##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549





FORM 10-Q





(Mark One)

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

For the quarterly period ended September 30, 2009

or



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

For the transition period from              to

Commission File Number: 001-34358





SOLARWINDS, INC.

(Exact name of registrant as
specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 73-1559348                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

3711 S. MoPac Expressway

Building Two

Austin, Texas 78746

(512) 682.9300

(Address and telephone number of principal executive offices)





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

Indicate by check mark whether the registrant has submitted
electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter
period that the registrant was required to submit and post such files).     ̈  Yes     ̈  No

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



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

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

On October 23, 2009, 65,081,061 shares of common stock, par value $0.001 per share, were outstanding.









---

##### Table of Contents

SOLARWINDS, INC.

Table of Contents





|                              |  |                                                                                                                                                             |  |         
|----------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|                              |  |                                                                                                                                                             |  | Page No.
|                             
|PART I: FINANCIAL INFORMATION
|                              |  |                                                                                                                                                            
|Item 1.                       |  | Financial Statements (unaudited)                                                                                                                            |  |         
|                              |  | Condensed Consolidated Balance Sheets as of September 30, 2009 and December 31, 2008                                                                        |  | 3       
|                              |  | Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2009 and September
 30, 2008                                  |  | 4       
|                              |  | Condensed Consolidated Statement of Changes in Convertible Preferred Stock and Stockholders Equity (Deficit)
 for the Nine Months Ended September 30, 2009 |  | 5       
|                              |  | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2009 and September 30,
 2008                                        |  | 6       
|                              |  | Notes to Condensed Consolidated Financial Statements                                                                                                        |  | 7       
|                              |  |                                                                                                                                                            
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                                                                       |  | 17      
|                              |  |                                                                                                                                                            
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                                  |  | 30      
|                              |  |                                                                                                                                                            
|Item 4T.                      |  | Controls and Procedures                                                                                                                                     |  | 30      
|                             
|PART II: OTHER INFORMATION   
|                              |  |                                                                                                                                                            
|Item 1.                       |  | Legal Proceedings                                                                                                                                           |  | 31      
|                              |  |                                                                                                                                                            
|Item 1A.                      |  | Risk Factors                                                                                                                                                |  | 31      
|                              |  |                                                                                                                                                            
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                                 |  | 42      
|                              |  |                                                                                                                                                            
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                                             |  | 43      
|                              |  |                                                                                                                                                            
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                                                         |  | 43      
|                              |  |                                                                                                                                                            
|Item 5.                       |  | Other Information                                                                                                                                           |  | 43      
|                              |  |                                                                                                                                                            
|Item 6.                       |  | Exhibits                                                                                                                                                    |  | 43      
|                              | 
|Signature                     |  | 44                                                                                                                                                         
|                              | 
|Exhibit Index                 |  | 45                                                                                                                                                         
|                              | 
|Certifications                |  |                                                                                                                                                            



2



---

##### Table of Contents

PART I: FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

SolarWinds, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except for share and per share information)

(unaudited)



|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                          |  | September 30,2009 |         |   | December 31,2008 |  
|Assets                                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                 |  | $                 | 125,805 |   |                  | $ | 40,566  |  
|Accounts receivable, net of allowances of $187 and $117 as of September 30, 2009 and December 31, 2008, respectively                                                                                                      |  |                   | 20,964  |   |                  |   | 13,722  |  
|Income tax receivable                                                                                                                                                                                                     |  |                   | 104     |   |                  |   | 728     |  
|Deferred taxes                                                                                                                                                                                                            |  |                   | 49      |   |                  |   | 40      |  
|Other current assets                                                                                                                                                                                                      |  |                   | 2,101   |   |                  |   | 1,420   |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                                      |  |                   | 149,023 |   |                  |   | 56,476  |  
|Property and equipment, net                                                                                                                                                                                               |  |                   | 5,910   |   |                  |   | 5,178   |  
|Debt issuance costs, net                                                                                                                                                                                                  |  |                   | 450     |   |                  |   | 1,101   |  
|Deferred taxes                                                                                                                                                                                                            |  |                   | 2,019   |   |                  |   | 1,847   |  
|Goodwill                                                                                                                                                                                                                  |  |                   | 15,791  |   |                  |   | 15,745  |  
|Intangible assets and other, net                                                                                                                                                                                          |  |                   | 4,092   |   |                  |   | 6,560   |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                              |  | $                 | 177,285 |   |                  | $ | 86,907  |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                                          |  |                  
|Liabilities, convertible preferred stock and stockholders equity (deficit)                                                                                                                                               |  |                   |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                                                                      |  |                   |         |   |                  |   |         |  
|Accounts payable                                                                                                                                                                                                          |  | $                 | 2,202   |   |                  | $ | 1,471   |  
|Accrued liabilities                                                                                                                                                                                                       |  |                   | 5,614   |   |                  |   | 3,284   |  
|Accrued interest payable                                                                                                                                                                                                  |  |                   | 574     |   |                  |   | 2,011   |  
|Dividend payable                                                                                                                                                                                                          |  |                   | 20,000  |   |                  |   |        |  
|Income taxes payable                                                                                                                                                                                                      |  |                   | 1,808   |   |                  |   | 201     |  
|Current portion of deferred revenue                                                                                                                                                                                       |  |                   | 35,064  |   |                  |   | 25,930  |  
|Current portion of capital lease obligations                                                                                                                                                                              |  |                   | 16      |   |                  |   | 25      |  
|Current portion of long-term debt                                                                                                                                                                                         |  |                   |        |   |                  |   | 7,161   |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                                                 |  |                   | 65,278  |   |                  |   | 40,083  |  
|Long-term liabilities:                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Deferred revenue, net of current portion                                                                                                                                                                                  |  |                   | 1,686   |   |                  |   | 1,232   |  
|Capital lease obligations, net of current portion                                                                                                                                                                         |  |                   |        |   |                  |   | 10      |  
|Other long-term liabilities                                                                                                                                                                                               |  |                   | 366     |   |                  |   | 188     |  
|Long-term debt, net of current portion                                                                                                                                                                                    |  |                   | 44,097  |   |                  |   | 93,922  |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total long-term liabilities                                                                                                                                                                                               |  |                   | 46,149  |   |                  |   | 95,352  |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                         |  |                   | 111,427 |   |                  |   | 135,435 |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                                          |  |                  
|Commitments and contingencies (Note 10)                                                                                                                                                                                   |  |                   |         |   |                  |   |         |  
|Convertible preferred stock, $0.001 par value: no shares authorized, issued or outstanding as of September 30, 2009 and
46,551,618 shares authorized and 27,000,003 shares issued and outstanding as of December 31, 2008 |  |                   |        |   |                  |   | 27      |  
|Stockholders equity (deficit):                                                                                                                                                                                           |  |                   |         |   |                  |   |         |  
|Common stock, $0.001 par value: 123,000,000 shares authorized and 65,081,061 and 28,166,656 shares issued and outstanding as of
September 30, 2009 and December 31, 2008, respectively                                    |  |                   | 65      |   |                  |   | 28      |  
|Additional paid-in capital                                                                                                                                                                                                |  |                   | 106,230 |   |                  |   | 15,166  |  
|Accumulated other comprehensive income (loss)                                                                                                                                                                             |  |                   | 36      |   |                  |   | (315    | )
|Accumulated deficit                                                                                                                                                                                                       |  |                   | (40,473 | ) |                  |   | (63,434 | )
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total stockholders equity (deficit)                                                                                                                                                                                      |  |                   | 65,858  |   |                  |   | (48,555 | )
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  
|Total liabilities, convertible preferred stock and stockholders equity (deficit)                                                                                                                                         |  | $                 | 177,285 |   |                  | $ | 86,907  |  
|                                                                                                                                                                                                                          |  |                   |         |   |                  |   |         |  

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



3



---

##### Table of Contents

SolarWinds, Inc.

Condensed Consolidated Statements of Income

(In thousands, except for per share information)

(unaudited)



|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                          |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                                                          |  | 2009                            |        |   | 2008                           |   |        | 2009 |  |   | 2008   |  
|Revenue:                                                                                  |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|License                                                                                   |  | $                               | 17,638 |   |                                | $ | 16,070 |      |  | $ | 44,777 |   |  | $ | 41,545 |  
|Maintenance and other                                                                     |  |                                 | 14,712 |   |                                |   | 10,095 |      |  |   | 38,690 |   |  |   | 26,693 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total revenue                                                                             |  |                                 | 32,350 |   |                                |   | 26,165 |      |  |   | 83,467 |   |  |   | 68,238 |  
|Cost of license revenue                                                                   |  |                                 | 153    |   |                                |   | 61     |      |  |   | 458    |   |  |   | 191    |  
|Cost of maintenance and other revenue (1)                                                 |  |                                 | 1,110  |   |                                |   | 879    |      |  |   | 3,127  |   |  |   | 2,415  |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Gross profit                                                                              |  |                                 | 31,087 |   |                                |   | 25,225 |      |  |   | 79,882 |   |  |   | 65,632 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                                                                          |  |                                 |        |  
|Operating expenses:                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Sales and marketing (1)                                                                   |  |                                 | 7,765  |   |                                |   | 6,522  |      |  |   | 21,690 |   |  |   | 16,198 |  
|Research and development (1)                                                              |  |                                 | 2,986  |   |                                |   | 2,339  |      |  |   | 8,167  |   |  |   | 6,249  |  
|General and administrative (1)                                                            |  |                                 | 5,150  |   |                                |   | 4,527  |      |  |   | 13,127 |   |  |   | 12,486 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total operating expenses                                                                  |  |                                 | 15,901 |   |                                |   | 13,388 |      |  |   | 42,984 |   |  |   | 34,933 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Operating income                                                                          |  |                                 | 15,186 |   |                                |   | 11,837 |      |  |   | 36,898 |   |  |   | 30,699 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Other income (expense):                                                                   |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Interest income                                                                           |  |                                 | 93     |   |                                |   | 140    |      |  |   | 225    |   |  |   | 400    |  
|Interest expense                                                                          |  |                                 | (668   | ) |                                |   | (1,896 | )    |  |   | (3,659 | ) |  |   | (6,435 | )
|Other income (expense)                                                                    |  |                                 | (82    | ) |                                |   | 84     |      |  |   | (88    | ) |  |   | (43    | )
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total other expense                                                                       |  |                                 | (657   | ) |                                |   | (1,672 | )    |  |   | (3,522 | ) |  |   | (6,078 | )
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Income before income taxes                                                                |  |                                 | 14,529 |   |                                |   | 10,165 |      |  |   | 33,376 |   |  |   | 24,621 |  
|Income tax expense                                                                        |  |                                 | 4,374  |   |                                |   | 2,878  |      |  |   | 10,415 |   |  |   | 7,956  |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income                                                                                |  |                                 | 10,155 |   |                                |   | 7,287  |      |  |   | 22,961 |   |  |   | 16,665 |  
|Amount allocated to participating preferred stockholders                                  |  |                                 |       |   |                                |   | (3,567 | )    |  |   |       |   |  |   | (8,161 | )
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income available to common stockholders                                               |  | $                               | 10,155 |   |                                | $ | 3,720  |      |  | $ | 22,961 |   |  | $ | 8,504  |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income available to common stockholders per share:                                    |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Basic earnings per share available to common stockholders                                 |  | $                               | 0.16   |   |                                | $ | 0.13   |      |  | $ | 0.50   |   |  | $ | 0.30   |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Diluted earnings per share available to common stockholders                               |  | $                               | 0.14   |   |                                | $ | 0.11   |      |  | $ | 0.44   |   |  | $ | 0.26   |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Weighted shares used to compute net income available to common stockholders per share:    |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Shares used in computation of basic earnings per share available to common stockholders   |  |                                 | 65,045 |   |                                |   | 28,153 |      |  |   | 46,183 |   |  |   | 28,130 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Shares used in computation of diluted earnings per share available to common stockholders |  |                                 | 71,794 |   |                                |   | 33,407 |      |  |   | 51,801 |   |  |   | 32,410 |  
|                                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|(1)    Includes stock-based compensation expense as follows:                              | 



|                            |  |                                 |       |                                |   |       |  |      |       |  |   |      
|--------------------------- |  | ------------------------------- | ----- | ------------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                            |  |                                
|                            |  | Three Months EndedSeptember 30, |       | Nine Months EndedSeptember 30,
|                            |  | 2009                            |       | 2008                           |   | 2009  |  | 2008
|(in thousands)              |  |                                 |       |                                |   |       |  |     
|Cost of maintenance revenue |  | $                               | 18    |                                | $ | 17    |  | $    | 52    |  | $ | 46   
|Sales and marketing         |  |                                 | 541   |                                |   | 416   |  |      | 1,435 |  |   | 1,179
|Research and development    |  |                                 | 303   |                                |   | 193   |  |      | 818   |  |   | 563  
|General and administrative  |  |                                 | 1,213 |                                |   | 1,021 |  |      | 3,323 |  |   | 2,515

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



4



---

##### Table of Contents

SolarWinds, Inc.

Condensed Consolidated Statement of Changes in Convertible Preferred Stock and Stockholders Equity (Deficit)

(In thousands)

(unaudited)



|                                                                       |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  
|---------------------------------------------------------------------- |  | --------------------------- | - |  | ------------ | --- | ------------------------ | ------ | ------ | ------------------------------------------ | - | -- | ------------------ | - | ------- | --------------------------------- |  | - | ---- | - |  | - | ------- | - |  | - | ------- | -
|                                                                       |  | Convertible Preferred Stock |   |  | Common Stock |     | AdditionalPaid-inCapital |        |        | AccumulatedOtherComprehensiveIncome (Loss) |   |    | AccumulatedDeficit |   |         | TotalStockholdersEquity(Deficit) | 
|                                                                       |  | Shares                      |   |  | Amount       |     |                          | Shares |        | Amount                                     |   |    |                    |  
|Balances at December 31, 2008                                          |  | 27,000                      |   |  | $            | 27  |                          |        | 28,167 |                                            | $ | 28 |                    | $ | 15,166  |                                   |  | $ | (315 | ) |  | $ | (63,434 | ) |  | $ | (48,555 | )
|Comprehensive income:                                                  |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  
|Foreign currency translation adjustment                                |  |                            |   |  |              |    |                          |        |       |                                            |   |   |                    |   |        |                                   |  |   | 351  |   |  |   |        |   |  |   | 351     |  
|Net income                                                             |  |                            |   |  |              |    |                          |        |       |                                            |   |   |                    |   |        |                                   |  |   |     |   |  |   | 22,961  |   |  |   | 22,961  |  
|                                                                       |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  
|                                                                       |  |                             |   |  |              |     |                          |       
|Comprehensive income                                                   |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   | 23,312  |  
|                                                                       |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  
|                                                                       |  |                             |   |  |              |     |                          |       
|Common stock issued in public offering, net of issuance costs (Note 6) |  |                            |   |  |              |    |                          |        | 9,000  |                                            |   | 9  |                    |   | 100,540 |                                   |  |   |     |   |  |   |        |   |  |   | 100,549 |  
|Exercise of stock options                                              |  |                            |   |  |              |    |                          |        | 910    |                                            |   | 1  |                    |   | 2,684   |                                   |  |   |     |   |  |   |        |   |  |   | 2,685   |  
|Issuance of restricted stock awards                                    |  |                            |   |  |              |    |                          |        | 4      |                                            |   |   |                    |   |        |                                   |  |   |     |   |  |   |        |   |  |   |        |  
|Dividend payable to original stockholders (Note 10)                    |  |                            |   |  |              |    |                          |        |       |                                            |   |   |                    |   | (20,000 | )                                 |  |   |     |   |  |   |        |   |  |   | (20,000 | )
|Conversion of preferred stock to common stock                          |  | (27,000                     | ) |  |              | (27 | )                        |        | 27,000 |                                            |   | 27 |                    |   |        |                                   |  |   |     |   |  |   |        |   |  |   | 27      |  
|Stock-based compensation                                               |  |                            |   |  |              |    |                          |        |       |                                            |   |   |                    |   | 5,628   |                                   |  |   |     |   |  |   |        |   |  |   | 5,628   |  
|Excess tax benefit from stock-based compensation                       |  |                            |   |  |              |    |                          |        |       |                                            |   |   |                    |   | 2,212   |                                   |  |   |     |   |  |   |        |   |  |   | 2,212   |  
|                                                                       |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  
|Balances at September 30, 2009                                         |  |                            |   |  | $            |    |                          |        | 65,081 |                                            | $ | 65 |                    | $ | 106,230 |                                   |  | $ | 36   |   |  | $ | (40,473 | ) |  | $ | 65,858  |  
|                                                                       |  |                             |   |  |              |     |                          |        |        |                                            |   |    |                    |   |         |                                   |  |   |      |   |  |   |         |   |  |   |         |  

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



5



---

##### Table of Contents

SolarWinds, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)





|                                                                                                                     |  |                                |         |   |      |   |         |  
|-------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                                                                     |  | Nine Months EndedSeptember 30, |        
|                                                                                                                     |  | 2009                           |         |   | 2008 |  
|Cash flows from operating activities:                                                                                |  |                                |         |   |      |   |         |  
|Net income                                                                                                           |  | $                              | 22,961  |   |      | $ | 16,665  |  
|Adjustments to reconcile net income to net cash provided by operating activities:                                    |  |                                |         |   |      |   |         |  
|Depreciation and amortization                                                                                        |  |                                | 1,627   |   |      |   | 1,062   |  
|Provision for doubtful accounts                                                                                      |  |                                | 132     |   |      |   | 315     |  
|Stock-based compensation expense                                                                                     |  |                                | 5,628   |   |      |   | 4,303   |  
|Deferred taxes                                                                                                       |  |                                | (181    | ) |      |   | (878    | )
|Excess tax benefit from stock-based compensation                                                                     |  |                                | (2,212  | ) |      |   | (85     | )
|Other non-cash expenses                                                                                              |  |                                | 896     |   |      |   | 509     |  
|Change in operating assets and liabilities, net of assets acquired and liabilities assumed in business
combinations: |  |                                |         |   |      |   |         |  
|Accounts receivable                                                                                                  |  |                                | (7,224  | ) |      |   | (4,050  | )
|Income tax receivable                                                                                                |  |                                | 619     |   |      |   |        |  
|Prepaid and other current assets                                                                                     |  |                                | (643    | ) |      |   | (497    | )
|Accounts payable                                                                                                     |  |                                | 700     |   |      |   | 279     |  
|Accrued liabilities                                                                                                  |  |                                | 1,872   |   |      |   | 2,124   |  
|Accrued interest payable                                                                                             |  |                                | (1,437  | ) |      |   | (660    | )
|Income taxes payable                                                                                                 |  |                                | 3,991   |   |      |   | 49      |  
|Deferred revenue and other liabilities                                                                               |  |                                | 9,292   |   |      |   | 8,354   |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Net cash provided by operating activities                                                                            |  |                                | 36,021  |   |      |   | 27,490  |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|                                                                                                                     |  |                               
|Cash flows from investing activities:                                                                                |  |                                |         |   |      |   |         |  
|Purchases of property and equipment                                                                                  |  |                                | (1,806  | ) |      |   | (3,024  | )
|Purchases of intangible assets                                                                                       |  |                                | (305    | ) |      |   | (291    | )
|Acquisition of businesses, net of cash acquired                                                                      |  |                                | (46     | ) |      |   | (1,574  | )
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Net cash used in investing activities                                                                                |  |                                | (2,157  | ) |      |   | (4,889  | )
|                                                                                                                     |  |                                |         |   |      |   |         |  
|                                                                                                                     |  |                               
|Cash flows from financing activities:                                                                                |  |                                |         |   |      |   |         |  
|Repayment of long-term debt                                                                                          |  |                                | (56,986 | ) |      |   | (1,417  | )
|Exercise of stock options                                                                                            |  |                                | 2,685   |   |      |   | 170     |  
|Net cash proceeds from initial public offering                                                                       |  |                                | 104,625 |   |      |   |        |  
|Interest on options exercised with note                                                                              |  |                                |        |   |      |   | 15      |  
|Excess tax benefit from stock-based compensation                                                                     |  |                                | 2,212   |   |      |   | 85      |  
|Repayments of capital lease obligations                                                                              |  |                                | (19     | ) |      |   | (20     | )
|Payments for offering costs                                                                                          |  |                                | (1,496  | ) |      |   | (1,932  | )
|Proceeds from note receivable from stockholder                                                                       |  |                                |        |   |      |   | 1,738   |  
|Proceeds from issuance of stock                                                                                      |  |                                |        |   |      |   | 13,640  |  
|Purchase of stock                                                                                                    |  |                                |        |   |      |   | (13,640 | )
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                                                                  |  |                                | 51,021  |   |      |   | (1,361  | )
|Effect of exchange rate changes on cash and cash equivalents                                                         |  |                                | 354     |   |      |   | (736    | )
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Net increase in cash and cash equivalents                                                                            |  |                                | 85,239  |   |      |   | 20,504  |  
|Cash and cash equivalents                                                                                            |  |                                |         |   |      |   |         |  
|Beginning of period                                                                                                  |  |                                | 40,566  |   |      |   | 19,303  |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|End of period                                                                                                        |  | $                              | 125,805 |   |      | $ | 39,807  |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Supplemental disclosure of cash flow information                                                                     |  |                                |         |   |      |   |         |  
|Cash paid for interest                                                                                               |  | $                              | 4,402   |   |      | $ | 6,815   |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Cash paid for income taxes                                                                                           |  | $                              | 5,903   |   |      | $ | 8,789   |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Noncash investing and financing transactions                                                                         |  |                                |         |   |      |   |         |  
|Capital lease termination and related asset write-off                                                                |  | $                              |        |   |      | $ | 412     |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Debt issuance costs write off                                                                                        |  | $                              | 428     |   |      | $ |        |  
|                                                                                                                     |  |                                |         |   |      |   |         |  
|Dividends payable (Note 10)                                                                                          |  | $                              | 20,000  |   |      | $ |        |  
|                                                                                                                     |  |                                |         |   |      |   |         |  

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



6



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)

1. Organization and Nature of Operations

SolarWinds, Inc., a Delaware
corporation, and its subsidiaries, or we or us, are a provider of enterprise-class network management software designed by network professionals for network professionals. Our customer base spans small businesses to Fortune 500 companies,
government agencies, including the military and educational institutions.

