<SUBMISSION>
<ACCESSION-NUMBER>0001157523-10-002650
<TYPE>8-K
<PUBLIC-DOCUMENT-COUNT>2
<PERIOD>20100503
<ITEMS>2.02
<ITEMS>9.01
<FILING-DATE>20100503
<DATE-OF-FILING-DATE-CHANGE>20100503
<FILER>
<COMPANY-DATA>
<CONFORMED-NAME>ACTUATE CORP
<CIK>0001062478
<ASSIGNED-SIC>7372
<IRS-NUMBER>943193197
<STATE-OF-INCORPORATION>DE
<FISCAL-YEAR-END>1231
</COMPANY-DATA>
<FILING-VALUES>
<FORM-TYPE>8-K
<ACT>34
<FILE-NUMBER>000-24607
<FILM-NUMBER>10793947
</FILING-VALUES>
<BUSINESS-ADDRESS>
<STREET1>2207 BRIDGEPOINTE PARKWAY
<STREET2>SUITE 500
<CITY>SAN MATEO
<STATE>CA
<ZIP>94404
<PHONE>650.645.3000
</BUSINESS-ADDRESS>
<MAIL-ADDRESS>
<STREET1>2207 BRIDGEPOINTE PARKWAY
<STREET2>SUITE 500
<CITY>SAN MATEO
<STATE>CA
<ZIP>94404
</MAIL-ADDRESS>
<FORMER-COMPANY>
<FORMER-CONFORMED-NAME>ACTUATE SOFTWARE CORP
<DATE-CHANGED>19980527
</FORMER-COMPANY>
</FILER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>a6274570.htm
<DESCRIPTION>ACTUATE CORPORATION 8-K
<TEXT>
<html>
  <head>
    <title></title>
<!--Copyright 2010 Business Wire, a Berkshire Hathaway company.-->
<!--All rights reserved www.businesswire.com-->
  </head>
  <body style="font-family: Times New Roman; font-size: 10pt">
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          <b>UNITED STATES</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>SECURITIES AND EXCHANGE COMMISSION</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>Washington, D.C. 20549</b>
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          <p style="margin-top: 0px; margin-bottom: 0px">
            <font style="font-size: 16pt"><b>FORM 8-K</b></font>
          </p>
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>CURRENT REPORT</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
          1934</b>
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          May 3, 2010
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          Date of Report (Date of earliest event reported)
        </td>
      </tr>
    </table>
    </div>
    <p style="text-align: center">
      <font style="font-size: 24pt"><b>Actuate Corporation</b></font>
    </p>
    <p style="text-align: center">
      <b>(Exact name of registrant as specified in its charter)</b>
    </p>
    <p>

    </p>
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px; width: 33%" valign="bottom">
          <b>Delaware</b>
        </td>
        <td style="text-align: center; padding-left: 0.0px; width: 34%; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>0-24607</b>
        </td>
        <td style="text-align: center; padding-left: 0.0px; width: 33%; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>94-3193197</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px; width: 33%" valign="top">
          <b>(State of Incorporation)</b>
        </td>
        <td style="text-align: center; padding-left: 0.0px; width: 34%" valign="top">
          <b>(Commission File Number)</b>
        </td>
        <td style="text-align: center; padding-left: 0.0px; width: 33%" valign="bottom">
          <b>(IRS Employer</b>

          <p style="margin-top: 0px; margin-bottom: 0px">
            <b>Identification Number)</b>
          </p>
        </td>
      </tr>
    </table>
    </div>
    <p style="text-align: center">

    </p>
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          <b>2207 Bridgepointe Parkway</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>Suite 500</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>San Mateo, California 94404</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>(Address of principal executive offices)(Zip Code)</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="top">
          <b>(650) 645-3000</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>(Registrant&#8217;s telephone number, including area code)</b>
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center" valign="top">
          <b>(Former Name or Former Address, if Changed Since Last Report)</b>
        </td>
      </tr>
    </table>
    </div>
    <p>

    </p>
    <p>
      <font style="font-size: 10pt; font-family: Times New Roman">Check the
      appropriate box below if the Form 8-K filing is intended to
      simultaneously satisfy the filing obligation of the registrant under any
      of the following provisions:</font>
    </p>
    <p>
      <font style="font-size: 10pt; font-family: Arial Unicode MS">&#8414;</font>
      <font style="font-size: 10pt; font-family: Times New Roman">Written
      communications pursuant to Rule 425 under the Securities Act (17 CFR
      230.425)</font>
    </p>
    <p>
      <font style="font-size: 10pt; font-family: Arial Unicode MS">&#8414;</font><font style="font-size: 10pt">
      </font><font style="font-size: 10pt; font-family: Times New Roman">Soliciting
      material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
      240.14a-12)</font>
    </p>
    <p>
      <font style="font-size: 10pt; font-family: Arial Unicode MS">&#8414;</font>
      <font style="font-size: 10pt; font-family: Times New Roman">Pre-commencement
      communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
      240.14d-2(b))</font>
    </p>
    <p>
      <font style="font-size: 10pt; font-family: Arial Unicode MS">&#8414;</font>
      <font style="font-size: 10pt; font-family: Times New Roman">Pre-commencement
      communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
      240.13e-4(c))</font>
    </p>
    <hr style="text-align: left; width: 100%; height: 1.0 pt; color: #000000">


