stock-based employee compensation grants based on the excess of the market value of the common stock on the measurement date over the exercise price. The deferred compensation is
amortized to expense over the vesting period of each unit of stock-based employee compensation granted. If the exercise price of the stock-based compensation is equal to or exceeds the market price of the Company s common stock on the date of grant,
no compensation expense is recorded.



For the six months ended
June 30, 2004, the Company issued restricted stock grants with an associated deferred compensation expense of $2.8 million. There were no restricted stock grants issued in the six months ended June 30, 2003. This deferred compensation expense will
be amortized to expense over the period that the transfer restrictions are in effect. For the three months ended June 30, 2004, the Company recorded compensation expense of approximately $400,000 related to restricted stock grants. For the six
months ended June 30, 2004, the Company recorded compensation expense of approximately $700,000 related to restricted stock grants. No comparable expense was recorded in the six months ended June 30, 2003.



11



---

##### Table of Contents

The compensation expense recorded for restricted stock grants under the intrinsic value method is
consistent with the expense that would be recorded under the fair value-based method. Had the compensation cost for the Company s employee stock option grants been determined based on the grant date fair values of awards estimated using the
Black-Scholes option pricing model, which is consistent with the method described in SFAS No. 123, the Company s reported net income (loss) and net income (loss) per share would have been reduced to the following pro forma amounts (in thousands,
except per share amounts):



|                                                                                             |  |                            |        |   |                          |   |      |            |  |   |        |   |  |   |        |  
|-------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ---- | ---------- |  | - | ------ | - |  | - | ------ | -
|                                                                                             |  | Three months endedJune 30, |        |   | Six months endedJune 30, |  
|                                                                                             |  | 2004                       |        |   | 2003                     |   |      | 2004       |  |   | 2003   |  
|                                                                                             |  | (restated)                 |        |   |                          |   |      | (restated) |  |   |        |  
|                                                                                             |  | (unaudited)                |        |   | (unaudited)              |  
|Net income (loss), as reported                                                               |  | $                          | (1,180 | ) |                          | $ | 747  |            |  | $ | 916    |   |  | $ | 1,643  |  
|Employee stock-based compensation expense included in reported net income (loss), net of tax |  |                            | 242    |   |                          |   | 147  |            |  |   | 383    |   |  |   | 364    |  
|Total employee stock-based compensation expense determined under fair value, net of tax      |  |                            | (930   | ) |                          |   | (849 | )          |  |   | (1,598 | ) |  |   | (1,542 | )
|                                                                                             |  |                            |        |   |                          |   |      |            |  |   |        |   |  |   |        |  
|Pro forma net income (loss)                                                                  |  | $                          | (1,868 | ) |                          | $ | 45   |            |  |   | (299   | ) |  | $ | 465    |  
|                                                                                             |  |                            |        |   |                          |   |      |            |  |   |        |   |  |   |        |  
|Basic net income (loss) per share:                                                           |  |                            |        |   |                          |   |      |            |  |   |        |   |  |   |        |  
|As reported                                                                                  |  | $                          | (0.04  | ) |                          | $ | 0.03 |            |  | $ | 0.03   |   |  | $ | 0.06   |  
|Pro forma                                                                                    |  | $                          | (0.07  | ) |                          | $ | 0.00 |            |  | $ | (0.01  | ) |  | $ | 0.02   |  
|Diluted net income (loss) per share:                                                         |  |                            |        |   |                          |   |      |            |  |   |        |   |  |   |        |  
|As reported                                                                                  |  | $                          | (0.04  | ) |                          | $ | 0.03 |            |  | $ | 0.03   |   |  | $ | 0.06   |  
|Pro forma                                                                                    |  | $                          | (0.07  | ) |                          | $ | 0.00 |            |  | $ | (0.01  | ) |  | $ | 0.02   |  



The fair value of each
option grant is estimated on the date of grant using the fair value method with the following weighted average assumptions:



|                        |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|----------------------- |  | --------------------------- | --------- | - | ------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                        |  | Three months ended June 30, |           |   | Six months ended June 30, |  
|                        |  | 2004                        |           |   | 2003                      |   |           | 2004 |  |   | 2003      |  
|                        |  | (unaudited)                 |           |   | (unaudited)               |  
|Risk free interest rate |  |                             | 3.023.78 | % |                           |   | 2.336.65 | %    |  |   | 2.403.78 | % |  |   | 2.336.65 | %
|Expected life           |  |                             | 4         |   |                           |   | 4         |      |  |   | 4         |   |  |   | 4         |  
|Expected dividends      |  | $                           |          |   |                           | $ |          |      |  | $ |          |   |  | $ |          |  
|Volatility              |  |                             | 99        | % |                           |   | 113       | %    |  |   | 99        | % |  |   | 113       | %



Recent Accounting Pronouncements



In May 2003, the FASB issued SFAS No. 150, Accounting
for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS No. 150 establishes standards for how an issuer classifies and measures in its statement of financial position certain financial instruments with
characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances) because that financial instrument embodies an obligation of the
issuer. In November 2003, the FASB issued FASB Staff Position No. FASB 150-3 which deferred the measurement provisions of SFAS No. 150 indefinitely for certain mandatory and redeemable non-controlling interests that were issued before November 5,
2003. The FASB plans to reconsider implementation issues and, perhaps, classification or measurement guidance for those non-controlling interests during the deferral period. To date, the effective provisions of SFAS No. 150 did not have an impact on
the Company s results of operations, financial position or cash flows since we do not currently have any financial instruments affected by the standard. While the effective date of certain elements of SFAS No. 150 have been deferred, the adoption of
SFAS No. 150 when finalized is not expected to have an impact on the Company s financial position, results of operations or cash flows, since we do not currently have any financial instrument effected by the standard.



In March 2004, the FASB issued EITF Issue No. 03-1 (EITF 03-1),
The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments which provides new guidance for assessing impairment losses on investments. Additionally, EITF 03-1 includes new disclosure requirements for
investments that are deemed to be temporarily impaired. In September 2004, the FASB delayed the accounting provisions of EITF 03-1; however the disclosure requirements remain effective for annual periods ending after June 15, 2004. We will evaluate
the impact of EITF 03-1 once the final guidance is issued.



NOTE 3- OTHER
COMPREHENSIVE INCOME (LOSS)



Other comprehensive income
consists of unrealized gain (loss) on available-for-sale investments and foreign currency translation adjustments during the period.



12



---

##### Table of Contents

The components of comprehensive income (loss) are as follows (in thousands):



|                                                  |  |                            |        |                          |      |   |            |  |   |      |   |  |   |       |  
|------------------------------------------------- |  | -------------------------- | ------ | ------------------------ | ---- | - | ---------- |  | - | ---- | - |  | - | ----- | -
|                                                  |  | Three months endedJune 30, |        | Six months endedJune 30, |     
|                                                  |  | 2004                       |        |                          | 2003 |   | 2004       |  |   | 2003 |  
|                                                  |  | (restated)                 |        |                          |      |   | (restated) |  |   |      |  
|                                                  |  | (unaudited)                |        | (unaudited)              |     
|Net income (loss), as reported                    |  | $                          | (1,180 | )                        |      | $ | 747        |  | $ | 916  |   |  | $ | 1,643 |  
|Unrealized loss on available-for-sale investments |  |                            | (11    | )                        |      |   |           |  |   | (7   | ) |  |   | (112  | )
|Foreign currency translation adjustments          |  |                            | (72    | )                        |      |   | 48         |  |   | (66  | ) |  |   | 30    |  
|                                                  |  |                            |        |                          |      |   |            |  |   |      |   |  |   |       |  
|Comprehensive income (loss)                       |  | $                          | (1,263 | )                        |      | $ | 795        |  | $ | 843  |   |  | $ | 1,561 |  
|                                                  |  |                            |        |                          |      |   |            |  |   |      |   |  |   |       |  



NOTE 4- EARNINGS PER SHARE



Basic net income per share excludes the effect of the
potentially dilutive securities and is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted net income per share reflects the potential dilution of securities by adding dilutive common
stock options and shares subject to repurchase to the weighted average number of common shares outstanding for the period.



A reconciliation of the numerator and denominator used in the calculation of basic and diluted net income per share is as follows (in thousands, except
per share data):



|                                                                                                                             |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|---------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | ------------------------- | ---- | - | ---------- |  | ---- | ------ |  | - | ------
|                                                                                                                             |  | Three months ended June 30, |        | Six months ended June 30,
|                                                                                                                             |  | 2004                        |        |                           | 2003 |   | 2004       |  | 2003
|                                                                                                                             |  | (restated)                  |        |                           |      |   | (restated) |  |     
|                                                                                                                             |  | (unaudited)                 |        | (unaudited)              
|Calculation of basic net income (loss) per share:                                                                            |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|Net income (loss)                                                                                                            |  | $                           | (1,180 | )                         |      | $ | 747        |  | $    | 916    |  | $ | 1,643 
|                                                                                                                             |  |                             |        |                          
|Weighted average common shares outstanding                                                                                   |  |                             | 27,394 |                           |      |   | 26,488     |  | $    | 27,260 |  |   | 26,569
|Net income (loss) per share, basic                                                                                           |  | $                           | (0.04  | )                         |      | $ | 0.03       |  | $    | 0.03   |  | $ | 0.06  
|                                                                                                                             |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|Calculation of diluted net income (loss) per share:                                                                          |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|Net income (loss)                                                                                                            |  | $                           | (1,180 | )                         |      | $ | 747        |  | $    | 916    |  | $ | 1,643 
|                                                                                                                             |  |                             |        |                          
|Weighted average - common shares outstanding                                                                                 |  |                             | 27,394 |                           |      |   | 26,488     |  |      | 27,260 |  |   | 26,569
|Dilutive securities - common stock options and shares subject to repurchase                                                  |  |                             |       |                           |      |   | 1,724      |  |      | 1,864  |  |   | 1,675 
|                                                                                                                             |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|Weighted average - common shares outstanding and potentially dilutive common shares                                          |  |                             | 27,394 |                           |      |   | 28,212     |  |      | 29,124 |  |   | 28,244
|                                                                                                                             |  |                             |        |                          
|Net income (loss) per share, diluted                                                                                         |  | $                           | (0.04  | )                         |      | $ | 0.03       |  | $    | 0.03   |  | $ | 0.06  
|                                                                                                                             |  |                             |        |                           |      |   |            |  |      |        |  |   |       
|Anti-dilutive common stock options and shares subject to repurchase, not included in net income (loss) per share calculation |  |                             | 4,408  |                           |      |   | 1,605      |  |      | 695    |  |   | 1,581 



13



---

##### Table of Contents

NOTE 5-ACCOUNTING FOR GOODWILL AND OTHER INTANGIBLE ASSETS



Between January 1, 2004 and June 30, 2004, there were no changes to the
Company s goodwill balance of $10.3 million. There can be no assurance, however, that a material impairment charge will not be recorded in the future.



Other intangible assets subject to amortization consist of purchased technology that is being amortized over a period of four years as follows (in
thousands):



|                         |  |                     |       |                         |   |                   |  |                     |     |                         |   |                   |  |   |       |  |   |    
|------------------------ |  | ------------------- | ----- | ----------------------- | - | ----------------- |  | ------------------- | --- | ----------------------- | - | ----------------- |  | - | ----- |  | - | ---
|                         |  | As of June 30, 2004 |       | As of December 31, 2003
|                         |  | GrossCarryingAmount |       | AccumulatedAmortization |   | NetCarryingAmount |  | GrossCarryingAmount |     | AccumulatedAmortization |   | NetCarryingAmount
|                         |  |                     |       | (unaudited)             |   |                   |  |                     |     |                         |   |                  
|Other intangible assets: |  |                     |       |                         |   |                   |  |                     |     |                         |   |                   |  |   |       |  |   |    
|Purchased technology     |  | $                   | 3,230 |                         | $ | 2,942             |  | $                   | 288 |                         | $ | 3,230             |  | $ | 2,538 |  | $ | 692



The other intangible assets will be
fully amortized in 2004.