2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim
financial reporting and applicable quarterly reporting regulations of the Securities and Exchange Commission, or the SEC. In the opinion of our management, the accompanying interim unaudited condensed consolidated financial statements includes
all adjustments, consisting of normal recurring adjustments and those items discussed in these Notes, necessary for a fair presentation of our financial position, as of September 30, 2009, the results of operations for the three and nine months
ended September 30, 2009 and 2008, the cash flows for the nine months ended September 30, 2009 and 2008 and stockholders equity (deficit) for the nine months ended September 30, 2009. Certain information and disclosures
normally included in the notes to the annual financial statements prepared in accordance with GAAP have been omitted from these interim condensed consolidated financial statements pursuant to the rules and regulations of the
SEC. Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2008, which are included in our Registration
Statement on Form S-1 filed with the SEC with respect to the initial public offering, or IPO, of our common stock. The condensed consolidated balance sheet as of December 31, 2008 was derived from our audited consolidated financial
statements and does not include all disclosures required by GAAP.

Basis of Consolidation

The accompanying condensed consolidated financial statements include our accounts and the accounts of our wholly owned subsidiaries. We have
eliminated all intercompany balances and transactions.

Recently Adopted Accounting Principles

In August 2009 the FASB clarified how to measure liabilities at fair value in circumstances where a quoted market price in an active market
for an identical liability is not available. A reporting entity must measure fair value of the liability using one of the following techniques: the quoted price of the identical liability when traded as an asset; quoted prices for similar
liabilities or similar liabilities when traded as assets; or another valuation technique, such as a present value technique or the amount that the reporting entity would pay to transfer the identical liability or would receive to enter into the
identical liability that is consistent with the provisions of the previous guidance. This statement becomes effective for the first reporting period, including interim periods, beginning after issuance. We adopted this guidance for the quarter ended
September 30, 2009.

In June 2009, the Financial Accounting Standards Board, or FASB, issued the FASB Accounting Standards
Codification, or the Codification, authorizing the Codification as the sole source for authoritative guidance for GAAP. The Codification is effective for financial statements issued for reporting periods that end after September 15,
2009. The position supersedes all accounting standards in GAAP, aside from those issued by the SEC.

In May 2009, the FASB
issued a standard that sets forth the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements; the
circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements; and the disclosures that an entity should make about events or transactions that occurred after the
balance sheet date. This standard is effective for interim and annual periods ending after June 15, 2009. We adopted this standard in the quarter ended June 30, 2009. This standard did not impact the consolidated financial results.
Management has evaluated subsequent events up to October 26, 2009, the date of our issued condensed consolidated financial statements. See Note 11 for a discussion on subsequent events.

In April 2009, the FASB and the Accounting Principles Board issued a clarification of previous guidance for interim disclosures about fair
value of financial instruments, that requires an entity to provide disclosures about fair value of financial instruments in interim financial information. The new guidance is to be applied prospectively and is effective for interim and annual
periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. We adopted this guidance in the quarter ended June 30, 2009. There was no impact on our condensed consolidated financial
statements as it relates only to additional disclosures.



7



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Recent Accounting Pronouncements

In September 2009, the FASB ratified two consensuses which will significantly affect the revenue recognition accounting policies for
transactions that involve multiple deliverables and sales of software-enabled devices. The first consensus requires companies to allocate revenue in arrangements involving multiple deliverables based on the estimated selling price of each
deliverable, even though those deliverables are not sold separately either by the company itself or other vendors. This consensus eliminates the requirement that all undelivered elements have objective and reliable evidence of fair value before a
company can recognize the portion of the overall arrangement fee that is attributable to items that already have been delivered. In the absence of vendor-specific objective evidence and third-party evidence for one or more elements in a
multiple-element arrangement, companies will estimate the selling prices of those elements. The overall arrangement fee will be allocated to each element whether delivered or undelivered, based on their relative selling prices, regardless of whether
those estimated selling prices are evidenced by vendor-specific objective evidence, third-party evidence of fair value or are based on the companys judgment.

Under the second consensus, sales of tangible products that contain essential software will no longer be subject to the stringent revenue recognition requirements that applied to software
licensing arrangements under previously issued guidance. The second consensus excludes tangible products from the scope of software revenue accounting requirements if they contain both software and non-software components that function together to
deliver their essential functionality. For those tangible products, the new guidance from the first consensus will be applied, and a greater proportion of the revenue from multiple-element arrangements involving tangible products that contain
software will be recognized immediately in many circumstances.

Both consensuses will be effective prospectively for revenue
arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010. However, early adoption is permitted. If a company elects early adoption and the period of adoption is not the beginning of its fiscal year,
the requirements must be applied retrospectively to the beginning of the fiscal year. Retrospective application to prior years is permitted, but not required. In the initial year of application, companies are required to make qualitative and
quantitative disclosures about the impact of the changes. In many circumstances, the new guidance under these consensuses will require significant changes to a companys revenue recognition policies and procedures, including system
modifications. We are currently evaluating the potential impact of these consensuses on our financial position and results of operations but do not expect a material impact to our condensed consolidated financial statements.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires our management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of
assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Significant items subject to those estimates and assumptions include the carrying amounts of property and
equipment, intangible assets and goodwill, the allowance for doubtful accounts, the valuation of stock options, the fair value of common stock and deferred income taxes. Actual results could differ from those estimates.

Foreign Currency Translation

We translate assets and liabilities for these subsidiaries at exchange rates in effect at the balance sheet date. We translate income and expense accounts for these subsidiaries at the average monthly
exchange rates for the periods. We record resulting translation adjustments as a component of accumulated other comprehensive income (loss) within stockholders equity (deficit). For the nine months ended September 30, 2009 and 2008, we
recorded foreign currency translation gains of $0.4 million and losses of $0.2 million, respectively. We record gains and losses from currency transactions denominated in currencies other than the functional currency as other income or expense in
our condensed consolidated statements of income. There were no equity transactions denominated in foreign currencies for the nine months ended September 30, 2009 and 2008.



8



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Fair Value of Financial Instruments

The carrying amounts of our financial instruments, including cash equivalents, accounts receivable, accounts payable and accrued liabilities,
approximate their respective fair values, due to the short-term nature of these instruments.

On January 1, 2008, we
adopted the authoritative guidance for fair value measurements for financial assets and liabilities. On January 1, 2009, we began applying the provisions of the guidance for non-recurring fair value measurements of non-financial assets and
liabilities, such as goodwill, indefinite-lived intangible assets, and property, plant and equipment. The guidance defines fair value, thereby eliminating inconsistencies in guidance found in various prior accounting pronouncements, and increases
disclosures surrounding fair value calculations.

The guidance establishes a three-tiered fair value hierarchy that
prioritizes inputs to valuation techniques used in fair value calculations. The three levels of inputs are defined as follows:

Level 1: Unadjusted quoted prices for identical assets or liabilities in active markets accessible by us.

Level 2:
Inputs that are observable in the marketplace other than those inputs classified as Level 1.

Level 3: Inputs that are
unobservable in the marketplace and significant to the valuation.

The following section describes the valuation methodologies
we use to measure different financial assets and financial liabilities at fair value.

Money Market Funds and Short-Term
Investments

In order to determine fair value of our money market funds and short-term investments, we use quoted prices in
active markets for identical assets. Therefore, our money market funds and short-term investments are considered a Level 1 item. We currently have no financial instruments that qualify as Level 2 or 3 items. The following table summarizes the basis
used to measure certain financial assets and liabilities at fair value on a recurring basis in our condensed consolidated balance sheet:



|                                      |  |                                  |         |                                                          |   |                                           |  |                                        |   |  |   |  
|------------------------------------- |  | -------------------------------- | ------- | -------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | - |  | - | -
|                                      |  | Basis of Fair Value Measurements
|                                      |  | Balance atSeptember 30,2009      |         | Quoted PricesIn ActiveMarkets forIdenticalItems(Level 1) |   | SignificantOtherObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|                                      |  | (in thousands)                  
|Cash equivalents  money market funds |  | $                                | 101,000 |                                                          | $ | 101,000                                   |  | $                                      |  |  | $ | 

Long-Term Debt

On December 13, 2005, we entered into credit agreements with an investment management firm pursuant to which we borrowed $85.0 million
on a first lien note, or First Lien Note, and $25.0 million on a second lien note, or Second Lien Note, and collectively the Notes. The First Lien Note (Note 5) had an outstanding principal balance of $19.1 million and $76.1 million at
September 30, 2009 and December 31, 2008, respectively. The Second Lien Note (Note 5) had an outstanding principal balance of $25.0 million as of September 30, 2009 and December 31, 2008. In March and May 2009, respectively, we
repaid $7.2 million of principal based on our excess cash flow and $49.8 million with proceeds from the IPO of our common stock, or IPO, reducing the total outstanding principal balance on the Notes to $44.1 million as of September 30, 2009.

The estimated fair value of our total amounts outstanding under the credit agreements at September 30, 2009 and
December 31, 2008 was $42.8 million and $97.0 million, respectively, and was determined in accordance with fair value disclosure requirements. We estimated the fair value of the credit agreements by discounting future cash flows using interest
rate spreads currently available for a credit agreement with similar terms and maturity to our existing outstanding borrowings. The total outstanding borrowings at September 30, 2009 and December 31, 2008 were recorded in our condensed
consolidated financial statements at the carrying values of $44.1 million and $101.1 million, respectively.



9



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Deferred Offering Costs

Deferred offering costs, consisting of legal, accounting and filing fees relating to our IPO in May 2009, were capitalized. Deferred offering
costs, included in intangible assets and other, were $0 and $2.2 million as of September 30, 2009 and December 31, 2008, respectively. Upon the effectiveness of the IPO in May 2009, $4.1 million of deferred offering costs were offset
against our public offering proceeds.

Debt Issuance Costs

We amortize debt issuance costs over the term of the associated debt. The gross carrying amount of debt issuance costs was $1.2 million and
$2.2 million at September 30, 2009 and December 31, 2008 and accumulated amortization was $0.8 million and $1.1 million at September 30, 2009 and December 31, 2008, respectively. In May 2009, we paid down $49.8 million of
long-term debt with proceeds from our IPO and we wrote-off $0.4 million of debt issuance costs related to the portion of this debt paid down. Interest expense includes the amortization and write-off of debt issuance costs which was $51,000 and
$93,000 for the three months ended September 30, 2009 and 2008, respectively, and $0.7 million and $0.3 million in the nine months ended September 30, 2009 and 2008, respectively.

Comprehensive Income

Comprehensive income consists of net income and other comprehensive income (loss), which includes certain changes in equity that are excluded from net income. Cumulative foreign currency translation
adjustments, net of tax, are included in accumulated other comprehensive income (loss). We have reflected accumulated other comprehensive income (loss) in stockholders equity (deficit). in the three months ended September 30, 2009 and
2008, net income was $10.2 million and $7.3 million, respectively, and comprehensive income was $10.4 million and $7.0 million, respectively. In the nine months ended September 30, 2009 and 2008, net income was $23.0 million and $16.7 million,
respectively, and comprehensive income was $23.3 million and $16.5 million, respectively.

Stock-Based Compensation

We have granted our employees stock options for common stock. On January 1, 2006, we adopted the authoritative
guidance for share based payments, which requires recognizing compensation costs for all share-based payment awards made to employees based upon each awards estimated grant date fair value. It covers employee stock options, restricted
stock and employee stock purchases related to employee stock purchase plans.

We utilize the Black-Scholes option-pricing
model to determine the fair value of our stock option awards. For stock options that contain only a service vesting feature, we recognize compensation cost on a straight-line basis over the respective vesting periods. Stock-based compensation
decreased income before income taxes by $2.1 million and $1.6 million in the three months ended September 30, 2009 and 2008, respectively, and $5.6 million and $4.3 million in the nine months ended September 30, 2009 and 2008,
respectively.

We have recorded compensation expense for stock options and as these amounts are not deductible for tax
purposes until the stock option is exercised, a deferred tax asset is recorded for the deductible temporary difference related to nonstatutory stock options. The effect of compensation expense for qualified stock options is treated as a permanent
difference. The exercise of nonstatutory stock options in May and July 2009 resulted in a tax deduction and utilization of deferred tax assets for stock-based compensation.

An excess tax benefit arises when the tax deduction related to stock options is greater than the amount previously recognized for those
stock options as deferred tax assets. For financial reporting purposes, the deductible tax benefit is first recognized through the utilization of the deferred tax asset related to the stock options being exercised. The excess of the deductible tax
benefit over the related deferred tax assets previously recognized is not recorded as a tax benefit in our condensed consolidated income statement but is instead treated as additional paid in capital in our condensed consolidated balance sheet.

Pursuant to the authoritative guidance, the income tax benefits exceeding the recorded deferred income tax benefit and any
pre-adoption as-if deferred income tax benefit from stock-based compensation awards, or together the excess tax benefits, must be reported in net cash provided by financing activities. In the nine months ended September 30, 2009 and
2008, we reflected excess tax benefits from stock-based compensation awards of $2.2 million and $85,000, respectively, as a cash outflow from operating activities and a cash inflow from financing activities in our condensed consolidated statements
of cash flows, resulting in no net impact on cash.



10



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Income Taxes

We use the liability method of accounting for income taxes as set forth in the authoritative guidance for accounting for income taxes. Under
this method, we recognize deferred tax liabilities and assets for the expected future tax consequences of temporary differences between the respective carrying amounts and tax bases of our assets and liabilities.

In July 2006, the FASB issued guidance which clarifies the accounting for uncertainty in income taxes recognized in an entitys
financial statements and prescribes a recognition threshold and measurement attribute for financial statement disclosure of tax positions taken or expected to be taken on a tax return. We adopted this guidance on January 1, 2007. At the
adoption, there was no liability for uncertain tax positions due to the fact that there were no material identified tax benefits that were considered uncertain tax positions.

We accrue interest and penalties related to unrecognized tax benefits as a component of income tax expense. As of the adoption date of this
guidance, there were no accrued interest and penalties.

3. Goodwill and Other Intangible Assets

At September 30, 2009 and December 31, 2008, we had goodwill in the amounts of $15.8 million and $15.7 million, respectively. The
increase from December 31, 2008 consisted of additional payments of $46,000 related to direct acquisition costs associated with our acquisition of Trilenium Investments Limited in December 2008. The allocation of the purchase price to the
assets acquired, including goodwill, for the Trilenium Investments Limited acquisition has not been completed due to the pending completion of the valuation of intangible assets. In accordance with the authoritative guidance for goodwill and other
intangible assets, we assess the impairment of goodwill and other intangible assets with indefinite lives annually in the fourth quarter, or more frequently if other indicators of potential impairment arise. No impairment was noted at
September 30, 2009 or December 31, 2008.

Intangible assets consisted of the following at September 30, 2009
and December 31, 2008:



|                                    |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      
|----------------------------------- |  | -------------------- | ----- | ----------------------- | - | ------ | --- |  | -------------------- | ----- | ----------------------- | - | ----- | --- | - | ---- | - |  | - | -----
|                                    |  | September 30, 2009   |       | December 31, 2008      
|                                    |  | Gross CarryingAmount |       | AccumulatedAmortization |   |        | Net |  | Gross CarryingAmount |       | AccumulatedAmortization |   |       | Net
|(in thousands)                      |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |    
|Finite-lived intangible assets:     |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      
|Developed product technologies      |  | $                    | 2,908 |                         | $ | (808   | )   |  | $                    | 2,100 |                         | $ | 2,908 |     | $ | (378 | ) |  | $ | 2,530
|Customer relationships              |  |                      | 432   |                         |   | (190   | )   |  |                      | 242   |                         |   | 432   |     |   | (83  | ) |  |   | 349  
|Intellectual property               |  |                      | 614   |                         |   | (117   | )   |  |                      | 497   |                         |   | 526   |     |   | (74  | ) |  |   | 452  
|                                    |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      
|                                    |  |                      |       |                         |   |       
|Total finite-lived intangibles      |  |                      | 3,954 |                         |   | (1,115 | )   |  |                      | 2,839 |                         |   | 3,866 |     |   | (535 | ) |  |   | 3,331
|Indefinite-lived intangible assets: |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      
|Trademarks                          |  |                      | 1,024 |                         |   |       |     |  |                      | 1,024 |                         |   | 806   |     |   |     |   |  |   | 806  
|                                    |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      
|                                    |  |                      |       |                         |   |       
|Total intangible assets             |  | $                    | 4,978 |                         | $ | (1,115 | )   |  | $                    | 3,863 |                         | $ | 4,672 |     | $ | (535 | ) |  | $ | 4,137
|                                    |  |                      |       |                         |   |        |     |  |                      |       |                         |   |       |     |   |      |   |  |   |      

Intangible asset amortization expense was $0.2 million and $83,000 in the three
months ended September 30, 2009 and 2008, respectively, and $0.6 million and $0.2 million in the nine months ended September 30, 2009 and 2008, respectively. We estimate aggregate intangible asset amortization expense to be $0.8 million
for the full year 2009, $0.8 million in 2010, $0.7 million in 2011, $0.5 million in 2012 and $0.4 million in 2013. We amortize finite-lived intangible assets on a straight-line basis over their respective estimated useful lives. We use a useful life
of five years for acquired developed product technologies, ten years for intellectual property and three years for customer relationships.

Deferred offering costs, which are included in intangible assets and other, were $0 and $2.2 million at September 30, 2009 and December 31, 2008, respectively. See Note 2 for a discussion of
deferred offering costs. Deposits of $0.2 million were also included in intangible assets and other at September 30, 2009 and December 31, 2008.



11



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



4. Accrued Liabilities



|                         |  |                   |       |                  |   |      
|------------------------ |  | ----------------- | ----- | ---------------- | - | -----
|                         |  | September 30,2009 |       | December 31,2008
|(in thousands)           |  |                   |       |                 
|Payroll-related accruals |  | $                 | 3,006 |                  | $ | 1,831
|Accrued management fees  |  |                   |      |                  |   | 276  
|Other accrued expenses   |  |                   | 2,608 |                  |   | 1,177
|                         |  |                   |       |                  |   |      
|                         |  | $                 | 5,614 |                  | $ | 3,284
|                         |  |                   |       |                  |   |      

5. Long-Term Debt

On December 13, 2005, we entered into credit agreements with an investment management firm pursuant to which we borrowed $85.0 million
on a first lien note, or First Lien Note, and $25.0 million on a second lien note, or Second Lien Note, and collectively the Notes. The First Lien Note bears interest at the three-month LIBOR rate plus 3.5% (4.1% at September 30, 2009 and 7.4%
at December 31, 2008), and the Second Lien Note bears interest at the three-month LIBOR rate plus 5.25% to 6.25% based on certain factors defined by the second lien credit and guaranty agreement, or Second Lien Credit Agreement (5.8% at
September 30, 2009 and 9.0% at December 31, 2008). The Notes are payable on December 13, 2011. The total outstanding principal balance on the Notes was $44.1 million and $101.1 million at September 30, 2009 and December 31,
2008, respectively.