    <p>

    </p>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p style="white-space: nowrap">
      <b>Item 2.02&#160;&#160;&#160;&#160;&#160;Results of Operations and Financial Condition.</b>
    </p>
    <p style="text-indent: 90.0px">
      The information in this Report under Item&#160;2.02, as well as Exhibit 99.1
      attached hereto, is furnished pursuant to Item&#160;2.02 of this Form 8-K.
      Consequently, it is not deemed &#8220;filed&#8221; for the purposes of Section&#160;18 of
      the Securities and Exchange Act of 1934, as amended, or otherwise
      subject to the liabilities of that section. It may only be incorporated
      by reference in another filing under the Exchange Act or the Securities
      Act of 1933, as amended, if such subsequent filing specifically
      references this Form 8-K.
    </p>
    <p style="text-indent: 90.0px">
      On May 3, 2010, Actuate Corporation issued a press release announcing
      its financial results for the first quarter of 2010. A copy of the press
      release is attached hereto as Exhibit 99.1 and incorporated herein by
      reference.
    </p>
    <p style="white-space: nowrap">
      <b>Item 9.01&#160;&#160;&#160;&#160;&#160;Financial Statements and Exhibits.</b>
    </p>
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">
          &#160;
        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="3" valign="middle">
          (d) Exhibits.
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 6%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">
          &#160;
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 92%" valign="middle">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%; padding-bottom: 2.0px" valign="middle">

        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; width: 6%" valign="bottom">
          <b>Exhibit</b>

          <p style="margin-top: 0px; margin-bottom: 0px">
            <b>No.</b>
          </p>
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%; padding-bottom: 2.0px" valign="middle">

        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; width: 92%" valign="bottom">
          <b>Description</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 6%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 92%" valign="middle">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 6%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 92%" valign="middle">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 6%; padding-right: 0.0px; white-space: nowrap" valign="top">
          99.1
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 92%" valign="top">
          Press release dated May 3, 2010.
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p style="text-align: center">
      <b>SIGNATURES</b>
    </p>
    <p style="text-indent: 60.0px">
      Pursuant to the requirements of the Securities Exchange Act of 1934, as
      amended, the Registrant has duly caused this report to be signed on its
      behalf by the undersigned, hereunto duly authorized.
    </p>
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          &#160;
        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          Actuate Corporation
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 47%" valign="top">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 47%" valign="top">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%; padding-bottom: 2.0px" valign="top">
          Date:
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 42%; padding-bottom: 2.0px" valign="top">
          May 3, 2010
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%; padding-bottom: 2.0px" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 5%; padding-bottom: 2.0px" valign="top">
          By:
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; width: 47%" valign="top">
          /s/ Peter I. Cittadini
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="top">
          Name:
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 47%" valign="top">
          Peter I. Cittadini
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 5%" valign="top">
          Title:
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 47%" valign="top">
          President and Chief Executive Officer
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p style="text-align: center">
      <b>INDEX TO EXHIBITS</b>
    </p>
    <div style="text-align:left">
    <table style="font-size: 10pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; width: 14%" valign="top">
          <b>Exhibit No.</b>
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%; padding-bottom: 2.0px" valign="middle">
          &#160;
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; width: 85%" valign="bottom">
          <b>Description</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 14%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 85%" valign="middle">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 14%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 85%" valign="middle">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; width: 14%; padding-right: 0.0px; white-space: nowrap" valign="top">
          99.1
        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 1%" valign="middle">

        </td>
        <td style="text-align: left; padding-left: 0.0px; width: 85%" valign="top">
          Press release dated May 3, 2010.
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
  </body>
</html>
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>a6274570ex99_1.htm
<DESCRIPTION>EXHIBIT 99.1
<TEXT>
<html>
  <head>
    <title></title>
<!--Copyright 2010 Business Wire, a Berkshire Hathaway company.-->
<!--All rights reserved www.businesswire.com-->
  </head>
  <body style="font-family: Times New Roman; font-size: 8pt">
    <p style="text-align: right">
      <b>Exhibit 99.1</b>
    </p>
    <p style="text-align: center">
      <font style="font-size: 12pt; font-family: Times New Roman"><b>Actuate
      Reports First Quarter 2010 Financial Results</b></font>
    </p>
    <p style="text-align: center">
      <i><font style="font-size: 12pt; font-family: Times New Roman"><b>10%
      Year-Over-Year Increase in License Revenue;</b></font></i>
    </p>
    <p style="text-align: center">
      <i><font style="font-size: 12pt; font-family: Times New Roman"><b>Over
      30% Year-Over-Year Increase in BIRT-Related License Business</b></font></i>
    </p>
    <p style="text-align: center">