NOTE 6- CAPITALIZED SOFTWARE



The Company accounts for certain software development costs, including
purchased software, in accordance with SFAS No. 86, Accounting for Costs of Computer Software to be Sold, Leased or Otherwise Marketed. For the three and six months ended June 30, 2004, the Company capitalized $15,000. For the comparable
periods in 2003, the Company capitalized $170,000 and $275,000, respectively. Capitalized software costs subject to amortization consist of technology that is being amortized over a period of 36 months. The remaining lives of the capitalized
software at June 30, 2004 are between 1.25 and 2.25 years. The software development costs are as follows (in thousands):



|                     |  |                                 |       |                         |   |                   |  |                     |       |                   |   |                   |  |   |       |  |   |      
|-------------------- |  | ------------------------------- | ----- | ----------------------- | - | ----------------- |  | ------------------- | ----- | ----------------- | - | ----------------- |  | - | ----- |  | - | -----
|                     |  | As of June 30, 2004             |       | As of December 31, 2003
|                     |  | GrossAmortizationCarryingAmount |       | AccumulatedAmortization |   | NetCarryingAmount |  | GrossCarryingAmount |       | AccumulatedAmount |   | NetCarryingAmount
|                     |  |                                 |       | (unaudited)             |   |                   |  |                     |       | (unaudited)       |   |                  
|Capitalized software |  | $                               | 6,238 |                         | $ | 3,760             |  | $                   | 2,478 |                   | $ | 6,223             |  | $ | 2,783 |  | $ | 3,440



The net capitalized software costs are
classified as Other assets on the Company s balance sheet.



NOTE
7-RESTRUCTURING AND IMPAIRMENT LOSS



During the three
months ended June 30, 2004, the Company recorded a restructuring and impairment charge of $4.1 million related to the restructuring and consolidation of our office leases in San Francisco. The restructuring charge is based on the net present value
of the Company s future contractual lease obligations net of contractual sublease income, as well as incidental costs related to the restructuring.



In, addition to the restructuring provision, the Company abandoned approximately $680,000 of leasehold improvements and excess furniture and fixtures.



A summary of the restructuring accrual is as follows (in thousands):



|                                                        |  |                                       |       |   |                                    |   |      |                            |  |   |       |   |  |   |       |  
|------------------------------------------------------- |  | ------------------------------------- | ----- | - | ---------------------------------- | - | ---- | -------------------------- |  | - | ----- | - |  | - | ----- | -
|                                                        |  | Facility Leases,Net of SubleaseIncome |       |   | Write Downof LeaseholdImprovements |   |      | OtherRestructuringExpenses |  |   | Total |  
|                                                        |  | (unaudited)                           |      
|Balance as of December 31, 2003                         |  | $                                     | 413   |   |                                    | $ |     |                            |  | $ |      |   |  | $ | 413   |  
|Net cash payments in the six months ended June 30, 2004 |  |                                       | (265  | ) |                                    |   |     |                            |  |   | (200  | ) |  |   | (465  | )
|Restructuring and impairment charges                    |  |                                       | 2,822 |   |                                    |   | 680  |                            |  |   | 566   |   |  |   | 4,068 |  
|Non-cash reduction of accrual                           |  |                                       |      |   |                                    |   | (680 | )                          |  |   |      |   |  |   | (680  | )
|                                                        |  |                                       |       |   |                                    |   |      |                            |  |   |       |   |  |   |       |  
|Accrual balance as of June 30, 2004                     |  | $                                     | 2,970 |   |                                    | $ |     |                            |  | $ | 366   |   |  | $ | 3,336 |  
|                                                        |  |                                       |       |   |                                    |   |      |                            |  |   |       |   |  |   |       |  



14



---

##### Table of Contents

As of June 30, 2004, approximately $1.2 million and $2.1 million, of the restructuring accrual are
recorded as short-term and long-term, respectively.



NOTE 8 TREASURY STOCK



In September 2001, the Company s Board of Directors
authorized an initial stock repurchase program of up to 1,000,000 shares of its common stock. In July 2002, the Board of Directors amended the stock repurchase program, authorizing the Company to repurchase up to 2,230,000 shares. Depending on
market conditions and other factors, repurchases can be made from time to time in the open market and in negotiated transactions, including block transactions, and this program may be discontinued at any time. During the six months ended June 30,
2004, the Company repurchased approximately 52,000 shares at a cost of approximately $588,000. In calendar year ended December 31, 2003, the Company repurchased approximately 231,000 shares at a cost of approximately $1.2 million.



The following table reflects the shares repurchased since the inception of
the plan (in thousands, except average cost):



|                                                             |  |                            |  |                   |       |             |   |      
|------------------------------------------------------------ |  | -------------------------- |  | ----------------- | ----- | ----------- | - | -----
|                                                             |  | Number ofShares(thousands) |  | Cost ofRepurchase |       | AverageCost
|                                                             |  |                            |  | (unaudited)       |       |            
|Initial repurchase program authorized in September 2001      |  | 1,000                      |  |                   |       |             |   |      
|Increased in repurchase program authorized in July 2002      |  | 1,230                      |  |                   |       |             |   |      
|                                                             |  |                            |  |                   |       |             |   |      
|Total authorized for repurchase                              |  | 2,230                      |  |                   |       |             |   |      
|                                                             |  |                            |  |                   |       |             |   |      
|Shares repurchased in 2001                                   |  | 218                        |  | $                 | 1,781 |             | $ | 8.17 
|Shares repurchased in 2002                                   |  | 713                        |  |                   | 3,335 |             |   | 4.68 
|Shares repurchased in 2003                                   |  | 231                        |  |                   | 1,171 |             |   | 5.07 
|Shares repurchased during the six months ended June 30, 2004 |  | 52                         |  |                   | 588   |             |   | 11.31
|                                                             |  |                            |  |                   |       |             |   |      
|Total shares repurchased                                     |  | 1,214                      |  | $                 | 6,875 |             | $ | 5.66 
|                                                             |  |                            |  |                   |       |             |   |      
|Remaining shares available for repurchase at June 30, 2004   |  | 1,016                      |  |                   |       |             |   |      
|                                                             |  |                            |  |                   |       |             |   |      



In July 2004, the
Board of Directors amended the Company s stock repurchase program to increase the number of shares authorized for repurchase by an additional 1,000,000 shares.



NOTE 9-SEGMENT AND GEOGRAPHIC REPORTING



Operating segments are components of a business enterprise that its chief operating decision maker applies his decisions to allocate the resources to its
different segments and to make assessments on their performances. By this definition, the Company operates only in one reportable operating segment: the design, development, marketing, sales and support of software for database and application
development and management.



The Company s geographic sales
data is based on customer location as defined by the following regions: North America, United Kingdom and Other. The Company s wholly owned subsidiary, Embarcadero Europe Ltd., transacts all sales in Europe, the Middle East, Australia and Africa.
Various distributors and resellers handle sales in regions outside Europe, the Middle East, Australia, Africa and North America.



15



---

##### Table of Contents

Revenues by geographic regions are as follows (in thousands):



|               |  |                             |        |                           |   |            |  |      |        |  |   |       
|-------------- |  | --------------------------- | ------ | ------------------------- | - | ---------- |  | ---- | ------ |  | - | ------
|               |  | Three months ended June 30, |        | Six months ended June 30,
|               |  | 2004                        |        | 2003                      |   | 2004       |  | 2003
|               |  | (restated)                  |        |                           |   | (restated) |  |     
|               |  | (unaudited)                 |        | (unaudited)              
|Revenues:      |  |                             |        |                           |   |            |  |      |        |  |   |       
|North America  |  | $                           | 10,390 |                           | $ | 9,953      |  | $    | 21,565 |  | $ | 19,653
|United Kingdom |  |                             | 1,095  |                           |   | 688        |  |      | 2,255  |  |   | 1,571 
|Other          |  |                             | 2,014  |                           |   | 1,804      |  |      | 3,928  |  |   | 3,429 
|               |  |                             |        |                           |   |            |  |      |        |  |   |       
|Total          |  | $                           | 13,499 |                           | $ | 12,445     |  | $    | 27,748 |  | $ | 24,653
|               |  |                             |        |                           |   |            |  |      |        |  |   |       



Long-lived assets by
geographic regions are as follows:



|                   |  |                     |       |                         |   |      
|------------------ |  | ------------------- | ----- | ----------------------- | - | -----
|                   |  | As of June 30, 2004 |       | As of December 31, 2003
|                   |  | (unaudited)        
|Long lived assets: |  |                     |       |                         |   |      
|North America      |  | $                   | 2,929 |                         | $ | 3,059
|United Kingdom     |  |                     | 174   |                         |   | 183  
|Other              |  |                     | 29    |                         |   | 17   
|                   |  |                     |       |                         |   |      
|                   |  | $                   | 3,132 |                         | $ | 3,259
|                   |  |                     |       |                         |   |      



NOTE 10- COMMITMENTS AND
CONTINGENCIES



Bank Credit Facility



In June 2004, the Company extended its $3.0 million revolving credit
facility with a financial institution. The extended credit facility bears interest at the prime rate and expires on August 31, 2004. This facility requires that the Company maintains various quarterly financial covenants, including covenants related
to tangible net worth, total liabilities and profitability. At June 30, 2004, the Company was in compliance with all covenants and had no amounts outstanding under this credit facility. As a part of this credit facility, the financial institution
issued an irrevocable standby letter of credit for approximately $120,000 in relation to a real estate lease agreement executed in April 2004. The standby letter of credit expires on June 1, 2005.



Leases



The Company leases office space and equipment under non-cancelable operating lease agreements that expire at various dates
through 2009. The Company recognizes rent expense on a straight-line basis over the lease period and has accrued for rent expense incurred but not paid. Some of the lease agreements have renewal options ranging from one to five years. In April 2004,
the Company announced a restructuring plan. As a part of that plan, the Company entered in to a new five-year lease commitment and subleased the remainder of its long-term San Francisco office leases. The lease and subleases were executed in April
2004.



The Company entered into a $500,000 three-year capital
lease agreement in June 2004 with a financial institution to finance the acquisition of certain furniture and fixtures and computer equipment. The capital lease agreement bears interest of 6.1% per annum and has a $1 buyout option at its expiration
in June 2007.



Gross lease payment obligations under the
non-cancelable operating and capital lease are as follows (in thousands):



|                             |  |                 |       |              |   |       |  |   |      
|---------------------------- |  | --------------- | ----- | ------------ | - | ----- |  | - | -----
|Year Ending December 31,     |  | OperatingLeases |       | CapitalLease |   | Total
|Remainder of 2004            |  | $               | 940   |              | $ | 91    |  | $ | 1,031
|2005                         |  |                 | 2,376 |              |   | 182   |  |   | 2,558
|2006                         |  |                 | 2,215 |              |   | 182   |  |   | 2,397
|2007                         |  |                 | 2,111 |              |   | 76    |  |   | 2,187
|Thereafter                   |  |                 | 1,521 |              |   |      |  |   | 1,521
|                             |  |                 |       |              |   |       |  |   |      
|Total minimum lease payments |  | $               | 9,163 |              | $ | 531   |  | $ | 9,694
|Less: interest               |  |                 |      |              |   | 45    |  |   | 45   
|                             |  |                 |       |              |   |       |  |   |      
|Total lease obligations      |  | $               | 9,163 |              | $ | 486   |  | $ | 9,649
|                             |  |                 |       |              |   |       |  |   |      



16



---

##### Table of Contents

Contingencies



In October 2002, The Client Server Factory Inc. filed a claim in the Superior Court for the County of San Francisco alleging causes of action for breach
of fiduciary duty for misappropriation and theft of corporate opportunity, fraud, negligent misrepresentation, conspiracy and other similar claims. The claims are primarily related to alleged activities of Wayne Williams, currently our Chief
Technology Officer, and an entity in which Mr. Williams previously held an interest, EngineeringPerformance, Inc., prior to November 2000, when we acquired Engineering Performance and Mr. Williams joined the Company. The complaint names as
defendants, in addition to Mr. Williams, Stonegate Insurance Company LTD, a holding company owned by Mr. Williams through which he held his interest in EngineeringPerformance; EngineeringPerformance Inc. and a related company,
EngineeringPerformance, LLC; and the Company and Stephen Wong, the Company s President and Chief Executive Officer. Among other things, the complaint alleges that the defendants conspired together to deprive the plaintiff of its proprietary rights
to software that the Company acquired from EngineeringPerformance, Inc., which is being used in a product that the Company s currently selling and marketing. The plaintiff is seeking damages of at least $10.0 million plus punitive damages, as well
as restitution and disgorgement of certain earnings, profits, compensation and benefits.