The first lien credit and guaranty agreement, or First Lien Credit Agreement, allows our lenders to elect
to receive earlier repayment of amounts due under the First Lien Credit Agreement, based on annual calculations of our excess cash flow as defined in the First Lien Credit Agreement. The First Lien Credit Agreement bases this payment upon a
specified percentage of our calculated excess cash flow. We must offer to prepay the loans no later than 120 days after the end of the fiscal year for which we have calculated our excess cash flow. In early 2009, we made such an offer and prepaid
$7.2 million of principal in March 2009. This $7.2 million prepayment is reflected as current portion of long-term debt in our December 31, 2008 condensed consolidated balance sheet.

Pursuant to the terms of the First Lien Credit Agreement, we were required to repay a portion of the outstanding principal amount based on
our leverage ratio for the 12 months immediately preceding the receipt of the net proceeds from our IPO. We did not elect to prepay any additional outstanding indebtedness under our December 2005 credit facilities with the net proceeds of our IPO.
Therefore, we repaid an additional $49.8 million of principal with the net proceeds from our May 2009 IPO, reducing our outstanding principal balance on our outstanding debt to $44.1 million as of September 30, 2009.

We have pledged substantially all of our North American assets as collateral on the Notes. The Notes include covenants that limit our
incurrence of new borrowings, our ability to make acquisitions, capital expenditures and payments of cash dividends and that require us to maintain certain financial performance ratios. In March and August 2008, we amended our credit agreements.
These amendments clarified certain provisions of the credit agreements related to the structure of the lenders security interest and amended and permanently waived the default of certain covenants under the credit agreements. We paid a fee of
$0.3 million in March 2008 related to these amendments. We were in compliance with each of these key operational and financial covenants as of September 30, 2009.

6. Stockholders Equity and Stock-Based Compensation

Common
Stock and Preferred Stock

Following the consummation of our IPO in May 2009, we amended our certificate of
incorporation to, among other things, set the authorized capital stock of the company at 133,000,000 shares, par value of $0.001 per share, comprised of 123,000,000 shares of common stock and 10,000,000 shares of preferred stock. Each share of
common stock entitles the holder thereof to one vote on each matter submitted to a vote at any meeting of stockholders.

Upon
the closing of our IPO in May 2009, all 27,000,003 shares of preferred stock that were outstanding immediately prior to the closing of the offering converted into 27,000,003 shares of common stock in accordance with the terms of our certificate of
incorporation.



12



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Initial Public Offering

In May 2009, we completed our IPO, in which we issued and sold 9,000,000 shares of our common stock at a price of $12.50 per share. We raised
a total of $112.5 million in gross proceeds from the offering, or approximately $100.5 million in net proceeds after deducting underwriting discounts and commissions of $7.9 million and other offering costs of $4.1 million.

Stock Options

All equity awards granted following our IPO are granted under our 2008 Equity Incentive Plan, or 2008 Stock Plan. Our Amended and Restated Stock Plan, or the 2005 Stock Plan, was terminated at the time of
our IPO for purposes of granting any future equity awards under the plan. The 2005 Stock Plan will continue to govern the terms and conditions of all outstanding equity awards previously granted under the 2005 Stock Plan. At September 30, 2009,
5,046,287 shares of common stock were available for future grants under the 2008 Stock Plan.

The following table summarizes
stock option activity under the 2008 and 2005 Stock Plans:



|                               |  |                            |   |  |                               |      
|------------------------------ |  | -------------------------- | - |  | ----------------------------- | -----
|                               |  | Number ofSharesOutstanding |   |  | Weighted-AverageExercisePrice
|Balances at December 31, 2008  |  | 12,004,001                 |   |  | $                             | 3.82 
|Options granted                |  | 1,567,892                  |   |  |                               | 10.04
|Options exercised              |  | (910,649                   | ) |  |                               | 2.95 
|Options forfeited              |  | (588,586                   | ) |  |                               | 7.74 
|                               |  |                            |   |  |                               |      
|Balances at September 30, 2009 |  | 12,072,658                 |   |  | $                             | 4.50 
|                               |  |                            |   |  |                               |      

Additional information regarding options outstanding at September 30, 2009 is as
follows:



|                         |  |                     |  |                                         |  |                               |      |                 |           |                                         |      |                               |   |     
|------------------------ |  | ------------------- |  | --------------------------------------- |  | ----------------------------- | ---- | --------------- | --------- | --------------------------------------- | ---- | ----------------------------- | - | ----
|                         |  | Options Outstanding |  | Options Exercisable                    
|Range of Exercise Prices |  | Number ofShares     |  | AverageRemainingContractualLife (Years) |  | Weighted-AverageExercisePrice |      | Number ofShares |           | AverageRemainingContractualLife (Years) |      | Weighted-AverageExercisePrice
|$2.69 -19.99             |  | 12,072,658          |  | 7.52                                    |  | $                             | 4.50 |                 | 8,329,136 |                                         | 7.02 |                               | $ | 3.30
|                         |  |                     |  |                                         |  |                               |      |                 |           |                                         |      |                               |   |     

The aggregate intrinsic value of stock options exercised in the nine months ended
September 30, 2009 was $8.5 million, resulting in income tax benefits of $2.2 million. The aggregate intrinsic value of outstanding and exercisable stock options was $211.7 million and $156.0 million, respectively, as of September 30,
2009. As of September 30, 2009, 11,900,951 shares were vested and expected to vest with a weighted average exercise price of $4.45 per share and an aggregate intrinsic value of $209.2 million. These shares have weighted average remaining
contractual terms of 7.50 years. The total unrecognized stock-based compensation expense related to unvested stock options and subject to recognition in future periods was approximately $15.6 million and relates to 4,606,938 shares with a per share
weighted-average fair value of $3.83 . We expected to recognize this expense over a weighted-average period of approximately 2.25 years at September 30, 2009.

We estimated fair value for these options at the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions:



|                         |  |                                     |   |  |                                     |  
|------------------------ |  | ----------------------------------- | - |  | ----------------------------------- | -
|                         |  | Nine Months EndedSeptember 30, 2009 |   |  | Nine Months EndedSeptember 30, 2008 |  
|Expected dividend yield  |  | 0.0                                 | % |  | 0.0                                 | %
|Volatility               |  | 63.4                                | % |  | 57.7                                | %
|Risk-free rate of return |  | 2.2-3.7                             | % |  | 2.7-3.7                             | %
|Expected life            |  | 6.06 years                          |   |  | 6.05 years                          |  



13



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



We have not paid and do not anticipate paying cash dividends on our common stock;
therefore, we assumed the expected dividend yield to be zero. The dividend payable reflected in our condensed consolidated balance sheet at September 30, 2009 is related to an earnout payment to our original stockholders. Since we were a
private entity prior to our IPO in May 2009 with no historical data regarding the volatility of our own common stock price, we based the expected volatility on the historical and implied volatility of comparable companies from a representative
industry peer group. We determined expected volatility of options granted using an average of the historical volatility measures of this peer group of companies. We based the risk-free rate of return on the U.S. treasury yield curve for seven-year
terms in the nine months ended September 30, 2009 and 2008. As allowed under current guidance, we have elected to apply the simplified method in developing our estimate of expected life for plain vanilla stock options by
using the midpoint between the vesting date and contractual termination date since we do not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term due to the limited period of time our common
stock has been publicly traded.

Restricted Stock Awards

The following table summarizes restricted stock activity under the 2008 Stock Plan:



|                               |  |                            |  |                                                 |      
|------------------------------ |  | -------------------------- |  | ----------------------------------------------- | -----
|                               |  | Number ofAwardsOutstanding |  | Weighted-AverageGrant DateFair Value(Per Share)
|Balances at December 31, 2008  |  |                           |  | $                                               |     
|Awards granted                 |  | 3,753                      |  |                                                 | 19.99
|                               |  |                            |  |                                                 |      
|Balances at September 30, 2009 |  | 3,753                      |  | $                                               | 19.99

To date, no restricted stock has vested. As of September 30, 2009, restricted
stock awards for 3,753 shares of our common stock were outstanding, with an aggregate intrinsic value of $83,000 based on the share price as of September 30, 2009. These awards are expected to vest on the earlier of the 2010 annual meeting of
our stockholders or December 31, 2010.

7. Earnings Per Share

We computed basic earnings per share available to common stockholders using the weighted average number of shares of our common stock
outstanding during the reporting period. We adjusted diluted earnings per share for the after-tax impact of incremental shares that would be available for issuance upon the assumed exercise of stock options and for the shares that would be issued
upon the conversion of the convertible preferred stock.

A reconciliation of the number of the numerator and denominator used
in the calculation of basic and diluted earnings per share follows:



|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|----------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                                                                      |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|                                                                                                      |  | 2009                            |        | 2008                           |   | 2009   |  | 2008
|Basic earnings per share                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|(in thousands)                                                                                        |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Numerator:                                                                                            |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income available to common stockholders                                                           |  | $                               | 10,155 |                                | $ | 3,720  |  | $    | 22,961 |  | $ | 8,504 
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|                                                                                                      |  |                                 |        |                               
|Denominator:                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding                                                            |  |                                 | 65,045 |                                |   | 28,153 |  |      | 46,183 |  |   | 28,130
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average shares used in computing basic earnings per share available to common stockholders   |  |                                 | 65,045 |                                |   | 28,153 |  |      | 46,183 |  |   | 28,130
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|                                                                                                      |  |                                 |        |                               
|Diluted earnings per share                                                                            |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Numerator:                                                                                            |  |                                 |        |                                |   |        |  |      |        |  |   |       
|                                                                                                      |  |                                 |        |                               
|Net income available to common stockholders                                                           |  | $                               | 10,155 |                                | $ | 3,720  |  | $    | 22,961 |  | $ | 8,504 
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|                                                                                                      |  |                                 |        |                               
|Denominator:                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average shares used in computing basic earnings per share                                    |  |                                 | 65,045 |                                |   | 28,153 |  |      | 46,183 |  |   | 28,130
|Add options to purchase common stock                                                                  |  |                                 | 6,749  |                                |   | 5,254  |  |      | 5,618  |  |   | 4,280 
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       
|                                                                                                      |  |                                 |        |                               
|Weighted average shares used in computing diluted earnings per share available to common stockholders |  |                                 | 71,794 |                                |   | 33,407 |  |      | 51,801 |  |   | 32,410
|                                                                                                      |  |                                 |        |                                |   |        |  |      |        |  |   |       



14



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



Net income has been allocated to the common and preferred stock based on their
respective rights to share in dividends. The conversion of the convertible preferred stock outstanding into 27,000,003 shares of common stock was not included in diluted earnings per share for the three and nine months ended September 30, 2008
under the if-converted method because the results would have been antidilutive.

Dilution from assumed exercises of stock
options is dependent upon several factors, including the market price of our common stock. During the three months ended September 30, 2009 and 2008, options to purchase approximately 44,000 and 2,139,000 shares of common stock, respectively,
were outstanding but were not included in the computation of diluted earnings per share because the average market price of the underlying stock did not exceed the sum of the option exercise price, unrecognized compensation expense and the excess
tax benefit. The calculation of diluted earnings per share requires us to make certain assumptions related to the use of proceeds that would be received upon the assumed exercise of stock options. These assumed proceeds include the excess tax
benefit that we receive upon assumed exercises.

8. Related Party Transactions

We have previously been required to pay management fees to certain stockholders pursuant to contractual agreements. We paid management fees
and legal expenses incurred by our founder and a current member of our board of directors of $0.7 million and $81,000 in the three months ended September 30, 2009 and 2008, respectively and $1.2 million and $0.7 million in the nine months ended
September 30, 2009 and 2008, respectively. The management fees are no longer required to be paid due to the completion of our IPO in May 2009.

On August 31, 2006, we entered into a license agreement with NetSuite Inc. Under the terms of the agreement, we paid approximately $39,000 and $0.1 million in the three months ended
September 30, 2009 and 2008, respectively, and $0.6 million and $0.3 million in the nine months ended September 30, 2009 and 2008, respectively, for the use of their services. Our President, Chief Operating Officer, Chief Financial Officer
and Treasurer became a member of NetSuites Board of Directors in September 2006.

We entered into a 24-month contract
with salesforce.com, inc. on September 1, 2006 for use of their license and support. We paid $4,000 and $2,000 in the three months ended September 30, 2009 and 2008, respectively, and $112,000 and $81,000 in the nine months ended
September 30, 2009 and 2008, respectively. The then President and Chief Strategy Officer for salesforce.com became a member of our board of directors in January 2008.

9. Income Taxes

In the three months and nine months ended
September 30, 2009, we recorded $4.4 million and $10.4 million of income tax expense, respectively, resulting in effective tax rates of 30.1% and 31.2%, respectively. In the three months and nine months ended September 30, 2008, we
recorded $2.9 million and $8.0 million of income tax expense, respectively, resulting in effective tax rates of 28.3% and 32.3%, respectively. The increase in the effective tax rate from the three months ended September 30, 2008 to the three
months ended September 30, 2009 was primarily attributable to the net impact of discrete tax adjustments that occurred during the three months ended September 30, 2008. The decrease in the effective tax rate from the nine months ended
September 30, 2008 to the nine months ended September 30, 2009 was primarily attributable to the net impact of foreign operations.

We recognize interest and penalties related to unrecognized tax benefits in the provision for income taxes. In the three months and nine months ended September 30, 2009 and 2008, interest and
penalties recorded were not significant. As of September 30, 2009, we had accrued an insignificant amount for the payment of interest related to unrecognized tax benefits.

We file U.S., state and foreign income tax returns in jurisdictions with varying statutes of limitations. The 2006 through 2008 tax years
generally remain subject to examination by federal and state tax authorities. In significant foreign jurisdictions, the 2007 and 2008 tax years generally remain subject to examination by their respective tax authorities. The statute of limitations
for the 2005 tax year expired during the quarter ended September 30, 2009. We are not currently under audit in any major taxing jurisdictions.



15



---

##### Table of Contents

SolarWinds, Inc.

Notes to Condensed Consolidated Financial Statements (unaudited)(Continued)



10. Commitments and Contingencies

Legal Proceedings

On November 26, 2007, a former employee brought a lawsuit in Oklahoma State Court asserting a number of claims against us and Donald C. Yonce, our founder and a current member of our board of
directors. The former employee claims that he is a co-author and that he is, therefore, co-owner of all of our major software products, which he claims he assisted in developing while an employee of our company. The former employee makes this claim
despite the fact that he signed an agreement with us which provides that we are the exclusive owner of all copyrights and other intellectual property relating to work performed by the former employee while employed by us. He also claims that Donald
C. Yonce made certain oral promises to him regarding future potential compensation at our company prior to our recapitalization in December 2005 in the event of a sale of our company, and further alleges violations of Oklahoma labor protection laws.
The former employee is seeking half of the profits from sales of our software products of which he claims to be co-author and co-owner, as well as punitive damages and unspecified other legal and equitable relief. We have asserted counterclaims
against the former employee. We have agreed to indemnify Mr. Yonce from these claims pursuant to a stock purchase agreement entered into in 2005 between Mr. Yonce, us and certain stockholders who are parties to that agreement. Even if we
prevail in the litigation, we have incurred litigation fees and expenses and could incur significant additional litigation fees and expenses. Because this lawsuit is at an early stage, it is not possible to predict the outcome of the litigation.
Although we believe we have meritorious defenses, an adverse outcome in this litigation could materially and adversely affect us, requiring us to pay damages or royalties or subjecting us to other remedies.

In the ordinary course of business, we may be subject to litigation related to matters arising out of our business operations. We do not
believe that any of these outstanding matters will have a material adverse effect on our consolidated financial position, result of operations or liquidity.

Registration Rights

We entered into an agreement in 2005 providing
our stockholders with rights to have their shares of our common stock registered under the Securities Act of 1933, if requested by a majority of the holders of the shares.

Other

We entered into an agreement in 2005 to pay specified amounts, up to a maximum of $20.0 million, to our original stockholders, upon the completion of an exit event meeting specified parameters. An exit event is defined as either a sale of
or a public offering by our company. Our IPO in May 2009 met the parameters for an exit event and this payout is due to our original stockholders after the expiration of the IPO lock-up agreements on November 15, 2009 based on the closing price per
share of our common stock on November 15, 2009. Based on the last reported sales price of our stock on the NYSE on October 23, 2009, we expect to make the maximum dividend payment of $20.0 million. Therefore, the amount of this earnout payment
is reflected as a dividend payable in our condensed consolidated statement of changes in convertible preferred stock and stockholders equity (deficit) as a reduction of additional paid in capital and a current liability in our September 30,
2009 condensed consolidated balance sheet.

11. Subsequent Events

On October 26, 2009, we filed a Registration Statement on Form S-1 with the SEC pursuant to which we intend to offer 1,500,000 shares of
common stock and selling stockholders intend to offer 8,500,000 shares of common stock. The offering is subject to market and other conditions, including the effectiveness of the Registration Statement.



16



---

##### Table of Contents

|Item 2: | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Safe Harbor Cautionary Statement

This quarterly report on Form 10-Q contains forward-looking statements that are based on our managements beliefs and assumptions and on information currently available to our management. The
statements contained in this quarterly report on Form 10-Q that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. Such statements may be signified by terms such as anticipates, believes, could, seeks, estimates, expects, intends,
may, plans, potential, predicts, projects, should, will, would or similar expressions and the negatives of those terms. Forward-looking statements
involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the
forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in other documents we file with the Securities and Exchange Commission. Given these
risks and uncertainties, you should not place undue reliance on these forward-looking statements. Also, forward-looking statements represent our managements beliefs and assumptions only as of the date of this quarterly report on Form 10-Q.
Except as required by law, we assume no obligation to update these forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new
information becomes available in the future.

Overview

We are a leading provider of powerful yet easy-to-use enterprise-class network management software designed by network professionals for
network professionals. Our offerings range from individual software tools to more comprehensive software products, solve problems faced every day by network professionals and help to enable efficient and effective network management. We design our
software to meet the requirements of networks and implementations of varying sizes and levels of complexity. We currently have customers that use our software to manage networks ranging from a single device to over 100,000 installed devices. Our
products are easy to find, evaluate, use and maintain.

In 1999, we were formed and introduced the first version of one of our
core products, Engineers Toolset. Until December 2005, we were owned by our original stockholders and employed a simple business model designed to minimize expenses and maximize cash flow. We focused our marketing efforts almost exclusively on
optimizing our placement in search engine listings, which we attempted to influence through changing the content on our website, and on direct email lead generation programs to the registered end-users of our software products. We did not engage in
any proactive advertising, branding or lead generation programs, and thus had minimal marketing expense. By employing a self service model in which our software was downloaded by engineers who came to our website, we kept sales expense
low as well. Our relatively small historical investment in sales and marketing and research and development allowed us to be profitable in every year since inception and to generate income before income taxes in excess of 80% of revenue from 2003
through 2005. Despite our low levels of expenditures, by 2005 we had grown our revenue to $27.9 million and had introduced a suite of software products, including our current flagship product, Orion Network Performance Monitor, and Orion Network
Configuration Manager, formerly known as Cirrus Configuration Manager.

In 2005, our founder decided to explore alternatives
in order to grow our business more rapidly than had been possible under our historical model. In December 2005, investors led by Bain Capital Ventures and Insight Venture Partners acquired an aggregate of 67.8% of our outstanding capital stock from
our original stockholders and we recapitalized our company. As a result, we incurred $110.0 million of long-term debt. In the second half of 2006, we hired most of our current management team. This new management team began to implement changes to
our business model that were designed to accelerate the growth of our revenue. These changes included expanding our suite of products, refining our product development process, creating sales and marketing organizations, and building administrative
infrastructure to manage our business.

Since 2007, we have continued to build and refine our business model, making
significant investments in people, systems and infrastructure. We continue to embrace certain elements of our founders model, including providing downloadable enterprise-class software designed for network professionals, focusing on our
customer base and end-user community, and offering compelling pricing. In addition, we now employ a highly efficient product development process, a scalable marketing model and a high volume, transaction-oriented inside sales model that have allowed
us to drive and support rapid growth in our business at high operating margins while offering our products at prices that are typically significantly lower than those of our competitors. Our revenue grew from $38.2 million in 2006 to $61.7 million
in 2007, $93.1 million in 2008 and $83.5 million in the nine months ended September 30, 2009 and our operating income grew from $25.4 million in 2006 to $30.9 million in 2007, $42.0 million in 2008 and $36.9 million in the nine months ended
September 30, 2009. Our average transaction size for new license sales in each of 2007, 2008 and the nine months ended September 30, 2009 was less than $7,000 compared to hundreds of thousands of dollars for many competing products. We
manage our business with a culture and systems that are focused on metrics and helping us to achieve a high level of visibility and consistency in our execution.