    </p>
    <p>
      SAN MATEO, Calif.--(BUSINESS WIRE)--May 3, 2010--Actuate Corporation
      (NASDAQ:ACTU), The people behind BIRT&#174;, today announced financial
      results for the first quarter of 2010.
    </p>
    <p>
      <b>Financial and Operational Highlights:</b>
    </p>
    <ul>
      <li style="margin-bottom: 10.0px">
        Non-GAAP revenue of $30.1 million, up 3% year-over-year;
      </li>
      <li style="margin-bottom: 10.0px">
        Q1 license revenues of $9.6 million, up 10% year-over-year;
      </li>
      <li style="margin-bottom: 10.0px">
        Non-GAAP operating margins of 16%;
      </li>
      <li style="margin-bottom: 10.0px">
        Operating cash flow of $11.4 million;
      </li>
      <li style="margin-bottom: 10.0px">
        Non-GAAP diluted EPS of $0.06;
      </li>
      <li style="margin-bottom: 10.0px">
        Booked 135 BIRT-related transactions in Q1, consistent with a year ago
        quarter;
      </li>
      <li style="margin-bottom: 10.0px">
        Q1 revenue included two transactions with a license component in
        excess of $1.0 million.
      </li>
    </ul>
    <p>
      <u><i><b>Tweet this:</b></i></u><i><b> </b></i>#Actuate (ACTU) Q1 2010
      results: License revenue up 10% &amp; #BIRT license business up over 30%
      YOY: <u>http://BIRT.me/ACTUEarningQ12010</u>.
    </p>
    <p>
      &quot;We had a good quarter despite the lackluster macroeconomic environment
      which continued to suppress IT and professional services spending,
      particularly in the financial services sector,&#8221; said Pete Cittadini,
      President and CEO at Actuate. &quot;We continue to strengthen our financial
      foundation which allows us to support a number of key initiatives
      including the release of Actuate 11 and continued momentum with BIRT.&#8221;
    </p>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p>
      &#8220;Our Q1 operating expenses included $2.5 million in litigation-related
      expense,&#8221; said Dan Gaudreau, CFO and Senior Vice President, Operations
      at Actuate. &#8220;The litigation expense aside, we would have generated
      record Q1 non-GAAP operating margins of 24% and a non-GAAP EPS of $0.10.&#8221;
    </p>
    <p>
      Revenues as reported in accordance with U.S. generally accepted
      accounting principles (GAAP) for the first quarter of 2010 were $29.1
      million, compared with $29.3 million in the first quarter of 2009.
      License revenues for the first quarter of 2010 were $9.6 million, up 10%
      when compared with $8.8 million in the year-ago quarter. Maintenance
      revenues for the quarter were $18.0 million, compared with $18.4 million
      reported in the same quarter last year. Professional services revenues
      for the first quarter of 2010 totaled $1.5 million, compared with $2.1
      million in the first quarter of 2009. On a non-GAAP basis, total
      revenues for Q1 were $30.1 million, up 3% year-over-year. The difference
      between GAAP and non-GAAP revenue is $1.0 million in revenue that could
      not be recognized due to the impact of purchase accounting on Xenos'
      revenue contracts.
    </p>
    <p>
      GAAP operating income was $0.9 million for the first quarter of 2010,
      compared with $3.3 million in the first quarter of 2009. GAAP net income
      for the first quarter of 2010 was $1.6 million, or $0.03 per diluted
      share, compared with net income of $2.8 million or $0.06 per diluted
      share in the first quarter of 2009.
    </p>
    <p>
      Cash flow from operations was $11.4 million for the first quarter of
      2010. Cash, cash equivalents and short-term investments totaled $68.2
      million on March 31, 2010, down from $75.5 million at December 31, 2009.
      In Q1, the company used $27.3 million of cash, (net of $6.9 million cash
      acquired), to purchase Xenos Group and also repurchased $5.0 million
      worth of Actuate stock.
    </p>
    <p>
      Non-GAAP operating income for the first quarter of 2010 was $4.8
      million, compared with $5.1 million in the first quarter of 2009.
      Non-GAAP operating margin for the first quarter of 2010 was 16%,
      compared with 18% for the same period in the prior year. Non-GAAP net
      income for the first quarter of 2010 was $3.1 million, or $0.06 per
      diluted share, compared with non-GAAP net income of $4.2 million, or
      $0.09 per diluted share in the first quarter of 2009. Included in Q1
      2010&#8217;s operating expenses were approximately $2.5 million of litigation
      related expenses. Excluding these expenses, non-GAAP operating margins
      for the quarter would have been 24% and non-GAAP EPS would have been
      $0.10.
    </p>
    <p>
      <b>First Quarter 2010 Business Highlights:</b>
    </p>
    <ul>
      <li style="margin-bottom: 10.0px">
        Quarterly BIRT-related business of $3.8 million;
      </li>
      <li style="margin-bottom: 10.0px">
        BIRT-related license business up over 30% year-over-year;
      </li>
      <li style="margin-bottom: 10.0px">
        Completed 135 BIRT-related transactions during Q1;
      </li>
      <li style="margin-bottom: 10.0px">
        BIRT onDemand, still in it&#8217;s BETA phase, received over 450 sign ups
        with dozens of customers uploading their own data and mobilizing
        reports for use via mobile devices;
      </li>
      <li style="margin-bottom: 10.0px">
        During Q1 the company repurchased $5.0 million worth of Actuate common
        stock. The Board authorized an additional buy back of up to $5.0
        million worth of Actuate common stock for Q2 2010;
      </li>
      <li style="margin-bottom: 10.0px">
        Launched Xenos Axess&#8482;, the first enterprise-class solution to produce
        high-volumes of accessible PDF documents for the visually impaired;
      </li>
      <li style="margin-bottom: 10.0px">
        Over 27,800 registrations on BIRT Exchange through the end of Q1 2010;
      </li>
      <li style="margin-bottom: 10.0px">
        Announced the availability of the BIRT Mobile Viewer, a native iPhone
        application, available on the iPhone App Store and on the BIRT
        Exchange Marketplace;
      </li>
      <li style="margin-bottom: 10.0px">
        Over 60 applications on the BIRT Exchange Marketplace, including
        contributions from JBoss, mLogica, Sybase, Integeo and Active
        Endpoints;
      </li>
      <li style="margin-bottom: 10.0px">
        Actuate awarded the MarketTools CustomerSat Achievement in Customer
        Excellence (ACE) Award for the third year running.
      </li>
    </ul>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p>
      During the first quarter, Actuate received significant new and repeat
      business from, among others: Citigroup Inc., Morgan Stanley, Capmark
      Financial Group Inc., Hay Group, Inc., FundWorks Global Limited, Infor
      Global Solutions, UBS AG, Coca-Cola Bottling Co., Navigant Consulting,
      Inc., Texas Instruments Incorporated, T-SYSTEMS ITC Iberia S.A., Taleo
      Corporation, Nomura International PLC, TNT Express, Elcom International,
      Inc., GE Medical Systems Information Technology and Ministry of Defence,
      Brunei Darussalam.
    </p>
    <p>
      <b>Conference Call Information</b>
    </p>
    <p>
      Actuate will be holding a conference call at 5:00 p.m. Eastern Time,
      today, May 3<sup>rd</sup>, 2010 to further discuss these results. The
      dial-in number for the call is 1-877-407-8035 (201-689-8035 for
      international participants). The conference call will be broadcast live
      on the Investor Relations section of Actuate&#8217;s web site at <u>http://www.actuate.com/investor</u>
      and will be available as an archived replay thereafter.
    </p>
    <p>
      <b>Actuate - The people behind BIRT</b>
    </p>
    <p>
      Actuate founded and continues to co-lead the Eclipse BIRT open source
      project. BIRT is the premier development environment for Rich
      Information Applications that present structured data and content in
      compelling and interactive ways via the web on any device. Actuate and
      its people are dedicated to making BIRT the best environment for our
      customers to develop Web 2.0 applications that drive revenue through
      higher customer satisfaction/loyalty and improve operational
      performance. The people of Actuate continually participate in and
      provide resources for the vibrant open source community that has emerged
      around BIRT. Anybody can participate in the BIRT movement by visiting <u>www.birt-exchange.com</u>.
    </p>
    <p>
      Actuate offers value-add BIRT products and services that speed the
      development process and bring additional functionality such as
      interactivity, content transformation and enterprise scalability to
      BIRT-based Rich Information Applications. Actuate has over 4,500
      customers globally in a diverse range of business areas including
      financial services and the public sector. Founded in 1993, Actuate is
      headquartered in San Mateo, California, with offices worldwide. Actuate
      is listed on NASDAQ under the symbol ACTU. For more information, visit
      the company's web site at <u>www.actuate.com</u>.
    </p>
    <p>
      <b>Discussion of Non-GAAP Financial Measures</b>
    </p>
    <p>
      This press release contains financial measures that are not calculated
      in accordance with U.S. generally accepted accounting principles (GAAP).
      Actuate management evaluates and makes operating decisions using various
      performance measures. In addition to our GAAP results, we also consider
      adjusted net income, which we refer to as non-GAAP net income. We
      further consider various components of non-GAAP net income such as
      non-GAAP gross margin and non-GAAP operating expense. Non-GAAP net
      income is generally based on the revenues of our product, maintenance
      and services business operations and the costs of those operations, such
      as cost of revenue, research and development, sales and marketing and
      general and administrative expenses, that management considers in
      evaluating our ongoing core operating performance. Non-GAAP net income
      consists of net income excluding amortization of intangible assets,
      restructuring charges, equity plan-related compensation expenses,