In February 2004, Embarcadero, along with Mr. Wong, EngineeringPerformance Inc., and EngineeringPerformance, LLC, filed an amended cross-complaint against The Client Server Factory for fraud, negligent
misrepresentation and violation of California s unfair competition law. These claims relate to contracts between Embarcadero and EngineeringPerformance, LLC, and, respectively, Client Server Factory and its then U.S. sales office. The
cross-complaint seeks restitution, an unspecified amount of compensatory damages, and punitive damages. In August 2004, Embarcadero, along with Mr. Wong, EngineeringPerformance Inc., and EngineeringPerformance, LLC removed the lawsuit to federal
court. While Management believes that the Company s defenses to the claims are meritorious and the Company intends to continue to defend itself vigorously, no estimate can be made of the possible loss or possible range of loss associated with the
resolution of this contingency and accordingly, the Company has not recorded a liability. As the litigation is uncertain, the Company is unable to predict an outcome at this time. An unfavorable outcome may have a material adverse effect on our
financial position, results of operations or cash flows.



There
are no other known legal proceedings. However, from time to time, the Company may become a party to other legal proceedings arising in the normal course of business. The Company may also be indirectly affected by administrative or court proceedings
or actions in which we are not involved but which have general applicability to the software industry. Although occasional adverse opinions or settlements may occur, Management believes that the final disposition of such matters will not have a
material adverse effect on the Company s financial position or results of operations



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



The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated
financial statements and related notes included in this Form 10-Q, and with our management s discussion and analysis included in the Company s Annual Report on Form 10-K for the year ended December 31, 2003, filed on March 12, 2004.



This report contains forward-looking statements within the meaning of the
federal securities laws that relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as may, will, should, expect, plan, anticipate, believe, estimate, predict,
intend, potential or continue or the negative of these terms or other comparable terminology. Such statements are only predictions. Risks and uncertainties and the occurrence of other events could cause actual results to differ materially from these
predictions. The factors discussed below under Factors That May Affect Future Results should be considered carefully in evaluating Embarcadero and its business. Although we believe that the expectations reflected in the forward-looking statements
are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Moreover, we assume no responsibility for the accuracy and completeness of these statements. We are under no duty to update any of the
forward-looking statements after the date of this report or to conform these statements to actual results.



Restatement of Financial Statements



As discussed above, the Audit Committee of our Board of Directors recently completed an investigation focused on our revenue recognition practices related to transactions with certain distributors and resellers,
principally those of our United Kingdom subsidiary, Embarcadero Europe Ltd. (Embarcadero Europe). Upon completion of this investigation, we concluded that it was necessary to restate certain financial data to properly reflect sales to
certain international distributors and resellers on a sell-through basis, which is consistent with our revenue recognition policy, for the quarters ended March 31 and June 30, 2004.



The Audit Committees independent investigation concluded on January 5, 2005, and identified certain revenue
recognition practices that were determined not to be in compliance with our stated revenue recognition policy. Pursuant to our stated policy, we recognize revenue from sales by distributors and resellers on a sell-through basis, meaning that revenue
is recognized only when persuasive evidence of an arrangement with an end user exists and all other revenue recognition



17



---

##### Table of Contents

criteria are met. The investigation resulted in the conclusion that revenue from certain transactions entered into during 2004 between Embarcadero Europe and
certain of its distributors and resellers had not been recorded on a sell-through basis, thereby resulting in fees that were not fixed and determinable as required by Statement of Position (SOP) 97-2, Software Revenue Recognition.



As a result of the investigation, the Audit Committee determined that
certain distributors and resellers had an implied right to (i) pay us only when they were paid by end users, (ii) return product in the event that a sale to an end user was ultimately not consummated or (iii) pay us on extended terms beyond their
initial contractual obligations. Had we accounted for the subject transactions giving consideration to these implied rights, we would not have recorded revenues in the period in which they were originally recorded, as the fees associated with the
contracts would not have been fixed and determinable.



This
Managements Discussion and Analysis of Financial Condition and Results of Operations gives effect to the restatement of our consolidated financial statements for the three and six months ended June 30, 2004, as stated in greater detail in Note
1 of our Notes to Condensed Consolidated Financial Statements.



As a result of the foregoing and an error in calculating the amortization of our deferred revenue related to maintenance generated by Embarcadero Europe, for the quarter ended June 30, 2004, total revenues decreased from $13.9 million to
$13.5 million, net loss increased from $854,000 to $1.2 million, and basic and diluted net loss per share increased from $0.03 to $0.04. For the six months ended June 30, 2004, total revenues decreased from $28.3 million to $27.7 million, net income
decreased from $1.4 million to $916,000, and basic and diluted net income per share decreased from $0.05 to $0.03 per share.



The restatement adjustments did not materially affect our reported deferred revenue balances for the quarter ended June 30, 2004. None of the adjustments
described above has any impact on cash balances or net cash provided by operating activities for any period. However, our condensed consolidated statements of cash flows and certain items in the cash provided by operating activities have been
restated to reflect the restated net income (loss), and revisions to certain balance sheet accounts. There were no other changes to the consolidated statements of cash flows.



Overview



We provide data management solutions that help organizations cost-effectively build, optimize, test, and manage their critical data, database, and
application infrastructures. We earn revenues from the world-wide sale of these software solutions and related maintenance and support services to corporations, government agencies, educational institutions, and other entities. Information
technology (IT) budgets, as well as macroeconomic conditions, affect demand for our products. In addition, our sales are impacted by competitive conditions, market acceptance of our product offerings, and our ability to execute our sales plans
successfully. We have historically derived a significant percentage of our revenues from our DBArtisan product line. This product line is expected to continue to account for a significant portion of our net revenues for the foreseeable future. As a
result of this revenue concentration, our business could be harmed by a decline in demand for this product or its related product line.



Our products support the most widely used database and OS platforms, including Oracle, Microsoft SQL Server, IBM DB2 Universal Database, and Sybase,
running in Unix, Windows NT, and Linux environments.



18



---

##### Table of Contents

Our key products and their functionality are summarized below:



|                                  |  |                         |  |                                                                                                                                                                                                                                                                           
|--------------------------------- |  | ----------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Embarcadero Solution              |  | Related Products        |  | Description                                                                                                                                                                                                                                                               
|Model-Driven Data Solutions       |  | ER/Studio               |  | Captures business requirements and helps translate them into database applications from a graphical user interface.                                                                                                                                                       
|                                  |  |                        
|                                  |  | DT/Studio               |  | Provides data integration capabilities across disparate data sources. Interfaces with almost any relational or non-relational data store and provides extensive data integration
functionality.                                                                           
|                                  |  |                        
|Cross-Platform Data Management    |  | DBArtisan               |  | Ensures the availability, performance, security, and recoverability of applications through cross-platform management of databases from a single graphical console. New Analyst Series add-on
products proactively manage and optimize performance, storage, and capacity.
|                                  |  |                        
|                                  |  | Rapid SQL               |  | Streamlines the process of developing complex database code in a graphical environment and mitigates the differences between different database platforms.                                                                                                                
|                                  |  |                        
|                                  |  | EmbarcaderoJobScheduler |  | Automates the scheduling and management of database jobs and routine tasks across the enterprise.                                                                                                                                                                         
|                                  |  |                        
|Data Performance and Availability |  | PerformanceCenter       |  | Monitors production databases to avert problems that could affect the availability and performance of mission-critical applications.                                                                                                                                      
|                                  |  |                        
|                                  |  | ExtremeTest             |  | Employs goals-based performance to allow enterprises to emulate realistic utilization scenarios to help optimize and ensure application performance and availability.                                                                                                     



In 2001, 2002, and the
first half of 2003, global economic conditions had a negative impact on IT spending and affected sales of our products. However, we saw an improvement in license sales in the second half of 2003 as customers seemed more willing to spend money to
bolster their IT infrastructures. In the first quarter of 2004, we noticed some improvements to the fundamentals of our market. Towards the end of the second quarter, however, we encountered an abrupt, and perhaps temporary, slow down in IT
spending, and we were not able to close some key transactions. With seemingly improving conditions in the U.S. economy, we are cautiously optimistic that IT spending will gradually improve, but not necessarily at a steady rate for the remainder of
2004. However, any renewed slowdown in the global economy could adversely impact our revenue growth and profitability.



Slightly stronger IT spending, and new product offerings increased our total revenues to $13.5 million and $27.8 million for the three and six months
ended June 30, 2004, as compared to $12.4 million and $24.7 million for the corresponding periods in 2003.



Most of our operating expenses are related to personnel and related overhead costs, facilities, outside research and development contractors, and legal
and other professional service costs. The operating expenditures for the three and six months ended June 30, 2004, were at $10.5 million and $20.6 million, respectively, excluding a restructuring and impairment charges of $4.1 million, as compared,
to $10.2 million and $20.2 million for the three and six months ended June 30, 2003, respectively.



The revenue for the three and six months ended June 30, 2004 increased by 8.4% and 12.5%, respectively, while the operating expenditures, excluding the
restructuring and impairment charges of $4.1 million, increased by 3.7% and 2.4%, respectively, for the same periods.



Our license and maintenance revenues, results of operations, cash flows from operations, and financial condition could be adversely affected in the future
by a renewed downturn in global economic conditions, increased competitive pressures and our own inability to execute our sales plans.



Sources of Revenue and Revenue Recognition Policy



Our revenues are primarily derived from software license fees and related maintenance and support contracts. Revenues from software license fees are
recognized upon shipment, when terms of the contracts are F.O.B. shipping point, provided that evidence of an arrangement exists, the fee is fixed or determinable and collection of the resulting receivable is probable. Maintenance and support
contracts generally cover a one-year term and are paid for in advance. Revenues from maintenance and support contracts are recognized ratably over the term of the contract. License revenues include the nominal shipping and handling charges
associated with most of the license orders. The actual shipping costs that we incur are included in the cost of revenue.



We use purchase orders, signed contracts and pre-payments via check, wire or credit card as persuasive evidence for substantiation of an arrangement. For
arrangements with multiple obligations (e.g., undelivered maintenance and support contracts and



19



---

##### Table of Contents

consulting and training services bundled with licenses), the Company allocates revenues to the delivered elements of the arrangement using the residual value
method based on the vendor specific objective evidence (VSOE) for the undelivered items. The VSOE for post contract services (PCS) is determined based upon prices paid by the customers for the separate renewal or sale of such services. If the
Company cannot determine the VSOE for PCS, then the entire arrangement fee is recognized ratably over the contractual PCS period (explicit rights to PCS) or the period during which PCS is expected to be provided (implicit rights to PCS).



We typically grant our customers net 30 payment terms, but some payments
are collected in advance via check, wire or credit card upon receipt of an order.



We sell our products through distributors and resellers in the United States and certain international markets. Revenues from software license fees sold through distributors or resellers are recognized on the
sell-through basis. Maintenance obligations to distributors and resellers commence when agreement is signed. Distributors and resellers purchase products to fulfill specific customer orders and generally do not hold inventory of our products.



We also enter into arrangements with OEMs that provide for
license fees based on inclusion of the Company s products in their OEM products. These arrangements often provide for non-refundable and upfront minimum royalty payments which are recognized as revenue either immediately or on a sell-through basis
when due, assuming all other revenue recognition criteria are met. The OEM arrangements usually include maintenance and support contracts. We allocate revenues to the delivered elements of the arrangements using the residual value method based on
the VSOE for undelivered items.



We sell our software and
related maintenance services directly through our telesales and field sales organizations in the United States, the United Kingdom and Australia and indirectly through our distribution partners worldwide.



We intend to continue to expand our international sales activities in an
effort to increase revenues from foreign sales.