17



---

##### Table of Contents

We have also sought to expand our product offerings through three acquisitions. In April
2007, we acquired ipMonitor, our entry-level network monitoring product, by purchasing substantially all of the assets and liabilities of IPMonitor Corporation, or IPMonitor. In May 2007, we acquired our LANsurveyor product and various underlying
technologies by purchasing all of the outstanding stock of Neon Software, Inc., or Neon. In December 2008, we acquired our Kiwi Syslog Server and Kiwi CatTools products by purchasing substantially all of the assets and liabilities of Trilenium
Investments Limited, or Trilenium. We paid $5.9 million, $3.8 million and $7.2 million, respectively, in connection with these acquisitions, resulting in the recording of purchased intangible assets and goodwill on our balance sheet, and
amortization of certain of these assets in our statements of income. We made additional payments during 2008 of $0.8 million and $0.5 million upon achievement of the two development milestones related to the Neon acquisition. We anticipate making
selective additional acquisitions of companies with products that complement our business model.

To increase our
international sales, we have expanded international operations by building a direct sales force and contracting with resellers overseas. We established operations in Cork, Ireland in 2007 to serve as our international headquarters, opened a sales
and support operation in Singapore in 2008 and established a research and development facility in the Czech Republic in 2008.

In May 2009, we completed our initial public offering, or IPO, in which we and certain of our stockholders sold 13,933,720 shares of our common stock at a price per share of $12.50 per share. We received net proceeds of $100.5 million after
deducting underwriting discounts and commissions of $7.9 million and other offering costs of $4.1 million. We used a portion of the net proceeds to repay $49.8 million of the outstanding principal amount of our long-term debt under our December 2005
credit facilities, reducing our outstanding principal amount under such facilities to $44.1 million at September 30, 2009.

Key Business Metrics

We designed our business model to sell high volumes of low-priced, downloadable,
enterprise-class software to our customers and to be low cost, scalable and efficient. We review a number of key business metrics to help us monitor the performance of our business model and to identify trends affecting our business. The measures
that we believe are the primary indicators of our quarterly and annual performance are as follows:

Average Transaction
Size for New License Sales. We focus our sales, marketing and research and development efforts on network professionals and other IT professionals in organizations of all sizes, with the goal of driving purchases of our software by these network
and other IT professionals in very short sales cycles with minimal levels of approval. In addition, many of our customers make small initial purchases of our software to manage specific components of their networks and then make additional purchases
over time to expand the use of the product that they purchased or to buy additional software products from us. We measure the average transaction size for new license sales on a frequent basis as an indicator of the success of these efforts and to
ensure the effectiveness of our marketing and sales model.

Adjusted EBITDA. Our management uses Adjusted EBITDA to
measure our performance. Because Adjusted EBITDA excludes certain non-cash expenses such as depreciation, amortization and stock-based compensation, we believe that this measure provides us with additional useful information to measure and
understand our performance on a consistent basis, particularly with respect to changes in performance from period to period. We use Adjusted EBITDA in the preparation of our budgets and to measure and monitor our performance. Adjusted EBITDA is not
determined in accordance with GAAP and is not a substitute for or superior to financial measures determined in accordance with GAAP. See below for further discussion regarding Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income.

Revenue Growth. Beginning in the middle of 2006 with the hiring of our current executive management team, we have
employed a differentiated business model for marketing and selling high volumes of enterprise- class software, which is focused on rapid revenue growth at high Adjusted EBITDA margins. We regularly review our revenue growth to measure our success.

Opportunities and Trends

Businesses, governments and other organizations are increasingly relying on data networks to execute their operations, facilitate their internal and external communications and transact business with
their customers and partners, and these networks are generally growing in size and complexity. We believe that the increasing challenges of network management and the limitations of existing offerings present a market opportunity for our products.
We expect our revenue to continue to grow as we capitalize on this market opportunity.



18



---

##### Table of Contents

We believe that the recent economic conditions have caused some customers, particularly
small businesses, to be more cautious about their technology purchases of technology and other related items. However, we also believe that these conditions offer us an opportunity to market and sell our products to mid-size businesses and
enterprise customers at compelling prices compared to the prices of many competing products.

We have rapidly evolved and
expanded our business since the middle of 2006. This expansion has included hiring most of our senior management team, moving our corporate headquarters to Austin, Texas and building infrastructure to support our business. This evolution has
resulted in our significantly expanding our direct inside sales presence in the United States, entering into an outsourced development relationship in Eastern Europe in late 2006, creating a direct sales and support presence in Europe through
establishment of our international headquarters in Cork, Ireland in the third quarter of 2007, establishing a research and development facility in the Czech Republic in 2008, entering into a second outsourced development relationship in Eastern
Europe in 2008 and opening an international sales and support operation in Singapore in 2008. We have also expanded through three acquisitions in April and May 2007 and December 2008, two of which were international. These investments in and changes
to our business have allowed us to accelerate our revenue growth significantly while maintaining high operating margins.

We
expect to continue to invest for the foreseeable future in expanding our business as we increase our direct sales presence in the United States, Europe and Asia, enhance and expand our product offerings and pursue strategic acquisitions. We expect
to continue to experience significant annual growth in our business while striving to maintain and increase Adjusted EBITDA as a percentage of revenue; however, there is a risk that the returns that we achieve on future investments in the growth of
our business will not be as rapid or as high as what we have achieved in the past.

Key Components of Our Results of
Operations

Sources of Revenue

Our revenue is primarily comprised of license and maintenance revenue. We license our software under perpetual licenses, which typically include one year of maintenance as part of the initial purchase
price of the product. License revenue reflects the revenue recognized from sales of new licenses and upgrades to our software. We have experienced annual and quarterly growth in license revenue. Customers can renew and generally have renewed their
maintenance agreements for annual periods at our standard list maintenance renewal pricing for their software products. Current customers with maintenance agreements are entitled to receive unspecified upgrades or enhancements when and if they
become available. Maintenance revenue is an important source of our future revenue. We have experienced strong and consistent annual and quarterly growth in maintenance and other revenue. Because our maintenance base grew during 2007, 2008 and the
first three quarters of 2009 due to new license sales and high customer retention, we expect maintenance revenue to continue to increase in the fourth quarter of 2009.

Cost of Revenue

Cost of revenue primarily consists of personnel costs
related to providing technical support services and amortization of acquired developed product technologies. Personnel costs include salaries, bonuses and stock- based compensation for technical support personnel, as well as an allocation of our
facilities, information technology and other overhead costs and our employee benefit costs. We allocate stock-based compensation expense to personnel costs based on the expense category in which the optionholder works. We allocate overhead, such as
rent, computer and other technology costs, and employee benefit costs to personnel costs in each expense category based on worldwide headcount in that category.

Operating Expenses

We classify our operating expenses into three
categories: sales and marketing, research and development and general and administrative.



19



---

##### Table of Contents

Our operating expenses primarily consist of personnel costs, contract research and
development costs, marketing program costs and legal, accounting, consulting and other professional service fees. Personnel costs for each category of operating expenses include salaries, bonuses and stock-based compensation for personnel in that
category, as well as an allocation of our facilities, information technology and other overhead costs and our employee benefit costs. We allocate stock-based compensation expense resulting from the amortization of the fair value of options granted
based on how we categorize the department in which the optionholder works. We allocate overhead, such as rent, computer and other technology costs and employee benefit costs, to each expense category based on worldwide headcount in that category.

Our operating expenses increased in absolute dollars and as a percentage of revenue in each of the three and nine months
ended September 30, 2009 and 2008 as we have built infrastructure and added employees across all categories in order to accelerate and support our growth and to expand into international markets. Operating expenses as a percentage of revenue in
the nine months ended September 30, 2009 and 2008 were approximately the same.

Sales and Marketing. Sales and
marketing expenses primarily consist of personnel costs for our sales, marketing and business development employees and executives, commissions earned by our sales personnel, the cost of marketing programs such as on-line lead generation,
promotional events and webinars and the cost of business development programs. We expect to continue to hire sales personnel in the United States and in both our international offices in the fourth quarter of 2009.

Research and Development. Research and development expenses primarily consist of personnel costs for our product development
employees and executives and fees to our contract development vendors in Eastern Europe. We have devoted our development efforts primarily to expanding our product line and increasing the functionality and enhancing the ease-of-use of our software
offerings. Since establishing a research and development center in the Czech Republic in 2008, we have significantly increased our research and development employee headcount and relied less on our Eastern European contract development vendors for
research and development personnel.

General and Administrative. General and administrative expenses primarily consist
of personnel costs for our executive, finance, legal, human resources and administrative personnel, as well as legal, accounting and other professional service fees and other corporate expenses. We have incurred additional costs in 2009 and expect
to continue to incur higher costs associated with being a public company, including higher legal, corporate insurance and financial reporting expenses and the additional costs of achieving and maintaining compliance with Section 404 of the
Sarbanes-Oxley Act.

Other Income (Expense)

Other income (expense) primarily consists of interest income, interest expense, foreign exchange gains (losses). Interest income represents
interest received on our cash and cash equivalents. Interest expense is associated with our outstanding long-term debt, which was $44.1 million as of September 30, 2009 and $101.1 million as of December 31, 2008. We prepaid $7.2 million of
principal in March 2009 and we repaid an additional $49.8 million of principal with the net proceeds from our IPO in May 2009, reducing our outstanding principal balance on the Notes to $44.1 million as of September 30, 2009. Foreign exchange
gains (losses) relate to expenses and transactions denominated in currencies other than the functional currency of the associated company.

Income Tax Expense

Income tax expense primarily consists of corporate
income taxes related to profits resulting from the sale of our software offerings by our United States and Ireland entities. We expect our income tax expense to increase in absolute dollars as our profits continue to increase; however, we expect our
effective tax rate to continue to decline slowly, due to the lower corporate tax rate in Ireland, as our international revenue increases as a percentage of total revenue.

Critical Accounting Policies and Estimates

We prepare our condensed
consolidated financial statements in accordance with GAAP. The preparation of condensed consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and
expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. In many instances, we could reasonably use different accounting estimates,
and in some instances changes in the accounting estimates are reasonably likely to occur from period to period. Accordingly, actual results could differ significantly from the estimates made by our management. To the extent that there are
differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected.



20



---

##### Table of Contents

In many cases, the accounting treatment of a particular transaction is specifically dictated
by GAAP and does not require managements judgment in its application, while in other cases, managements judgment is required in selecting among available alternative accounting standards that allow different accounting treatment for
similar transactions. We believe that these accounting policies requiring significant management judgment are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving
managements judgments and estimates. These critical accounting policies are:



| |  |  | Impairment of long-lived assets;
| | - |  | --------------------------------



| |  |  | Goodwill and other intangible assets with indefinite lives;
| | - |  | -----------------------------------------------------------



| |  |  | Revenue recognition;
| | - |  | --------------------



| |  |  | Stock-based compensation; and
| | - |  | -----------------------------



| |  |  | Income taxes
| | - |  | ------------

A description of our critical accounting policies that involve significant management judgments appears in our prospectus filed pursuant to Rule 424(b) under the Securities Act of 1933, as amended, with the Securities and Exchange
Commission on May 20, 2009 under Managements Discussion and Analysis of Financial Condition and Results of OperationsCritical Accounting Policies and Estimates.

Recent Accounting Pronouncements

In September 2009, the FASB ratified two consensuses which will significantly affect the revenue recognition accounting policies for transactions that involve multiple deliverables and sales of
software-enabled devices. The first consensus requires companies to allocate revenue in arrangements involving multiple deliverables based on the estimated selling price of each deliverable, even though those deliverables are not sold separately
either by the company itself or other vendors. This consensus eliminates the requirement that all undelivered elements have objective and reliable evidence of fair value before a company can recognize the portion of the overall arrangement fee that
is attributable to items that already have been delivered. In the absence of vendor-specific objective evidence and third-party evidence for one or more elements in a multiple-element arrangement, companies will estimate the selling prices of those
elements. The overall arrangement fee will be allocated to each element whether delivered or undelivered, based on their relative selling prices, regardless of whether those estimated selling prices are evidenced by vendor-specific objective
evidence, third-party evidence of fair value or are based on the companys judgment.

Under the second consensus, sales
of tangible products that contain essential software will no longer be subject to the stringent revenue recognition requirements that applied to software licensing arrangements under the existing guidance. The second consensus excludes
tangible products from the scope of software revenue accounting requirements if they contain both software and non-software components that function together to deliver their essential functionality. For those tangible products, the new guidance
under the first consensus will be applied and a greater proportion of the revenue from multiple-element arrangements involving tangible products that contain software will be recognized immediately in many circumstances.

Both consensuses will be effective prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on
or after June 15, 2010. However, early adoption is permitted. If a company elects early adoption and the period of adoption is not the beginning of its fiscal year, the requirements must be applied retrospectively to the beginning of the fiscal
year. Retrospective application to prior years is permitted, but not required. In the initial year of application, companies are required to make qualitative and quantitative disclosures about the impact of the changes. In many circumstances, the
new guidance under these consensuses will require significant changes to a companys revenue recognition policies and procedures, including system modifications. We are currently evaluating the potential impact of these consensuses on our
financial position and results of operations, but do not expect a material impact to our condensed consolidated financial statements.



21



---

##### Table of Contents

Results of Operations

The following table sets forth our condensed consolidated statements of income data for the periods indicated:



|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                      |  | Three Months EndedSeptember
30, |        |   | Nine Months EndedSeptember
30, |  
|                                      |  | 2009                            |        |   | 2008                           |   |        | 2009 |  |   | 2008   |  
|Revenue:                              |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|License                               |  | $                               | 17,638 |   |                                | $ | 16,070 |      |  | $ | 44,777 |   |  | $ | 41,545 |  
|Maintenance and other                 |  |                                 | 14,712 |   |                                |   | 10,095 |      |  |   | 38,690 |   |  |   | 26,693 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total revenue                         |  |                                 | 32,350 |   |                                |   | 26,165 |      |  |   | 83,467 |   |  |   | 68,238 |  
|Cost of license revenue               |  |                                 | 153    |   |                                |   | 61     |      |  |   | 458    |   |  |   | 191    |  
|Cost of maintenance and other revenue |  |                                 | 1,110  |   |                                |   | 879    |      |  |   | 3,127  |   |  |   | 2,415  |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Gross profit                          |  |                                 | 31,087 |   |                                |   | 25,225 |      |  |   | 79,882 |   |  |   | 65,632 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                      |  |                                 |        |  
|Operating expenses:                   |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                      |  |                                 |        |  
|Sales and marketing                   |  |                                 | 7,765  |   |                                |   | 6,522  |      |  |   | 21,690 |   |  |   | 16,198 |  
|Research and development              |  |                                 | 2,986  |   |                                |   | 2,339  |      |  |   | 8,167  |   |  |   | 6,249  |  
|General and administrative            |  |                                 | 5,150  |   |                                |   | 4,527  |      |  |   | 13,127 |   |  |   | 12,486 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total operating expenses              |  |                                 | 15,901 |   |                                |   | 13,388 |      |  |   | 42,984 |   |  |   | 34,933 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                      |  |                                 |        |  
|Operating income                      |  |                                 | 15,186 |   |                                |   | 11,837 |      |  |   | 36,898 |   |  |   | 30,699 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                      |  |                                 |        |  
|Other income (expense):               |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Interest income                       |  |                                 | 93     |   |                                |   | 140    |      |  |   | 225    |   |  |   | 400    |  
|Interest expense                      |  |                                 | (668   | ) |                                |   | (1,896 | )    |  |   | (3,659 | ) |  |   | (6,435 | )
|Other income (expense)                |  |                                 | (82    | ) |                                |   | 84     |      |  |   | (88    | ) |  |   | (43    | )
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total other expense                   |  |                                 | (657   | ) |                                |   | (1,672 | )    |  |   | (3,522 | ) |  |   | (6,078 | )
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Income before income taxes            |  |                                 | 14,529 |   |                                |   | 10,165 |      |  |   | 33,376 |   |  |   | 24,621 |  
|Income tax expense                    |  |                                 | 4,374  |   |                                |   | 2,878  |      |  |   | 10,415 |   |  |   | 7,956  |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income                            |  | $                               | 10,155 |   |                                | $ | 7,287  |      |  | $ | 22,961 |   |  | $ | 16,665 |  
|                                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  

Comparison of the Three and Nine Months Ended September 30, 2009 and 2008

Revenue



|                       |  |                                  |        |                      |       |   |        |   |                      |  |       |        |  |   |      
|---------------------- |  | -------------------------------- | ------ | -------------------- | ----- | - | ------ | - | -------------------- |  | ----- | ------ |  | - | -----
|                       |  | Three Months Ended September 30,
|                       |  | 2009                             |        |                      | 2008  |   |        |  
|Revenue                |  | Amount                           |        | Percentageof Revenue |       |   | Amount |   | Percentageof Revenue |  |       | Change
|(dollars in thousands) |  |                                  |        |                      |       |   |        |   |                      |  |       |       
|License                |  | $                                | 17,638 |                      | 54.5  | % |        | $ | 16,070               |  | 61.4  | %      |  | $ | 1,568
|Maintenance and other  |  |                                  | 14,712 |                      | 45.5  |   |        |   | 10,095               |  | 38.6  |        |  |   | 4,617
|                       |  |                                  |        |                      |       |   |        |   |                      |  |       |        |  |   |      
|Total                  |  | $                                | 32,350 |                      | 100.0 | % |        | $ | 26,165               |  | 100.0 | %      |  | $ | 6,185
|                       |  |                                  |        |                      |       |   |        |   |                      |  |       |        |  |   |      



22



---

##### Table of Contents

|                       |  |                                 |        |                      |       |   |        |   |                      |  |       |        |  |   |       
|---------------------- |  | ------------------------------- | ------ | -------------------- | ----- | - | ------ | - | -------------------- |  | ----- | ------ |  | - | ------
|                       |  | Nine Months Ended September 30,
|                       |  | 2009                            |        |                      | 2008  |   |        |  
|Revenue                |  | Amount                          |        | Percentageof Revenue |       |   | Amount |   | Percentageof Revenue |  |       | Change
|(dollars in thousands) |  |                                 |        |                      |       |   |        |   |                      |  |       |       
|License                |  | $                               | 44,777 |                      | 53.6  | % |        | $ | 41,545               |  | 60.9  | %      |  | $ | 3,232 
|Maintenance and other  |  |                                 | 38,690 |                      | 46.4  |   |        |   | 26,693               |  | 39.1  |        |  |   | 11,997
|                       |  |                                 |        |                      |       |   |        |   |                      |  |       |        |  |   |       
|Total                  |  | $                               | 83,467 |                      | 100.0 | % |        | $ | 68,238               |  | 100.0 | %      |  | $ | 15,229
|                       |  |                                 |        |                      |       |   |        |   |                      |  |       |        |  |   |       

In the Three Months Ended September 30, 2009

Revenue was $32.4 million in the three months ended September 30, 2009 compared to $26.2 million in the three months ended
September 30, 2008, an increase of $6.2 million, or 23.6%. This increase was comprised of a $4.6 million increase in maintenance and other revenue, which resulted from a growing maintenance base due to continued new license sales and high
customer retention, and a $1.6 million increase in license revenue associated with sales to the U.S. federal government, and to a lesser extent, increased sales to the commercial market. While we had no single transaction over $0.5 million in the
three months ended September 30, 2008, we received four purchase orders from the U.S. federal government that were each in excess of $0.5 million and resulted in the recognition of an aggregate of $2.0 million in license revenue during the
third quarter of 2009. Our average transaction size for new license sales was approximately $8,000 and $6,500 in the three months ended September 30, 2009 and 2008, respectively. Prior to the third quarter of 2009, our maintenance contracts
with multiple U.S. federal government customers had expired. In the third quarter of 2009, we received a maintenance renewal purchase order from a distributor on behalf of these customers that resulted in the recognition of $0.7 million in
maintenance revenue during the third quarter of 2009 that would have been recognized in prior periods if these customers had renewed their maintenance contracts prior to their expiration.

In the Nine Months Ended September 30, 2009

Revenue was $83.5 million in the nine months ended September 30, 2009, compared to $68.2 million in the nine months ended September 30, 2008, an increase of $15.2 million, or 22.3%. This
increase was comprised of a $12.0 million increase in maintenance and other revenue, which resulted from a growing maintenance base due to new license sales and high customer retention, and a $3.2 million increase in license revenue due to an
increase in sales to both the U.S. federal government and commercial customers and an increase in our average transaction size. Our average transaction size for new license sales was approximately $6,800 and $5,900 in the nine months ended
September 30, 2009 and 2008, respectively. While we had no single transaction over $0.5 million in the nine months ended September 30, 2008, we received six purchase orders from U.S. federal government customers that were each in excess of
$0.5 million that resulted in the recognition of an aggregate of $3.9 million in license revenue in the nine months ended September 30, 2009.