      acquisition related expenses, operating expenses related to idle
      facilities, one-time professional services fees and other charges and
      gains which management does not consider reflective of our core
      operating business. Non-GAAP net income also includes an adjustment to
      add back revenue that could not be recognized due to the impact of
      purchase accounting on the acquired Xenos revenue contracts.
      Restructuring charges consist of severance and benefits, excess
      facilities and asset-related charges and include strategic reallocations
      or reductions of personnel resources. Equity plan-related compensation
      expenses represent the fair value of all share-based payments to
      employees, including grants of employee stock options. For purposes of
      comparability across other periods and against other companies in our
      industry, non-GAAP net income is adjusted by the amount of additional
      taxes or tax benefit that the Company would accrue using a normalized
      effective tax rate applied to the non-GAAP results. Our non-GAAP
      earnings per share calculation also includes an adjustment to total
      outstanding shares to reflect what the share amount would have been if
      it were calculated using non-GAAP results.
    </p>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p>
      Non-GAAP net income is a supplemental measure of our performance that is
      not required by, nor presented in accordance with, GAAP. Moreover, it
      should not be considered as an alternative to net income, operating
      income, or any other performance measure derived in accordance with
      GAAP, or as an alternative to cash flow from operating activities or as
      a measure of our liquidity. We present non-GAAP net income because we
      consider it an important supplemental measure of our performance.
    </p>
    <p>
      Management excludes from non-GAAP net income certain recurring items to
      facilitate its review of the comparability of the Company's core
      operating performance on a period-to-period basis because such items are
      not related to the Company's ongoing core operating performance as
      viewed by management. Management uses this view of its operating
      performance for purposes of comparison with its business plan and
      individual operating budgets and allocations of resources. Additionally,
      when evaluating potential acquisitions, management excludes the items
      described above from its consideration of target performance and
      valuation.
    </p>
    <p>
      The Company believes that, in general, these items possess one or more
      of the following characteristics: their magnitude and timing is largely
      outside of the Company's control; they are unrelated to the ongoing
      operation of the business in the ordinary course; they are unusual and
      the Company does not expect them to occur in the ordinary course of
      business; or they are non-operational, or non-cash expenses involving
      stock option grants.
    </p>
    <p>
      The Company believes that the presentation of these non-GAAP financial
      measures is warranted for several reasons:
    </p>
    <p style="margin-left: 30.0px">
      1) Such non-GAAP financial measures provide an additional analytical
      tool for understanding the Company's financial performance by excluding
      the impact of items that may obscure trends in the core operating
      performance of the business;
    </p>
    <p style="margin-left: 30.0px">
      2) Since the Company has historically reported non-GAAP results to the
      investment community, the Company believes the inclusion of non-GAAP
      numbers provides consistency and enhances investors' ability to compare
      the Company's performance across financial reporting periods;
    </p>
    <p style="margin-left: 30.0px">
      3) These non-GAAP financial measures are employed by the Company's
      management in its own evaluation of performance and are utilized in
      financial and operational decision making processes, such as budget
      planning and forecasting;
    </p>
    <p style="margin-left: 30.0px">
      4) These non-GAAP financial measures facilitate comparisons to the
      operating results of other companies in our industry, which use similar
      financial measures to supplement their GAAP results, thus enhancing the
      perspective of investors who wish to utilize such comparisons in their
      analysis of the Company's performance.
    </p>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p>
      Set forth below are additional reasons why specific items are adjusted
      in the Company's non-GAAP financial measures:
    </p>
    <p style="margin-left: 30.0px">
      a) Amortization charges for purchased technology and other intangible
      assets are excluded because they are inconsistent in amount and
      frequency and are significantly impacted by the timing and magnitude of
      the Company's acquisition transactions. We analyze and measure our
      operating results without these charges when evaluating our core
      performance. Generally, the impact of these charges to the Company's net
      income tends to diminish over time following an acquisition.
    </p>
    <p style="margin-left: 30.0px">
      b) While stock-based compensation constitutes an ongoing and recurring
      expense of the Company, it is not an expense that typically requires or
      will require cash settlement by the Company. We therefore exclude these
      charges for purposes of evaluating our core performance as well as with
      respect to evaluating any potential acquisition.
    </p>
    <p style="margin-left: 30.0px">
      c) Restructuring charges are primarily related to severance costs and/or
      the disposition of excess facilities driven by modifications of business
      strategy. These costs are excluded because they are inherently variable
      in size, and are not specifically included in the Company's annual
      operating plan and related budget due to the rapidly changing facts and
      circumstances typically associated with such modifications of business
      strategy.
    </p>
    <p style="margin-left: 30.0px">
      d) Acquisition related costs are costs incurred in concluding our
      acquisition of Xenos Group, Inc.. The acquisition was closed in the
      first quarter of 2010. These costs are excluded because they are
      inconsistent in amount and frequency and are directly impacted by the
      timing and magnitude of the Company&#8217;s acquisition transactions. We
      analyze and measure our operating results without these charges when
      evaluating our core performance. These acquisition-related costs are
      unrelated to the Company&#8217;s core operations in the ordinary course and
      are not included in our annual operating plan and related budget.
    </p>
    <p style="margin-left: 30.0px">
      e) The deferred revenue adjustment relates to our acquisition of Xenos
      Group, Inc, which was concluded in February of 2010. In accordance with
      the fair value provisions of EITF 01-3, Accounting in a Business
      Combination for Deferred Revenue of an Acquiree, acquired deferred
      revenue of approximately $1.5 million was recorded on the opening
      balance sheet, which was approximately $3.1 million lower than the
      historical carrying value. This purchase accounting requirement
      adversely impacts the Company's reported GAAP revenue primarily for the
      first twelve months post-acquisition. In order to provide investors with
      financial information that facilitates comparison of both historical and
      future results, the Company has provided non-GAAP financial measures
      which exclude the impact of the purchase accounting adjustment. The
      Company believes that this non-GAAP financial adjustment is useful to
      investors because it allows investors to (a) evaluate the effectiveness
      of the methodology and information used by management in its financial
      and operational decision-making and (b) compare past and future reports
      of financial results of the Company as the revenue reduction related to
      acquired deferred revenue will not recur when related terms are renewed
      in future periods.
    </p>
    <p style="margin-left: 30.0px">
      f) Income tax expense is adjusted by the amount of additional expense or
      benefit that we would accrue if we used non-GAAP results instead of GAAP
      results in the calculation of our tax liability, taking into
      consideration the Company's long-term tax structure. The Company is
      using a normalized effective tax rate of 20%. This item is excluded
      because the rate remains subject to change based on several factors,
      including variations over time in the geographic business mix and
      statutory tax rates.
    </p>
    <p>
      In the future, the Company expects to continue reporting non-GAAP
      financial measures excluding items described above and the Company
      expects to continue to incur expenses similar to the non-GAAP
      adjustments described above. Accordingly, exclusion of these and other
      similar items in our non-GAAP presentation should not be construed as an
      inference that these costs are unusual, infrequent or non-recurring.
    </p>
    <p>
      As stated above, the Company presents non-GAAP financial measures
      because it considers them to be important supplemental measures of
      performance. However, non-GAAP financial measures have limitations as an
      analytical tool and should not be considered in isolation or as a
      substitute for the Company's GAAP results. In the future, the Company
      expects to incur expenses similar to the non-GAAP adjustments described
      above and expects to continue reporting non-GAAP financial measures
      excluding such items. Some of the limitations in relying on non-GAAP
      financial measures are:
    </p>
    <ul>
      <li style="margin-bottom: 10.0px">
        Amortization of intangibles, though not directly affecting our current
        cash position, represent the loss in value as the technology in our
        industry evolves, is advanced or is replaced over time. The expense
        associated with this loss in value is not included in the non-GAAP net