Foreign Currency
Translation



Our international sales accounted for
approximately 23.0% of our total net revenue for the three months ended June 30, 2004, as compared to 20% for the comparable period in 2003. For the six months period ended June 30, 2004, our international sales accounted for approximately 22% of
our total net revenue, as compared to 20% for the comparable period in 2003. The functional currency of our foreign subsidiaries is the local currency. The functional currency is determined based on management judgment and involves consideration of
all relevant economic facts and circumstances affecting the subsidiary. Generally, the currency in which the subsidiary transacts a majority of its transactions, including billings, financing, payroll and other expenditures would be considered the
functional currency but any dependency upon the parent and the nature of the subsidiary s operations must also be considered. We translate the assets and liabilities of our international subsidiaries into U.S. dollars at the current rates of
exchange in effect at the end of each period. Revenue and expenses are translated using average rates that are in effect during the period. Gains and losses from translation adjustments are included in stockholders equity in the consolidated balance
sheet caption accumulated other comprehensive (loss) income.



Critical
Accounting Policies and Estimates



There have been no
material changes to our critical accounting policies and estimates as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003, filed with the Securities and Exchange Commission on March 12, 2004.



20



---

##### Table of Contents

RESULTS OF OPERATIONS



The following table sets forth, for the periods indicated, the percentage relationship of certain items from the Company s condensed consolidated
statements of operations to total revenues:



|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  
|----------------------------------------------- |  | --------------------------- | -- |  | ------------------------- | - |  | ---------- | - |  | ----- | -
|                                                |  | Three months ended June 30, |    |  | Six months ended June 30, |  
|                                                |  | 2004                        |    |  | 2003                      |   |  | 2004       |   |  | 2003  |  
|                                                |  | (restated)                  |    |  |                           |   |  | (restated) |   |  |       |  
|                                                |  | (unaudited)                 |    |  | (unaudited)               |  
|Revenues:                                       |  |                             |    |  |                           |   |  |            |   |  |       |  
|License                                         |  | 46.4                        | %  |  | 51.6                      | % |  | 48.6       | % |  | 51.8  | %
|Maintenance                                     |  | 53.6                        |    |  | 48.4                      |   |  | 51.4       |   |  | 48.2  |  
|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  
|Total revenues                                  |  | 100.0                       |    |  | 100.0                     |   |  | 100.0      |   |  | 100.0 |  
|Cost of revenues:                               |  |                             |    |  |                           |   |  |            |   |  |       |  
|License                                         |  | 1.6                         |    |  | 0.8                       |   |  | 1.5        |   |  | 0.8   |  
|Amortization of acquired technology             |  | 4.1                         |    |  | 4.5                       |   |  | 4.0        |   |  | 4.5   |  
|Maintenance                                     |  | 4.6                         |    |  | 4.6                       |   |  | 4.5        |   |  | 4.7   |  
|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  
|Total cost of revenues                          |  | 10.3                        |    |  | 9.9                       |   |  | 10.0       |   |  | 10.0  |  
|Gross profit                                    |  | 89.7                        |    |  | 90.1                      |   |  | 90.0       |   |  | 90.0  |  
|Operating expenses:                             |  |                             |    |  |                           |   |  |            |   |  |       |  
|Research and development                        |  | 29.0                        |    |  | 32.3                      |   |  | 27.7       |   |  | 31.7  |  
|Sales and marketing                             |  | 37.8                        |    |  | 38.9                      |   |  | 36.8       |   |  | 39.5  |  
|General and administrative                      |  | 11.4                        |    |  | 10.5                      |   |  | 9.9        |   |  | 10.6  |  
|Restructuring charges                           |  | 30.1                        |    |  |                          |   |  | 14.7       |   |  |      |  
|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  
|Total operating expenses                        |  | 108.3                       |    |  | 81.7                      |   |  | 89.1       |   |  | 81.8  |  
|Income (loss) from operations                   |  | (18.6                       | )  |  | 8.4                       |   |  | 0.9        |   |  | 8.2   |  
|Other income, net                               |  | 1.2                         |    |  | 1.3                       |   |  | 1.2        |   |  | 1.2   |  
|Income (loss) before provision for income taxes |  | (17.4                       | )  |  | 9.7                       |   |  | 2.1        |   |  | 9.4   |  
|Provision for income taxes                      |  | 8.7                         |    |  | (3.7                      | ) |  | 1.3        |   |  | (2.7  | )
|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  
|Net income (loss)                               |  | (8.7                        | )% |  | 6.0                       | % |  | 3.4        | % |  | 6.7   | %
|                                                |  |                             |    |  |                           |   |  |            |   |  |       |  



Total Revenues. Total revenues
were $13.5 million for the three months ended June 30, 2004, an increase of 8.4% over the $12.4 million reported for the comparable period in 2003. For the six months ended June 30, 2004, total revenues were $27.7 million, an increase of 12.5% over
the $24.7 million reported for the comparable period in 2003.



|               |  |                             |        |      |                           |                  |             |      |            |  |      |        |                  |   |        |  |      |  
|-------------- |  | --------------------------- | ------ | ---- | ------------------------- | ---------------- | ----------- | ---- | ---------- |  | ---- | ------ | ---------------- | - | ------ |  | ---- | -
|               |  | Three months ended June 30, |        |      | Six months ended June 30, |                 
|               |  | 2004                        |        | 2003 |                           | PercentageChange |             |      | 2004       |  | 2003 |        | PercentageChange |  
|               |  | (restated)                  |        |      |                           |                  |             |      | (restated) |  |      |        |                  |  
|               |  | (unaudited)                 |        |      |                           |                  | (unaudited) |      |            | 
|Revenues:      |  |                             |        |      |                           |                  |             |      |            |  |      |        |                  |   |        |  |      |  
|License        |  | $                           | 6,260  |      | $                         | 6,421            |             | (2.5 | )%         |  | $    | 13,467 |                  | $ | 12,768 |  | 5.5  | %
|Maintenance    |  |                             | 7,227  |      |                           | 6,024            |             | 20.0 |            |  |      | 14,264 |                  |   | 11,885 |  | 20.0 |  
|               |  |                             |        |      |                           |                  |             |      |            |  |      |        |                  |   |        |  |      |  
|Total revenues |  | $                           | 13,487 |      | $                         | 12,445           |             | 8.4  | %          |  | $    | 27,731 |                  | $ | 24,653 |  | 12.5 | %
|               |  |                             |        |      |                           |                  |             |      |            |  |      |        |                  |   |        |  |      |  



License. License revenues were
$6.3 million for the three months ended June 30, 2004, a decrease of 2.5% from $6.4 million reported for the comparable period in 2003. For the six months ended June 30, 2004, total license revenues were $13.5 million, an increase of 5.5% over the
$12.8 million reported for the comparable period in 2003. The decline in license revenues was mainly due to softer IT spending in the domestic market. Towards the end of the second quarter, we experienced a slowdown in sales closure rates, but we



21



---

##### Table of Contents

remain cautiously optimistic in a moderate improvement in market conditions during the remainder of 2004. Future license revenues cannot be predicted and
will vary based upon IT spending patterns, demand for DBArtisan and our other existing products, acceptance of our new products, changes in product pricing, competitive conditions and other related factors.



Maintenance. Maintenance revenues were $7.2 million for the three months ended June
30, 2004, an increase of 20% over the $6.0 million reported for the comparable period in 2003. For the six months ended June 30, 2004, maintenance revenues were $14.3 million, an increase of 20% over the $11.9 million reported for the comparable
period in 2003. The increase in maintenance revenues was due to new licenses sold and renewals of our existing maintenance and support contracts. In addition, we received a benefit of approximately $120,000 and $260,000, as a result of foreign
exchange rate fluctuations, for the three and six months ended June 30, 2004, respectively. Future maintenance revenues cannot be predicted and will vary based on the factors that affect our license revenues. Our maintenance and support renewal
rates, however, have historically been consistent, and we expect them to remain at the current level in the near future. Therefore, we expect maintenance revenues to grow slightly as a function of new license sales as well as renewal of the
maintenance and support contracts based on our historical patterns.



Cost
of Revenues



License. Cost of license revenues consists
primarily of amortization of internally developed and capitalized software development costs, royalties, credit card processing fees and product media and packaging. Cost of license revenues was $213,000 for the three months ended June 30, 2004, or
3.4% of license revenues, as compared to $105,000, or 1.6% of license revenues, for the comparable period in 2003. The increase in absolute dollars for the three months ended June 30, 2004 from the comparable period in 2003 was primarily due to an
increase in amortization of internally developed and capitalized software of approximately $135,000 relating to a product that was released in the third quarter of 2003. This increase, however, was partially offset by a decrease in product media,
packaging costs, shipping expenses, and credit card processing fees of approximately $21,000 due to more effective management of these costs during the three months ended June 30, 2004. Cost of license revenues was $422,000 for the six months ended
June 30, 2004, or 3.1% of license revenues, as compared to $205,000, or 1.6% of license revenues, for the comparable period in 2003. The increase in absolute dollars for the six months ended June 30, 2004 from the comparable period in 2003 was
primarily due to an increase in amortization of internally developed and capitalized software of approximately $261,000 relating to a product that was released in the third quarter of 2003. This increase, however, was partially offset by a decrease
in product media, packaging costs, shipping expenses, and credit card processing fees of approximately $52,000 due to a more effective management of these costs during the six months ended June 30, 2004. Cost of license revenues as a percentage of
license revenues may vary in the future depending upon the mix of internally developed versus purchased or licensed products and the volume and mix of the completed license transactions. At June 30, 2004, the net book value of our internally
developed and capitalized software is approximately $2.5 million and has a remaining life of approximately between 1.25 and 2.25 years.



Amortization of acquired technology. This amortization relates to technologies licensed or acquired from third parties that were deemed to have reached
technological feasibility at the date of acquisition and therefore capitalized. The amortization of acquired technology was $556,000 for each of the three months ended June 30, 2004 and 2003, and $1.1 million for each of the six months ended June
30, 2004 and 2003. The costs of the amortization of acquired technology may vary in the future depending on the mix of internally developed versus acquired products. At June 30, 2004, the net book values of our acquired technology are approximately
$1.5 million and have remaining lives between three and fifteen months.



Maintenance. Cost of maintenance revenues consists primarily of customer support personnel and related expenses, including payroll, employee benefits and allocated overhead. Cost of maintenance revenues was $620,000 for the three
months ended June 30, 2004, or 8.6% of maintenance revenues, as compared to $565,000, or 9.4% of maintenance revenues, for the comparable period in 2003. The increase in absolute dollars for the three months ended June 30, 2004, from the comparable
period in 2003, was primarily due to one additional headcount and an increase in other operating expenditures in our U.K. subsidiary, as well as an unfavorable foreign currency exchange rate fluctuation for a total of $12,000. The cost of
maintenance in the U.S. remained relatively unchanged for the same period. The cost of maintenance was $1.2 million for the six months ended June 30, 2004, or 8.7% of maintenance revenues, as compared to $1.2 million, or 9.7% of maintenance
revenues, for the comparable period in 2003. The increase in absolute dollars for the six months ended June 30, 2004, from the comparable period in 2003, was primarily due to one additional headcount and an increase in other operating expenditures
in our U.K. subsidiary, as well as an unfavorable foreign currency exchange rate fluctuation of approximately $28,000. We expect to hire additional personnel to support our expanding product line and customer base. When we hire such personnel, the
cost of maintenance revenues will probably increase in absolute dollars and potentially increase as a percentage of maintenance revenues if we hire the additional personnel in advance of an increase in the maintenance revenue.