Cost of Revenue and Gross Margin



|                                 |  |                                  |        |   |        |   |        |        |  |   |      
|-------------------------------- |  | -------------------------------- | ------ | - | ------ | - | ------ | ------ |  | - | -----
|                                 |  | Three Months Ended September 30,
|                                 |  | 2009                             |        |   | 2008   |   |        |       
|Cost of Revenue and Gross Margin |  | Amount                           |        |   | Amount |   |        | Change
|(dollars in thousands)           |  |                                  |        |   |        |   |        |       
|Total revenue                    |  | $                                | 32,350 |   |        | $ | 26,165 |        |  | $ | 6,185
|Total cost of revenue            |  |                                  | 1,263  |   |        |   | 940    |        |  |   | 323  
|                                 |  |                                  |        |   |        |   |        |        |  |   |      
|Gross profit                     |  | $                                | 31,087 |   |        | $ | 25,225 |        |  | $ | 5,862
|                                 |  |                                  |        |   |        |   |        |        |  |   |      
|                                 |  |                                  |       
|Gross margin                     |  |                                  | 96.1   | % |        |   | 96.4   | %      |  |   |      



23



---

##### Table of Contents

|                                 |  |                                 |        |   |        |   |        |        |  |   |       
|-------------------------------- |  | ------------------------------- | ------ | - | ------ | - | ------ | ------ |  | - | ------
|                                 |  | Nine Months Ended September 30,
|                                 |  | 2009                            |        |   | 2008   |   |        |       
|Cost of Revenue and Gross Margin |  | Amount                          |        |   | Amount |   |        | Change
|(dollars in thousands)           |  |                                 |        |   |        |   |        |       
|Total revenue                    |  | $                               | 83,467 |   |        | $ | 68,238 |        |  | $ | 15,229
|Total cost of revenue            |  |                                 | 3,585  |   |        |   | 2,606  |        |  |   | 979   
|                                 |  |                                 |        |   |        |   |        |        |  |   |       
|Gross profit                     |  | $                               | 79,882 |   |        | $ | 65,632 |        |  | $ | 14,250
|                                 |  |                                 |        |   |        |   |        |        |  |   |       
|                                 |  |                                 |       
|Gross margin                     |  |                                 | 95.7   | % |        |   | 96.2   | %      |  |   |       

In the Three Months Ended September 30, 2009

Cost of revenue was $1.3 million in the three months ended September 30, 2009 compared to $0.9 million in the three months ended
September 30, 2008, an increase of $0.3 million, or 34.4%. This increase was primarily due to a $0.2 million increase in cost of maintenance revenue related to increased headcount of our North American and European support organizations, and
our addition of support personnel in the Asia-Pacific region, to support the new customers we added during 2008 and 2009. Cost of license revenue also increased by $92,000 due to the amortization of acquired product technologies associated with the
Trilenium acquisition in the fourth quarter of 2008. Our total quarterly non-cash amortization of acquired product technologies in the three months ended September 30, 2009 and 2008 were $0.1 million and $58,000, respectively.

In the Nine Months Ended September 30, 2009

Cost of revenue was $3.6 million in the nine months ended September 30, 2009 compared to $2.6 million in the nine months ended September 30, 2008, an increase of $1.0 million, or 37.6%. This
increase was primarily due to a $0.9 million increase in cost of maintenance revenue related to increased headcount of our North American and European support organizations, and our addition of support personnel in the Asia-Pacific region, to
support the new customers we added during 2008 and the nine months ended September 30, 2009. Cost of license revenue also increased by $0.3 million in the nine months ended September 30, 2009 compared to the same period in 2008 due to the
amortization of acquired product technologies associated with the Trilenium acquisition in the fourth quarter of 2008. These increases were offset by a $0.2 million decrease in training, employment fees and travel expenses.

Operating Expenses



|                           |  |                                  |        |                      |      |   |        |   |                      |  |      |        |  |   |      
|-------------------------- |  | -------------------------------- | ------ | -------------------- | ---- | - | ------ | - | -------------------- |  | ---- | ------ |  | - | -----
|                           |  | Three Months Ended September 30,
|                           |  | 2009                             |        |                      | 2008 |   |        |  
|Operating Expenses         |  | Amount                           |        | Percentageof Revenue |      |   | Amount |   | Percentageof Revenue |  |      | Change
|(dollars in thousands)     |  |                                  |        |                      |      |   |        |   |                      |  |      |       
|Sales and marketing        |  | $                                | 7,765  |                      | 24.0 | % |        | $ | 6,522                |  | 24.9 | %      |  | $ | 1,243
|Research and development   |  |                                  | 2,986  |                      | 9.2  |   |        |   | 2,339                |  | 8.9  |        |  |   | 647  
|General and administrative |  |                                  | 5,150  |                      | 15.9 |   |        |   | 4,527                |  | 17.3 |        |  |   | 623  
|                           |  |                                  |        |                      |      |   |        |   |                      |  |      |        |  |   |      
|Total                      |  | $                                | 15,901 |                      | 49.2 | % |        | $ | 13,388               |  | 51.2 | %      |  | $ | 2,513
|                           |  |                                  |        |                      |      |   |        |   |                      |  |      |        |  |   |      
|                           | 
|                           |  | Nine Months Ended September 30, 
|                           |  | 2009                             |        |                      | 2008 |   |        |  
|Operating Expenses         |  | Amount                           |        | Percentageof Revenue |      |   | Amount |   | Percentageof Revenue |  |      | Change
|(dollars in thousands)     |  |                                  |        |                      |      |   |        |   |                      |  |      |       
|Sales and marketing        |  | $                                | 21,690 |                      | 26.0 | % |        | $ | 16,198               |  | 23.7 | %      |  | $ | 5,492
|Research and development   |  |                                  | 8,167  |                      | 9.8  |   |        |   | 6,249                |  | 9.2  |        |  |   | 1,918
|General and administrative |  |                                  | 13,127 |                      | 15.7 |   |        |   | 12,486               |  | 18.3 |        |  |   | 641  
|                           |  |                                  |        |                      |      |   |        |   |                      |  |      |        |  |   |      
|Total                      |  | $                                | 42,984 |                      | 51.5 | % |        | $ | 34,933               |  | 51.2 | %      |  | $ | 8,051
|                           |  |                                  |        |                      |      |   |        |   |                      |  |      |        |  |   |      



24



---

##### Table of Contents

In the Three Months Ended September 30, 2009

Sales and Marketing. Sales and marketing expenses were $7.8 million in the three months ended September 30, 2009 compared to $6.5
million in the three months ended September 30, 2008, an increase of $1.2 million, or 19.1%. Sales and marketing expenses increased in the three months ended September 30, 2009 due to the expansion of our direct inside sales force in the
United States, EMEA and in the Asia Pacific region from September 2008 to September 2009, an increase in marketing operations in the United States and EMEA and an increase in business development costs. As a result of these efforts, our sales and
marketing personnel costs increased by $1.2 million.

Research and Development. Research and development expenses were
$3.0 million in the three months ended September 30, 2009 compared to $2.3 million in the three months ended September 30, 2008, an increase of $0.6 million, or 27.7%. In order to support our product development strategy, we increased the
size of our research and development organization in the second half of 2008 and 2009, including a significant increase to our personnel in our Czech Republic development center. We partially offset these costs with a reduction of our use of our
contract research and development vendors in Eastern Europe. Our personnel costs increased by $0.8 million and the fees we paid to our offshore contract research and development vendors decreased by $0.2 million in the three months ended
September 30, 2009 from the fees we paid in the three months ended September 30, 2008.

General and
Administrative. General and administrative expenses were $5.2 million in the three months ended September 30, 2009 compared to $4.5 million in the three months ended September 30, 2008, an increase of $0.6 million, or 13.8%. This
increase was due to a $0.4 million increase in personnel costs, a $0.5 million increase in professional fees, offset by a $0.2 million decrease in management fees.

In the Nine Months Ended September 30, 2009

Sales and
Marketing. Sales and marketing expenses were $21.7 million in the nine months ended September 30, 2009 compared to $16.2 million in the nine months ended September 30, 2008, an increase of $5.5 million, or 33.9%. Sales and marketing
expenses increased in the nine months ended September 30, 2009 due to the expansion of our direct inside sales force in the United States, EMEA and the Asia Pacific region from September 2008 to September 2009, an increase in marketing
operations in the United States and EMEA and an increase in business development costs. As a result of these efforts, our sales and marketing personnel costs increased by $4.9 million. Other costs such as credit card processing fees, contract
services, and software subscription costs increased by $0.6 million.

Research and Development. Research and
development expenses were $8.2 million in the nine months ended September 30, 2009 compared to $6.2 million in the nine months ended September 30, 2008, an increase of $1.9 million, or 30.7%. In order to support our product development
strategy, we increased the size of our research and development organization in 2009, including a significant increase to our personnel in our Czech Republic development center. Our personnel costs increased by $2.2 million offset by a decrease in
fees we paid to our offshore contract research and development vendors of $0.4 million between the nine months ended September 30, 2009 and the nine months ended September 30, 2008.

General and Administrative. General and administrative expenses were $13.1 million in the nine months ended September 30, 2009
compared to $12.5 million in the nine months ended September 30, 2008, an increase of $0.6 million, or 5.1%. This increase was due primarily to a $1.5 million increase in personnel costs offset by a $0.8 million decrease in management fees.

Other Income (Expense)



|                       |  |                                  |      |   |        |   |        |        |  |   |       |  
|---------------------- |  | -------------------------------- | ---- | - | ------ | - | ------ | ------ |  | - | ----- | -
|                       |  | Three Months Ended September 30, |     
|                       |  | 2009                             |      |   | 2008   |   |        |        | 
|Other Income (Expense) |  | Amount                           |      |   | Amount |   |        | Change | 
|(dollars in thousands) |  |                                  |      |   |        |   |        |        | 
|Interest income        |  | $                                | 93   |   |        | $ | 140    |        |  | $ | (47   | )
|Interest expense       |  |                                  | (668 | ) |        |   | (1,896 | )      |  |   | 1,228 |  
|Other income (expense) |  |                                  | (82  | ) |        |   | 84     |        |  |   | (166  | )
|                       |  |                                  |      |   |        |   |        |        |  |   |       |  
|Total                  |  | $                                | (657 | ) |        | $ | (1,672 | )      |  | $ | 1,015 |  
|                       |  |                                  |      |   |        |   |        |        |  |   |       |  



25



---

##### Table of Contents

Other Income (Expense)



|                       |  |                                 |        |   |        |   |        |        |  |   |       |  
|---------------------- |  | ------------------------------- | ------ | - | ------ | - | ------ | ------ |  | - | ----- | -
|                       |  | Nine Months Ended September 30, |       
|                       |  | 2009                            |        |   | 2008   |   |        |        | 
|Other Income (Expense) |  | Amount                          |        |   | Amount |   |        | Change | 
|(dollars in thousands) |  |                                 |        |   |        |   |        |        | 
|Interest income        |  | $                               | 225    |   |        | $ | 400    |        |  | $ | (175  | )
|Interest expense       |  |                                 | (3,659 | ) |        |   | (6,435 | )      |  |   | 2,776 |  
|Other expense          |  |                                 | (88    | ) |        |   | (43    | )      |  |   | (45   | )
|                       |  |                                 |        |   |        |   |        |        |  |   |       |  
|Total                  |  | $                               | (3,522 | ) |        | $ | (6,078 | )      |  | $ | 2,556 |  
|                       |  |                                 |        |   |        |   |        |        |  |   |       |  

In the Three Months Ended September 30, 2009

Interest expense in the three months ended September 30, 2009 decreased by $1.2 million from the three months ended September 30,
2008 due to a lower amount of outstanding indebtedness because of our principal prepayments in 2009 and a lower effective interest rate on our outstanding debt. We repaid $7.2 million in March 2009 and an additional $49.8 million of principal with
the net proceeds of our IPO in May 2009, reducing our outstanding principal amount to $44.1 million as of September 30, 2009. Pursuant to the terms of our credit agreements, our interest rate is reset periodically. Our effective interest rate
was 5.7% in the three months ended September 30, 2009. Our effective interest rate in the three months ended September 30, 2008 was 7.5%.

In the Nine Months Ended September 30, 2009

Interest expense
in the nine months ended September 30, 2009 decreased by $2.8 million from the nine months ended September 30, 2008 due to a lower amount of outstanding indebtedness, a lower effective interest rate on our outstanding debt and a $0.3
million fee, paid to our lenders in March 2008 as consideration for an amendment to our credit agreements, that was treated as an additional interest expense. These decreases were offset by a $0.4 million write-off of debt issuance costs included in
interest expense for 2009 and associated with the mandatory repayments of $7.2 million of principal in March 2009 and an additional $49.8 million of principal with the net proceeds of our IPO in May 2009, reducing our principal balance on our
outstanding debt to $44.1 million as of September 30, 2009. Pursuant to the terms of our credit agreements, our interest rate is reset periodically. Our effective interest rate in the nine months ended September 30, 2009, excluding the
$0.4 million write-off of debt issuance costs, was 5.7%. Our effective interest rate in the nine months ended September 30, 2008 was 8.5%.

Income Tax Expense

Our income tax expense increased by $1.5 million and
$2.5 million in the three and nine months ended September 30, 2009 compared to the same periods for 2008, respectively. This increase resulted from an increase in our income before income taxes of $4.4 million and $8.8 million during the same
periods. This increase was partially offset by a decrease in our expected effective tax rate from 32.3% to 31.2% in the nine months ended September 30, 2008 and 2009, respectively, as a result of an increase in the percentage of our revenue
that is comprised of international revenue, which is taxed at a lower corporate tax rate.

Reconciliation of Non-GAAP
Financial Measure: Adjusted EBITDA

We believe Adjusted EBITDA is useful to investors in evaluating our operating
performance for the following reasons:



| |  |  | Adjusted EBITDA is widely used by investors to measure a companys operating performance without regard to items, such as interest expense, income
tax expense, depreciation and amortization, and stock-based compensation expense, that can vary substantially from company to company depending upon their financing and accounting methods, the book value of their assets, their capital structures and
the method by which their assets were acquired;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Securities analysts use Adjusted EBITDA as a supplemental measure to evaluate the overall operating performance of companies;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | By comparing our Adjusted EBITDA in different historical periods, our investors can evaluate our operating results without the additional variations
caused by stock-based compensation expense, which is not comparable from year to year due to changes in accounting treatment and is a non-cash expense that is not a key measure of our operations; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our lenders believed Adjusted EBITDA was the appropriate performance measure for the key operational covenants in our credit agreements. These key
operational covenants require us to maintain a minimum
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

| | consolidated interest coverage ratio and a maximum consolidated leverage ratio as of the last day of each fiscal quarter. Each of these ratios uses Adjusted EBITDA in its calculation. The
interest coverage ratio is calculated as a ratio of Adjusted EBITDA for the trailing four quarters to cash interest expense for the trailing four quarters. To be in compliance, our interest coverage ratio had to be at least 3.5 to 1.0 as of
September 30, 2009 and must be at least 3.5 to 1.0 as of the last day of each fiscal quarter thereafter. The leverage ratio is calculated as a ratio of consolidated total debt to Adjusted EBITDA for the trailing four quarters. Our leverage
ratio as of September 30, 2009 could not be more than 2.8 to 1.0, and this maximum ratio decreases over time to 2.1 to 1.0 as of December 31, 2011. We were in compliance with each of these key operational covenants as of September 30,
2009. We believe these are key operational covenants because the failure to comply with these covenants would be an event of default under our credit agreements that would likely result in the acceleration of our indebtedness or an unfavorable
amendment to the terms of the credit agreements. This acceleration would and any such amendment might adversely affect our liquidity and financial condition.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We understand that, although Adjusted EBITDA is frequently used by investors and securities analysts in their evaluations of companies,
Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results of operations as reported under GAAP. Some of these limitations are:



| |  |  | Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or other contractual commitments;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | Adjusted EBITDA does not reflect interest expense or interest income;
| | - |  | ---------------------------------------------------------------------



| |  |  | Adjusted EBITDA does not reflect cash requirements for income taxes;
| | - |  | --------------------------------------------------------------------



| |  |  | although depreciation and amortization are non-cash charges, the assets being depreciated or amortized will often have to be replaced in the future,
and Adjusted EBITDA does not reflect any cash requirements for these replacements; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------

The following table presents a reconciliation of Adjusted EBITDA to net income, the most comparable GAAP
measure, for each of the periods indicated.



|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|----------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|Reconciliation of Adjusted EBITDA to Net Income |  | 2009                            |        | 2008                           |   | 2009   |  | 2008
|(in thousands)                                  |  |                                 |        |                                |   |        |  |     
|Net income                                      |  | $                               | 10,155 |                                | $ | 7,287  |  | $    | 22,961 |  | $ | 16,665
|Interest expense, net                           |  |                                 | 575    |                                |   | 1,756  |  |      | 3,434  |  |   | 6,035 
|Income tax expense                              |  |                                 | 4,374  |                                |   | 2,878  |  |      | 10,415 |  |   | 7,956 
|Depreciation                                    |  |                                 | 400    |                                |   | 280    |  |      | 1,049  |  |   | 814   
|Amortization                                    |  |                                 | 196    |                                |   | 85     |  |      | 578    |  |   | 248   
|Stock-based compensation expense                |  |                                 | 2,075  |                                |   | 1,647  |  |      | 5,628  |  |   | 4,303 
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Adjusted EBITDA                                 |  | $                               | 17,775 |                                | $ | 13,933 |  | $    | 44,065 |  | $ | 36,021
|                                                |  |                                 |        |                                |   |        |  |      |        |  |   |       

Our Adjusted EBITDA in the three months ended September 30, 2009 and 2008 was
$17.8 million and $13.9 million, or 54.9% and 53.3% of total revenue, respectively. Our Adjusted EBITDA in the nine months ended September 30, 2009 and 2008 was $44.1 million and $36.0, million or 52.8% and 52.8% of total revenue, respectively.
We expect our Adjusted EBITDA for the remaining three months of 2009 to be in the 50.0% to 54.0% range as a percentage of revenue.

Liquidity and Capital Resources

At September 30, 2009, we had cash and cash equivalents of $125.8
million, an increase of $85.2 million compared to December 31, 2008. The increase in cash and cash equivalents in the nine months ended September 30, 2009 is primarily due to an increase in net cash provided by financing activities as a
result of the receipt of net proceeds from our IPO of $100.5 million, net of expenses, partially offset by the $57.0 million prepayments of principal outstanding under our credit facilities. Net cash generated by operating activities of $36.0
million comprises substantially the rest of the increase in cash and cash equivalents in the nine months ended September 30, 2009. Our net cash used in investing activities also decreased in the nine months ended September 30, 2009 from the
nine months ended September 30, 2008. Net cash provided by operating activities and financing activities and used in investing activities is further described below.



27



---

##### Table of Contents

Net Cash Provided by Operating Activities

Net cash provided by operating activities was $36.0 million and $27.5 million in the nine months ended September 30, 2009 and 2008,
respectively, an increase of $8.5 million. Net income was $23.0 million and $16.7 million in the nine months ended September 30, 2009 and 2008, respectively. In the nine months ended September 30, 2009, we incurred non-cash expenses
totaling $5.9 million compared to $5.2 million in the nine months ended September 30, 2008. The change in non-cash expenses consisted of increased depreciation and amortization expense, increased stock-based compensation expense, increased
interest expense associated with the write-off of debt issuance costs offset by the excess tax benefit related to employee stock option exercises and the associated deferred tax asset reduction.

The change in certain assets and liabilities resulted in a net source of cash of $7.2 million and $5.6 million in the nine months ended
September 30, 2009 and 2008, respectively. Cash provided by operating activities is driven by sales of our software offerings. Collection of accounts receivable from the sales of our software offerings is a significant component of our cash
flows from operating activities, as is the change in deferred revenue related to these sales. Accounts receivable increased by $7.2 million in the nine months ended September 30, 2009, compared to an increase of $3.6 million in the nine months
ended September 30, 2008. Deferred revenue increased by $9.6 million and $8.0 million in the nine months ended September 30, 2009 and 2008, respectively. Net cash provided by operating activities was reduced by interest and income tax
payments of $10.3 million and $15.6 million in the nine months ended September 30, 2009 and 2008, respectively.

Net
Cash Used in Investing Activities

Net cash used in investing activities was $2.2 million and $4.9 million in the nine
months ended September 30, 2009 and 2008, respectively. In the first nine months of 2008, we incurred additional direct acquisition costs of $0.3 million and paid an additional $0.8 million upon the achievement of the first of two development
milestones related to two acquisitions in 2007. We also incurred additional costs associated with the relocation of our corporate headquarters and opening of our Czech Republic development center in the first half of 2008. Cash used in investing
activities in the nine months ended September 30, 2009 was primarily for purchase of software licenses and tools, computers, equipment, furniture and fixtures as we expanded our infrastructure and workforce.