        income presentation and therefore does not reflect the full economic
        effect of the ongoing cost of maintaining our current technological
        position in our competitive industry, which is addressed through our
        research and development program.
      </li>
      <li style="margin-bottom: 10.0px">
        The Company may engage in acquisition transactions in the future.
        Merger and acquisition related charges may therefore continue to be
        incurred and should not be viewed as non-recurring.
      </li>
      <li style="margin-bottom: 10.0px">
        The Company's stock option and stock purchase plans are important
        components of our incentive compensation arrangements and will be
        reflected as expenses in our GAAP results for the foreseeable future.
      </li>
      <li style="margin-bottom: 10.0px">
        The Company's income tax expense will be ultimately based on its GAAP
        taxable income and actual tax rates in effect, which may differ
        significantly from the 30% rate assumed in our non-GAAP presentation.
      </li>
      <li style="margin-bottom: 10.0px">
        Other companies, including other companies in our industry, may
        calculate non-GAAP financial measures differently than we do, limiting
        their usefulness as a comparative measure.
      </li>
    </ul>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <p>
      Pursuant to the requirements of SEC Regulation G, a detailed
      reconciliation between the Company's GAAP and non-GAAP financial results
      is provided in this press release and is available in the investor
      relations section of the Company's web site at <u>http://www.actuate.com/investor</u>.
      Investors are advised to carefully review and consider this information
      strictly as a supplement to the GAAP results that are contained in this
      press release and in the Company's SEC filings.
    </p>
    <p>
      Cautionary Note Regarding Forward Looking Statements: The statements
      contained in this press release that are not purely historical are
      forward looking statements within the meaning of Section 21E of the
      Securities Exchange Act of 1934. These include statements regarding
      Actuate&#8217;s expectations, beliefs, hopes, intentions or strategies
      regarding the future. All such forward-looking statements are based upon
      information available to Actuate as of the date hereof, and Actuate
      disclaims any obligation to update or revise any such forward-looking
      statements based on changes in expectations or the circumstances or
      conditions on which such expectations may be based. Actual results could
      differ materially from Actuate&#8217;s current expectations. Factors that
      could cause or contribute to such differences include, but are not
      limited to, the general spending environment for information technology
      products and services in general and enterprise software in particular,
      quarterly fluctuations in our revenues, expenses and other operating
      results, our ability to expand our international operations, our ability
      to successfully compete against current and future competitors, the
      impact of acquisitions (future acquisitions and including the
      performancesoft Inc. and Xenos Group Inc. acquisitions) on the Company&#8217;s
      financial and/or operating condition, the ability to increase revenues
      through our indirect distribution channels, general economic and
      geopolitical uncertainties and other risk factors that are discussed in
      Actuate&#8217;s Securities and Exchange Commission filings, specifically
      Actuate 2009 Annual Report on Form 10-K filed on March 10, 2010 and
      quarterly reports filed on Form 10-Q.
    </p>
    <p>
      Copyright &#169; 2010 Actuate Corporation. All rights reserved. Actuate and
      the Actuate logo are registered trademarks of Actuate Corporation and/or
      its affiliates in the U.S. and certain other countries. All other
      brands, names or trademarks mentioned may be trademarks of their
      respective owners.
    </p>
    <div style="text-align:left">
    <table style="font-size: 8pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>ACTUATE CORPORATION</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>CONDENSED CONSOLIDATED BALANCE SHEETS</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>(in thousands)</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>(unaudited)</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>
          &#160;
        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="2" valign="top">
          <b>March 31,</b>
        </td>
        <td>
          &#160;
        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="2" valign="top">
          <b>December 31,</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2010</b>
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2009</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          <b>ASSETS</b>
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Current assets:
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Cash, cash equivalents and short-term investments
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          68,161
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          75,531
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Accounts receivable, net
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          19,749
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          33,176
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Other current assets
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          6,418
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,667
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Total current assets
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          94,328
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          114,374
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Property and equipment, net
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,861
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,786
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Goodwill and other intangibles, net
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          64,385
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          37,014
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Other assets
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          16,357
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          14,590
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          178,931
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          169,764
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          <b>LIABILITIES AND STOCKHOLDERS' EQUITY</b>
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Current liabilities:
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Accounts payable
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,432
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,372
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Restructuring liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,832
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,796
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Accrued compensation
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,273
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,918
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Other accrued liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          6,898
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,330
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Income taxes payable
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          845
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Deferred revenue
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          44,010
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          44,999
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Total current liabilities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          59,445
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          60,260
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Long term liabilities:
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Notes payable
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          40,000
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          30,000
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Other deferred liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          683
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          769
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Deferred revenue
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,351
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,288
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Tax liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          701
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          806
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Restructuring liabilities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          622
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Total long term liabilities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          42,735
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          33,485
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Stockholders' equity &amp; non-controlling interest
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          76,751
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          76,019
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          178,931
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          169,764
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <div style="text-align:left">
    <table style="font-size: 8pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>ACTUATE CORPORATION</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>CONSOLIDATED STATEMENTS OF OPERATIONS</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>(in thousands, except per share data)</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>(unaudited)</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>
          &#160;
        </td>
        <td colspan="3">