Operating Expenses



Research and Development. Research and development expenses consist primarily of
personnel and related expenses, including payroll and employee benefits, expenses for facilities and payments made to outside software development contractors. Research and development expenses were $3.9 million, or 29% of revenues, for the three
months ended June 30, 2004, and $4.0 million, or 32.3% of revenues, for the comparable period in 2003. The research and development expenditures remained relatively unchanged in



22



---

##### Table of Contents

absolute dollars for the three months ended June 30, 2004 from the comparable period in 2003. There was, however, a shift in wage related expenses from our
U.S. operations to our Canadian subsidiary of approximately $140,000. Research and development expenses were $7.7 million for the six months ended June 30, 2004, or 27.7% of revenues, as compared to $7.8 million, or 31.7% of revenues, for the
comparable period in 2003. Through 2003 and early 2004, we focused on strengthening our Canadian research and development team, and as a result, there was a shift in wage related expenses from our U.S. operations to our Canadian subsidiary of
approximately $300,000. We anticipate that we will continue to invest significant resources into research and development activities in order to develop new products, advance the technology in our existing products and to develop new business
opportunities. We intend to materialize on some cost efficiencies by expanding our research and development activities in our Canadian subsidiary.



Sales and Marketing. Sales and marketing expenses consist primarily of personnel and related expenses, commissions earned by sales personnel, non-cash stock-based
compensation, trade shows, travel and other marketing communication costs, such as advertising and other marketing programs. Sales and marketing expenses were $5.1 million for the three months ended June 30, 2004, or 37.8% of revenues, and $4.8
million or 38.9% of revenues, for the comparable period in 2003. The increase in absolute dollars of sales and marketing expenditures for the three months ended June 30, 2004, from the comparable period in 2003, was mainly due to unfavorable foreign
currency exchange rate fluctuations of approximately $137,000. The increase was also due to the expansion of our Australian subsidiary where we added three employees, which increased the operating costs of the Australian subsidiary by approximately
$67,000. Further, an increase of $188,000 in the U.K. sales and marketing expenditures, mainly related to salary and wages, was partially offset by a decline of $140,000 in the U.S. sales expenses due to reduced headcount that resulted in slightly
lower wages and related costs and allocable fixed overhead. Sales and marketing expenditures were $10.2 million for the six months ended June 30, 2004, or 36.8% of revenues, as compared to $9.7 million, or 39.5% of revenues, for the comparable
period in 2003. The increase in absolute dollars of sales and marketing expenditures for the six months ended June 30, 2004, from the comparable period in 2003, was mainly due to unfavorable foreign currency exchange rate fluctuations of
approximately $288,000. The increase was also due to the expansion of our Australian subsidiary, where we added three employees, which increased the operating costs of the Australian subsidiary by approximately $116,000. Further, an increase of
$302,000 in the U.K. sales and marketing expenditures, mainly related to salary and wages, was partially offset by a decline of $238,000 in the U.S. Sales and marketing expenses. We expect to continue investing in the sales and marketing of our new
products as we launch and sell our new products, develop market opportunities and promote our competitive position. We intend to expand our international business, and we expect that our international sales and marketing expenditures will increase
accordingly.



General and Administrative. General and administrative
expenses consist primarily of personnel and related expenses, general operating expenses and non-cash stock-based compensation. General and administrative expenses were $1.5 million, or 11.4% of revenues, for the three months ended June 30, 2004,
and $1.3 million, or 10.6% of revenues, for the comparable period in 2003. The increase in absolute dollars was primarily due to an increase of $217,000 for professional services in the U.S. related to increased accounting, SarbanesOxley
compliance and litigation costs. We anticipate that these fees will continue to push our general and administrative expenses beyond normal levels through the remainder of the year, as we move to adhere to significant new regulatory requirements for
public companies. This was partially offset domestically by a decline of $50,000 related to a reduction in the amount we reserved for bad debts. There was also an increase of $49,000 in U.K expenses due to increased personnel costs and professional
services of $26,000, coupled with unfavorable foreign exchange rate fluctuations of approximately $23,000. General and administrative expenses were $2.8 million for the six months ended June 30, 2004, or 9.9% of revenues, as compared to $2.6
million, or 10.6% of revenues, for the comparable period in 2003. The general and administrative expenditures remained unchanged in the U.S. Legal and other professional services increased approximately $149,000 due to increased litigation and
corporate governance costs; these costs were offset by decreases in personnel related costs, bad debt reserves and director and officer insurance. There was an increase in U.K costs of $102,000 mainly related to personnel related costs and
exacerbated by an unfavorable foreign exchange rate fluctuation of approximately $48,000. We anticipate that general and administrative expenses to increase in the near future, as we continue to incur costs to comply with the additional rules and
regulations promulgated by the SEC and the Nasdaq National Market. These increased costs include the hiring of additional personnel, as well as costs associated with outside legal, accounting and advisory services. Also, we are currently involved in
ongoing litigation; depending on the activity in a given quarter, these litigation costs can vary materially on a quarter to quarter basis.



Restructuring and impairment charges. In April 2004, we entered into a non-cancelable five-year operating lease agreement for our headquarters in San Francisco,
California. The objectives of entering this new lease agreement was to consolidate our two offices in San Francisco, eliminates excess office space within San Francisco and improve our operating efficiencies. In conjunction with the execution of the
new lease, we subleased our other San Francisco long-term lease contract. As a result, we recorded restructuring and impairment charges of $4.1 million during the three months ended June 30, 2004. The charges were comprised of three elements, the
net present value of approximately $3.8 million relating to the future contractual lease obligation net of contractual sublease income of approximately $950,000, an impairment loss of approximately $680,000 relating to abandoned leasehold
improvements, and approximately $550,000 related to other contractual restructuring expenses including tenant improvement allowances and brokerage and legal fees. We do not expect a material change in depreciation or other overhead costs. If the
Companys subtenants were to stop paying the sublease income, the company could potentially be required to record another restructuring charge. The amount of that charge can not be estimated at this time.



23



---

##### Table of Contents

A summary of the restructuring accrual is as follows (in thousands):



|                                                        |  |                                       |       |   |                                    |   |      |                            |  |   |       |   |  |   |       |  
|------------------------------------------------------- |  | ------------------------------------- | ----- | - | ---------------------------------- | - | ---- | -------------------------- |  | - | ----- | - |  | - | ----- | -
|                                                        |  | Facility Leases,Net of SubleaseIncome |       |   | Write Downof LeaseholdImprovements |   |      | OtherRestructuringExpenses |  |   | Total |  
|                                                        |  | (unaudited)                           |      
|Balance as of December 31, 2003                         |  | $                                     | 413   |   |                                    | $ |     |                            |  | $ |      |   |  | $ | 413   |  
|Net cash payments in the six months ended June 30, 2004 |  |                                       | (265  | ) |                                    |   |     |                            |  |   | (200  | ) |  |   | (465  | )
|Restructuring and impairment charges                    |  |                                       | 2,822 |   |                                    |   | 680  |                            |  |   | 566   |   |  |   | 4,068 |  
|Non-cash reduction of accrual                           |  |                                       |      |   |                                    |   | (680 | )                          |  |   |      |   |  |   | (680  | )
|Accrual balance as of June 30, 2004                     |  | $                                     | 2,970 |   |                                    | $ |     |                            |  | $ | 366   |   |  | $ | 3,336 |  



Other income, net. Other
income, net consists primarily of interest income net of interest expenses. Other income, net was $168,000, or 1.2% of revenues, for the three months ended June 30, 2004, and $159,000, or 1.3% of revenues, for the comparable period in 2003. Other
income, net were $319,000 and 285,000, or 1.2% of revenues, for the six months ended June 30, 2004 and 2003, respectively.. The amounts of interest expense netted against other income remained immaterial during these periods.



Provision for income taxes. Under SFAS No. 109, Accounting for Income Taxes ( SFAS No.
109 ), deferred assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities and are measured using enacted tax rates and laws that will be in effect when the differences are
expected to reverse. SFAS No. 109 provides for the recognition of deferred tax assets if realization of such assets is more likely than not. The benefit and provision for income taxes was $1.2 million and $463,000 for the three months ended June 30,
2004 and 2003, respectively. The estimated effective tax benefit and provision rates for the three months ended June 30, 2004 and 2003 were approximately 50% and 38%, respectively. The benefit and provision for income taxes were $352,000 and
$671,000 for the six months ended June 30, 2004 and 2003, respectively. The estimated effective tax benefit and provisions rates for the six months ended June 30, 2004 and 2003 were 60% and 29%, respectively. The tax benefit for the three and six
months ended June 30, 2004 is primarily due to restructuring and impairment charges of $4.1 million recorded during the three months ended June 30, 2004. We expect the effective tax rate to be approximately 28% for the remaining quarters of 2004.
Our effective tax rate for the full year is expected to be approximately 11%.



The exercise of stock options typically creates disqualifying dispositions which benefits the overall corporate tax rate. It is impossible to forecast the exercise of our outstanding common stock options or the disqualifying dispositions
associated with them. The benefits received from the disqualifying dispositions can only be considered in calculating a Companys tax rate in the period in which they are realized. In the past, our effective tax rate has been reduced due to the
occurrence of such disqualifying dispositions.



We will continue to evaluate
our ability to realize deferred tax assets on a quarterly basis. Significant management judgment is required in determining our provision for income taxes and our deferred tax assets and liabilities. In the event that actual results differ from our
estimates, we will adjust such estimates in the future periods, and we may also need to adjust the effective rate for the current year.



RECENT ACCOUNTING PRONOUNCEMENTS



In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS
No. 150 establishes standards for how an issuer classifies and measures in its statement of financial position certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some circumstances) because that financial instrument embodies an obligation of the issuer. In November 2003, the FASB issued FASB Staff Position No. FASB 1503 which deferred
the measurement provisions of SFAS No. 150 indefinitely for certain mandatory and redeemable noncontrolling interests that were issued before November 5, 2003. The FASB plans to reconsider implementation issues and, perhaps, classification or
measurement guidance for those noncontrolling interests during the deferral period. To date, the effective provisions of SFAS No. 150 did not have an impact on our results of operations, financial position or cash flows since we do not
currently have any financial instruments affected by the standard. While the effective date of certain elements of SFAS No. 150 have been deferred, the adoption of SFAS No. 150 when finalized is not expected to have an impact on the Companys
financial position, results of operations or cash flows, since we do not currently have any financial instrument effected by the standard.



In March 2004, the FASB issued EITF Issue No. 03-1 (EITF 03-1), The Meaning of Other-Than-Temporary Impairment and Its Application to
Certain Investmentswhich provides new guidance for assessing impairment losses on investments. Additionally, EITF 03-1 includes new disclosure requirements for investments that are deemed to be temporarily impaired. In September 2004, the FASB
delayed the accounting provisions of EITF 03-1; however the disclosure requirements remain effective for annual periods ending after June 15, 2004. We will evaluate the impact of EITF 03-1 once the final guidance is issued.



24



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES



We have funded our business to date from cash generated by our operations and financings. In April 2000, we completed our
initial public offering of common stock, generating net proceeds to us of approximately $43.0 million. As of June 30, 2004, we had cash, cash equivalents and short-term investments of $65.7 million.



Net cash provided by operating activities was $6.7 million and $6.6 million
for the six months ended June 30, 2004 and 2003, respectively. The $100,000 increase was primarily due to an increase of $3.8 million accrual for restructuring charges and an increase of $700,000 in impairment charges which were partially offset by
a decline of $715,000 in net income and of approximately $1.4 million in deferred revenue, as well as a decline of $3 million in accounts payable and other accrued liabilities. The non-cash items also include depreciation and amortization of
property and equipment and intangible assets as well as amortization of deferred stock-based compensation and options issued in exchange for services. These non-cash items may increase or decrease and, as a result, positively or negatively impact
our future operating results, but they will not have a corresponding impact on our cash flows.



Our primary source of operating cash flows is the collection of accounts receivable from our customers. We measure the effectiveness of our collections efforts by an analysis of average accounts receivable daily sales
outstanding (DSO). Collection of accounts receivable and related DSO will fluctuate in future periods due to the timing and amount of our future revenues and the effectiveness of our collection efforts. In the future, collections could fluctuate
depending on the payment terms we extend to our customers, which historically is generally net thirty days.



In addition, our operating cash flows may be impacted in the future by the timing of payments to our vendors for accounts payable. We typically pay our
vendors and service providers in accordance with their invoice terms and conditions. The timing of cash payments in future periods will be impacted by the nature of accounts payable arrangements and managements assessment of our cash inflows.