Net Cash Provided by (Used in) Financing Activities

Net cash provided by financing activities was $51.0 million in the nine months ended September 30, 2009. Net cash used in financing activities was $1.4 million in the nine months ended
September 30, 2008. Net cash provided by financing activities in the nine months ended September 30, 2009 is due to the cash proceeds from our IPO after deducting underwriter discounts and commissions and before other offering costs of
$104.6 million, $2.7 million of proceeds from the exercise of employee stock options and the excess tax benefit related to employee stock option exercises of $2.2 million. These proceeds were offset by payments pursuant to our credit agreements,
which required us to repay a portion of the outstanding principal amount in early 2009 equal to a specified percentage of our 2008 excess cash flow and in May 2009 equal to half of the net proceeds received by us in our IPO. These payments were $7.2
million and $49.8 million, respectively. In addition, we made payments in 2009 for offering costs of approximately $1.5 million. Net cash used in financing activities for nine months ended September 30, 2008 resulted from payments of $1.9
million for offering costs and the repayment of $1.4 million of our long-term debt offset by the receipt of a $1.7 million repayment of a note receivable issued to us by a stockholder.

Capital Resources

As of September 30, 2009, we had $125.8 million of cash and cash equivalents and $83.7 million of working capital. We raised approximately $100.5 million in net proceeds from our IPO in May 2009 after deducting underwriting discounts
and commissions and other offering costs. The recapitalization in December 2005 resulted in our issuing $110.0 million of long-term debt. We repaid $7.5 million, $1.4 million, $7.2 million and $49.8 million of our outstanding long-term debt in
December 2006, April 2008, March 2009 and May 2009, respectively, reducing our outstanding principal balance to $44.1 million as of September 30, 2009. The outstanding balance matures in December 2011. Other than as required under our
credit agreements, we do not currently intend to prepay any additional amounts of outstanding principal. We estimate our capital expenditures for 2009 to be approximately $3.5 million comprised primarily of additional leasehold improvements,
furniture and fixtures and computer equipment.

Pursuant to an agreement with our original stockholders, we expect to be
required to pay an amount, up to a maximum of $20.0 million after November 15, 2009, the expiration of the lock-up agreements entered into in connection with our IPO. This earnout payment is calculated in accordance with a formula provided in
an agreement with certain of our original stockholders and will be either $0, $10.0 million or $20.0 million. If the closing price per share of our common stock on November 15, 2009 is less than $8.05 per share, the earnout payment would be $0.
If the closing price per share of our common stock on November 15, 2009 is equal to or greater than $8.06 per share but less than $10.75 per share, the earnout payment would be $10.0 million. If the closing price per share of our common stock
on November 15, 2009 is equal to or



28



---

##### Table of Contents

greater than $10.75 per share, the earnout payment would be $20.0 million. Based on the last reported sales price of our stock on the New York Stock Exchange, or the NYSE, on October 23,
2009, we expect to make a $20.0 million payment in November 2009 pursuant to this agreement. This $20.0 million payment was treated as a earnout and was reflected in our condensed consolidated statements of changes in convertible preferred stock and
stockholders equity (deficit) as a reduction of additional paid in capital and a liability in our condensed consolidated balance sheet.

We believe that our existing cash and cash equivalents and our cash flow from operations will be sufficient to fund our operations and our capital expenditures and pay our debt service for at least the
next 12 months. Our future capital requirements will depend on many factors, including our rate of revenue growth, the expansion of our sales and marketing activities, the timing and extent of spending to support product development efforts and
expansion into new territories, the timing of introductions of new software products and enhancements to existing software products, and the continuing market acceptance of our software offerings. Although we are not currently a party to any
agreement or letter of intent regarding potential investments in, or acquisitions of, complementary businesses, applications or technologies, we may enter into these types of arrangements, which could require us to seek additional equity or debt
financing. Additional funds may not be available on terms favorable to us or at all.

Contractual Obligations and
Commitments

As of September 30, 2009, the material changes to our contractual obligations and commitments are
represented in the table below:



|                               |  |                        |        |                 |   |          |  |          |        |                  |   |   |  |   |  
|------------------------------ |  | ---------------------- | ------ | --------------- | - | -------- |  | -------- | ------ | ---------------- | - | - |  | - | -
|                               |  | Payments Due by Period
|                               |  | Total                  |        | Less Than1 Year |   | 1-3Years |  | 3-5Years |        | More Than5 Years
|(in thousands)                 |  |                        |        |                 |   |          |  |          |        |                 
|Long-term debt obligations (1) |  | $                      | 44,097 |                 | $ |         |  | $        | 44,097 |                  | $ |  |  | $ | 
|Accrued Interest Payable (1)   |  |                        | 574    |                 |   | 574      |  |          |       |                  |   |  |  |   | 
|Dividend Payable (2)           |  |                        | 20,000 |                 |   | 20,000   |  |          |       |                  |   |  |  |   | 
|                               |  |                        |        |                 |   |          |  |          |        |                  |   |   |  |   |  
|Total contractual obligations  |  | $                      | 64,671 |                 | $ | 20,574   |  | $        | 44,097 |                  | $ |  |  | $ | 
|                               |  |                        |        |                 |   |          |  |          |        |                  |   |   |  |   |  



|(1) | On December 13, 2005, we entered into credit agreements with an investment management firm pursuant to which we borrowed $85.0 million under a first lien note and
$25.0 million under a second lien note. The first lien note bears interest at the three-month LIBOR rate plus 3.5% (4.1% at September 30, 2009) and the second lien note bears interest at the three-month LIBOR rate plus 5.25% to 6.25%, based on
our leverage ratio under the second lien credit agreement (5.8% at September 30, 2009). Both notes are due and payable on December 13, 2011. The first lien credit agreement allows our lenders to elect to receive earlier repayment of
amounts due under the first lien credit agreement, based on annual calculations of our excess cash flow as defined in the agreement. The agreement bases this payment upon a specified percentage of our calculated excess cash flow. We must offer to
prepay the loans no later than 120 days after the end of the fiscal year for which we have calculated our excess cash flow. We paid $7.5 million, $1.4 million, $7.2 million and $49.8 million in principal on the notes in December
2006, April 2008, March 2009 and May 2009, respectively. Thus, the total outstanding balance on the notes at December 31, 2008 was $101.1 million and $44.1 million at September 30, 2009. The borrowings are secured by
substantially all of our North American assets. The credit agreements contain financial covenants placing a limit on our annual capital expenditures and requiring us to maintain a minimum consolidated interest coverage ratio and a maximum
consolidated leverage ratio as of the last day of each fiscal quarter. The interest coverage ratio is calculated as a ratio of Adjusted EBITDA for the trailing four quarters to cash interest expense for the trailing four quarters. To be in
compliance, our interest coverage ratio had to be at least 3.5 to 1.0 as of September 30, 2009 and must be at least 3.5 to 1.0 as of the last day of each fiscal quarter thereafter. The leverage ratio is calculated as a ratio of consolidated
total debt to Adjusted EBITDA for the trailing four quarters. Our leverage ratio as of March 31, 2009 could not be more than 2.8 to 1.0, and this maximum ratio decreases over time to 2.1 to 1.0 as of December 31, 2011. We were in
compliance with each of these key operational and financial covenants as of September 30, 2009. See Managements Discussion and Analysis of Financial Condition and Results of OperationsQuarterly Results of
OperationsReconciliation of Quarterly Non-GAAP Financial Measures above for a more detailed discussion of Adjusted EBITDA. In March and September 2008, we amended our credit agreements. These amendments clarified certain provisions of
the credit agreements related to the structure of us and our subsidiaries and amended and permanently waived the default of certain covenants under the credit agreements. The amount of long-term debt obligations shown in the table above does not
include any interest payments.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The earnout is calculated in accordance with a formula provided in an agreement with our original stockholders and will be either $0, $10.0 million or
$20.0 million. Based on the last reported sale price of our stock on the NYSE on October 23, 2009, we expect to make a $20.0 million payment in November 2009 pursuant to this agreement and have accrued the maximum earnout at the $20.0
million payout in our condensed consolidated financial statements for the nine months ended September 30, 2009.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

Off-Balance Sheet Arrangements

At September 30, 2009, we did not have any relationships with unconsolidated organizations or financial partnerships, such as structured
finance or special purpose entities, that would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.



|Item 3: | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Interest Rate Risk

We had cash and cash equivalents of $125.8
million at September 30, 2009. We held these amounts primarily in cash or money market funds.

We hold cash and cash
equivalents for working capital purposes. We do not have material exposure to market risk with respect to investments, as our investments consist primarily of highly liquid investments purchased with original maturities of three months or less. We
do not use derivative financial instruments for speculative or trading purposes; however, we may adopt specific hedging strategies in the future. Any declines in interest rates, however, will reduce future interest income.

We had total outstanding debt of $44.1 million at September 30, 2009. The interest rate on this debt is variable and adjusts
periodically based on the three-month LIBOR rate. If the LIBOR rate changes by 1%, our annual interest expense would change by approximately $0.4 million.

Foreign Currency Risks

Our results of operations and cash flows
will be subject to fluctuations because of changes in foreign currency exchange rates, particularly changes in exchange rates between the U.S. dollar and the Euro and British Pound Sterling. Our historical revenue has generally been denominated in
U.S. dollars, and a significant majority of our current revenue continues to be denominated in U.S. dollars; however, we expect an increasing portion of our future revenue to be denominated in currencies other than the U.S. dollar, primarily the
Euro and the British Pound Sterling. Our expenses are generally denominated in the currencies of the countries in which our operations are located, primarily the United States, Ireland, the Czech Republic and Singapore. We do not currently enter
into forward exchange contracts to hedge exposure denominated in foreign currencies or any derivative financial instruments for trading or speculative purposes, although we may do so in the future. Thus, fluctuations in currency exchange rates could
harm our business in the future.



|Item 4T: | Controls and Procedures
|-------- | -----------------------

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief
Executive Officer and our Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2009. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and
15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be
disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the companys management, including its principal executive and principal financial officers, as appropriate to allow
timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies
its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on the evaluation of our disclosure controls and procedures as of September 30, 2009, our Chief Executive Officer and Chief Financial Officer
concluded that, as of such date, our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Control over Financial Reporting

The SEC, as required by Section 404 of the
Sarbanes-Oxley Act, adopted rules requiring every company that files reports with the SEC to include a management report on such companys internal control over financial reporting in its annual report. In addition, our independent registered
public accounting firm must attest to our internal control over financial reporting. Our first Annual Report on Form 10-K will not include a report of managements assessment regarding internal control over financial reporting or an attestation
report of our independent registered public accounting firm due to a transition period established by SEC rules applicable to newly public companies. Management will be required to provide an



30



---

##### Table of Contents

assessment of the effectiveness of our internal control over financial reporting as of December 31, 2010. We believe we will have adequate resources and expertise, both internal and
external, in place to meet this requirement. However, there is no guarantee that our efforts will result in managements ability to conclude, or our independent registered public accounting firm to attest, that our internal control over
financial reporting is effective as of December 31, 2010.

There were no changes in our internal control over financial
reporting that occurred during the three months ended September 30, 2009 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

On
November 26, 2007, a former employee brought a lawsuit in Oklahoma State Court asserting a number of claims against us and Donald C. Yonce, our founder and a current member of our board of directors. The former employee claims that he is a
co-author and that he is, therefore, co-owner of all of our major software products, which he claims he assisted in developing while an employee of our company. The former employee makes this claim despite the fact that he signed an agreement with
us which provides that we are the exclusive owner of all copyrights and other intellectual property relating to work performed by the former employee while employed by us. He also claims that Donald C. Yonce made certain oral promises to him
regarding future potential compensation at our company prior to our recapitalization in December 2005 in the event of a sale of our company, and further alleges violations of Oklahoma labor protection laws. The former employee is seeking half of the
profits from sales of our software products of which he claims to be a co-author and co-owner, as well as punitive damages and unspecified other legal and equitable relief. We have asserted counterclaims against the former employee. We have agreed
to indemnify Mr. Yonce from these claims pursuant to a stock purchase agreement entered into in 2005 between Mr. Yonce, us and certain stockholders who are parties to that agreement. Even if we prevail in the litigation, we have incurred
litigation fees and expenses and could incur significant additional litigation fees and expenses. Because this lawsuit is at an early stage, it is not possible to predict the outcome of the litigation. Although we believe we have meritorious
defenses, an adverse outcome in this litigation could materially and adversely affect us, requiring us to pay damages or royalties or subjecting us to other remedies.

From time to time, we have been and may be involved in various legal proceedings arising from our ordinary course of business. We currently have no other material legal proceedings pending.



|Item 1A. | Risk Factors
|-------- | ------------

Set forth
below and elsewhere in this quarterly report on Form 10-Q, and in other documents we file with the SEC, are risks and uncertainties that could cause actual results to differ materially from the results contemplated by the forward-looking statements
contained in this report. Because of the following factors, as well as other variables affecting our operating results, past financial performance should not be considered as a reliable indicator of future performance, and investors should not use
historical trends to anticipate results or trends in future periods. If any of such risks and uncertainties actually occurs, our business, financial condition or operating results could differ materially from the plans, projections and other
forward-looking statements included elsewhere in this report and in our other public filings. In addition, if any of the following risks and uncertainties, or if any other risks and uncertainties, actually occurs, our business, financial condition
or operating results could be harmed substantially, which could cause the market price of our stock to decline, perhaps significantly.

Risks Related to Our Business and Industry

Our quarterly revenue and operating results have
fluctuated in the past and may fluctuate in the future due to a number of factors. As a result, we may fail to meet or exceed the expectations of securities analysts or investors, which could cause our stock price to decline.

We believe our quarterly revenue and operating results may vary significantly in the future. As a result, you should not rely on the results
of any one quarter as an indication of future performance and period-to-period comparisons of our revenue and operating results may not be meaningful.

Our quarterly results of operations may fluctuate as a result of a variety of additional factors, including, but not limited to, those listed below, many of which are outside of our control:



| |  |  | occasional large customer orders, including in particular those placed by the U.S. federal government;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | our inability to increase sales to existing customers and to attract new customers;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | the timing and success of new product introductions by us or our competitors;
| | - |  | -----------------------------------------------------------------------------



31



---

##### Table of Contents

| |  |  | changes in our pricing policies or those of our competitors;
| | - |  | ------------------------------------------------------------



| |  |  | increasing marketing expenditures in an attempt to generate growing numbers of sales leads;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | the mix of our direct and indirect sales;
| | - |  | -----------------------------------------



| |  |  | the amount and timing of operating expenses and capital expenditures related to the expansion of our operations and infrastructure;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | the timing of revenue and expenses related to the development or acquisition of technologies, products or businesses;
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | potential goodwill and intangible asset impairment charges and amortization associated with acquired businesses;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | the loss of our relationship with the distributor that helps us fulfill most sales orders from the U.S. government;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | potential foreign exchange gains and losses related to expenses and sales denominated in currencies other than the functional currency of an associated
entity; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general economic, industry and market conditions that impact expenditures for network management software in the United States and other countries
where we sell our software.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Fluctuations in our quarterly operating results might lead analysts to change
their models for valuing our common stock. As a result, our stock price could decline rapidly and we could face costly securities class action suits or other unanticipated issues.

Our actual operating results may differ significantly from our guidance.

From time to time, we may release guidance in our quarterly earnings releases, quarterly earnings conference call, or otherwise, regarding
our future performance that represents our managements estimates as of the date of release. This guidance, which includes forward-looking statements, will be based on projections prepared by our management. Neither our independent registered
public accounting firm nor any other independent expert or outside party compiles or examines the projections and, accordingly, no such person expresses any opinion or any other form of assurance with respect thereto.

Projections are based upon a number of assumptions and estimates that, while presented with numerical specificity, are inherently subject to
significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control, and are also based upon specific assumptions with respect to future business decisions, some of which will change. We intend to
state possible outcomes as high and low ranges, which are intended to provide a sensitivity analysis as variables are changed but are not intended to represent that actual results could not fall outside of the suggested ranges. The principal reason
that we release guidance is to provide a basis for our management to discuss our business outlook with analysts and investors. We do not accept any responsibility for any projections or reports published by analysts.

Guidance is necessarily speculative in nature, and it can be expected that some or all of the assumptions underlying the guidance furnished
by us will not materialize or will vary significantly from actual results. Accordingly, our guidance is only an estimate of what management believes is realizable as of the date of release. Actual results will vary from our guidance, and the
variations may be material. In light of the foregoing, investors are urged not to rely upon, or otherwise consider, our guidance in making an investment decision regarding our common stock.

Any failure to implement our operating strategy successfully or the occurrence of any of the events or circumstances set forth under this
Item 1A entitled Risk Factors in this quarterly report on Form 10-Q could result in our actual operating results being different from our guidance, and those differences may be adverse and material.

Current uncertain economic conditions could adversely affect our operating results.

Current market conditions are uncertain and challenging. While current conditions seem to have improved, global economies have been in a
recession as a result of a multitude of factors, including, but not limited to, turmoil in the credit and financial markets, declines in gross domestic product, increases in unemployment and volatility in commodity prices and worldwide stock
markets. During these challenging and uncertain economic times, customers may reduce or delay technology purchases, including purchases of our software products. Our typically-short sales cycle may increase if purchasing decisions are delayed as a
result of uncertain information technology budgets, contract negotiations become more protracted or customers institute additional internal approvals for software purchases. These economic conditions could result in reductions in sales of our
products, longer sales cycles, difficulties in collecting accounts receivable or delayed payments, slower adoption of new technologies and increased price competition. Any of these events would likely harm our business, financial condition,
operating results and cash flows.



32



---

##### Table of Contents

If we are unable to generate significant volumes of sales leads from Internet search
engines and marketing campaigns, traffic to our websites and our revenue may decrease.

We generate many of our sales
leads through visits to our websites by potential end-users interested in purchasing or downloading evaluations of our products. Many of these potential end-users find our websites by searching for network management and monitoring products through
Internet search engines, such as Yahoo! and Google. A critical factor in attracting potential customers to our websites is how prominently our websites are displayed in response to search inquiries. If we are listed less prominently or fail to
appear in search result listings for any reason, visits to our websites by customers and potential customers could decline significantly. We may not be able to replace this traffic and, if we attempt to replace this traffic, we may be required to
increase our sales and marketing expenses, which may not be offset by additional revenue and could adversely affect our operating results.

We also generate leads through various marketing activities such as targeted email campaigns, attending networking-based trade shows and hosting webinars on network management issues. If we fail to
generate a sufficient volume of leads from these activities, our revenue could decrease and our operating results could suffer.

If we are unable to attract new customers or to sell additional products to our existing customers, our revenue growth will be adversely affected and our net income could decrease.

To increase our revenue, we must regularly add new customers or sell additional products to existing customers. We expect to incur
significant additional expenses in expanding our sales and development personnel and our international operations in order to achieve revenue growth. We may be unable to maintain or increase traffic to our websites and our marketing efforts may be
unsuccessful in generating evaluation downloads, resulting in fewer sales leads. We may fail to identify growth opportunities for our current products, and we may misinterpret the market for new products and technologies. If we fail to attract new
customers or our new product introductions or acquisitions are not successful, we may be unable to grow our revenue and our operating results may be adversely affected.

If we are not able to integrate future acquisitions successfully, our operating results and prospects could be harmed.

In 2007 and 2008, we acquired new technology, know-how and products through our acquisition of Neon Software, Inc. and substantially all of the assets, including technology, know-how and products, and
liabilities, of IPMonitor Corporation and Trilenium Investments Limited. We expect to continue making smaller acquisitions of these types and possibly larger acquisitions as well. The success of our future acquisition strategy will depend on our
ability to identify, negotiate, complete and integrate acquisitions and, if necessary, to obtain satisfactory debt or equity financing to fund those acquisitions. Mergers and acquisitions are inherently risky, and any mergers and acquisitions we
complete may not be successful. Any mergers and acquisitions we do would involve numerous risks, including the following:



| |  |  | difficulties in integrating and managing the operations, technologies and products of the companies we acquire;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | diversion of our managements attention from normal daily operations of our business;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | our inability to maintain the key business relationships and the reputations of the businesses we acquire;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | uncertainty of entry into markets in which we have limited or no prior experience and in which competitors have stronger market positions;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our dependence on unfamiliar affiliates and partners of the companies we acquire;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | insufficient revenue to offset our increased expenses associated with acquisitions;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | our responsibility for the liabilities of the businesses we acquire;
| | - |  | --------------------------------------------------------------------



| |  |  | our inability to maintain internal standards, controls, procedures and policies; and
| | - |  | ------------------------------------------------------------------------------------



| |  |  | potential loss of key employees of the companies we acquire.
| | - |  | ------------------------------------------------------------

We may be unable to secure the equity or debt funding necessary to finance future acquisitions on terms that are acceptable to us. If we
finance acquisitions by issuing equity or convertible debt securities, our existing stockholders will likely experience ownership dilution, and if we finance future acquisitions with debt funding, we will incur interest expense and may have to
comply with financing covenants or secure that debt obligation with our assets.