        </td>
        <td>
          &#160;
        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>Three Months Ended</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px" colspan="7" valign="top">
          <b>March 31,</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2010</b>
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2009</b>
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Revenues:
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          License fees
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          9,592
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          8,753
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Maintenance
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          17,998
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          18,371
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Professional services
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,484
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,132
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Total revenues
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          29,074
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          29,256
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Costs and expenses:
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Cost of license fees
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          440
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          200
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Cost of services
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,527
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,740
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Sales and marketing
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          9,524
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          10,710
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Research and development
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,922
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,050
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          General and administrative
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          6,983
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,075
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Amortization of other intangibles
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          361
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          170
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Restructuring charges
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          387
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          41
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Total costs and expenses
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          28,144
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          25,986
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Income from operations
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          930
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,270
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Interest income and other income/(expense), net
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (503
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          472
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Interest expense
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (417
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (355
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Income before income taxes
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          10
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,387
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          Provision for (benefit from) income taxes
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (1,549
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          584
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Net income
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,559
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,803
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Basic net income per share
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.03
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.06
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Shares used in basic per share calculation.
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          45,397
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          44,456
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Diluted net income per share
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.03
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.06
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Shares used in diluted per share calculation
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          50,214
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          47,556
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <div style="text-align:left">
    <table style="font-size: 8pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>ACTUATE CORPORATION</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>(in thousands, except per share data)</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="9" valign="top">
          <b>(unaudited)</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>
          &#160;
        </td>
        <td colspan="2">