Net cash (used in) and provided by investing activities were
($2.6) million and $13.6 million for the six months ended June 30, 2004 and 2003, respectively. For the six months ended June 30, 2004, cash was used in investing activities was due primarily to the acquisition of $11.4 million of available for sale
shortterm investments and purchase of property equipment for approximately $900,000. The cash used in investing activities was partially offset by the maturities of investments of $9.7 million. For the six months ended June 30, 2003, cash
provided by investing activities was $13.6 million due primarily to proceeds from the net maturities and sales of shortterm investments of $25.8 million which was partially offset by acquisition of $11.4 million of available for sale
shortterm investments. We invest in available for sale shortterm investments to maximize our investment yields. We expect to continue to acquire these investments in the future and receive proceeds from them as they mature or are sold.
We entered into a $500,000 threeyear capital lease agreement in June 2004 with a financial institution to finance acquisition of certain furniture and fixture and computer equipment. The capital lease agreement bears interest of 6.1% per annum
and has a $1 buyout option at its expiration in June 2007. It is likely we will enter into additional capital lease arrangements as long as the rates remain attractive.



Net cash provided by (used in) by financing activities was $1.8 million and ($1.1) million for the six months ended June 30,
2004 and 2003, respectively. For the six months ended June 30, 2004 the proceeds from exercise of stock options were $2.4 million which was partially offset by the repurchase of common stock for approximately $600,000. For the six months ended June
30, 2003, net cash used in financing activities of $1.2 million was for the repurchase of our common stock. The repurchase of common stock was pursuant to a plan approved by our Board of Directors in September 2001 and amended in July 2002 and July
2004.



Our future liquidity and capital resources could be
impacted by the exercise of outstanding common stock options and the cash proceeds we receive upon exercise of these securities. Further, we have approximately 2.3 million shares available to issue under our current plans. The timing of the
issuance, the duration of their vesting provision and the grant price will all impact the timing of any proceeds. However, we cannot estimate the amount of such proceeds at this time. The Board of Directors recently increased the number of shares
authorized for repurchase. Currently, the Company has approximately two million shares available for repurchase. The timing of future repurchases and the price paid for the shares could have a material impact on our liquidity.



In June 2004, we extended our $3.0 million revolving credit facility with a
financial institution. The extended credit facility bears interest at the prime rate and expires on August 31, 2004. This facility requires that the Company maintain various quarterly financial covenants including covenants related to tangible net
worth, total liabilities and profitability. At June 30, 2004, we were in compliance with all covenants and had no amounts outstanding under this credit facility. As part of this credit facility, the financial institution issued an irrevocable
standby letter of credit for approximately $120,000 in relation to a lease agreement executed in April 2004. The standby letter of credit expires on June 1, 2005. At June 30, 2004, we were in compliance with all covenants and had no amounts
outstanding under this credit facility. We currently have no plans to borrow any amounts under this credit facility.



25



---

##### Table of Contents

We had net deferred tax assets totaling $4.2 million at June 30, 2004. We believe that these assets will
be realizable in the future. At December 31, 2003, we had federal and state net operating loss carry forwards ( NOLs ) of approximately $5.7 million and $7.1 million, respectively, the benefit of which is included in the deferred tax assets at those
dates. These NOLs can be carried forward to offset future taxable income, if any. Our federal and state net operating loss carry forwards expire in 2006 through 2021, if not utilized. At December 31, 2003, we had federal and state research and
development credits of approximately $2.3 million and $800,000, respectively. The federal credits expire in 2020 through 2023. We believe our NOLs and credits will be realizable in the future.



Our contractual obligations consisted of facility lease commitments,
operating leases for office equipment, and capital leases for property and equipment. In April 2004, we announced a restructuring plan, and, as a part of that plan, we entered in to a new fiveyear lease commitment and subleased the remainder
of our longterm San Francisco office leases. Gross lease payment obligations under the noncancelable operating and capital lease are as follows (in thousands):



|                             |  |                  |       |               |   |       |  |   |      
|---------------------------- |  | ---------------- | ----- | ------------- | - | ----- |  | - | -----
|Year Ending December 31,     |  | Operating Leases |       | Capital Lease |   | Total
|Remainder of 2004            |  | $                | 940   |               | $ | 91    |  | $ | 1,031
|2005                         |  |                  | 2,376 |               |   | 182   |  |   | 2,558
|2006                         |  |                  | 2,215 |               |   | 182   |  |   | 2,397
|2007                         |  |                  | 2,111 |               |   | 76    |  |   | 2,187
|Thereafter                   |  |                  | 1,521 |               |   |      |  |   | 1,521
|                             |  |                  |       |               |   |       |  |   |      
|Total minimum lease payments |  | $                | 9,163 |               | $ | 531   |  | $ | 9,694
|Less: interest               |  |                  |      |               |   | 45    |  |   | 45   
|                             |  |                  |       |               |   |       |  |   |      
|Total lease obligations      |  | $                | 9,163 |               | $ | 486   |  | $ | 9,649
|                             |  |                  |       |               |   |       |  |   |      



We believe that our
existing cash, cash equivalents, shortterm investments and cash generated from operations will be sufficient to finance our operations through at least the next 18 months. If we fail to generate cash flow from operations in the future due to
an unexpected decline in revenues or due to a sustained increase in cash expenditures in excess of revenues generated, our cash balances may not be sufficient to fund continuing operations without obtaining additional financing. If additional
financing is needed, there can be no assurance that such financing will be available to us on reasonable business terms, or at all.



Factors That May Affect Future Results



Factors That May Affect Future Results



In addition to other information in this report, the following factors should be considered carefully in evaluating the company. The risks and uncertainties described
below are not the only ones facing the company. Additional risks and uncertainties that we are unaware of or currently deem immaterial may also become important factors that may harm our business.



Our quarterly operating results may fluctuate in future periods, and, as a result, our
stock price may fluctuate or decline.



Our operating results have
fluctuated from quarter to quarter. We believe that quartertoquarter comparisons of our historical results of operations are not indicative of our future performance. Our revenues and operating results may continue to vary significantly
from quarter to quarter due to a number of factors, including the factors discussed below under the captions:



| | If sales of DBArtisan fall, our revenues and income may decline;
|- | ----------------------------------------------------------------



| | Our operating results would be harmed if the recovery in information technology spending does not continue;
|- | -----------------------------------------------------------------------------------------------------------



| | If we are not able to enhance our existing products to adapt to rapid technological change, or we introduce new products that do not achieve market acceptance, our revenues and
earnings may suffer and we may experience loss of market share;
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Large sales of our products and maintenance involve a lengthy sales cycle and are unpredictable, which could cause delays in recognizing revenue or the failure to obtain revenue;
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Our high fixed operating expenses might adversely affect our profitability if future revenue expectations are not met;
|- | ----------------------------------------------------------------------------------------------------------------------



| | We may have future nonrecurring charges in the event of goodwill impairment;
|- | -----------------------------------------------------------------------------



26



---

##### Table of Contents

| | We may be required to change our revenue recognition policies based on changing implementation guidelines and interpretations, which could cause our revenues and operating results
to fluctuate unexpectedly;
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | If our products do not perform as expected, we may lose customers, our costs will increase and revenues may be delayed or lost;
|- | -------------------------------------------------------------------------------------------------------------------------------



| | Litigation could continue to increase our general and administrative expenses and harm our business; and
|- | --------------------------------------------------------------------------------------------------------



| | Acquisitions of companies or technologies may result in disruptions to our business.
|- | ------------------------------------------------------------------------------------



Seasonal variations in orders for our products also contribute to fluctuations in our quarterly operating results. These fluctuations are
likely to cause corresponding volatility in our stock price, particularly if our operating results vary from analysts expectations.



If sales of DBArtisan fall, our revenues and income may decline.



A significant portion of our revenues is derived from sales of our DBArtisan product family. In each of the last three years, and in the year-to-date ended June 30, 2004,
sales from our DBArtisan product family accounted for over one-third to one-half of our domestic license revenues. We expect that sales of DBArtisan will continue to represent a substantial portion of our license revenues for the foreseeable future.
In addition, many of our customers initiate a relationship with us by purchasing DBArtisan. If demand for DBArtisan declines due to competition, technological change or other factors, our revenues and income may decline significantly.



If we do not generate new business from our existing customers and add new customers, we
will not be able to sustain or increase our revenues.



Our license
arrangements generally do not provide for substantial ongoing license or maintenance payments. Therefore, our future revenue growth depends on our success in expanding our relationships with existing customers and attracting new customers. Our
ability to expand our relationships with existing customers and attract new customers will depend on a variety of factors, including the performance, quality, breadth, and depth of our current and future products and maintenance. Our failure to
expand relationships with existing customers or to add new customers would reduce our future license and maintenance revenues. In addition, if our existing customers do not renew their support contracts, our future maintenance revenues will be
adversely affected.



Our operating results would be harmed if the recovery
of information technology spending does not continue.



The markets into
which we sell our products are cyclical and are subject to general economic conditions. Although the information technology market appeared to have recovered in the second half of 2003 and first quarter of 2004, there was an abrupt downturn in the
second quarter of 2004. Economic conditions remain uncertain and the recovery may not be sustained. Any renewed slowdowns in the database market or in general economic conditions would likely result in a reduction in demand for our products and our
results of operations would be harmed.



We invest heavily in research and
development with no guarantee of return from the investments that we make.



We have invested significant resources in the development of new products. If our new products are not accepted in the marketplace, we may not achieve future revenue growth and may have limited return on the investments that we have made.



In addition, we plan to continue to invest in research and development and
could fail to achieve expected returns from future investments.



If we are
not able to enhance our existing products to adapt to rapid technological change, or we introduce new products that do not achieve market acceptance, our revenues and earnings may suffer and we may experience loss of market share.



The market for our products is characterized by rapid technological change, frequent product
introductions and enhancements, uncertain product lifecycles, and changes in customer demands and industry standards. Our success depends on our ability to continue to:



| | enhance our current products;
|- | -----------------------------



| | introduce new products that keep pace with technological developments and market conditions;
|- | --------------------------------------------------------------------------------------------



| | satisfy increasingly complicated customer requirements;
|- | -------------------------------------------------------



| | integrate our products with multiple database platforms; and
|- | ------------------------------------------------------------



| | modify our products as database platforms change.
|- | -------------------------------------------------



27



---

##### Table of Contents

However, due to the nature of computing environments, new products and product enhancements could require longer
development and testing periods than we currently anticipate. Moreover, if we develop new products that do not achieve market acceptance, we may not be able to recoup development and marketing expenses, which could harm our operating results.



The introduction of new technologies and the emergence of new industry
standards may render our existing products obsolete and unmarketable. Delays in the general availability of new releases or problems in the installation or implementation of new releases could harm our business and operating results. We may not be
successful in developing and marketing, on a timely and costeffective basis, new products or new product enhancements that respond to technological change, evolving industry standards, or customer requirements. Our failure to do so would
render our products obsolete and could harm our ability to compete. In addition, our products and product enhancements may not achieve market acceptance.



Large sales of our products and maintenance involve a lengthy sales cycle, which could cause delays in recognizing revenue or the failure to obtain revenue.



Since 2001, large sales of our products and maintenance to individual
customers have increased. This is due to our sales efforts to sell larger deals of our traditional software, as well as the introduction of new products that have significantly higher starting prices and longer evaluation periods than our
traditional products. These large sales typically involve sales cycles between six and twelve months, which is considerably longer than our sales cycle prior to 2001. This lengthy sales cycle is due to the need to educate and convince prospective
customers of the value of our products and to gain approval from more constituencies within a prospective account, including key management personnel.



The timing of our revenues has become more difficult to forecast because of this lengthy sales cycle for large sales. We may expend substantial time and resources to
negotiate transactions with prospective customers but then be delayed in concluding, or be unable to conclude, sales of our products and maintenance. Any delay in, or failure to complete, sales in a particular period would reduce our revenues in
that period as well as in subsequent periods over which revenues for the sale may be recognized. If we were to experience a delay on one or more large orders, it could harm our ability to meet our forecasts for a given period. If our sales cycle
unexpectedly lengthens in general or for one or more large sales, it could negatively affect the timing of our revenues and may cause our revenues and operating results to vary significantly from period to period.