33



---

##### Table of Contents

Our operating income and net income could continue to decline as a percentage of revenue
as we make further expenditures to expand our operations in order to support additional growth in our business.

As a
percentage of revenue, our operating income was 66.5%, 50.1%, 45.1% and 44.2% and our net income was 25.1%, 22.0%, 23.9% and 27.5% for the years ended December 31, 2006, 2007 and 2008 and the nine months ended September 30, 2009,
respectively. We incurred income tax expense of $5.6 million, $7.5 million, $10.7 million and $10.4 million for the years ended December 31, 2006, 2007 and 2008 and the nine months ended September 30, 2009, respectively. We also incurred
interest expense of $10.7 million, $10.2 million, $8.5 million and $3.7 million for the years ended December 31, 2006, 2007 and 2008 and the nine months ended September 30, 2009, respectively, related to our outstanding debt incurred in
December 2005. In addition, we incurred stock-based compensation expense of $1.5 million, $3.8 million, $5.9 million and $5.6 million for the years ended December 31, 2006, 2007 and 2008 and the nine months ended September 30, 2009,
respectively. Since June 30, 2006, we have made significant investments in new financial and operating systems, hired substantial numbers of new sales and marketing, research and development and general and administrative personnel, invested in
new facilities and opened or acquired our operations outside the United States in order to expand our business. We intend to make additional investments in systems and personnel and to continue to expand our operations to support anticipated future
growth in our business. We also expect to incur additional operating costs as a public reporting company. As a result of these factors, our operating income and net income could decline as a percentage of revenue relative to our prior annual
periods.

Our business depends on customers renewing their annual maintenance agreements. Any decline in maintenance
renewals could harm our future operating results.

We sell each of our products pursuant to a perpetual license, which
ordinarily includes one year of maintenance as part of the initial price. Our customers have no obligation to renew their maintenance agreements after the expiration of this initial period, and they may not renew maintenance agreements. We may be
unable to predict future customer renewal rates accurately. Our customers renewal rates may decline or fluctuate as a result of a number of factors, including their level of satisfaction with our products, the prices of our products, the
prices of products and services offered by our competitors or reductions in our customers spending levels. If our customers do not renew their maintenance arrangements or if they renew them on less favorable terms, our revenue may decline and
our business will suffer. A substantial portion of our quarterly maintenance revenue is attributable to maintenance agreements entered into during previous quarters. As a result, if there is a decline in renewed maintenance agreements in any one
quarter, only a small portion of the decline will be reflected in our maintenance revenue recognized in that quarter and the rest will be reflected in our maintenance revenue recognized in the following four quarters or more.

Failure to expand our sales operations effectively could harm our ability to increase our customer base and achieve broader market
acceptance of our products.

Increasing our customer base and achieving broader market acceptance of our products will
depend on our ability to expand our sales operations effectively. We are substantially dependent on our inside direct sales force, and to a significantly lesser extent certain resellers and distributors, to obtain new customers. We plan to continue
to expand our inside direct sales force both domestically and internationally. Our ability to achieve significant growth in revenue in the future will depend on our success in recruiting, training and retaining sufficient numbers of inside direct
sales personnel, and on the productivity of those personnel. Our recent and planned personnel additions may not become as productive as we would like, and we may be unable to hire or retain sufficient numbers of qualified individuals in the future
in the markets where we do or plan to do business. Our operating results will be seriously harmed if these expansion efforts do not generate a corresponding significant increase in revenue.

If we are unable to enhance existing products, particularly our Orion family of products, or to develop or acquire new products that
respond to rapidly changing customer requirements, technological developments or evolving industry standards, our long-term revenue growth will be harmed.

The market for our products is characterized by rapid technological advances, changes in customer requirements, changes in protocols and evolving industry standards. Our long-term growth depends on our
ability to enhance and improve our existing products and to introduce or acquire new products that respond to these demands. The success of any enhancement or new product depends on a number of factors, including its timely completion, introduction
and market acceptance. New products that we develop or acquire may not be introduced in a timely or cost-effective manner and may not achieve the broad market acceptance necessary to generate significant revenue. Additionally, our existing and
prospective customers may develop their own competing technologies, purchase competitive products or services or engage third-party providers. If we are unable to develop or acquire enhancements to, and new features for, our existing products or
acceptable new products that keep pace with rapid technological developments, our products may become obsolete, less marketable and less competitive, and our business will be harmed.

In 2008, we opened a facility in the Czech Republic for research and development activities and have expanded that facility rapidly. We also
outsource a portion of the coding and testing of our products and product enhancements to two Eastern European contract development vendors. We believe that performing research and development in our facility in the Czech Republic and supplementing
these activities with our contract development vendors enhance the efficiency and cost-effectiveness of our product development. If we experience problems with our workforce or facilities in the Czech Republic, we may not be able to develop new
products or enhance existing products in an alternate manner that may be equally or less efficient and cost-effective.



34



---

##### Table of Contents

We depend significantly on our Orion family of products, which are our enterprise-class
network management products. Our Orion family of products represented a substantial majority of our revenue in each of 2007, 2008 and the nine months ended September 30, 2009. If we are unable to add products and develop enhancements to our
Orion family that are satisfactory to our customers, or if our customers purchase or develop their own competing products and technologies causing a reduction in demand for our Orion family of products, our operating results will be harmed.

We depend on the U.S. federal government for a meaningful portion of our sales and fulfill most of these sales through one
distributor. Any reductions in sales to the U.S. federal government as a result of the loss of this distributor or any other reason could harm our growth.

A meaningful portion of our sales are to a number of different departments of the U.S. federal government. A substantial majority of these sales were made through one distributor. Any factors that cause a
decline in government expenditures generally or government IT expenditures in particular could cause our revenue to grow less rapidly or even to decline. Also, since in some cases we are unable to fulfill certain orders from the U.S. government
directly, the loss of this distributor, which is entitled under certain circumstances to terminate our contracts with it, would cause at least a temporary inability to fulfill certain orders from the government until we were able to find and qualify
a suitable alternative. This, in turn, would cause revenue to be delayed and could cause sales to be lost.

If we fail to
develop our brand cost-effectively, our financial condition and operating results might suffer.

We believe that
developing and maintaining awareness and integrity of our brand in a cost-effective manner are important to achieving widespread acceptance of our existing and future products and are important elements in attracting new customers. We believe that
the importance of brand recognition will increase as competition in our market further intensifies. Successful promotion of our brand will depend on the effectiveness of our marketing efforts and on our ability to provide reliable and useful
products at competitive prices. We intend to increase our expenditures on brand promotion. Brand promotion activities may not yield increased revenue, and even if they do, the increased revenue may not offset the expenses we incur in building our
brand. We also rely on our customer base and community of end-users in a variety of ways, including to give us feedback on our products and to provide user-based support to our other customers. If we fail to promote and maintain our brand
successfully or to maintain loyalty among our customers and our end-user community, or we incur substantial expenses in an unsuccessful attempt to promote and maintain our brand, we may fail to attract new customers or retain our existing customers
and our financial condition and results of operations could be harmed.

We operate in a highly competitive market, which
could make it difficult for us to acquire and retain customers.

The market for network management solutions is intensely
competitive. Competition in our market is based primarily on the level of difficulty in installing, using and maintaining solutions; total cost of ownership, including product price and implementation and support costs; professional services
implementation; product performance, functionality, flexibility, scalability and interoperability; brand and reputation; distribution channels; vertical markets or industries; and financial resources of the vendor. We often compete to sell our
products against existing products or systems that our potential customers have already made significant expenditures to install. Many of our actual and potential competitors enjoy substantial competitive advantages over us, such as greater name
recognition, more comprehensive and varied products and services, and substantially greater financial, technical and other resources. In addition, many of our competitors have established marketing relationships and access to larger customer bases,
and have major distribution agreements with consultants, system integrators and resellers. Given their larger size, greater resources and existing customer relationships, our competitors may be able to compete and respond more effectively than we
can to new or changing opportunities, technologies, standards or customer requirements.

We face competition from both
traditional, larger software vendors offering enterprise-wide software frameworks and services and smaller companies offering point solutions for specific network management issues. We also compete with network equipment vendors and systems
management solution providers whose products and services address network management requirements. Our principal competitors vary depending on the product we offer and include Hewlett Packard, IBM, CA and several smaller vendors.

Some of our competitors have made acquisitions or entered into strategic relationships with one another to offer a more comprehensive
product than they individually had offered. We expect this trend to continue as companies attempt to strengthen or maintain their market positions in an evolving industry and as companies enter into partnerships or are acquired. Companies and
alliances resulting from these possible consolidations and partnerships may create more compelling product offerings and be able to offer more attractive pricing, making it more difficult for us to compete effectively. In addition, continued
industry consolidation may adversely impact customers perceptions of the viability of small and medium-sized technology companies and consequently their willingness to purchase from those companies.



35



---

##### Table of Contents

Competition could result in increased pricing pressure, reduced operating margins, increased
sales and marketing expenses and failure to increase, or the loss of, market share, any of which would likely seriously harm our business, operating results and financial condition.

We rely on our management team and need additional personnel to grow our business, and the loss of one or more key employees or our
inability to attract and retain qualified personnel could harm our business.

Our success and future growth depend on the
skills, working relationships and continued services of our management team. The loss of either our Chief Executive Officer or our President could adversely affect our business. Our Chief Executive Officer underwent back surgery in 2008 that
temporarily prevented him from performing his duties. He has experienced some recent complications from the surgery and will need further surgery and possibly other treatments that could prevent him from performing his duties, potentially for an
extended period of time. We maintain key person insurance for our Chief Executive Officer and are in the process of obtaining key person insurance for our President. If we continue to grow as we anticipate, we may elect to supplement our management
team. Any failure to integrate effectively additional members of our management team could adversely affect our operating results. Our future success also will depend on our ability to attract, retain and motivate highly skilled product architects
and sales, technical support and product development personnel in the United States and internationally. Competition for these types of personnel is intense, particularly in the software industry. All of our employees work for us on an at-will basis
except for some of our international employees. As a result, we may be unable to attract or retain qualified personnel. Our inability to attract and retain the necessary personnel could adversely affect our business.

We have experienced rapid growth in recent periods. If we fail to manage our growth effectively, our financial performance may suffer.

We have substantially expanded our overall business, customer base, headcount and operations in recent periods both
domestically and internationally. In addition, during 2007, we made substantial investments in our information systems and significantly expanded our operations outside the United States, including an expansion of our sales operations in Europe, the
Middle East and Africa and the establishment of our international headquarters in Cork, Ireland. In 2008, we opened and rapidly expanded a development center in the Czech Republic and an international sales and support center in Singapore. We also
acquired development personnel in New Zealand in 2008. We increased the number of our customers, which we define as individuals or entities, including distributors or resellers, that have purchased one or more of our products under a unique customer
identification number since our inception in 1999, from over 28,000 customers as of June 30, 2006 to over 88,000 customers as of September 30, 2009. Our expansion has placed, and our expected future growth will continue to place, a
significant strain on our managerial, administrative, operational, financial and other resources. If we are unable to manage our growth successfully, our operating results will suffer.

We rely on third parties for financial and operational services essential to our ability to manage our business. A failure or disruption
in these services would materially and adversely affect our ability to manage our business effectively.

Currently, we use
NetSuite to manage our order management and financial processes and salesforce.com to track our sales and marketing efforts. We believe the availability of these services is particularly essential to the management of our high-volume,
transaction-oriented business model. As we expand our operations and sales efforts, we expect to utilize additional systems and service providers that may also be essential to managing our business. Although the systems and services that we require
are typically available from a number of providers, it is time consuming and costly to qualify and implement these relationships. Therefore, if one or more of our providers suffer an interruption in their business, or experience delays, disruptions
or quality control problems in their operations, or we have to change or add additional systems and services, our ability to manage our business would suffer.

Because our long-term success depends on our ability to increase sales of our products to customers located outside of the United States, our business will be susceptible to risks associated with
international operations.

We have international operations in the Republic of Ireland, the Czech Republic, Singapore and
New Zealand, which we established or acquired in 2007 and 2008. Our limited experience in operating our business outside the United States increases the risk that our current and future international expansion efforts may not be successful. In
particular, our business model may not be successful in particular countries or regions outside the United States for reasons that we currently are unable to anticipate. In addition, conducting international operations subjects us to risks that we
have not generally faced in the United States. These include:



| |  |  | fluctuations in currency exchange rates;
| | - |  | ----------------------------------------



| |  |  | unexpected changes in foreign regulatory requirements;
| | - |  | ------------------------------------------------------



| |  |  | difficulties in managing the staffing of international operations;
| | - |  | ------------------------------------------------------------------



| |  |  | potentially adverse tax consequences, including the complexities of foreign value added tax systems, restrictions on the repatriation of earnings and
changes in tax rates;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



36



---

##### Table of Contents

| |  |  | dependence on resellers and distributors to increase customer acquisition;
| | - |  | --------------------------------------------------------------------------



| |  |  | the burdens of complying with a wide variety of foreign laws and different legal standards;
| | - |  | -------------------------------------------------------------------------------------------



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



| |  |  | political, social and economic instability abroad;
| | - |  | --------------------------------------------------



| |  |  | terrorist attacks and security concerns in general; and
| | - |  | -------------------------------------------------------



| |  |  | reduced or varied protection for intellectual property rights in some countries.
| | - |  | --------------------------------------------------------------------------------

The occurrence of any one of these risks could negatively affect our international business and, consequently, our operating results.
Additionally, operating in international markets requires significant management attention and financial resources. We cannot be certain that the investment and additional resources required to establish, acquire or integrate operations in other
countries will produce desired levels of revenue or profitability.

Material defects or errors in our products could harm
our reputation, result in significant costs to us and impair our ability to sell our products.

Software products are
inherently complex and often contain defects and errors when first introduced. Any defects in our products could result in:



| |  |  | lost or delayed market acceptance and sales of our products;
| | - |  | ------------------------------------------------------------



| |  |  | a reduction in maintenance renewals;
| | - |  | ------------------------------------



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



| |  |  | injury to our reputation and our brand.
| | - |  | ---------------------------------------

The costs incurred in correcting or remediating the impact of defects or errors in our products may be substantial and could adversely affect our operating results.

If a third party asserts that we are infringing its intellectual property, we could be subjected to costly and time-consuming litigation
or expensive licenses, and our business might be harmed.

The software and technology industries are characterized by the
existence of a large number of patents, copyrights, trademarks and trade secrets and by frequent litigation based on allegations of infringement or other violations of intellectual property rights. We have received, and from time to time may
receive, letters claiming that our products infringe or may infringe the patents or other intellectual property rights of others. As we face increasing competition, the possibility of intellectual property rights claims against us grows. Our
technologies may not be able to withstand any third-party claims or rights against their use. Additionally, we have licensed from other parties proprietary technology covered by patents, and these patents may be challenged, invalidated or
circumvented. These types of claims could harm our relationships with our customers, might deter future customers from acquiring our products or could expose us to litigation with respect to these claims. Even if we are not a party to any litigation
between a customer and a third party, an adverse outcome in that litigation could make it more difficult for us to defend our intellectual property in any subsequent litigation in which we are a named as a party. Any of these results could harm our
brand and operating results.

Any intellectual property rights claim against us or our customers, with or without merit, could
be time-consuming, expensive to litigate or settle, and divert management resources and attention. As a result of any successful intellectual property rights claim against us or our customers, we might have to pay damages or stop using technology
found to be in violation of a third partys rights, which could prevent us from offering our products to our customers. We could also have to seek a license for the technology, which might not be available on reasonable terms, might
significantly increase our cost of revenue or might require us to restrict our business activities in one or more respects. The technology also might not be available for license to us at all. As a result, we could also be required to develop
alternative non-infringing technology, which could require significant effort and expense.

Our exposure to risks associated
with the use of intellectual property may be increased as a result of acquisitions, as we have a lower level of visibility into the development process with respect to acquired technology or the care taken to safeguard against infringement risks.
Third parties may make infringement and similar or related claims after we have acquired technology that had not been asserted prior to our acquisition.



37



---

##### Table of Contents

The success of our business depends on our ability to protect and enforce our
intellectual property rights.

We rely on a combination of copyright, trademark, trade dress, unfair competition and trade
secret laws, as well as confidentiality procedures and contractual restrictions, to establish and protect our proprietary rights. These laws, procedures and restrictions provide only limited protection. We currently have no patents, and no patents
may issue with respect to our current patent applications. Any future patents issued to us may be challenged, invalidated or circumvented, may not provide sufficiently broad protection or may not prove to be enforceable in actions against alleged
infringers.

We endeavor to enter into agreements with our employees and contractors and with parties with which we do
business in order to limit access to and disclosure of our proprietary information. We cannot be certain that the steps we have taken will prevent unauthorized use or reverse engineering of our technology. Moreover, others may independently develop
technologies that are competitive to ours or infringe our intellectual property. The enforcement of our intellectual property rights also depends on our legal actions against these infringers being successful, but these actions may not be
successful, even when our rights have been infringed.

Furthermore, effective patent, trademark, trade dress, copyright and
trade secret protection may not be available in every country in which our products are available over the Internet. In addition, the legal standards relating to the validity, enforceability and scope of protection of intellectual property rights
are uncertain and still evolving.

One of our former employees has sued us and our founder. An adverse outcome or
protracted litigation even if we prevail could require us to pay damages and royalties and subject us to other remedies and incur significant litigation fees and expenses.

On November 26, 2007, a former employee brought a lawsuit in Oklahoma State Court asserting a number of claims against us and Donald C.
Yonce, our founder and a current member of our board of directors. The former employee claims that he is a co-author and that he is, therefore, co-owner of all of our major software products, which he claims he assisted in developing while an
employee of our company. The former employee makes this claim despite the fact that he signed an agreement with us which provides that we are the exclusive owner of all copyrights and other intellectual property relating to work performed by the
former employee while employed by us. He also claims that Donald C. Yonce made certain oral promises to him regarding future potential compensation at our company prior to our recapitalization in December 2005 in the event of a sale of our company,
and further alleges violations of Oklahoma labor protection laws. The former employee is seeking half of the profits from sales of our software products of which he claims to be a co-author and co-owner, as well as punitive damages and unspecified
other legal and equitable relief. We have asserted counterclaims against the former employee. We have agreed to indemnify Mr. Yonce from these claims pursuant to a stock purchase agreement entered into in 2005 between Mr. Yonce, us and
certain stockholders who are parties to that agreement. Even if we prevail in the litigation, we have incurred litigation fees and expenses and could incur significant additional litigation fees and expenses. Because this lawsuit is at an early
stage, it is not possible to predict the outcome of the litigation. Although we believe we have meritorious defenses, an adverse outcome in this litigation could materially and adversely affect us, requiring us to pay damages or royalties or
subjecting us to other remedies.

If we fail to maintain proper and effective internal controls, our ability to produce
accurate and timely financial statements could be impaired, which could harm our operating results, our ability to operate our business and investor views of us.

Ensuring that we have adequate internal financial and accounting controls and procedures in place so that we can produce accurate financial statements on a timely basis is a costly and time-consuming
effort that needs to be re-evaluated frequently. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in
accordance with generally accepted accounting principles. We are in the process of documenting, reviewing and improving our internal controls and procedures for compliance with Section 404 of the Sarbanes-Oxley Act of 2002, or the
Sarbanes-Oxley Act, which requires annual management assessment of the effectiveness of our internal control over financial reporting and a report by our independent auditors addressing this assessment. Both we and our independent auditors will be
testing our internal controls in connection with the audit of our financial statements for the year ending December 31, 2010 and, as part of that testing, identifying areas for further attention and improvement. If we fail to maintain proper
and effective internal controls, our ability to produce accurate and timely financial statements could be impaired, which could harm our operating results, harm our ability to operate our business and reduce the trading price of our stock.



38



---

##### Table of Contents

Changes in financial accounting standards or practices may cause adverse, unexpected
financial reporting fluctuations and affect our reported results of operations.

A change in accounting standards or
practices can have a significant effect on our reported results and may even affect our reporting of transactions completed before the change is effective. New accounting pronouncements and varying interpretations of accounting pronouncements have
occurred and may occur in the future. Changes to existing rules or the questioning of current practices may adversely affect our reported financial results or the way in which we conduct our business.