        </td>
        <td>
          &#160;
        </td>
        <td colspan="2">

        </td>
        <td>
          &#160;
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>Three Months Ended</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px" colspan="5" valign="top">
          <b>March 31,</b>
        </td>
        <td>

        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px" valign="top">
          (a)
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2010</b>
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2009</b>
        </td>
        <td>

        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px" valign="top">
          <b>Notes</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          GAAP income before income taxes
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          10
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,387
        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Non-GAAP adjustments:
        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Amortization of purchased technology
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          238
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          55
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          (b)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Amortization of other intangibles
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          361
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          170
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          (c)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          <p style="margin-top: 0px; margin-bottom: 0px">
            Stock compensation expense
          </p>
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,444
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,605
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          (d)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Restructuring charges
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          387
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          41
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          (e)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Acquisition related costs
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          407
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" valign="top">
          (f)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Deferred revenue adjustment - Xenos
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,023
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          (g)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Non-GAAP income before income taxes
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,870
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,258
        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Non-GAAP tax provision
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          774
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,052
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px; padding-bottom: 2.0px" valign="top">
          (h)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Non-GAAP net income
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,096
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,206
        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Basic non-GAAP net income per share
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.07
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.09
        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Shares used in basic per share calculation
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          45,397
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          44,456
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          (i)
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Diluted non-GAAP net income per share
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.06
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          0.09
        </td>
        <td>

        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          Shares used in diluted per share calculation
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          50,726
        </td>
        <td>

        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          47,571
        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px; padding-bottom: 4.0px" valign="top">
          (i)
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (a) This table contains financial measures that are not calculated
          in accordance with U.S. generally accepted accounting principles
          (GAAP). Such measures are intended to serve as a supplement to the
          GAAP results presented elsewhere in this press release, and should
          not be considered in isolation or as a substitute for such GAAP
          results. See the section entitled Discussion of Non-GAAP Financial
          Measures in this press release for additional information regarding:
          the manner in which management uses these non-GAAP financial
          measures; the economic substance behind management's decision to use
          such measures; the material limitations associated with use of these
          non-GAAP financial measures as compared to the use of the most
          directly comparable GAAP financial measures; the manner in which
          management compensates for these limitations when using these
          non-GAAP financial measures; and the substantive reasons why
          management believes these non-GAAP financial measures provide useful
          information to investors.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (b) Amortization of purchased technology acquired in the Xenos
          acquisition transaction in February 2010 and Performancesoft
          acquisition transaction in January 2006. Purchased technology is
          amortized over the estimated life of the underlying asset.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (c) Amortization of other intangibles includes identifiable
          intangible assets including trade names, employment agreements and
          customer relationships acquired through various acquisition
          transactions. Other identified intangibles are amortized over the
          estimated remaining life of the underlying intangibles.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (d) Actuate accounts for stock-based compensation expense under the
          fair value method. Actuate adopted the authoritative guidance issued
          by the Financial Accounting Standards Board (&quot;FASB&quot;) related to the
          measurement and disclosure of stock-based compensation expense.
          Stock-based compensation expense is measured at the grant date based
          on the fair value of the award and is recognized as expense over the
          requisite service period. Actuate is presenting a non-GAAP adjusted
          net income per diluted share financial measure which excludes stock
          based compensation expense for all periods presented. For the three
          months ended March 31, 2010, stock-based expense included
          approximately (in thousands): $246, $229, $266, and $703, related to
          cost of services revenues, sales and marketing expense, research and
          development expense and general and administrative expense,
          respectively.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (e) The restructuring expense for the first quarter of 2010
          primarily consist of severance payments, payroll taxes and extended
          medical benefits related to a reduction-in-force that was
          implemented in January 2010. The restructuring expense for the first
          quarter of 2009 consist of legal fees related to the termination of
          European employees in connection with the previous closure of one of
          our European operations.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (f) Costs associated with the acquisition of Xenos Group Inc.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (g) The deferred revenue adjustment relates to our acquisition of
          Xenos, Inc, which was concluded in February of 2010. In accordance
          with the fair value provisions of EITF 01-3, Accounting in a
          Business Combination for Deferred Revenue of an Acquiree, acquired
          deferred revenue of approximately $1.5 million was recorded on the
          opening balance sheet, which was approximately $3.0 million lower
          than the historical carrying value. This purchase accounting
          requirement adversely impacts the Company's reported GAAP revenue
          primarily for the first twelve months post-acquisition. In order to
          provide investors with financial information that facilitates
          comparison of both historical and future results, the Company has
          provided non-GAAP financial measures which exclude the impact of the
          purchase accounting adjustment.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (h) Income tax expense is adjusted by the amount of additional
          expense or benefit that we would accrue if we used non-GAAP results
          instead of GAAP results in the calculation of our tax liability,
          taking into consideration the company's long-term tax structure. The
          Company uses a normalized effective tax rate of 20%.
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td colspan="2">