Our high fixed operating expenses might adversely affect our profitability if future
revenue expectations are not met.



The majority of our operating expenses
consist of personnel and related expenses and facility related costs. These costs are relatively fixed in the short term, and our operating decisions such as when to hire additional personnel and when to expand our facilities and infrastructure are
based in large part on expectations about expected future revenues. If we hire personnel and enter into facilities contracts based on our expectations about future revenues, and then fail to meet those revenue expectations, we would likely have
lower than expected earnings per share, which would negatively affect our stock price.



Increased costs associated with corporate governance compliance may significantly impact the results of our operations.



Changing laws, regulations and standards relating to corporate governance, public disclosure and compliance practices, including the Sarbanes-Oxley Act of 2002, new SEC
regulations and Nasdaq National Market rules, are creating uncertainty for companies such as ours in understanding and complying with these laws, regulations and standards. As a result of this uncertainty and other factors, devoting the necessary
resources to comply with evolving corporate governance and public disclosure standards may result in increased general and administrative expenses and a diversion of management time and attention to compliance activities. We also expect these
developments to increase our legal compliance and financial reporting costs. In addition, these developments may make it more difficult and more expensive for us to obtain director and officer liability insurance, and we may be required to accept
reduced coverage or incur substantially higher costs to obtain such a coverage. Moreover, we may not be able to comply with these new rules and regulations on a timely basis.



These developments could make it more difficult for us and retain qualified members of our board of directors, or qualified executive
officers. We are presently evaluating and monitoring regulatory developments and cannot estimate the timing and magnitude of additional costs we may incur as a result. To the extent these costs are significant; our general and administrative
expenses are likely to increase.



Litigation could continue to increase our
general and administrative expenditures and harm our business.



We have
been subject to lawsuits as part of our normal course of business, including the suit brought against us by The Client Server Factory relating to our acquisition of Engineering Performance, Inc. in November 2000. This litigation is still pending and
has contributed to an increase in our general and administrative expenses in 2004. The continued defense of this and any other such lawsuits could also result in the diversion of our managements time and attention away from business
operations, which could harm our business. In addition, litigation is expensive and unpredictable and could harm our financial condition.



28



---

##### Table of Contents

Acquisitions of companies or technologies may result in disruptions to our business.



We may make strategic acquisitions of companies, products, or technologies as necessary in
order to implement our business strategy. If we make acquisitions and are unable to successfully integrate them with our existing operations, we may not receive the intended benefits of such acquisitions and the revenues and operating results of the
combined company may decline. Any acquisition may temporarily disrupt our operations and divert managements attention from day-to-day operations.



In addition, acquisitions may subject us to unanticipated liabilities or risks, including litigation and the costs and uncertainties related to legal proceedings. For
example, we are currently a defendant in litigation related to our acquisition of EngineeringPerformance, Inc, in November 2000. We are unable to predict an outcome at this time. As the alleged damages and related claims against the Company are
considerable, an unfavorable outcome would have a material adverse effect on our financial position, results of operations and cash flow.



While we have financed our acquisitions to date primarily with working capital, we may incur debt or issue equity securities to finance future acquisitions. The issuance
of equity securities for any acquisition could be substantially dilutive to our stockholders. In addition, our profitability may suffer due to acquisition-related expenses.



If we are not able to attract and retain qualified personnel, our business will not be able to grow.



Our success depends on the continued service of our executive officers and other key
administrative, sales and marketing, research and development, and support personnel. None of our executive officers or key employees is bound by an employment agreement for any specific term, and we do not maintain any key person life insurance
policies. Our vice president of sales resigned in January 2004, and we were not able to replace him until May 2004. It may take some time for our new vice president to rebuild our new sales management team, and we may miss sales targets if there is
a prolonged interruption in our sales cycle. Further, if we lose the services of any of our other executive officers or key employees, or if one or more of them decide to join a competitor or otherwise compete directly or indirectly with us, our
ability to manage our business effectively could be harmed.



Our business will
not be able to grow if we cannot attract, retain, and motivate qualified personnel. Competition for qualified employees remains intense and we may not be able to attract, assimilate, or retain highly qualified personnel in the future. There has in
the past been and there may in the future be a shortage of personnel that possess the technical background necessary to sell, support, and develop our products effectively. Some of our current employees and those that we seek to hire may be subject
to non-competition or non-solicitation covenants that could further limit our ability to attract or retain qualified personnel.



We may have future non-recurring charges in the event of goodwill impairment.



We adopted SFAS No. 142 on January 1, 2002, and, as a result, we have ceased to amortize goodwill. Going forward, we will be required to
test our goodwill for impairment on an annual basis or in the event of a significant change in our business. We performed an impairment test in September 2003 and determined that, at that time, there had been no impairment to goodwill. At June 30,
2004, our goodwill balance totaled $10.3 million. In the future, if we determine that this goodwill has been impaired, we will be required to take a non-recurring charge to write down this asset, which would adversely affect our earnings and book
value.



We may be required to change our revenue recognition policies based
on changing implementation guidelines and interpretations, which may cause our revenues and operating results to fluctuate unexpectedly.



In recent years, software revenue recognition rules have been under heavy review and interpretation by various accounting authoritative and regulatory bodies, including
the American Institute for Certified Public Accountants and the Financial Accounting Standards Board. These reviews and interpretations have resulted in significant changes in the practices and standards for recognizing revenues in software
companies. There could be further changes in these standards. We may have to change our methods of revenue recognition to comply with new standards, and any such change could cause deferment of revenues recognized in current periods to subsequent
periods or accelerated recognition of deferred revenue to current periods, such changes might cause shortfalls in meeting securities analysts and investors expectations in any period. Any such shortfalls could have an adverse impact on our stock
price.



The expansion of our international operations exposes us to risks.



We expect to continue to expand our international sales and research and
development operations. As a result, we could face a number of risks from our expanding international operations:



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



29



---

##### Table of Contents

| | increased financial accounting and reporting complexities;
|- | ----------------------------------------------------------



| | potentially adverse tax consequences;
|- | -------------------------------------



| | the loss of revenues and net income resulting from currency fluctuations;
|- | -------------------------------------------------------------------------



| | compliance with a wide variety of complex foreign laws and treaties;
|- | --------------------------------------------------------------------



| | the impact of war or terrorist activities;
|- | ------------------------------------------



| | reduced protection for intellectual property rights in some countries;
|- | ----------------------------------------------------------------------



| | licenses, tariffs and other trade barriers;
|- | -------------------------------------------



| | longer sales and payment cycles; and
|- | ------------------------------------



| | costs and difficulties of customizing products for foreign countries.
|- | ---------------------------------------------------------------------



Further expansion of our international operations may require significant management attention and financial resources and may place burdens on our management,
administrative, operational and financial infrastructure. Our possible investments to establish facilities in other countries may not produce desired levels of revenues or profitability, which would negatively affect our stock price.



If our products do not perform as expected, we may lose customers, our costs will increase
and revenues may be delayed or lost.



Computer software such as ours often
contains undetected errors and may contain design flaws. Errors may be found in current versions, new versions, or enhancements of our products after we make commercial shipments. If our software contains undetected errors, performs unreliably, or
if we otherwise fail to meet our customers expectations, we may suffer:



| | loss of revenues, market share or customers;
|- | --------------------------------------------



| | negative publicity and harm to our reputation;
|- | ----------------------------------------------



| | diversion of research and development and management resources;
|- | ---------------------------------------------------------------



| | increased maintenance and warranty costs;
|- | -----------------------------------------



| | legal actions by customers against us; and
|- | ------------------------------------------



| | increased insurance costs.
|- | --------------------------



We may lose market share and be required to reduce prices as a result of competition from our existing competitors and other independent software vendors and developers of software.



The market for our products is highly competitive, dynamic, and subject to rapidly changing
technology. Pricing pressure in the market has increased as competitors have lowered prices and engaged in more aggressive discounting. If such pricing pressure continues, it could have an adverse effect on our margins.



We compete primarily against other providers of data and database management, data
performance and availability, enterprise data design and modeling, and data movement technologies, which include Computer Associates, Quest Software, BMC Software, IBM/Rational Software, Borland Software Corporation, Informatica Corporation,
Ascential Software, and other independent software vendors. Our products also compete with products offered by database software manufacturers, including Oracle, Microsoft, Sybase and IBM. Some of these competing products are provided at no charge
to their customers. We expect that companies such as Oracle, Microsoft, Sybase, and IBM will continue to develop and incorporate into their products applications which compete with our products and may take advantage of their substantial technical,
financial, marketing and distribution resources in those efforts. We may not be able to compete effectively with those products or efforts, which could significantly harm our business and operating results.



There has been consolidation in our industry, such as IBMs acquisition of Rational
Software and Borland Software Corporations acquisition of Togethersoft. These and any future acquisitions may have the effect of improving the competitive positions of the



30



---

##### Table of Contents

acquired companies and weakening our competitive situation. To effectively compete as the industry consolidates, we may need to seek alliances with other
companies in order to gain better acceptance of our products. We may not be able to enter into such alliances on terms favorable to us or at all.



In addition, if the market for application and data lifecycle management products grows, some of our competitors may increase their focus on offering software directly
competitive with ours, whether by internal development, external development, or acquisition. Our competitors may also attempt to keep us from integrating our software with theirs, making it more difficult for our customers to adopt our software. If
such increased competition were to result in resistance to integration of our software with the software of these competitors, we may have difficulty entering markets where our competitors have strong market positions.



Further, if a single database platform were to gain a considerably larger share of the
database market than other database platforms, we would lose our multi-platform competitive advantage and our sales would suffer. Many of our competitors have longer operating histories, substantially greater financial, technical, marketing and
other resources, and greater name recognition than we do. They also may be able to respond more quickly than we can to changes in technology or customer requirements. Competition could seriously impede our ability to sell additional products on
acceptable terms. Our competitors may pursue the following actions:



| | develop and market new technologies that render our products obsolete, unmarketable or otherwise less competitive;
|- | ------------------------------------------------------------------------------------------------------------------



| | make strategic acquisitions or establish cooperative relationships among themselves or with other companies, thereby enhancing the functionality of their products; or
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | establish or strengthen cooperative relationships with channel or strategic partners which limit our ability to sell or to co-market products through these channels.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



Competitive pressures could reduce our market share, reduce
customer orders, reduce gross margins, or require us to reduce our prices, any of which would harm our operating results.



International political instability may increase our cost of doing business and disrupt our business.



Continued international political instability, evidenced by the threat or occurrence of
terrorist attacks, enhanced national security measures, sustained military action in Afghanistan and Iraq, strained international relations with foreign governments and other international conflicts, may halt or hinder our ability to do business,
may increase our costs, and may adversely affect our stock price. This continued instability may, for example, negatively impact the reliability and cost of transportation, negatively affect the desire of our employees and customers to travel,
adversely affect our ability to obtain adequate insurance at reasonable rates, or require us to take extra security precautions for our domestic and international operations. In addition, this international political instability has had and may
continue to have negative effects on financial markets, including significant price and volume fluctuations in securities markets. If this international political instability continues or escalates, our business and results of operations could be
harmed and the market price of our common stock could decline.



Our
proprietary rights may be inadequately protected and infringement claims or independent development of competing technologies could harm our competitive position.



We rely on copyright and trademark laws, trade secrets, confidentiality procedures, and contractual provisions to establish and protect our
proprietary rights. We also enter into confidentiality agreements with employees and consultants and attempt to restrict access to proprietary information on a need-to-know basis. Despite such precautions, unauthorized third parties may be able to
copy aspects of our products or obtain and use information that we consider as proprietary.



We license our software products primarily under shrink-wrap licenses delivered electronically with our software products. Shrink-wrap licenses are not negotiated with or signed by individual licensees and purport to
take effect upon installation of the product or downloading of the product from the Internet. These measures afford only limited protection. Policing unauthorized use of our products is difficult and we are unable to determine the extent to which
piracy of our software exists. In addition, the laws of some foreign countries do not protect our proprietary rights as well as United States laws. We may have to enter into litigation to enforce our intellectual property rights or to determine the
validity and scope of the proprietary rights of others with respect to our rights. Litigation is generally very expensive and can divert the attention of management from daily operations. Accordingly, any intellectual property litigation could
disrupt our operations and harm our operating results. Further, the cost we may need to incur in connection with the defense of such lawsuits, if significant, could harm our financial condition.