Our costs and demands upon management may continue to increase as a result of complying with the laws and regulations affecting public
companies, which could harm our operating results.

We have incurred significant legal, accounting, investor relations and
other expenses as a public company that we did not incur as a private company, including costs associated with public company reporting requirements. We also have incurred and will incur costs associated with current corporate governance
requirements, including requirements under Section 404 and other provisions of the Sarbanes-Oxley Act, as well as rules implemented by the Securities and Exchange Commission, or SEC, and the New York Stock Exchange, or NYSE. The expenses
incurred by public companies for reporting and corporate governance purposes have increased dramatically over the past several years. These rules and regulations have increased our legal and financial compliance costs substantially and have made
some activities more time-consuming and costly. We are unable currently to estimate these future costs with any degree of certainty. As a public company, it is more expensive for us to obtain director and officer liability insurance.

We may be subject to regulation of our advertising and customer solicitation or to other newly adopted laws and regulations, which could
harm our business.

As part of our product download process and during our sales process, most of our customers agree to
receive emails and other communications from us. However, we may be subject to restrictions on our ability to communicate with these customers through email and phone calls. Several jurisdictions have proposed or adopted privacy-related laws that
restrict or prohibit unsolicited email or spam. These laws may impose significant monetary penalties for violations and complex and often burdensome requirements in connection with sending commercial email. Depending on how they are
interpreted, these laws may impose burdens on our email marketing practices. If any of those challenges is successful, our business may become subject to state laws and regulations that further restrict our email marketing practices. The scope of
those regulations is unpredictable. Compliance with laws and regulations of different jurisdictions imposing different standards and requirements is very burdensome for businesses like ours. We offer products to customers in multiple states and
foreign jurisdictions. Our business efficiencies and economies of scale depend on generally uniform product offerings and uniform treatment of customers across all jurisdictions in which we operate. Compliance requirements that vary significantly
from jurisdiction to jurisdiction impose an added cost to our business and increased liability for compliance deficiencies. In addition, laws or regulations that could harm our business could be adopted, or reinterpreted so as to affect our
activities, by the U.S. government, state governments, regulatory agencies or by foreign governments or agencies. Violations or new interpretations of these laws or regulations may result in penalties or damage our reputation or could increase our
costs or make our products less attractive.

If we fail to protect confidential information against security breaches, or
if our customers or potential customers are reluctant to use our websites because of privacy concerns, we might face additional costs and activity in our websites could decline.

Some of our customers pay for our products with credit cards. During the purchasing process and in connection with evaluations of our
software, either third-party providers or we collect and use personally identifiable information, such as credit card numbers, email addresses and phone numbers. This information could be compromised or accessed as a result of misappropriation or
security breaches, and we could be subject to liability as a result. Our policies concerning the collection, use and disclosure of personally identifiable information are described on our websites. We could be subject to legal claims, government
action or harm to our reputation if our third-party service providers or we fail to comply or are seen as failing to comply with our policies concerning personally identifiable information or if our policies are inadequate. Concern among prospective
customers regarding our use of personal information collected on our websites could keep prospective customers from purchasing our products.

Our servers and those of our third-party service providers are vulnerable to computer viruses or physical or electronic break-ins. Industry-wide incidents or incidents with respect to our websites,
including misappropriation of third-party information, security breaches, or changes in industry standards, regulations or laws, could deter people from using the Internet or our websites to conduct transactions that involve the transmission of
confidential information, which could harm our business.



39



---

##### Table of Contents

The laws of some states and countries require businesses that maintain personal information
about their residents in electronic databases to implement reasonable measures to keep that information secure. In addition, under the laws of some states and countries, if there is a breach of our computer systems and we know or suspect that
unencrypted personal customer information has been stolen, we are required to inform any customers whose information was stolen, which could harm our reputation and business. Other states and countries have enacted different and often contradictory
requirements for protecting personal information collected and maintained electronically. Compliance with numerous and contradictory requirements of the different states and countries is particularly difficult for an online business such as ours
that collects personal information from customers in multiple jurisdictions. Failure to comply with these laws could result in legal liability. In addition, we could suffer adverse publicity and loss of consumer confidence were it known that we did
not take adequate measures to assure the confidentiality of the personally identifiable information that our customers had given to us. This could result in a loss of customers and revenue that could jeopardize our success. We may not be successful
in avoiding potential liability or disruption of business resulting from the failure to comply with these laws. If we were required to pay any significant amount of money in satisfaction of claims under these new laws, or any similar laws enacted by
other jurisdictions, or if we were forced to cease our business operations for any length of time as a result of our inability to comply fully with any of these laws, our business, operating results and financial condition could be adversely
affected. Further, complying with the applicable notice requirements in the event of a security breach could result in significant costs.

Our business and financial performance could be negatively impacted by changes in tax laws or regulations.

New income, sales, use or other tax laws, statutes, rules, regulations or ordinances could be enacted at any time. On May 11, 2009, the United States Department of the Treasury released the General
Explanations of the Administrations Fiscal Year 2010 Revenue Proposals, or Greenbook, which contains a high-level outline of international tax proposals for fiscal year 2010. These proposals and other such enactments could adversely affect our
domestic and international business operations, and our business and financial performance. Further, existing tax laws, statutes, rules, regulations or ordinances could be interpreted, changed, modified or applied adversely to us. These events could
require us or our customers to pay additional tax amounts on a prospective or retroactive basis, as well as require us or our customers to pay fines and/or penalties and interest for past amounts deemed to be due. If we raise our product and
maintenance prices to offset the costs of these changes, existing customers may elect not to renew their maintenance arrangements and potential customers may elect not to purchase our products. Additionally, new, changed, modified or newly
interpreted or applied tax laws could increase our customers and our compliance, operating and other costs, as well as the costs of our products. Further, these events could decrease the capital we have available to operate our business. Any
or all of these events could adversely impact our business and financial performance.

Government regulation of the
Internet and e-commerce is evolving, and unfavorable changes or our failure to comply with regulations could harm our operating results.

As Internet commerce continues to evolve, increasing regulation by federal, state or foreign agencies becomes more likely. For example, we believe increased regulation is likely in the area of data
privacy, and laws and regulations applying to the solicitation, collection, processing or use of personal or consumer information could affect our customers ability to use and share data, potentially reducing demand for our products. In
addition, taxation of products and services provided over the Internet or other charges imposed by government agencies or by private organizations for accessing the Internet may also be imposed. Any regulation imposing greater fees for Internet use
or restricting information exchange over the Internet could result in a decline in the use of the Internet and the viability of Internet-based services and product offerings, which could harm our business and operating results.

Our debt obligations contain restrictions that impact our business and expose us to risks that could adversely affect our liquidity and
financial condition.

At September 30, 2009, we had approximately $44.1 million of outstanding indebtedness under our
December 2005 credit facilities, and our interest expense in the nine months ended September 30, 2009 and in 2008 and 2007 was approximately $3.7 million, $8.5 million, and $10.2 million, respectively. Our credit facilities contain various
covenants that will continue to be operative so long as our credit facilities remain outstanding. The covenants, among other things, limit our and certain of our subsidiaries abilities to:



| |  |  | incur additional indebtedness or guarantee indebtedness of others;
| | - |  | ------------------------------------------------------------------



| |  |  | create additional liens on our assets;
| | - |  | --------------------------------------



| |  |  | pay dividends and make other distributions on our capital stock, and redeem and repurchase our capital stock;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | make investments, including acquisitions;
| | - |  | -----------------------------------------



| |  |  | make capital expenditures;
| | - |  | --------------------------



| |  |  | enter into mergers or consolidations or sell assets;
| | - |  | ----------------------------------------------------



40



---

##### Table of Contents

| |  |  | sell our subsidiaries;
| | - |  | ----------------------



| |  |  | engage in sale and leaseback transactions; and
| | - |  | ----------------------------------------------



| |  |  | enter into transactions with affiliates.
| | - |  | ----------------------------------------

Our credit facilities also contain numerous affirmative covenants. In addition, we are required under each of our credit facilities to continue to comply with an interest coverage ratio and a leverage
ratio. Further, the obligations under our credit facilities will continue to be subject to mandatory prepayment in certain circumstances, including upon certain asset sales or receipt of condemnation proceeds, upon certain issuances of equity
securities or debt, and, in the case of our senior credit facility, annually, with a portion of our excess cash flow. Even if we comply with all of the applicable covenants, the restrictions on the conduct of our business could adversely affect our
business by, among other things, limiting our ability to take advantage of financings, mergers, acquisitions and other corporate opportunities that may be beneficial to the business. Even if our credit facilities are terminated, any additional debt
that we incur in the future could subject us to similar or additional covenants.

If we are unable to generate sufficient cash
flow or otherwise to obtain the funds necessary to make required payments under our credit facilities, or if we fail to comply with the various requirements of our indebtedness, we could default under our credit facilities. Any such default that is
not cured or waived could result in an acceleration of the credit facilities, an increase in the applicable interest rates under the credit facilities, and a requirement that our subsidiaries that have guaranteed the credit facilities pay the
obligations in full, and would permit the lenders to exercise remedies with respect to all of the collateral that is securing the credit facilities, including substantially all of our and our subsidiary guarantors assets. Thus, any such
default could have a material adverse effect on our liquidity and financial condition.

Risks Related to the Ownership of our Common
Stock

Our stock price may continue to be volatile.

The market price of our common stock has been and could be subject to wide fluctuations in response to, among other things, the factors
described in this Risk Factors section or otherwise, and other factors beyond our control, such as fluctuations in the valuations of companies perceived by investors to be comparable to us.

Furthermore, the stock markets have experienced price and volume fluctuations that have affected and continue to affect the market prices of
equity securities of many companies. These fluctuations often have been unrelated or disproportionate to the operating performance of those companies. These broad market fluctuations, as well as general economic, political and market conditions,
such as recessions, interest rate changes and international currency fluctuations, may negatively affect the market price of our common stock.

In the past, many companies that have experienced volatility in the market price of their stock have become subject to securities class action litigation. We may be the target of this type of litigation
in the future. Securities litigation against us could result in substantial costs and divert our managements attention from other business concerns, which could seriously harm our business.

The concentration of our capital stock ownership with insiders will limit your ability to influence corporate matters.

Our executive officers, directors, current 5% or greater stockholders and entities affiliated with them together beneficially own
approximately 72.8% of our common stock outstanding as of September 30, 2009. This significant concentration of share ownership may adversely affect the trading price for our common stock because investors often perceive disadvantages in
owning stock in companies with controlling stockholders. Also, these stockholders, acting together, will be able to control our management and affairs and matters requiring stockholder approval, including the election of directors and the approval
of significant corporate transactions, such as mergers, consolidations or the sale of substantially all of our assets. Consequently, this concentration of ownership may have the effect of delaying or preventing a change of control, including a
merger, consolidation or other business combination involving us, or discouraging a potential acquirer from making a tender offer or otherwise attempting to obtain control, even if that change of control would benefit our other stockholders.

Our stock price could decline due to the large number of outstanding shares of our common stock becoming eligible for sale
in the near future.

Sales of substantial amounts of our common stock in the public market, or the perception that these
sales could occur, could cause the market price of our common stock to decline. These sales could also make it more difficult for us to sell equity or equity-related securities in the future at a time and price that we deem appropriate. As of
September 30, 2009, we had 65,081,061 outstanding shares of common stock, of which 52,775,642 are currently restricted as a result of securities laws or lock-up agreements but will be



41



---

##### Table of Contents

able to be sold in the near future, subject in some cases to volume and other restrictions of Rule 144 and Rule 701 under the Securities Act.

On October 26, 2009, we filed a registration statement on Form S-1 under the Securities Act of 1933, as amended, or the Securities Act,
in which we intend to register up to 11,500,000 shares to be sold by us and certain stockholders subject to market and other conditions, including the effectiveness of the registration statement. In connection with the filing of this registration
statement, our directors, officers and selling stockholders entered into lock-up agreements in which they have agreed, subject to limited exceptions, not to offer, pledge, sell, agree to sell, directly or indirectly, or otherwise dispose of any
shares of common stock or any securities convertible into or exchangeable for shares of common stock for a period of 90 days after the date of the prospectus included in the registration statement, or the 90-Day Lock-Up Period. In addition, the lock
up agreements entered into in connection with our IPO expire on November 15, 2009. Each of these lock-up agreements may be extended in certain cases for up to 34 additional days under certain circumstances where we announce or pre-announce
earnings or a material event occurs within approximately 17 days prior to, or approximately 16 days after, the termination of the lock-up period. The representatives of the underwriters may, in their sole discretion and at any time without notice,
release all or any portion of the securities subject to lock-up agreements.

In addition, we have registered 19,200,000 shares
of common stock that have been issued or reserved for future issuance under our stock incentive plans. Of these shares, 7,465,720 shares were available upon the exercise of outstanding vested options as of September 30, 2009. Approximately
1,485,119 shares and 5,980,601 shares will be eligible for sale upon the exercise of these vested options after November 15, 2009 and the expiration of the 90-Day Lock-Up Period, respectively. In May 2009, all of our executive officers entered
into stock selling plans in accordance with Rule 10b5-1 under the Exchange Act and our insider trading policy. Under these plans, an aggregate of 1,806,453 shares may be sold from December 2009 through December 2010, including an aggregate of
318,487 shares that may be sold prior to the expiration of the 90-Day Lock-Up Period.

Our charter documents and Delaware
law could prevent a takeover that stockholders consider favorable and could also reduce the market price of our stock.

Our amended and restated certificate of incorporation and our amended and restated bylaws contain provisions that could delay or prevent a change in control of our company. These provisions could also make it more difficult for stockholders
to elect directors and take other corporate actions. These provisions include:



| |  |  | a classified board of directors with three-year staggered terms;
| | - |  | ----------------------------------------------------------------



| |  |  | not providing for cumulative voting in the election of directors;
| | - |  | -----------------------------------------------------------------



| |  |  | authorizing the board to issue, without stockholder approval, preferred stock with rights senior to those of our common stock;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibiting stockholder action by written consent; and
| | - |  | ------------------------------------------------------



| |  |  | requiring advance notification of stockholder nominations and proposals.
| | - |  | ------------------------------------------------------------------------

These and other provisions in our amended and restated certificate of incorporation and our amended and restated bylaws and under Delaware
law could discourage potential takeover attempts, reduce the price that investors might be willing to pay in the future for shares of our common stock and result in the market price of our common stock being lower than it would be without these
provisions. See Description of Capital Stock  Preferred Stock and Description of Capital Stock  Anti-Takeover Effects of Delaware Law and Our Certificate of Incorporation and Bylaws.

If securities analysts do not continue to publish research or reports about our business or if they publish negative evaluations of our
stock, the price of our stock could decline.

We believe that the trading price for our common stock will be affected by
research or reports that industry or financial analysts publish about us or our business. If one or more of the analysts who may elect to cover us downgrade their evaluations of our stock, the price of our stock could decline. If one or more of
these analysts cease coverage of our company, we could lose visibility in the market for our stock, which in turn could cause our stock price to decline.

We do not intend to pay dividends on our common stock.

We have never
declared or paid any cash dividend on our capital stock. We currently intend to retain any future earnings and do not expect to pay any dividends in the foreseeable future.



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

(a) Sales of Unregistered Securities

Not applicable.

(b) Use of Proceeds from Initial Public Offering of Common Stock

On May 19, 2009, our registration statement (File No. 333-149851) was declared effective for our initial public offering, or IPO,
pursuant to which we registered the offering and the sale of 13,933,720 shares of common stock, par value $0.001 per share, including the underwriters over-allotment option, at a public offering price of $12.50 per share for an aggregate
offering price of $174.2 million.



42



---

##### Table of Contents

We received net proceeds from our IPO of approximately $100.5 million, after underwriting
discounts and commissions of $7.9 million and offering expenses of $4.1 million. In May 2009, we made a required payment of $49.8 million out of the net proceeds of our IPO pursuant to one of our credit agreements. We currently do not intend to
prepay any additional outstanding indebtedness with the net proceeds of the IPO. We intend to use our remaining net proceeds to pay an earnout payment of up to $20.0 million to an entity or entities affiliated with our original stockholders and for
working capital and general corporate purposes. Based on the last reported sales price of our common stock on the NYSE on October 23, 2009 of $19.84 per share, we anticipate that the earnout payment will be $20.0 million. For more information
regarding the earnout payment, please see Managements Discussion and Analysis of Financial Condition and Results of OperationsContractual Obligations and Commitments included in Part I, Item 2 of this report. We may also
use a portion of our net proceeds from this offering to acquire or license products, technologies or businesses, but we currently have no agreements or commitments relating to material acquisitions or licenses. Pending such uses, we plan to invest
the proceeds in short-term, interest-bearing obligations, investment-grade instruments, certificates of deposit or direct or guaranteed obligations of the U.S. government. There has been no material change in the planned use of proceeds from our IPO
from that described in the final prospectus filed with the SEC pursuant to Rule 424(b) on May 20, 2009.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



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

Not applicable.



|Item 5. | Other Information
|------- | -----------------

Our
Compensation Committee amended our 2009 Executive Bonus Plan to increase the target bonus amounts of certain of our named executive officers, Kevin Thompson, Doug Hibberd and Kenny Van Zant, to $300,000, $125,000 and $125,000, respectively. These
increases are applicable to potential bonuses earned in the third and fourth quarter of 2009. We must meet quarterly revenue goals in order for each named executive officer to earn 100% of the target bonus amount under the 2009 Executive Bonus Plan.
We must achieve a minimum of 85% of the quarterly revenue target for any named executive officer to be eligible for a bonus. For each additional percentage point of the quarterly revenue target achieved between 85% and 100%, the executive earns
6.67% of the quarterly target bonus. In addition, the executive officer group is eligible for an excess bonus to the extent that quarterly revenue targets are exceeded. When a quarterly revenue target is exceeded, 5% of the excess
revenue is placed into a bonus pool to be distributed among the executive officer group if our annual revenue target is also exceeded. Under the 2009 Executive Bonus Plan, deductions are made from the bonus pool to the extent that actual operating
expenses exceeded budgeted operating expenses. The bonus pool is reduced by 5% of the excess of actual operating expenses, excluding expenses associated with the excess revenue amount, over budgeted operating expenses. The operating expense
deduction is limited to 50% of the total quarterly bonus pool resulting from excess sales.



|Item 6. | Exhibits
|------- | --------



|               |  |                                                                                                                                                                               
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |                                                                                                                                                                               
|               | 
|3.1(1)         |  | Amended and Restated Certificate of Incorporation, as currently in effect                                                                                                     
|               | 
|3.2(1)         |  | Amended and Restated Bylaws, as currently in effect                                                                                                                           
|               | 
|4.1(1)         |  | Specimen certificate for shares of common stock                                                                                                                               
|               | 
|10.1(2)        |  | 2008 Equity Incentive Plan and forms of agreements thereto                                                                                                                    
|               | 
|31.1*          |  | Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002         
|               | 
|31.2*          |  | Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002         
|               | 
|32.1**         |  | Certifications of Chief Executive Officer and Chief Financial Officer 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 the exhibit of the same number to the Companys Registration Statement on Form S-1 (No. 333-149851), originally filed on
March 21, 2008 and subsequently amended, or the IPO Registration Statement.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to exhibits 10.4, 10.5, 10.6 and 10.6A of the IPO Registration Statement.
|--- | ---------------------------------------------------------------------------------------------------

|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------



43



---

##### Table of Contents

SOLARWINDS, INC.

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.



|                        |  |                  |  |                                                               
|----------------------- |  | ---------------- |  | --------------------------------------------------------------
|                        |  | SOLARWINDS, INC.
|                        |  |                 
|Dated: October 26, 2009 |  | By:              |  | /S/    KEVIN B.
THOMPSON                                      
|                        |  |                  |  | Kevin B. Thompson                                             
|                        |  |                  |  | President, Chief Operating Officer and Chief Financial Officer



44



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |                                                                                                                                
|               | 
|3.1(1)         |  | Amended and Restated Certificate of Incorporation, as currently in effect                                                      
|               | 
|3.2(1)         |  | Amended and Restated Bylaws, as currently in effect                                                                            
|               | 
|4.1(1)         |  | Specimen certificate for shares of common stock                                                                                
|               | 
|10.1(2)        |  | 2008 Equity Incentive Plan and forms of agreements thereto                                                                     
|               | 
|31.1           |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                             
|               | 
|31.2           |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                             
|               | 
|32.1           |  | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



|(1) | Incorporated by reference to the exhibit of the same number to the Companys Registration Statement on Form S-1 (No. 333-133855), originally filed on May 5,
2006, or the IPO Registration Statement.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to exhibits 10.4, 10.5, 10.6 and 10.6A of the IPO Registration Statement.
|--- | ---------------------------------------------------------------------------------------------------



45