        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="9" valign="top">
          (i) Shares used in calculating diluted earnings per share have been
          adjusted to reflect what the share amounts would have been if they
          were calculated using non-GAAP results.
        </td>
      </tr>
    </table>
    </div>
    <div style="text-indent: 0pt; margin-right: 0pt; width: 100%; margin-bottom: 10pt; margin-left: 0pt">
      <div>
        <div style="text-align: left">

        </div>
      </div>
      <div style="page-break-after: always">
        <div style="text-align: center">

        </div>
        <div style="text-align: center">
          <hr style="height: 1.5pt; color: black">

        </div>
      </div>
      <div>
        <div style="text-align: right">

        </div>
      </div>
    </div>
    <div style="text-align:left">
    <table style="font-size: 8pt; width: 100%; margin-bottom: 10.0px; font-family: Times New Roman" cellspacing="0">
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="10" valign="top">
          <b>ACTUATE CORPORATION</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="10" valign="top">
          <b>CONSOLIDATED STATEMENTS OF CASH FLOWS</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="10" valign="top">
          <b>(in thousands)</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: center; padding-left: 0.0px" colspan="10" valign="top">
          <b>(unaudited)</b>
        </td>
      </tr>
      <tr>
        <td>
          &#160;
        </td>
        <td>

        </td>
        <td>
          &#160;
        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>Three Months Ended</b>
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: center; padding-left: 0.0px" colspan="7" valign="top">
          <b>March 31,</b>
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" colspan="2" valign="top">
          <b>Operating activities</b>
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2010</b>
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>
          &#160;
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: center; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          <b>2009</b>
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Net income
        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,559
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,803
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 0.0px" valign="top">
          Adjustments to reconcile net income to net cash from operating
          activities:
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Stock based compensation expense related to stock options and
          employee stock purchase plan
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,444
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,605
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Excess tax benefits from stock-based compensation
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (409
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Amortization of other purchased intangibles
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          599
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          225
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Amortization of debt issuance cost
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          71
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          70
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Depreciation and amortization of property and equipment
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          500
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          533
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Other-than-temporary impairment on Auction Rate Securities (ARS)
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          40
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Loss on the fair value of put option
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (53
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Accretion/amortization on short-term debt securities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (6
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          79
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Change in valuation allowance on deferred tax assets
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (1,571
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Changes in operating assets and liabilities:
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Accounts receivable, net of allowance
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          15,184
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,530
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Other current assets
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          3,750
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (261
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Accounts payable
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (2,650
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (645
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Accrued compensation
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (1,093
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          50
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Other accrued liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (2,555
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (482
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Deferred tax assets
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          169
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          41
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Deferred tax liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (1
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Income tax receivable
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          488
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (501
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Income tax payable
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (758
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          280
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Other liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (86
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (73
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Restructuring liabilities
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (726
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (1,062
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px; padding-bottom: 2.0px" valign="top">
          Deferred revenue
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (2,456
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (771
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" colspan="2" valign="top">
          Net cash provided by operating activities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          11,440
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          5,421
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          <b>Investing activities</b>
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Purchases of property and equipment
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (265
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (486
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Proceeds from maturity of investments
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,618
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          4,523
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Purchases of short-term investments
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (11,924
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (3,787
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Acquisition of Xenos Group, net of cash acquired
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (27,343
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px" valign="top">
          Proceeds from security deposit
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          23
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 50.0px; padding-bottom: 2.0px" valign="top">
          Change in other current and non-current assets
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (213
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" colspan="2" valign="top">
          Net cash (used in) provided by investing activities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (35,127
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          273
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          <b>Financing activities</b>
        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
        <td>

        </td>
        <td colspan="3">

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Proceeds from the credit facility, net of issuance cost
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          9,987
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Tax benefit from exercise of stock options
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          409
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Proceeds from issuance of common stock
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          2,479
        </td>
        <td>

        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          1,179
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px" valign="top">
          Stock repurchases
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (5,000
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td>

        </td>
        <td style="text-align: left; padding-left: 15.0px; padding-bottom: 2.0px" valign="top">
          Cost of treasury stock
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          -
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (256
        </td>
        <td style="text-align: left; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" colspan="2" valign="top">
          Net cash provided by financing activities
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          7,875
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          923
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          Net (decrease) increase in cash and cash equivalents
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (15,812
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          6,617
        </td>
        <td>

        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px" colspan="2" valign="top">
          Effect of exchange rate on cash
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (61
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
        <td>

        </td>
        <td>

        </td>
        <td style="text-align: right; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          (890
        </td>
        <td style="text-align: left; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          )
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 2.0px" colspan="2" valign="top">
          Cash and cash equivalents at the beginning of the period
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          53,173
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
        <td style="text-align: right; border-bottom: solid black 1.0pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          24,772
        </td>
        <td style="border-bottom: solid black 1.0pt">
          &#160;
        </td>
      </tr>
      <tr>
        <td style="text-align: left; padding-left: 0.0px; padding-bottom: 4.0px" colspan="2" valign="top">
          Cash and cash equivalents at the end of the period
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          37,300
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
        <td>

        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          $
        </td>
        <td style="text-align: right; border-bottom: double black 2.25pt; padding-left: 0.0px; padding-right: 0.0px; white-space: nowrap" valign="bottom">
          30,499
        </td>
        <td style="border-bottom: double black 2.25pt">
          &#160;
        </td>
      </tr>
    </table>
    </div>
    <p>

    </p>
    <p>
      CONTACT:<br>Market Street Partners for Actuate<br>Karen Haus,
      650-645-3555<br><u>IR@actuate.com</u>
    </p>
    <p>

    </p>
  </body>
</html>
</TEXT>
</DOCUMENT>
</SUBMISSION>