We are not aware of any case in which we are infringing the proprietary rights of others.
However, third parties may bring infringement claims against us. Any such claim is likely to be time consuming and costly to defend, could cause product delays and could force us to enter into unfavorable royalty or license agreements with third
parties. A successful infringement claim against us could require us to enter into a license or royalty agreement with the claimant or develop alternative technology. However, we may



31



---

##### Table of Contents

not be able to negotiate favorable license or royalty agreements, if any, in connection with such claims and we may fail to develop alternative technology on
a timely basis. Accordingly, a successful product infringement claim against us could harm our business and operating results.



We are susceptible to business interruptions that could harm our business.



Our operations are vulnerable to damage or interruption from computer viruses, human error, natural disasters, telecommunications failures,
intentional acts of vandalism, and similar events. In particular, our corporate headquarters are located in San Francisco, which is known for seismic activity. Although we have a disaster recovery plan for critical data and business applications,
this does not provide assurance that we would not suffer a business interruption. A significant business interruption would result in losses or damages incurred by us and would harm our business. Our business interruption insurance may not be
adequate to compensate us for losses that might occur, which would result in increased expenses and harm our operating results.



Certain persons have substantial control over us, which could impede stockholder approval of certain transactions.



Our executive officers and directors, in the aggregate, beneficially held 21.5% of our
outstanding common stock as of June 30, 2004. In addition, despite their sales of our common stock over the past year, some of our founders who are no longer associated with us continue to hold a significant amount of our common stock. These groups
of stockholders can significantly influence all matters requiring approval by our stockholders, including the approval of equity compensation plans, the election of directors and the approval of mergers or other business combination transactions.



We expect the price of our common stock to remain volatile, making it
difficult for our stockholders to predict the return on their investment.



Since our initial public offering, the market price of our common stock has fluctuated significantly in response to a number of factors, some of which are beyond our control, including:



| | changes in market valuation of software and technology companies;
|- | -----------------------------------------------------------------



| | quarterly variations in our operating results;
|- | ----------------------------------------------



| | global and domestic economic and political conditions;
|- | ------------------------------------------------------



| | changes in financial estimates by securities analysts;
|- | ------------------------------------------------------



| | announcements that we or our competitors make related to significant contracts, acquisitions, capital commitments, strategic partnerships or product introductions or enhancements;
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | additions or departures of key personnel;
|- | -----------------------------------------



| | stock market price and volume fluctuations, which are particularly volatile among securities of software and Internet companies; and
|- | ------------------------------------------------------------------------------------------------------------------------------------



| | sales of significant amounts of our common stock or other securities in the open market.
|- | ----------------------------------------------------------------------------------------



Some of our founders who are no longer associated with the company continue to hold significant amounts of our common stock. Sales of our
common stock by these founders cannot be controlled by us and may add to the volatility of our stock price.



Provisions of our charter and bylaws and Delaware law could deter takeover attempts that might be beneficial to our stockholders.



Provisions of our amended and restated certificate of incorporation and bylaws as well as Delaware law could make it more difficult for a
third party to acquire us, even if doing so would be beneficial to our stockholders. We are subject to the provisions of Delaware law that restrict business combinations with interested stockholders, which may have the effect of inhibiting a
non-negotiated merger or other business combinations.



32



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Interest Rate Risk



Our exposure to
market risk for changes in interest rates primarily relates to our investment portfolio, which at June 30, 2004 included fixed-income securities with a fair value of approximately $55.5 million. The values of these securities are likely to decline
if interest rates increase. However, due to the short maturities of our investments, an immediate 10 percent change in interest rates is not expected to have a material effect on our near-term financial condition or results of operations.



Foreign Exchange Risk



Our operations are conducted primarily in the United States and are denominated in United
States Dollars. A small and potentially growing portion of our sales originate through our European subsidiary and are denominated in Pounds Sterling. From time to time, we enter into forward exchange contracts to hedge against fluctuations in the
Pound Sterling relative to the U.S. Dollar. Gains and losses on these contracts are generally recognized in the consolidated statement of operations at the time that the related transactions being hedged are recognized. Because the effect of
movements in currency exchange rates on forward exchange contracts generally offset the related effect on the underlying items being hedged, use of these instruments is not expected to subject us to risks that would otherwise result from changes in
currency exchange rates. We do not use derivative financial instruments for trading or speculative purposes. We did not use derivative financial instruments in the three and six months ended June 30, 2004 and 2003.



ITEM 4. CONTROLS AND PROCEDURES



(a) Evaluation of
Disclosure Controls and Procedures



Our Chief Executive
Officer and Chief Financial Officer carried out an evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934) as of the date of this amended report.
Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were not effective as of June 30, 2004 due to the material weakness in our internal controls discussed
below.



(b) Changes in Internal Controls over Financial Reporting



In connection with restating our financial statements as provided in this
amended report, we determined that a material weakness existed in our internal controls over financial reporting, with respect to the reporting of transactions principally conducted by our United Kingdom subsidiary, Embarcadero Europe. This material
weakness resulted in revenue being recorded from transactions on a basis other than sell-through, as is required by our stated revenue recognition policy.



In response to the matters identified, we have taken steps to strengthen our internal controls over financial reporting to prevent the recurrence of the
circumstances that resulted in our determination to restate our financial statements. To correct the identified weakness in our internal controls, we have taken, or intend to take, the following steps, among others:



| |  | We have re-emphasized to our worldwide employee base the importance of our code of conduct, code of ethics and sales policies through a re-certification process. We have implemented
a financial code of ethics, which is designed to promote ethical conduct and full, fair and accurate disclosure in our periodic financial reports. We also plan to establish a procedure for conducting internal training sessions for affected employees
on applicable policies and procedures and provide opportunities for accounting personnel to attend external training and continuing education programs.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We have enhanced corporate finance oversight and controls for key financial activities for foreign subsidiaries, such as cash management, manual journal entries and daily sales
postings.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We have enhanced our controls to ensure that products sold through distributors and resellers are shipped to end users.
| | - | -----------------------------------------------------------------------------------------------------------------------



| |  | We have revised our policy to require corporate finance approval of the formal credit check process before granting credit to distributors and resellers. We have also revised our
policies to require approval by corporate finance of all credit memorandums, including those for end users.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We plan to recruit new personnel to our finance organization who have expertise in worldwide financial controls and reporting (including software revenue recognition issues and SOP
97-2) and to improve the overall quality and level of experience of the finance organization globally.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We intend to supplement our internal revenue recognition policy to include a clearly understandable summary of key elements of the policy to better ensure broader understanding of
the policy among our personnel.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

| |  | We intend to implement an enhanced quarterly and annual financial review process to include a formal review of foreign subsidiaries by a broader cross-section of financial
management to ensure fair and accurate financial consolidation.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We cannot be certain that our remediation efforts will sufficiently cure our identified material weakness prior to December 31, 2004. Furthermore, we have not yet tested the operating effectiveness of the remediated
controls. As a result, we may be unable to conclude that our internal controls over financial reporting were effective as of December 31, 2004.



34



---

##### Table of Contents

PART II



OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



Information with respect to this item is incorporated by reference to Note 10 of the Notes to the Condensed Consolidated Financial Statements included herein on page 14 of this Quarterly Report on Form 10-Q.



ITEM 2. CHANGES IN USE OF SECURITIES AND USE OF PROCEEDS



The table set forth below describes the shares of common stock repurchased by the Company during the period covered by this report. All shares were repurchased pursuant to the Company s publicly announced stock
repurchase program approved by the Board of Directors in September 2001 and amended as of July 2002 and July 2004, which permits the Company to repurchase up to an aggregate of 3,230,00 shares of common stock. Under this stock repurchase program,
depending on market conditions and other factors, the Company may make repurchases from time to time in the open market and in negotiated transactions, including block transactions. This stock repurchase program may be terminated at any time (in
thousands, except average price paid per share):



|        |  |                |  |                                      |  |                              |       |                                                                                       |       |                                                                            |      
|------- |  | -------------- |  | ------------------------------------ |  | ---------------------------- | ----- | ------------------------------------------------------------------------------------- | ----- | -------------------------------------------------------------------------- | -----
|        |  |                |  | Number of Shares Purchased in period |  | Average Price Paid Per Share |       | Cumulative Number of Shares Purchased as Part of Publicly Announced Plans or Programs |       | Maximum Number of Shares that may yet be Purchased under Plans or Programs
|April 1 |  | April 30, 2004 |  |                                     |  | $                            |      |                                                                                       | 1,162 |                                                                            | 1,068
|May 1   |  | May 31, 2004   |  | 10                                   |  | $                            | 11.48 |                                                                                       | 1,172 |                                                                            | 1,058
|June 1  |  | June 30, 2004  |  | 42                                   |  | $                            | 11.23 |                                                                                       | 1,214 |                                                                            | 1,016



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



Embarcadero s Annual Meeting of Stockholders was held on June 15, 2004. At that time, there were present in person or by proxy 25,850,785 shares representing 94% of the total votes. Stockholders (1) elected two Class
I directors to hold offices for a term of three years and until their successors are elected and qualified; (2) ratified the adoption of the Company s 2004 Equity Incentive Plan; and (3) ratified the appointment of PricewaterhouseCoopers LLP as
Embarcadero s independent registered public accounting firm for the year ending December 31, 2004.



Results of stockholder voting were as follows:



| | (a) | To elect two three-year term Class I members serving on the Board of Directors.
| | --- | -------------------------------------------------------------------------------



|                     |  |            |  |               
|-------------------- |  | ---------- |  | --------------
|Election of Director |  | Votes For  |  | Votes Withheld
|Timothy C.K. Chou    |  | 25,190,764 |  | 660,021       
|Frank M. Polestra    |  | 25,337,861 |  | 512,924       



| | (b) | To approve the adoption of the Companys 2004 Equity Incentive Plan.
| | --- | --------------------------------------------------------------------



|           |  |               |  |               |  |                
|---------- |  | ------------- |  | ------------- |  | ---------------
|Votes For  |  | Votes Against |  | Votes Abstain |  | Broker Non-Vote
|14,657,229 |  | 7,463,245     |  | 1,524         |  | 3,728,787      



| | (c) | To ratify the appointment of PricewaterhouseCoopers LLP as the Companys independent registered public accounting firm for the year ending December 31, 2004.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------



|           |  |               |  |               |  |                
|---------- |  | ------------- |  | ------------- |  | ---------------
|Votes For  |  | Votes Against |  | Votes Abstain |  | Broker Non-Vote
|25,352,949 |  | 497,026       |  | 810           |  | 0              



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



(a)
Exhibits:



The following documents are furnished as
Exhibits to this Report:



|         |  |                            
|-------- |  | ---------------------------
|10.1(1) |  | 2004 Equity Incentive Plan.



35



---

##### Table of Contents

|      |  |                                                                                                                                                                                       
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Stephen Wong pursuant to Rule 13a-14(a) of the Securities and Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|      | 
|31.2 |  | Certification of Raj Sabhlok pursuant to Rule 13a-14(a) of the Securities and Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002. 
|      | 
|32.1 |  | Certification of Stephen Wong pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                
|      | 
|32.2 |  | Certification of Raj Sabhlok pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                 

---

|(1) | Incorporated by reference to Exhibit 99.1 to Embarcadero s Form S-8 (File No. 333-117958), as filed on August 5, 2004.
|---- | ----------------------------------------------------------------------------------------------------------------------



(b) Reports on Form 8-K:



On April 20, 2004, we furnished the SEC with a Current Report on Form 8-K
under Item 12 to report the issuance of a press release announcing financial results for the first quarter of 2004.



36



---

##### Table of Contents

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.



EMBARCADERO TECHNOLOGIES, INC.By:

/s/ Raj SabhlokRaj Sabhlok Chief Financial Officer and Senior Vice President of Corporate Development




Date: January 18, 2005



37